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
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 12,233,912 12,061,550 11,509,056 11,515,335 11,785,637 11,594,296 10,922,308 7.83%
  QoQ % 1.43% 4.80% -0.05% -2.29% 1.65% 6.15% -
  Horiz. % 112.01% 110.43% 105.37% 105.43% 107.90% 106.15% 100.00%
PBT 3,095,595 2,639,510 2,609,573 2,556,668 2,926,148 2,678,387 2,244,491 23.83%
  QoQ % 17.28% 1.15% 2.07% -12.63% 9.25% 19.33% -
  Horiz. % 137.92% 117.60% 116.27% 113.91% 130.37% 119.33% 100.00%
Tax -644,795 -628,792 -614,643 -657,180 -675,064 -601,928 -520,264 15.34%
  QoQ % -2.55% -2.30% 6.47% 2.65% -12.15% -15.70% -
  Horiz. % 123.94% 120.86% 118.14% 126.32% 129.75% 115.70% 100.00%
NP 2,450,800 2,010,718 1,994,930 1,899,488 2,251,084 2,076,459 1,724,227 26.34%
  QoQ % 21.89% 0.79% 5.02% -15.62% 8.41% 20.43% -
  Horiz. % 142.14% 116.62% 115.70% 110.16% 130.56% 120.43% 100.00%
NP to SH 2,326,355 1,956,856 1,959,013 1,871,036 2,132,099 2,027,206 1,658,440 25.23%
  QoQ % 18.88% -0.11% 4.70% -12.24% 5.17% 22.24% -
  Horiz. % 140.27% 117.99% 118.12% 112.82% 128.56% 122.24% 100.00%
Tax Rate 20.83 % 23.82 % 23.55 % 25.70 % 23.07 % 22.47 % 23.18 % -6.86%
  QoQ % -12.55% 1.15% -8.37% 11.40% 2.67% -3.06% -
  Horiz. % 89.86% 102.76% 101.60% 110.87% 99.53% 96.94% 100.00%
Total Cost 9,783,112 10,050,832 9,514,126 9,615,847 9,534,553 9,517,837 9,198,081 4.18%
  QoQ % -2.66% 5.64% -1.06% 0.85% 0.18% 3.48% -
  Horiz. % 106.36% 109.27% 103.44% 104.54% 103.66% 103.48% 100.00%
Net Worth 75,330,108 72,734,615 71,853,940 72,802,528 72,420,516 69,459,874 69,758,780 5.24%
  QoQ % 3.57% 1.23% -1.30% 0.53% 4.26% -0.43% -
  Horiz. % 107.99% 104.27% 103.00% 104.36% 103.82% 99.57% 100.00%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 3,535,898 - 2,730,054 - 3,423,632 - 2,375,100 30.29%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 148.87% 0.00% 114.94% 0.00% 144.15% 0.00% 100.00%
Div Payout % 151.99 % - % 139.36 % - % 160.58 % - % 143.21 % 4.04%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 106.13% 0.00% 97.31% 0.00% 112.13% 0.00% 100.00%
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 75,330,108 72,734,615 71,853,940 72,802,528 72,420,516 69,459,874 69,758,780 5.24%
  QoQ % 3.57% 1.23% -1.30% 0.53% 4.26% -0.43% -
  Horiz. % 107.99% 104.27% 103.00% 104.36% 103.82% 99.57% 100.00%
NOSH 11,049,683 10,924,394 10,920,218 10,840,162 10,698,850 10,207,482 10,326,525 4.60%
  QoQ % 1.15% 0.04% 0.74% 1.32% 4.81% -1.15% -
  Horiz. % 107.00% 105.79% 105.75% 104.97% 103.61% 98.85% 100.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 20.03 % 16.67 % 17.33 % 16.50 % 19.10 % 17.91 % 15.79 % 17.13%
  QoQ % 20.16% -3.81% 5.03% -13.61% 6.64% 13.43% -
  Horiz. % 126.85% 105.57% 109.75% 104.50% 120.96% 113.43% 100.00%
ROE 3.09 % 2.69 % 2.73 % 2.57 % 2.94 % 2.92 % 2.38 % 18.95%
  QoQ % 14.87% -1.47% 6.23% -12.59% 0.68% 22.69% -
  Horiz. % 129.83% 113.03% 114.71% 107.98% 123.53% 122.69% 100.00%
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 110.72 110.41 105.39 106.23 110.16 113.59 105.77 3.09%
  QoQ % 0.28% 4.76% -0.79% -3.57% -3.02% 7.39% -
  Horiz. % 104.68% 104.39% 99.64% 100.43% 104.15% 107.39% 100.00%
EPS 21.05 17.91 17.94 17.26 19.93 19.86 16.06 19.71%
  QoQ % 17.53% -0.17% 3.94% -13.40% 0.35% 23.66% -
  Horiz. % 131.07% 111.52% 111.71% 107.47% 124.10% 123.66% 100.00%
