Highlights

[MAYBANK] QoQ Quarter Result on 2018-09-30 [#3]

Stock [MAYBANK]: MALAYAN BANKING BHD
Announcement Date 29-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Sep-2018  [#3]
Profit Trend QoQ -     -0.11%    YoY -     -3.47%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 13,054,013 12,976,475 12,233,912 12,061,550 11,509,056 11,515,335 11,785,637 7.07%
  QoQ % 0.60% 6.07% 1.43% 4.80% -0.05% -2.29% -
  Horiz. % 110.76% 110.10% 103.80% 102.34% 97.65% 97.71% 100.00%
PBT 2,651,588 2,450,431 3,095,595 2,639,510 2,609,573 2,556,668 2,926,148 -6.37%
  QoQ % 8.21% -20.84% 17.28% 1.15% 2.07% -12.63% -
  Horiz. % 90.62% 83.74% 105.79% 90.20% 89.18% 87.37% 100.00%
Tax -663,507 -575,614 -644,795 -628,792 -614,643 -657,180 -675,064 -1.15%
  QoQ % -15.27% 10.73% -2.55% -2.30% 6.47% 2.65% -
  Horiz. % 98.29% 85.27% 95.52% 93.15% 91.05% 97.35% 100.00%
NP 1,988,081 1,874,817 2,450,800 2,010,718 1,994,930 1,899,488 2,251,084 -7.97%
  QoQ % 6.04% -23.50% 21.89% 0.79% 5.02% -15.62% -
  Horiz. % 88.32% 83.29% 108.87% 89.32% 88.62% 84.38% 100.00%
NP to SH 1,940,871 1,809,264 2,326,355 1,956,856 1,959,013 1,871,036 2,132,099 -6.09%
  QoQ % 7.27% -22.23% 18.88% -0.11% 4.70% -12.24% -
  Horiz. % 91.03% 84.86% 109.11% 91.78% 91.88% 87.76% 100.00%
Tax Rate 25.02 % 23.49 % 20.83 % 23.82 % 23.55 % 25.70 % 23.07 % 5.57%
  QoQ % 6.51% 12.77% -12.55% 1.15% -8.37% 11.40% -
  Horiz. % 108.45% 101.82% 90.29% 103.25% 102.08% 111.40% 100.00%
Total Cost 11,065,932 11,101,658 9,783,112 10,050,832 9,514,126 9,615,847 9,534,553 10.47%
  QoQ % -0.32% 13.48% -2.66% 5.64% -1.06% 0.85% -
  Horiz. % 116.06% 116.44% 102.61% 105.41% 99.79% 100.85% 100.00%
Net Worth 78,532,974 78,200,815 75,330,108 72,734,615 71,853,940 72,802,528 72,420,516 5.57%
  QoQ % 0.42% 3.81% 3.57% 1.23% -1.30% 0.53% -
  Horiz. % 108.44% 107.98% 104.02% 100.43% 99.22% 100.53% 100.00%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div 2,778,394 - 3,535,898 - 2,730,054 - 3,423,632 -13.03%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 81.15% 0.00% 103.28% 0.00% 79.74% 0.00% 100.00%
Div Payout % 143.15 % - % 151.99 % - % 139.36 % - % 160.58 % -7.39%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 89.15% 0.00% 94.65% 0.00% 86.79% 0.00% 100.00%
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 78,532,974 78,200,815 75,330,108 72,734,615 71,853,940 72,802,528 72,420,516 5.57%
  QoQ % 0.42% 3.81% 3.57% 1.23% -1.30% 0.53% -
  Horiz. % 108.44% 107.98% 104.02% 100.43% 99.22% 100.53% 100.00%
NOSH 11,113,576 11,049,682 11,049,683 10,924,394 10,920,218 10,840,162 10,698,850 2.57%
  QoQ % 0.58% -0.00% 1.15% 0.04% 0.74% 1.32% -
  Horiz. % 103.88% 103.28% 103.28% 102.11% 102.07% 101.32% 100.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 15.23 % 14.45 % 20.03 % 16.67 % 17.33 % 16.50 % 19.10 % -14.05%
  QoQ % 5.40% -27.86% 20.16% -3.81% 5.03% -13.61% -
  Horiz. % 79.74% 75.65% 104.87% 87.28% 90.73% 86.39% 100.00%
ROE 2.47 % 2.31 % 3.09 % 2.69 % 2.73 % 2.57 % 2.94 % -10.99%
  QoQ % 6.93% -25.24% 14.87% -1.47% 6.23% -12.59% -
  Horiz. % 84.01% 78.57% 105.10% 91.50% 92.86% 87.41% 100.00%
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 117.46 117.44 110.72 110.41 105.39 106.23 110.16 4.38%
  QoQ % 0.02% 6.07% 0.28% 4.76% -0.79% -3.57% -
  Horiz. % 106.63% 106.61% 100.51% 100.23% 95.67% 96.43% 100.00%
EPS 17.46 16.37 21.05 17.91 17.94 17.26 19.93 -8.47%
