[MAYBANK] YoY 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- 4.7%
YoY- 18.12%
Quarter Report
Latest QR
Upcoming QR
MAYBANK's Result
MAYBANK's Financial Summary
View:
Show?
Quarter Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 11,337,836 11,790,031 13,054,013 11,509,056 10,922,308 10,941,416 8,935,975 4.04%
PBT 2,726,052 1,255,747 2,651,588 2,609,573 2,244,491 1,583,989 2,150,483 4.02%
Tax -693,010 -229,111 -663,507 -614,643 -520,264 -384,687 -529,122 4.59%
NP 2,033,042 1,026,636 1,988,081 1,994,930 1,724,227 1,199,302 1,621,361 3.83%
-
NP to SH 1,962,526 941,732 1,940,871 1,959,013 1,658,440 1,159,941 1,584,534 3.62%
-
Tax Rate 25.42% 18.24% 25.02% 23.55% 23.18% 24.29% 24.60% -
Total Cost 9,304,794 10,763,395 11,065,932 9,514,126 9,198,081 9,742,114 7,314,614 4.08%
-
Net Worth 82,869,597 82,083,299 78,532,974 71,853,940 69,758,780 62,312,149 56,024,052 6.73%
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 2,375,100 1,967,669 2,269,022 6.01%
Div Payout % 164.18% - 143.15% 139.36% 143.21% 169.64% 143.20% -
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 69,758,780 62,312,149 56,024,052 6.73%
NOSH 11,693,337 11,241,361 11,241,361 10,945,196 10,326,525 9,838,346 9,454,260 3.60%
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 17.93% 8.71% 15.23% 17.33% 15.79% 10.96% 18.14% -
ROE 2.37% 1.15% 2.47% 2.73% 2.38% 1.86% 2.83% -
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 98.53 104.88 117.46 105.39 105.77 111.21 94.52 0.69%
EPS 17.05 8.38 17.46 17.94 16.06 11.79 16.76 0.28%
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 93.98 97.73 108.20 95.40 90.53 90.69 74.07 4.04%
EPS 16.27 7.81 16.09 16.24 13.75 9.61 13.13 3.63%
DPS 26.71 0.00 23.03 22.63 19.69 16.31 18.81 6.01%
NAPS 6.869 6.8038 6.5095 5.9559 5.7823 5.165 4.6438 6.73%
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 8.23 7.16 7.56 8.54 9.10 7.32 9.67 -2.64%
P/EPS 47.55 89.65 50.85 50.17 59.96 69.04 54.53 -2.25%
EY 2.10 1.12 1.97 1.99 1.67 1.45 1.83 2.31%
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 8.52 7.10 7.30 9.45 8.94 7.10 9.15 -1.18%
P/EPS 49.19 88.93 49.07 55.52 58.90 67.01 51.61 -0.79%
EY 2.03 1.12 2.04 1.80 1.70 1.49 1.94 0.75%
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