[MAYBANK] YoY TTM Result on 31-Mar-2022 [#1]

Announcement Date
26-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -4.29%
YoY- 13.56%
View:
Show?
TTM Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 67,627,108 53,914,214 45,649,018 50,007,731 53,092,264 48,780,993 45,817,576 6.69%
PBT 12,918,154 12,236,790 10,687,417 9,030,705 11,361,203 10,795,109 10,405,694 3.66%
Tax -3,039,849 -3,617,780 -2,707,197 -1,925,635 -2,718,479 -2,463,844 -2,454,436 3.62%
NP 9,878,305 8,619,010 7,980,220 7,105,070 8,642,724 8,331,265 7,951,258 3.67%
-
NP to SH 9,572,847 8,455,461 7,748,992 6,823,699 8,438,460 8,051,488 7,688,781 3.71%
-
Tax Rate 23.53% 29.56% 25.33% 21.32% 23.93% 22.82% 23.59% -
Total Cost 57,748,803 45,295,204 37,668,798 42,902,661 44,449,540 40,449,728 37,866,318 7.28%
-
Net Worth 93,748,862 85,878,424 83,815,975 83,826,660 77,985,822 78,200,815 72,802,528 4.30%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div 7,234,370 6,967,841 6,784,472 5,845,508 7,162,525 6,265,953 5,798,732 3.75%
Div Payout % 75.57% 82.41% 87.55% 85.66% 84.88% 77.82% 75.42% -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 93,748,862 85,878,424 83,815,975 83,826,660 77,985,822 78,200,815 72,802,528 4.30%
NOSH 12,066,952 12,054,127 11,878,513 11,413,994 11,241,361 11,049,682 10,906,379 1.69%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 14.61% 15.99% 17.48% 14.21% 16.28% 17.08% 17.35% -
ROE 10.21% 9.85% 9.25% 8.14% 10.82% 10.30% 10.56% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 560.54 447.27 384.30 438.13 472.29 441.47 422.67 4.81%
EPS 79.35 70.15 65.24 59.78 75.07 72.87 70.93 1.88%
DPS 60.00 58.00 57.12 52.00 64.00 57.00 53.49 1.93%
NAPS 7.7705 7.1244 7.0561 7.3442 6.9374 7.0772 6.716 2.45%
Adjusted Per Share Value based on latest NOSH - 11,878,513
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 560.43 446.79 378.30 414.42 439.98 404.25 379.69 6.69%
EPS 79.33 70.07 64.22 56.55 69.93 66.72 63.72 3.71%
DPS 59.95 57.74 56.22 48.44 59.36 51.93 48.05 3.75%
NAPS 7.7691 7.1168 6.9459 6.9468 6.4628 6.4806 6.0332 4.30%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 9.69 8.57 8.94 8.25 7.45 9.27 10.60 -
P/RPS 1.73 1.92 2.33 1.88 1.58 2.10 2.51 -6.00%
P/EPS 12.21 12.22 13.70 13.80 9.92 12.72 14.94 -3.30%
EY 8.19 8.19 7.30 7.25 10.08 7.86 6.69 3.42%
DY 6.19 6.77 6.39 6.30 8.59 6.15 5.05 3.44%
P/NAPS 1.25 1.20 1.27 1.12 1.07 1.31 1.58 -3.82%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 24/05/24 24/05/23 26/05/22 27/05/21 21/05/20 30/05/19 28/05/18 -
Price 9.98 8.56 8.98 8.33 7.51 9.01 10.00 -
P/RPS 1.78 1.91 2.34 1.90 1.59 2.04 2.37 -4.65%
P/EPS 12.58 12.20 13.77 13.93 10.00 12.37 14.10 -1.88%
EY 7.95 8.19 7.26 7.18 10.00 8.09 7.09 1.92%
DY 6.01 6.78 6.36 6.24 8.52 6.33 5.35 1.95%
P/NAPS 1.28 1.20 1.27 1.13 1.08 1.27 1.49 -2.49%

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