[MAYBANK] YoY TTM Result on 31-Dec-2018 [#4]

Stock
[MAYBANK] MALAYAN BANKING BHD
Announcement Date
26-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 2.45%
YoY- 7.88%
Quarter Report
Latest QR
Upcoming QR
MAYBANK's Result
MAYBANK's Financial Summary
View:
Show?
TTM Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 45,959,390 51,013,933 52,844,964 47,319,853 45,580,310 44,657,902 40,556,371 2.10%
PBT 10,886,595 8,656,956 11,013,880 10,901,346 10,098,096 8,844,450 9,151,548 2.93%
Tax -2,565,080 -1,937,877 -2,538,231 -2,545,410 -2,301,222 -1,880,558 -2,165,160 2.86%
NP 8,321,515 6,719,079 8,475,649 8,355,936 7,796,874 6,963,892 6,986,388 2.95%
-
NP to SH 8,096,229 6,481,219 8,198,074 8,113,260 7,520,542 6,742,992 6,835,939 2.85%
-
Tax Rate 23.56% 22.39% 23.05% 23.35% 22.79% 21.26% 23.66% -
Total Cost 37,637,875 44,294,854 44,369,315 38,963,917 37,783,436 37,694,010 33,569,983 1.92%
-
Net Worth 85,785,748 84,436,116 81,570,693 75,330,108 72,420,516 68,422,732 61,131,868 5.80%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div 6,784,472 5,845,508 7,162,525 6,265,953 5,798,732 5,225,070 5,170,805 4.62%
Div Payout % 83.80% 90.19% 87.37% 77.23% 77.11% 77.49% 75.64% -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 85,785,748 84,436,116 81,570,693 75,330,108 72,420,516 68,422,732 61,131,868 5.80%
NOSH 11,878,513 11,241,361 11,241,361 11,049,682 10,782,745 10,179,378 9,672,611 3.47%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 18.11% 13.17% 16.04% 17.66% 17.11% 15.59% 17.23% -
ROE 9.44% 7.68% 10.05% 10.77% 10.38% 9.85% 11.18% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 387.03 453.81 470.09 428.25 426.03 438.71 419.29 -1.32%
EPS 68.18 57.66 72.93 73.43 70.29 66.24 70.67 -0.59%
DPS 57.13 52.00 64.00 57.00 54.20 51.33 53.46 1.11%
NAPS 7.2241 7.5112 7.2563 6.8174 6.769 6.7217 6.3201 2.25%
Adjusted Per Share Value based on latest NOSH - 11,049,682
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 380.95 422.85 438.03 392.23 377.81 370.17 336.17 2.10%
EPS 67.11 53.72 67.95 67.25 62.34 55.89 56.66 2.85%
DPS 56.24 48.45 59.37 51.94 48.07 43.31 42.86 4.62%
NAPS 7.1107 6.9988 6.7613 6.2441 6.0029 5.6715 5.0672 5.80%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 8.30 8.46 8.64 9.50 9.80 8.20 8.40 -
P/RPS 2.14 1.86 1.84 2.22 2.30 1.87 2.00 1.13%
P/EPS 12.17 14.67 11.85 12.94 13.94 12.38 11.89 0.38%
EY 8.21 6.82 8.44 7.73 7.17 8.08 8.41 -0.39%
DY 6.88 6.15 7.41 6.00 5.53 6.26 6.36 1.31%
P/NAPS 1.15 1.13 1.19 1.39 1.45 1.22 1.33 -2.39%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 24/02/22 25/02/21 27/02/20 26/02/19 28/02/18 23/02/17 25/02/16 -
Price 8.70 8.09 8.52 9.55 10.46 8.40 8.64 -
P/RPS 2.25 1.78 1.81 2.23 2.46 1.91 2.06 1.47%
P/EPS 12.76 14.03 11.68 13.01 14.88 12.68 12.23 0.70%
EY 7.84 7.13 8.56 7.69 6.72 7.89 8.18 -0.70%
DY 6.57 6.43 7.51 5.97 5.18 6.11 6.19 0.99%
P/NAPS 1.20 1.08 1.17 1.40 1.55 1.25 1.37 -2.18%

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