Malayan Banking Berhad - Lower Net Impairment Losses

Date: 30/11/2018

Source  :  MIDF
Stock  :  MAYBANK       Price Target  :  11.40      |      Price Call  :  BUY
        Last Price  :  7.90      |      Upside/Downside  :  +3.50 (44.30%)


  • Within expectations
  • Net profit growth from lower provisions
  • NII cushioned the weaken NOII
  • Loans growth robust
  • Asset quality stable especially on consumer segment
  • Tweaked FY19 forecast by -1.4%
  • Maintain BUY with unchanged TP of RM11.40, based on PB multiple of 1.6x

Met expectations. The Group 9MFY18 net profit was within expectations. It came at 71.7% and 73.7% of ours and consensus' full year estimates respectively. The earnings grew +7.4%yoy as provisions came in lower by -18.9%yoy.

NOII did a U-turn. NOII went from growth of +7.4%yoy in 1HFY18 to post a decline of -1.2%yoy in 9MFY18. This was due to NOII contracting by -15.3%yoy 3QFY18. The steep decline was attributable to +28.5%yoy increase in insurance related expenses, to RM1.57b (e.g. benefits and claims incurred, fee and commission expenses etc.).

NII cushioned the weaken NOII. NII went up by +1.6%yoy on continued loans growth in retail franchise and corporate segment across home markets. While NIM showed a compression of -7bps yoy in 9MFY18, it had actually improved slightly (by +3bps qoq) in 3QFY18. Most of the NIM compression could be traced back to 2QFY18 where the Group took in more deposits in an effort to manage liquidity.

Loans grew robustly. Gross loans grew +4.5%yoy to RM507.7b and on local currency basis, it grew +6.4%yoy. Malaysia, Singapore and Indonesia reported a gross loans increase of +4.9%yoy to RM292.5b, +7.1%yoy to SGD41.9b and +8.9%yoy to IDR136.1t respectively. Gross loans growth in Malaysia was led by mortgages (+8.2%yoy to RM85.5b), auto finance (+5.4%yoy to RM47.6b), unit trust (+7.0%yoy to RM28.3b) and SME segments (+14.8%yoy to RM16.5b).

Deposits growth led by Malaysia. Group deposits expanded +3.8%yoy to RM536.6b. This was mostly contributed by Malaysia as deposits rose +6.7%yoy to RM331.3b. Deposits in Singapore went up +1.7%yoy to RM44.9b, while in Indonesia deposits fell -7.2%yoy to RM110.8b. However, this could be due to effect of depreciated rupiah.

Provisions were considerably lower...even accounting for provisions made for exposure for two Hyflux projects in 2QFY18. Total provisions declined -5.5%yoy in 3QFY18 due write backs in financial investments and financial assets of RM15.8m and RM15.4m respectively.

Asset quality stabilized. We were relieved that asset quality did not deteriorate significantly further. GIL ratio as at 3QFY18 came in at 2.65% vs. 2.64% registered as at 2QFY18. There were an uptick in GIL ratio in the retail SME and corporate banking segment in Malaysia but overall consumer asset quality remained stable.

NIM may normalise in 4QFY18. We opine that NIM will likely normalise in 4QFY18 to come within the management's revised guidance which is flat to marginal compress NIM in FY18. Recall that the management indicated that for 2HFY18, it will be focusing on improving its NIM via releasing some of the more expensive deposits and maintain loan pricing discipline. We believe that deposit competition will ease due to the extension of observation period of the Net Stable Funding Ratio requirements.


We are maintaining our FY18 forecast but tweaking our FY19 forecast slightly by -1.4% to remain conservative in view of macroeconomic uncertainties.


We caught by surprise by the weak NOII in 3QFY18. However, the Group's provisions were lower despite the issue with asset quality in Singapore. We understand that there could be potentially be a resolution to this issue in FY19, which could see its impairment being written back but it is too early for us to account for this. Despite all of this, we remain optimistic of the Group's prospects as we believe loans growth momentum could be carried into FY19. Therefore, we reiterate our BUY call with unchanged TP of RM11.40. We based our TP on pegging FY19 BVPS to PB of 1.6x. In addition, its dividend yield of 6.1% should mitigate any downside risk.

Source: MIDF Research - 30 Nov 2018

Share this

Related Stocks

Chart Stock Name Last Change Volume 
MAYBANK 7.90 -0.01 (0.13%) 6,078,300 

  Be the first to like this.

I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program

459  476  551  467 

Top 10 Active Counters
 PDZ 0.205+0.015 
 DNEX 0.25+0.035 
 DNEX-WD 0.04+0.02 
 TRIVE 0.01-0.005 
 PHB-WB 0.010.00 
 VSOLAR 0.055-0.015 
 DGB 0.045-0.005 
 AT 0.09-0.005 
 IRIS 0.28+0.005 
 PDZ-WB 0.05+0.005 


1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program


1. Are Glove Stocks still a Good Buy? Supermax as a Case Study Just for Sharing
2. Supermax: Investors must be more observant - Koon Yew Yin Koon Yew Yin's Blog
3. [5 JULY UPDATED] Analyst Briefing Report from Supermax Corporation Berhad - GLOVE IS GOLD Analyst Briefing Report from Supermax Corporation Berhad
5. One Month Since our BIG Call to buy BIG 4 SUPERMX, TOPGLOV, KOSSAN, HARTA... A Performance Review by The Pelham Blue Fund The Pelham Blue Fund
6. CIMB raised HARTA target price to RM20 gloveharicut
7. Tan Sri Lim tells CNA's Melissa Goh that 2020 is going to be a record year for TOPGLOV gloveharicut
8. Daily technical highlights – (ARBB, SERBA) Kenanga Research & Investment
Partners & Brokers