[MAYBANK] YoY Cumulative Quarter Result on 30-Sep-2021 [#3]

Stock
[MAYBANK] MALAYAN BANKING BHD
Announcement Date
25-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 38.69%
YoY- 22.16%
Quarter Report
Latest QR
Upcoming QR
MAYBANK's Result
MAYBANK's Financial Summary
View:
Show?
Cumulative Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 52,206,905 47,335,458 36,546,831 34,701,878 38,769,107 39,863,923 35,085,941 6.84%
PBT 10,287,425 9,582,003 8,846,141 8,166,402 6,664,826 7,750,276 7,805,751 4.70%
Tax -2,455,961 -2,445,397 -2,681,075 -1,967,484 -1,586,687 -1,842,491 -1,900,615 4.36%
NP 7,831,464 7,136,606 6,165,066 6,198,918 5,078,139 5,907,785 5,905,136 4.81%
-
NP to SH 7,556,441 6,962,023 6,067,642 6,039,358 4,943,814 5,748,944 5,786,905 4.54%
-
Tax Rate 23.87% 25.52% 30.31% 24.09% 23.81% 23.77% 24.35% -
Total Cost 44,375,441 40,198,852 30,381,765 28,502,960 33,690,968 33,956,138 29,180,805 7.22%
-
Net Worth 90,619,373 91,070,135 83,648,436 83,885,667 83,289,500 79,301,062 72,734,615 3.72%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div 3,499,469 3,495,696 3,327,730 3,274,134 1,517,583 2,810,340 2,731,098 4.21%
Div Payout % 46.31% 50.21% 54.84% 54.21% 30.70% 48.88% 47.19% -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 90,619,373 91,070,135 83,648,436 83,885,667 83,289,500 79,301,062 72,734,615 3.72%
NOSH 12,067,136 12,060,236 11,976,250 11,693,337 11,241,361 11,241,361 10,945,196 1.63%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 15.00% 15.08% 16.87% 17.86% 13.10% 14.82% 16.83% -
ROE 8.34% 7.64% 7.25% 7.20% 5.94% 7.25% 7.96% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 432.64 392.69 307.51 296.77 344.88 354.62 321.17 5.08%
EPS 62.62 57.75 50.81 52.34 43.98 51.63 53.12 2.77%
DPS 29.00 29.00 28.00 28.00 13.50 25.00 25.00 2.50%
NAPS 7.5096 7.5551 7.0383 7.1738 7.4092 7.0544 6.658 2.02%
Adjusted Per Share Value based on latest NOSH - 11,693,337
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 432.74 392.36 302.93 287.64 321.35 330.43 290.82 6.84%
EPS 62.63 57.71 50.29 50.06 40.98 47.65 47.97 4.54%
DPS 29.01 28.98 27.58 27.14 12.58 23.29 22.64 4.21%
NAPS 7.5114 7.5487 6.9336 6.9532 6.9038 6.5732 6.0289 3.72%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 10.48 8.79 8.58 8.05 7.22 8.51 9.79 -
P/RPS 2.42 2.24 2.79 2.71 2.09 2.40 3.05 -3.77%
P/EPS 16.74 15.22 16.81 15.59 16.42 16.64 18.48 -1.63%
EY 5.98 6.57 5.95 6.42 6.09 6.01 5.41 1.68%
DY 2.77 3.30 3.26 3.48 1.87 2.94 2.55 1.38%
P/NAPS 1.40 1.16 1.22 1.12 0.97 1.21 1.47 -0.80%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 26/11/24 22/11/23 23/11/22 25/11/21 27/11/20 28/11/19 29/11/18 -
Price 10.28 9.10 8.55 8.11 8.33 8.52 9.45 -
P/RPS 2.38 2.32 2.78 2.73 2.42 2.40 2.94 -3.45%
P/EPS 16.42 15.76 16.75 15.70 18.94 16.66 17.84 -1.37%
EY 6.09 6.35 5.97 6.37 5.28 6.00 5.61 1.37%
DY 2.82 3.19 3.27 3.45 1.62 2.93 2.65 1.04%
P/NAPS 1.37 1.20 1.21 1.13 1.12 1.21 1.42 -0.59%

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