[MAYBANK] YoY Cumulative Quarter Result on 30-Sep-2018 [#3]

Stock
[MAYBANK] MALAYAN BANKING BHD
Announcement Date
29-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 51.09%
YoY- 7.39%
Quarter Report
Latest QR
Upcoming QR
MAYBANK's Result
MAYBANK's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 34,701,878 38,769,107 39,863,923 35,085,941 33,794,673 33,412,291 29,504,112 2.73%
PBT 8,166,402 6,664,826 7,750,276 7,805,751 7,171,948 5,971,445 6,775,445 3.15%
Tax -1,967,484 -1,586,687 -1,842,491 -1,900,615 -1,626,158 -1,457,626 -1,516,388 4.43%
NP 6,198,918 5,078,139 5,907,785 5,905,136 5,545,790 4,513,819 5,259,057 2.77%
-
NP to SH 6,039,358 4,943,814 5,748,944 5,786,905 5,388,443 4,382,394 5,183,857 2.57%
-
Tax Rate 24.09% 23.81% 23.77% 24.35% 22.67% 24.41% 22.38% -
Total Cost 28,502,960 33,690,968 33,956,138 29,180,805 28,248,883 28,898,472 24,245,055 2.73%
-
Net Worth 83,885,667 83,289,500 79,301,062 72,734,615 70,446,258 64,729,290 58,981,695 6.04%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div 3,274,134 1,517,583 2,810,340 2,731,098 2,381,060 1,971,830 2,262,869 6.34%
Div Payout % 54.21% 30.70% 48.88% 47.19% 44.19% 44.99% 43.65% -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 83,885,667 83,289,500 79,301,062 72,734,615 70,446,258 64,729,290 58,981,695 6.04%
NOSH 11,693,337 11,241,361 11,241,361 10,945,196 10,352,436 9,859,153 9,428,623 3.64%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 17.86% 13.10% 14.82% 16.83% 16.41% 13.51% 17.82% -
ROE 7.20% 5.94% 7.25% 7.96% 7.65% 6.77% 8.79% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 296.77 344.88 354.62 321.17 326.44 338.90 312.92 -0.87%
EPS 52.34 43.98 51.63 53.12 52.05 44.45 54.98 -0.81%
DPS 28.00 13.50 25.00 25.00 23.00 20.00 24.00 2.60%
NAPS 7.1738 7.4092 7.0544 6.658 6.8048 6.5654 6.2556 2.30%
Adjusted Per Share Value based on latest NOSH - 10,945,196
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 287.58 321.28 330.36 290.76 280.06 276.89 244.50 2.73%
EPS 50.05 40.97 47.64 47.96 44.65 36.32 42.96 2.57%
DPS 27.13 12.58 23.29 22.63 19.73 16.34 18.75 6.34%
NAPS 6.9517 6.9023 6.5718 6.0276 5.8379 5.3642 4.8879 6.04%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 8.05 7.22 8.51 9.79 9.53 7.50 8.56 -
P/RPS 2.71 2.09 2.40 3.05 2.92 2.21 2.74 -0.18%
P/EPS 15.59 16.42 16.64 18.48 18.31 16.87 15.57 0.02%
EY 6.42 6.09 6.01 5.41 5.46 5.93 6.42 0.00%
DY 3.48 1.87 2.94 2.55 2.41 2.67 2.80 3.68%
P/NAPS 1.12 0.97 1.21 1.47 1.40 1.14 1.37 -3.29%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 25/11/21 27/11/20 28/11/19 29/11/18 30/11/17 24/11/16 26/11/15 -
Price 8.11 8.33 8.52 9.45 9.21 7.70 8.48 -
P/RPS 2.73 2.42 2.40 2.94 2.82 2.27 2.71 0.12%
P/EPS 15.70 18.94 16.66 17.84 17.69 17.32 15.42 0.30%
EY 6.37 5.28 6.00 5.61 5.65 5.77 6.48 -0.28%
DY 3.45 1.62 2.93 2.65 2.50 2.60 2.83 3.35%
P/NAPS 1.13 1.12 1.21 1.42 1.35 1.17 1.36 -3.03%

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