[MAYBANK] YoY Cumulative Quarter Result on 30-Jun-2020 [#2]

Stock
[MAYBANK] MALAYAN BANKING BHD
Announcement Date
27-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- 45.95%
YoY- -20.23%
Quarter Report
Latest QR
Upcoming QR
MAYBANK's Result
MAYBANK's Financial Summary
View:
Show?
Cumulative Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 31,321,320 23,122,867 23,555,409 25,013,806 26,030,488 23,024,391 22,200,377 5.90%
PBT 6,425,646 5,638,242 5,897,555 4,053,501 5,102,019 5,166,241 4,493,561 6.13%
Tax -1,695,597 -1,642,296 -1,436,630 -984,973 -1,239,121 -1,271,823 -1,024,230 8.76%
NP 4,730,049 3,995,946 4,460,925 3,068,528 3,862,898 3,894,418 3,469,331 5.29%
-
NP to SH 4,603,960 3,902,140 4,354,656 2,991,382 3,750,135 3,830,049 3,361,237 5.38%
-
Tax Rate 26.39% 29.13% 24.36% 24.30% 24.29% 24.62% 22.79% -
Total Cost 26,591,271 19,126,921 19,094,484 21,945,278 22,167,590 19,129,973 18,731,046 6.01%
-
Net Worth 90,255,278 84,698,618 82,869,597 82,083,299 78,532,974 71,853,940 69,268,350 4.50%
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 2,358,403 6.77%
Div Payout % 75.93% 85.89% 73.99% - 74.09% 71.28% 70.16% -
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 69,268,350 4.50%
NOSH 12,054,127 11,970,013 11,693,337 11,241,361 11,241,361 10,945,196 10,253,926 2.73%
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 15.10% 17.28% 18.94% 12.27% 14.84% 16.91% 15.63% -
ROE 5.10% 4.61% 5.25% 3.64% 4.78% 5.33% 4.85% -
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 259.84 193.17 204.70 222.52 234.22 210.84 216.51 3.08%
EPS 38.19 32.72 38.00 26.61 33.84 35.20 32.78 2.57%
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 - 11,241,361
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 259.62 191.66 195.25 207.34 215.76 190.85 184.02 5.90%
EPS 38.16 32.34 36.10 24.80 31.08 31.75 27.86 5.38%
DPS 28.98 27.78 26.71 0.00 23.03 22.63 19.55 6.77%
NAPS 7.4812 7.0206 6.869 6.8038 6.5095 5.9559 5.7416 4.50%
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 3.32 4.45 3.96 3.38 3.79 4.27 4.45 -4.76%
P/EPS 22.60 26.35 21.43 28.22 26.32 25.66 29.38 -4.27%
EY 4.43 3.80 4.67 3.54 3.80 3.90 3.40 4.50%
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 3.51 4.58 4.10 3.35 3.66 4.72 4.37 -3.58%
P/EPS 23.85 27.12 22.17 28.00 25.40 28.40 28.86 -3.12%
EY 4.19 3.69 4.51 3.57 3.94 3.52 3.47 3.19%
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