[MAYBANK] YoY Quarter Result on 30-Jun-2022 [#2]

Announcement Date
25-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- -9.18%
YoY- -5.36%
View:
Show?
Quarter Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 16,134,641 11,200,374 11,337,836 11,790,031 13,054,013 11,509,056 10,922,308 6.71%
PBT 3,369,797 2,665,917 2,726,052 1,255,747 2,651,588 2,609,573 2,244,491 7.00%
Tax -972,344 -756,559 -693,010 -229,111 -663,507 -614,643 -520,264 10.98%
NP 2,397,453 1,909,358 2,033,042 1,026,636 1,988,081 1,994,930 1,724,227 5.64%
-
NP to SH 2,338,555 1,857,247 1,962,526 941,732 1,940,871 1,959,013 1,658,440 5.89%
-
Tax Rate 28.85% 28.38% 25.42% 18.24% 25.02% 23.55% 23.18% -
Total Cost 13,737,188 9,291,016 9,304,794 10,763,395 11,065,932 9,514,126 9,198,081 6.91%
-
Net Worth 90,255,278 84,698,618 82,869,597 82,083,299 78,532,974 71,853,940 69,758,780 4.38%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div 3,495,696 3,351,603 3,221,990 - 2,778,394 2,730,054 2,375,100 6.65%
Div Payout % 149.48% 180.46% 164.18% - 143.15% 139.36% 143.21% -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 90,255,278 84,698,618 82,869,597 82,083,299 78,532,974 71,853,940 69,758,780 4.38%
NOSH 12,054,127 11,970,013 11,693,337 11,241,361 11,241,361 10,945,196 10,326,525 2.61%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 14.86% 17.05% 17.93% 8.71% 15.23% 17.33% 15.79% -
ROE 2.59% 2.19% 2.37% 1.15% 2.47% 2.73% 2.38% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 133.85 93.57 98.53 104.88 117.46 105.39 105.77 4.00%
EPS 19.40 15.52 17.05 8.38 17.46 17.94 16.06 3.19%
DPS 29.00 28.00 28.00 0.00 25.00 25.00 23.00 3.93%
NAPS 7.4875 7.0759 7.2016 7.3019 7.0664 6.5799 6.7553 1.72%
Adjusted Per Share Value based on latest NOSH - 11,970,013
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 133.78 92.87 94.01 97.76 108.24 95.43 90.56 6.71%
EPS 19.39 15.40 16.27 7.81 16.09 16.24 13.75 5.89%
DPS 28.99 27.79 26.72 0.00 23.04 22.64 19.69 6.65%
NAPS 7.4837 7.023 6.8713 6.8061 6.5117 5.9579 5.7842 4.38%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 8.63 8.59 8.11 7.51 8.88 9.00 9.63 -
P/RPS 6.45 9.18 8.23 7.16 7.56 8.54 9.10 -5.57%
P/EPS 44.48 55.36 47.55 89.65 50.85 50.17 59.96 -4.85%
EY 2.25 1.81 2.10 1.12 1.97 1.99 1.67 5.09%
DY 3.36 3.26 3.45 0.00 2.82 2.78 2.39 5.83%
P/NAPS 1.15 1.21 1.13 1.03 1.26 1.37 1.43 -3.56%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/08/23 25/08/22 26/08/21 27/08/20 29/08/19 30/08/18 30/08/17 -
Price 9.11 8.84 8.39 7.45 8.57 9.96 9.46 -
P/RPS 6.81 9.45 8.52 7.10 7.30 9.45 8.94 -4.43%
P/EPS 46.96 56.97 49.19 88.93 49.07 55.52 58.90 -3.70%
EY 2.13 1.76 2.03 1.12 2.04 1.80 1.70 3.82%
DY 3.18 3.17 3.34 0.00 2.92 2.51 2.43 4.58%
P/NAPS 1.22 1.25 1.17 1.02 1.21 1.51 1.40 -2.26%

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