[MAYBANK] YoY Annualized Quarter Result on 31-Mar-2020 [#1]

Stock
[MAYBANK] MALAYAN BANKING BHD
Announcement Date
21-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- 0.01%
YoY- 13.29%
Quarter Report
Latest QR
Upcoming QR
MAYBANK's Result
MAYBANK's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 59,120,096 47,628,804 48,870,292 52,895,100 51,905,900 46,061,340 45,112,276 4.60%
PBT 12,223,396 11,889,300 12,686,012 11,191,016 9,801,724 10,226,672 8,996,280 5.23%
Tax -2,893,012 -3,542,948 -2,974,480 -3,023,448 -2,302,456 -2,628,720 -2,015,864 6.20%
NP 9,330,384 8,346,352 9,711,532 8,167,568 7,499,268 7,597,952 6,980,416 4.95%
-
NP to SH 9,061,620 8,179,572 9,568,520 8,198,600 7,237,056 7,484,144 6,811,188 4.87%
-
Tax Rate 23.67% 29.80% 23.45% 27.02% 23.49% 25.70% 22.41% -
Total Cost 49,789,712 39,282,452 39,158,760 44,727,532 44,406,632 38,463,388 38,131,860 4.54%
-
Net Worth 85,878,424 83,815,975 83,826,660 77,985,822 78,200,815 72,802,528 70,457,936 3.35%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 85,878,424 83,815,975 83,826,660 77,985,822 78,200,815 72,802,528 70,457,936 3.35%
NOSH 12,054,127 11,878,513 11,413,994 11,241,361 11,049,682 10,906,379 10,178,105 2.85%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 15.78% 17.52% 19.87% 15.44% 14.45% 16.50% 15.47% -
ROE 10.55% 9.76% 11.41% 10.51% 9.25% 10.28% 9.67% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 490.46 400.97 428.16 470.54 469.75 424.91 443.23 1.70%
EPS 75.16 68.88 83.84 72.92 65.48 69.04 66.92 1.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.1244 7.0561 7.3442 6.9374 7.0772 6.716 6.9225 0.48%
Adjusted Per Share Value based on latest NOSH - 11,241,361
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 490.04 394.79 405.08 438.44 430.24 381.80 373.93 4.60%
EPS 75.11 67.80 79.31 67.96 59.99 62.04 56.46 4.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.1184 6.9474 6.9483 6.4642 6.482 6.0345 5.8402 3.35%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 8.57 8.94 8.25 7.45 9.27 10.60 8.92 -
P/RPS 1.75 2.23 1.93 1.58 1.97 2.49 2.01 -2.28%
P/EPS 11.40 12.98 9.84 10.21 14.15 15.35 13.33 -2.57%
EY 8.77 7.70 10.16 9.79 7.07 6.51 7.50 2.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 1.27 1.12 1.07 1.31 1.58 1.29 -1.19%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 24/05/23 26/05/22 27/05/21 21/05/20 30/05/19 28/05/18 25/05/17 -
Price 8.57 8.98 8.39 7.51 8.97 10.00 9.57 -
P/RPS 1.75 2.24 1.96 1.60 1.91 2.35 2.16 -3.44%
P/EPS 11.40 13.04 10.01 10.30 13.70 14.48 14.30 -3.70%
EY 8.77 7.67 9.99 9.71 7.30 6.90 6.99 3.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 1.27 1.14 1.08 1.27 1.49 1.38 -2.30%

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