[MAYBANK] YoY 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- -14.16%
YoY- -13.71%
Quarter Report
Latest QR
Upcoming QR
MAYBANK's Result
MAYBANK's Financial Summary
View:
Show?
Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 16,014,138 13,423,964 11,146,469 13,755,301 13,833,435 12,061,550 11,594,296 5.52%
PBT 3,156,357 3,207,899 2,268,847 2,611,325 2,648,257 2,639,510 2,678,387 2.77%
Tax -749,800 -1,038,779 -530,854 -601,714 -603,370 -628,792 -601,928 3.72%
NP 2,406,557 2,169,120 1,737,993 2,009,611 2,044,887 2,010,718 2,076,459 2.48%
-
NP to SH 2,358,063 2,165,502 1,684,702 1,952,432 1,998,809 1,956,856 2,027,206 2.55%
-
Tax Rate 23.76% 32.38% 23.40% 23.04% 22.78% 23.82% 22.47% -
Total Cost 13,607,581 11,254,844 9,408,476 11,745,690 11,788,548 10,050,832 9,517,837 6.13%
-
Net Worth 91,070,135 83,648,436 83,885,667 83,289,500 79,301,062 72,734,615 69,459,874 4.61%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - 1,517,583 - - - -
Div Payout % - - - 77.73% - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 91,070,135 83,648,436 83,885,667 83,289,500 79,301,062 72,734,615 69,459,874 4.61%
NOSH 12,060,236 11,976,250 11,693,337 11,241,361 11,241,361 10,945,196 10,207,482 2.81%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 15.03% 16.16% 15.59% 14.61% 14.78% 16.67% 17.91% -
ROE 2.59% 2.59% 2.01% 2.34% 2.52% 2.69% 2.92% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 132.85 112.95 95.32 122.36 123.06 110.41 113.59 2.64%
EPS 19.56 18.22 14.41 17.37 17.78 17.91 19.86 -0.25%
DPS 0.00 0.00 0.00 13.50 0.00 0.00 0.00 -
NAPS 7.5551 7.0383 7.1738 7.4092 7.0544 6.658 6.8048 1.75%
Adjusted Per Share Value based on latest NOSH - 11,693,337
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 132.71 111.25 92.37 113.99 114.64 99.96 96.08 5.52%
EPS 19.54 17.95 13.96 16.18 16.56 16.22 16.80 2.54%
DPS 0.00 0.00 0.00 12.58 0.00 0.00 0.00 -
NAPS 7.5471 6.932 6.9517 6.9023 6.5718 6.0276 5.7562 4.61%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 8.79 8.58 8.05 7.22 8.51 9.79 9.53 -
P/RPS 6.62 7.60 8.44 5.90 6.92 8.87 8.39 -3.87%
P/EPS 44.93 47.09 55.87 41.57 47.86 54.65 47.99 -1.09%
EY 2.23 2.12 1.79 2.41 2.09 1.83 2.08 1.16%
DY 0.00 0.00 0.00 1.87 0.00 0.00 0.00 -
P/NAPS 1.16 1.22 1.12 0.97 1.21 1.47 1.40 -3.08%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 22/11/23 23/11/22 25/11/21 27/11/20 28/11/19 29/11/18 30/11/17 -
Price 9.10 8.55 8.11 8.33 8.52 9.45 9.21 -
P/RPS 6.85 7.57 8.51 6.81 6.92 8.56 8.11 -2.77%
P/EPS 46.52 46.92 56.29 47.96 47.92 52.76 46.37 0.05%
EY 2.15 2.13 1.78 2.09 2.09 1.90 2.16 -0.07%
DY 0.00 0.00 0.00 1.62 0.00 0.00 0.00 -
P/NAPS 1.20 1.21 1.13 1.12 1.21 1.42 1.35 -1.94%

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