MQ Research Maintains Outperform on Maybank

Date: 19/04/2019

Stock  :  MAYBANK       Price Target  :  10.40      |      Price Call  :  BUY
        Last Price  :  7.71      |      Upside/Downside  :  +2.69 (34.89%)

Malayan Banking (Maybank) is relatively well-positioned all around, according to Macquarie Equities Research (MQ Research) in its report (17 Apr). MQ Research said that the recent price weakness is a buying opportunity, and maintains Outperform on Maybank with a target price of RM10.40.


  • Record FY18 earnings (+8% year on year (YoY)) had opex and net credit cost containment offsetting operating income headwinds, a dynamic MQ Research forecasts to continue (neutral-to-positive jaws) notwithstanding dramatized newsflow on specific exposures, e.g. Hyflux. Liquidity and capital backing is comfortably buffered vs. pending regulations (NSFR, D-SIB), providing room for expedited return on equity (ROE) suppressive dividend reinvestment policy (DRP) phase-out. Recent price weakness is a buying opportunity.


  • Favourable loan book positioning: geographically and segmentally diversified loan book underpins loan growth resilience – in particular, MQ Research notes relatively low exposure to troubled property and auto lending while large working capital share broadly leverages government refocus on stimulus measures (e.g. ECRL restart) after extended fiscal consolidation.
  • Hyflux – more molehill than mountain: the collapse of Hyflux’s rescue plan means continued uncertainty re the net recoverability of Maybank’s RM2.1bn secured loan. MQ Research does not believe a potential takeover of the desalination plant by national water agency PUB for zero dollars means Maybank’s claim is extinguished; in any case, a complete write-off would equal impairment equivalent to RM0.115 per share, or <2% of share price.
  • DRP phase-out (slightly) pushed out: group common equity tier 1 (CET 1) ratio, helped by risk weighted asset (RWA) optimisation - FY18 marked a fourth straight year where RWA growth lagged both loans and assets - has risen to a record 14.5%, the second highest in the sector. Nonetheless, pending D-SIB parameters means DRP discontinuation (i.e. 100% cash payout) is delayed to FY21, from FY20 previously.

Earning and Target Price Revision

  • MQ Research adjusts FY19-20E earnings lower by 1-2%, mainly on moderated loan growth, net interest margin (NIM) expectations, and introduce FY21 forecasts; MQ Research is 2-3% above consensus. Gordon Growth Model-based target price (12% sustainable long term ROE, 10% cost of equity (COE)) valuation base is rolled forward to FY20, generating a RM10.40 target price (TP) or 1.4x FY20E book value, in line with 5yr average. Bear, bull case valuations are RM8.00 and RM12.00, respectively.

Price Catalyst

  • 12-month price target: RM10.40 based on a Price to Book methodology.
  • Catalyst: sustained decline in credit costs, rolling back of ROE-punitive DRP, sale of non-core/non-Asean assets e.g. 20% stake in Pakistan’s MCB Bank.

Action and Recommendation

  • Maintain Outperform rating, with revised RM10.40 TP (previously RM10.90).

12-month Target Price Methodology

  • MAY MK: RM10.40 based on a Price to Book methodology

Source: Macquarie Research - 19 Apr 2019

Share this

Related Stocks

Chart Stock Name Last Change Volume 
MAYBANK 7.71 +0.09 (1.18%) 2,722,100 

  Be the first to like this.

I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate

546  370  524  474 

Top 10 Active Counters
 ANZO 0.18+0.015 
 VIVOCOM 0.0350.00 
 SANICHI 0.09+0.005 
 EDUSPEC 0.02+0.005 
 PDZ 0.070.00 
 VIVOCOM-WE 0.02+0.01 
 IRIS 0.205+0.01 
 KNM 0.2150.00 
 AT 0.095-0.01 
 ASIAPLY 0.26+0.015 


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
Partners & Brokers