  QoQ % 6.66% -22.23% 17.53% -0.17% 3.94% -13.40% -
  Horiz. % 87.61% 82.14% 105.62% 89.86% 90.02% 86.60% 100.00%
DPS 25.00 0.00 32.00 0.00 25.00 0.00 32.00 -15.21%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 78.12% 0.00% 100.00% 0.00% 78.12% 0.00% 100.00%
NAPS 7.0664 7.0772 6.8174 6.6580 6.5799 6.7160 6.7690 2.92%
  QoQ % -0.15% 3.81% 2.39% 1.19% -2.03% -0.78% -
  Horiz. % 104.39% 104.55% 100.72% 98.36% 97.21% 99.22% 100.00%
Adjusted Per Share Value based on latest NOSH - 11,241,361
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 116.12 115.44 108.83 107.30 102.38 102.44 104.84 7.07%
  QoQ % 0.59% 6.07% 1.43% 4.81% -0.06% -2.29% -
  Horiz. % 110.76% 110.11% 103.81% 102.35% 97.65% 97.71% 100.00%
EPS 17.27 16.09 20.69 17.41 17.43 16.64 18.97 -6.08%
  QoQ % 7.33% -22.23% 18.84% -0.11% 4.75% -12.28% -
  Horiz. % 91.04% 84.82% 109.07% 91.78% 91.88% 87.72% 100.00%
DPS 24.72 0.00 31.45 0.00 24.29 0.00 30.46 -13.03%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 81.16% 0.00% 103.25% 0.00% 79.74% 0.00% 100.00%
NAPS 6.9861 6.9565 6.7012 6.4703 6.3919 6.4763 6.4423 5.57%
  QoQ % 0.43% 3.81% 3.57% 1.23% -1.30% 0.53% -
  Horiz. % 108.44% 107.98% 104.02% 100.43% 99.22% 100.53% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 8.8800 9.2700 9.5000 9.7900 9.0000 10.6000 9.8000 -
P/RPS 7.56 7.89 8.58 8.87 8.54 9.98 8.90 -10.33%
  QoQ % -4.18% -8.04% -3.27% 3.86% -14.43% 12.13% -
  Horiz. % 84.94% 88.65% 96.40% 99.66% 95.96% 112.13% 100.00%
P/EPS 50.85 56.61 45.12 54.65 50.17 61.41 49.18 2.26%
  QoQ % -10.17% 25.47% -17.44% 8.93% -18.30% 24.87% -
  Horiz. % 103.40% 115.11% 91.74% 111.12% 102.01% 124.87% 100.00%
EY 1.97 1.77 2.22 1.83 1.99 1.63 2.03 -1.99%
  QoQ % 11.30% -20.27% 21.31% -8.04% 22.09% -19.70% -
  Horiz. % 97.04% 87.19% 109.36% 90.15% 98.03% 80.30% 100.00%
DY 2.82 0.00 3.37 0.00 2.78 0.00 3.27 -9.42%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 86.24% 0.00% 103.06% 0.00% 85.02% 0.00% 100.00%
P/NAPS 1.26 1.31 1.39 1.47 1.37 1.58 1.45 -8.96%
  QoQ % -3.82% -5.76% -5.44% 7.30% -13.29% 8.97% -
  Horiz. % 86.90% 90.34% 95.86% 101.38% 94.48% 108.97% 100.00%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 29/08/19 30/05/19 26/02/19 29/11/18 30/08/18 28/05/18 28/02/18 -
Price 8.5700 8.9700 9.5500 9.4500 9.9600 10.0000 10.4600 -
P/RPS 7.30 7.64 8.63 8.56 9.45 9.41 9.50 -16.15%
  QoQ % -4.45% -11.47% 0.82% -9.42% 0.43% -0.95% -
  Horiz. % 76.84% 80.42% 90.84% 90.11% 99.47% 99.05% 100.00%
P/EPS 49.07 54.78 45.36 52.76 55.52 57.94 52.49 -4.40%
  QoQ % -10.42% 20.77% -14.03% -4.97% -4.18% 10.38% -
  Horiz. % 93.48% 104.36% 86.42% 100.51% 105.77% 110.38% 100.00%
EY 2.04 1.83 2.20 1.90 1.80 1.73 1.91 4.50%
  QoQ % 11.48% -16.82% 15.79% 5.56% 4.05% -9.42% -
  Horiz. % 106.81% 95.81% 115.18% 99.48% 94.24% 90.58% 100.00%
DY 2.92 0.00 3.35 0.00 2.51 0.00 3.06 -3.08%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 95.42% 0.00% 109.48% 0.00% 82.03% 0.00% 100.00%
P/NAPS 1.21 1.27 1.40 1.42 1.51 1.49 1.55 -15.26%
  QoQ % -4.72% -9.29% -1.41% -5.96% 1.34% -3.87% -
  Horiz. % 78.06% 81.94% 90.32% 91.61% 97.42% 96.13% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

429  281  549  742 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.30+0.01 
 ARMADA 0.525+0.035 
 DGB 0.15-0.015 
 PWORTH 0.04-0.005 
 MLAB 0.065+0.02 
 HSI-H8F 0.420.00 
 HSI-C7K 0.315-0.02 
 VELESTO 0.380.00 
 ISTONE 0.21-0.015 
 FPGROUP 0.54+0.045 
Partners & Brokers