[MAYBANK] YoY Annualized Quarter Result on 31-Mar-2018 [#1]

Stock
[MAYBANK] MALAYAN BANKING BHD
Announcement Date
28-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -0.48%
YoY- 9.88%
Quarter Report
Latest QR
Upcoming QR
MAYBANK's Result
MAYBANK's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 48,870,292 52,895,100 51,905,900 46,061,340 45,112,276 44,729,612 36,737,432 4.86%
PBT 12,686,012 11,191,016 9,801,724 10,226,672 8,996,280 7,725,380 8,968,052 5.94%
Tax -2,974,480 -3,023,448 -2,302,456 -2,628,720 -2,015,864 -1,921,776 -2,120,016 5.80%
NP 9,711,532 8,167,568 7,499,268 7,597,952 6,980,416 5,803,604 6,848,036 5.98%
-
NP to SH 9,568,520 8,198,600 7,237,056 7,484,144 6,811,188 5,707,004 6,801,540 5.84%
-
Tax Rate 23.45% 27.02% 23.49% 25.70% 22.41% 24.88% 23.64% -
Total Cost 39,158,760 44,727,532 44,406,632 38,463,388 38,131,860 38,926,008 29,889,396 4.60%
-
Net Worth 83,826,660 77,985,822 78,200,815 72,802,528 70,457,936 61,977,906 55,545,910 7.09%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 83,826,660 77,985,822 78,200,815 72,802,528 70,457,936 61,977,906 55,545,910 7.09%
NOSH 11,413,994 11,241,361 11,049,682 10,906,379 10,178,105 9,745,566 9,306,978 3.45%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 19.87% 15.44% 14.45% 16.50% 15.47% 12.97% 18.64% -
ROE 11.41% 10.51% 9.25% 10.28% 9.67% 9.21% 12.24% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 428.16 470.54 469.75 424.91 443.23 458.97 394.73 1.36%
EPS 83.84 72.92 65.48 69.04 66.92 58.56 73.08 2.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.3442 6.9374 7.0772 6.716 6.9225 6.3596 5.9682 3.51%
Adjusted Per Share Value based on latest NOSH - 10,906,379
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 405.08 438.44 430.24 381.80 373.93 370.76 304.51 4.86%
EPS 79.31 67.96 59.99 62.04 56.46 47.30 56.38 5.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.9483 6.4642 6.482 6.0345 5.8402 5.1373 4.6042 7.09%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 8.25 7.45 9.27 10.60 8.92 9.02 9.33 -
P/RPS 1.93 1.58 1.97 2.49 2.01 1.97 2.36 -3.29%
P/EPS 9.84 10.21 14.15 15.35 13.33 15.40 12.77 -4.24%
EY 10.16 9.79 7.07 6.51 7.50 6.49 7.83 4.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 1.07 1.31 1.58 1.29 1.42 1.56 -5.36%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 27/05/21 21/05/20 30/05/19 28/05/18 25/05/17 27/05/16 28/05/15 -
Price 8.39 7.51 8.97 10.00 9.57 8.27 9.11 -
P/RPS 1.96 1.60 1.91 2.35 2.16 1.80 2.31 -2.69%
P/EPS 10.01 10.30 13.70 14.48 14.30 14.12 12.47 -3.59%
EY 9.99 9.71 7.30 6.90 6.99 7.08 8.02 3.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 1.08 1.27 1.49 1.38 1.30 1.53 -4.78%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment