[MAYBANK] YoY Cumulative Quarter Result on 30-Jun-2018 [#2]

Stock
[MAYBANK] MALAYAN BANKING BHD
Announcement Date
30-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 104.7%
YoY- 13.95%
Quarter Report
Latest QR
Upcoming QR
MAYBANK's Result
MAYBANK's Financial Summary
View:
Show?
Cumulative Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 23,555,409 25,013,806 26,030,488 23,024,391 22,200,377 22,123,819 18,120,333 4.46%
PBT 5,897,555 4,053,501 5,102,019 5,166,241 4,493,561 3,515,334 4,392,496 5.02%
Tax -1,436,630 -984,973 -1,239,121 -1,271,823 -1,024,230 -865,131 -1,059,126 5.20%
NP 4,460,925 3,068,528 3,862,898 3,894,418 3,469,331 2,650,203 3,333,370 4.97%
-
NP to SH 4,354,656 2,991,382 3,750,135 3,830,049 3,361,237 2,586,692 3,284,919 4.80%
-
Tax Rate 24.36% 24.30% 24.29% 24.62% 22.79% 24.61% 24.11% -
Total Cost 19,094,484 21,945,278 22,167,590 19,129,973 18,731,046 19,473,616 14,786,963 4.34%
-
Net Worth 82,869,597 82,083,299 78,532,974 71,853,940 69,268,350 62,033,595 55,584,729 6.87%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div 3,221,990 - 2,778,394 2,730,054 2,358,403 1,958,873 2,251,229 6.15%
Div Payout % 73.99% - 74.09% 71.28% 70.16% 75.73% 68.53% -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 82,869,597 82,083,299 78,532,974 71,853,940 69,268,350 62,033,595 55,584,729 6.87%
NOSH 11,693,337 11,241,361 11,241,361 10,945,196 10,253,926 9,794,365 9,380,122 3.73%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 18.94% 12.27% 14.84% 16.91% 15.63% 11.98% 18.40% -
ROE 5.25% 3.64% 4.78% 5.33% 4.85% 4.17% 5.91% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 204.70 222.52 234.22 210.84 216.51 225.88 193.18 0.96%
EPS 38.00 26.61 33.84 35.20 32.78 26.41 35.02 1.36%
DPS 28.00 0.00 25.00 25.00 23.00 20.00 24.00 2.60%
NAPS 7.2016 7.3019 7.0664 6.5799 6.7553 6.3336 5.9258 3.30%
Adjusted Per Share Value based on latest NOSH - 10,945,196
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 195.25 207.34 215.76 190.85 184.02 183.38 150.20 4.46%
EPS 36.10 24.80 31.08 31.75 27.86 21.44 27.23 4.80%
DPS 26.71 0.00 23.03 22.63 19.55 16.24 18.66 6.15%
NAPS 6.869 6.8038 6.5095 5.9559 5.7416 5.1419 4.6074 6.87%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 8.11 7.51 8.88 9.00 9.63 8.14 9.14 -
P/RPS 3.96 3.38 3.79 4.27 4.45 3.60 4.73 -2.91%
P/EPS 21.43 28.22 26.32 25.66 29.38 30.82 26.10 -3.22%
EY 4.67 3.54 3.80 3.90 3.40 3.24 3.83 3.35%
DY 3.45 0.00 2.82 2.78 2.39 2.46 2.63 4.62%
P/NAPS 1.13 1.03 1.26 1.37 1.43 1.29 1.54 -5.02%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 26/08/21 27/08/20 29/08/19 30/08/18 30/08/17 25/08/16 27/08/15 -
Price 8.39 7.45 8.57 9.96 9.46 7.90 8.65 -
P/RPS 4.10 3.35 3.66 4.72 4.37 3.50 4.48 -1.46%
P/EPS 22.17 28.00 25.40 28.40 28.86 29.91 24.70 -1.78%
EY 4.51 3.57 3.94 3.52 3.47 3.34 4.05 1.80%
DY 3.34 0.00 2.92 2.51 2.43 2.53 2.77 3.16%
P/NAPS 1.17 1.02 1.21 1.51 1.40 1.25 1.46 -3.62%

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