DPS 32.00 0.00 25.00 0.00 32.00 0.00 23.00 24.55%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 139.13% 0.00% 108.70% 0.00% 139.13% 0.00% 100.00%
NAPS 6.8174 6.6580 6.5799 6.7160 6.7690 6.8048 6.7553 0.61%
  QoQ % 2.39% 1.19% -2.03% -0.78% -0.53% 0.73% -
  Horiz. % 100.92% 98.56% 97.40% 99.42% 100.20% 100.73% 100.00%
Adjusted Per Share Value based on latest NOSH - 11,049,682
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 110.72 109.16 104.16 104.21 106.66 104.93 98.85 7.83%
  QoQ % 1.43% 4.80% -0.05% -2.30% 1.65% 6.15% -
  Horiz. % 112.01% 110.43% 105.37% 105.42% 107.90% 106.15% 100.00%
EPS 21.05 17.71 17.73 16.93 19.30 18.35 15.01 25.21%
  QoQ % 18.86% -0.11% 4.73% -12.28% 5.18% 22.25% -
  Horiz. % 140.24% 117.99% 118.12% 112.79% 128.58% 122.25% 100.00%
DPS 32.00 0.00 24.71 0.00 30.98 0.00 21.49 30.30%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 148.91% 0.00% 114.98% 0.00% 144.16% 0.00% 100.00%
NAPS 6.8174 6.5825 6.5028 6.5887 6.5541 6.2861 6.3132 5.24%
  QoQ % 3.57% 1.23% -1.30% 0.53% 4.26% -0.43% -
  Horiz. % 107.99% 104.27% 103.00% 104.36% 103.82% 99.57% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 9.5000 9.7900 9.0000 10.6000 9.8000 9.5300 9.6300 -
P/RPS 8.58 8.87 8.54 9.98 8.90 8.39 9.10 -3.84%
  QoQ % -3.27% 3.86% -14.43% 12.13% 6.08% -7.80% -
  Horiz. % 94.29% 97.47% 93.85% 109.67% 97.80% 92.20% 100.00%
P/EPS 45.12 54.65 50.17 61.41 49.18 47.99 59.96 -17.23%
  QoQ % -17.44% 8.93% -18.30% 24.87% 2.48% -19.96% -
  Horiz. % 75.25% 91.14% 83.67% 102.42% 82.02% 80.04% 100.00%
EY 2.22 1.83 1.99 1.63 2.03 2.08 1.67 20.84%
  QoQ % 21.31% -8.04% 22.09% -19.70% -2.40% 24.55% -
  Horiz. % 132.93% 109.58% 119.16% 97.60% 121.56% 124.55% 100.00%
DY 3.37 0.00 2.78 0.00 3.27 0.00 2.39 25.67%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 141.00% 0.00% 116.32% 0.00% 136.82% 0.00% 100.00%
P/NAPS 1.39 1.47 1.37 1.58 1.45 1.40 1.43 -1.87%
  QoQ % -5.44% 7.30% -13.29% 8.97% 3.57% -2.10% -
  Horiz. % 97.20% 102.80% 95.80% 110.49% 101.40% 97.90% 100.00%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 26/02/19 29/11/18 30/08/18 28/05/18 28/02/18 30/11/17 30/08/17 -
Price 9.5500 9.4500 9.9600 10.0000 10.4600 9.2100 9.4600 -
P/RPS 8.63 8.56 9.45 9.41 9.50 8.11 8.94 -2.32%
  QoQ % 0.82% -9.42% 0.43% -0.95% 17.14% -9.28% -
  Horiz. % 96.53% 95.75% 105.70% 105.26% 106.26% 90.72% 100.00%
P/EPS 45.36 52.76 55.52 57.94 52.49 46.37 58.90 -15.94%
  QoQ % -14.03% -4.97% -4.18% 10.38% 13.20% -21.27% -
  Horiz. % 77.01% 89.58% 94.26% 98.37% 89.12% 78.73% 100.00%
EY 2.20 1.90 1.80 1.73 1.91 2.16 1.70 18.70%
  QoQ % 15.79% 5.56% 4.05% -9.42% -11.57% 27.06% -
  Horiz. % 129.41% 111.76% 105.88% 101.76% 112.35% 127.06% 100.00%
DY 3.35 0.00 2.51 0.00 3.06 0.00 2.43 23.80%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 137.86% 0.00% 103.29% 0.00% 125.93% 0.00% 100.00%
P/NAPS 1.40 1.42 1.51 1.49 1.55 1.35 1.40 -
  QoQ % -1.41% -5.96% 1.34% -3.87% 14.81% -3.57% -
  Horiz. % 100.00% 101.43% 107.86% 106.43% 110.71% 96.43% 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.
 


 

60  58  310  1757 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MTRONIC-OR 0.01-0.02 
 DYNACIA 0.10+0.005 
 SAPNRG-WA 0.145+0.01 
 SAPNRG 0.345+0.005 
 JAG 0.0550.00 
 PERDANA 0.430.00 
 HIBISCS 1.05+0.02 
 MTRONIC 0.085-0.005 
 VS 1.04+0.02 
 ORION 0.205+0.005 
Partners & Brokers