[MAYBANK] YoY Quarter Result on 30-Sep-2022 [#3]

Announcement Date
23-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 16.6%
YoY- 28.54%
View:
Show?
Quarter Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 13,423,964 11,146,469 13,755,301 13,833,435 12,061,550 11,594,296 11,288,472 2.92%
PBT 3,207,899 2,268,847 2,611,325 2,648,257 2,639,510 2,678,387 2,456,111 4.54%
Tax -1,038,779 -530,854 -601,714 -603,370 -628,792 -601,928 -592,495 9.80%
NP 2,169,120 1,737,993 2,009,611 2,044,887 2,010,718 2,076,459 1,863,616 2.56%
-
NP to SH 2,165,502 1,684,702 1,952,432 1,998,809 1,956,856 2,027,206 1,795,702 3.16%
-
Tax Rate 32.38% 23.40% 23.04% 22.78% 23.82% 22.47% 24.12% -
Total Cost 11,254,844 9,408,476 11,745,690 11,788,548 10,050,832 9,517,837 9,424,856 3.00%
-
Net Worth 83,648,436 83,885,667 83,289,500 79,301,062 72,734,615 69,459,874 65,606,580 4.13%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div - - 1,517,583 - - - - -
Div Payout % - - 77.73% - - - - -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 83,648,436 83,885,667 83,289,500 79,301,062 72,734,615 69,459,874 65,606,580 4.13%
NOSH 11,976,250 11,693,337 11,241,361 11,241,361 10,945,196 10,207,482 9,992,777 3.06%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 16.16% 15.59% 14.61% 14.78% 16.67% 17.91% 16.51% -
ROE 2.59% 2.01% 2.34% 2.52% 2.69% 2.92% 2.74% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 112.95 95.32 122.36 123.06 110.41 113.59 112.97 -0.00%
EPS 18.22 14.41 17.37 17.78 17.91 19.86 17.97 0.23%
DPS 0.00 0.00 13.50 0.00 0.00 0.00 0.00 -
NAPS 7.0383 7.1738 7.4092 7.0544 6.658 6.8048 6.5654 1.16%
Adjusted Per Share Value based on latest NOSH - 11,976,250
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 111.31 92.42 114.05 114.70 100.01 96.14 93.60 2.92%
EPS 17.96 13.97 16.19 16.57 16.23 16.81 14.89 3.17%
DPS 0.00 0.00 12.58 0.00 0.00 0.00 0.00 -
NAPS 6.9359 6.9556 6.9061 6.5754 6.0309 5.7594 5.4399 4.13%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 8.58 8.05 7.22 8.51 9.79 9.53 7.50 -
P/RPS 7.60 8.44 5.90 6.92 8.87 8.39 6.64 2.27%
P/EPS 47.09 55.87 41.57 47.86 54.65 47.99 41.74 2.02%
EY 2.12 1.79 2.41 2.09 1.83 2.08 2.40 -2.04%
DY 0.00 0.00 1.87 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 1.12 0.97 1.21 1.47 1.40 1.14 1.13%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 23/11/22 25/11/21 27/11/20 28/11/19 29/11/18 30/11/17 24/11/16 -
Price 8.55 8.11 8.33 8.52 9.45 9.21 7.70 -
P/RPS 7.57 8.51 6.81 6.92 8.56 8.11 6.82 1.75%
P/EPS 46.92 56.29 47.96 47.92 52.76 46.37 42.85 1.52%
EY 2.13 1.78 2.09 2.09 1.90 2.16 2.33 -1.48%
DY 0.00 0.00 1.62 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 1.13 1.12 1.21 1.42 1.35 1.17 0.56%

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