[MAYBANK] YoY Cumulative Quarter Result on 31-Mar-2021 [#1]

Stock
[MAYBANK] MALAYAN BANKING BHD
Announcement Date
27-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -63.09%
YoY- 16.71%
Quarter Report
Latest QR
Upcoming QR
MAYBANK's Result
MAYBANK's Financial Summary
View:
Show?
Cumulative Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 18,346,963 14,780,024 11,907,201 12,217,573 13,223,775 12,976,475 11,515,335 8.06%
PBT 3,442,402 3,055,849 2,972,325 3,171,503 2,797,754 2,450,431 2,556,668 5.07%
Tax -846,363 -723,253 -885,737 -743,620 -755,862 -575,614 -657,180 4.30%
NP 2,596,039 2,332,596 2,086,588 2,427,883 2,041,892 1,874,817 1,899,488 5.33%
-
NP to SH 2,488,472 2,265,405 2,044,893 2,392,130 2,049,650 1,809,264 1,871,036 4.86%
-
Tax Rate 24.59% 23.67% 29.80% 23.45% 27.02% 23.49% 25.70% -
Total Cost 15,750,924 12,447,428 9,820,613 9,789,690 11,181,883 11,101,658 9,615,847 8.56%
-
Net Worth 93,748,862 85,878,424 83,815,975 83,826,660 77,985,822 78,200,815 72,802,528 4.30%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 93,748,862 85,878,424 83,815,975 83,826,660 77,985,822 78,200,815 72,802,528 4.30%
NOSH 12,066,952 12,054,127 11,878,513 11,413,994 11,241,361 11,049,682 10,906,379 1.69%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 14.15% 15.78% 17.52% 19.87% 15.44% 14.45% 16.50% -
ROE 2.65% 2.64% 2.44% 2.85% 2.63% 2.31% 2.57% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 152.07 122.61 100.24 107.04 117.63 117.44 106.23 6.15%
EPS 20.63 18.79 17.22 20.96 18.23 16.37 17.26 3.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.7705 7.1244 7.0561 7.3442 6.9374 7.0772 6.716 2.45%
Adjusted Per Share Value based on latest NOSH - 11,413,994
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 152.08 122.51 98.70 101.27 109.61 107.56 95.45 8.06%
EPS 20.63 18.78 16.95 19.83 16.99 15.00 15.51 4.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.7708 7.1184 6.9474 6.9483 6.4642 6.482 6.0345 4.30%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 9.69 8.57 8.94 8.25 7.45 9.27 10.60 -
P/RPS 6.37 6.99 8.92 7.71 6.33 7.89 9.98 -7.20%
P/EPS 46.98 45.60 51.93 39.36 40.86 56.61 61.41 -4.36%
EY 2.13 2.19 1.93 2.54 2.45 1.77 1.63 4.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 1.20 1.27 1.12 1.07 1.31 1.58 -3.82%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 24/05/24 24/05/23 26/05/22 27/05/21 21/05/20 30/05/19 28/05/18 -
Price 9.98 8.57 8.98 8.39 7.51 8.97 10.00 -
P/RPS 6.56 6.99 8.96 7.84 6.38 7.64 9.41 -5.83%
P/EPS 48.39 45.60 52.16 40.03 41.19 54.78 57.94 -2.95%
EY 2.07 2.19 1.92 2.50 2.43 1.83 1.73 3.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 1.20 1.27 1.14 1.08 1.27 1.49 -2.49%

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