[MAYBANK] QoQ Annualized Quarter Result on 31-Dec-2022 [#4]

Stock

[MAYBANK] MALAYAN BANKING BHD

Announcement Date

27-Feb-2023

Admission Sponsor

Sponsor

Financial Year

31-Dec-2022

Quarter

31-Dec-2022 [#4]

Profit Trend

QoQ- 1.79%

YoY- 1.71%

Quarter Report

Maybank Group FS - December 2022 (Bursa).pdf

Latest QR

Upcoming QR

MAYBANK's Result

MAYBANK's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Annualized Quarter Result
Revenue	63,113,944	62,642,640	59,120,096	50,913,872	48,729,108	46,245,734	47,628,804	20.62%
YoY %	0.75%	5.96%	16.12%	4.48%	5.37%	-2.90%	-	-
Horiz. %	132.51%	131.52%	124.13%	106.90%	102.31%	97.10%	100.00%	-
PBT	12,776,004	12,851,292	12,223,396	12,153,266	11,794,854	11,276,484	11,889,300	4.90%
YoY %	-0.59%	5.14%	0.58%	3.04%	4.60%	-5.15%	-	-
Horiz. %	107.46%	108.09%	102.81%	102.22%	99.21%	94.85%	100.00%	-
Tax	-3,260,529	-3,391,194	-2,893,012	-3,780,264	-3,574,766	-3,284,592	-3,542,948	-5.38%
YoY %	3.85%	-17.22%	23.47%	-5.75%	-8.83%	7.29%	-	-
Horiz. %	92.03%	95.72%	81.66%	106.70%	100.90%	92.71%	100.00%	-
NP	9,515,474	9,460,098	9,330,384	8,373,002	8,220,088	7,991,892	8,346,352	9.12%
YoY %	0.59%	1.39%	11.43%	1.86%	2.86%	-4.25%	-	-
Horiz. %	114.01%	113.34%	111.79%	100.32%	98.49%	95.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	9,282,697	9,207,920	9,061,620	8,234,949	8,090,189	7,804,280	8,179,572	8.79%
YoY %	0.81%	1.61%	10.04%	1.79%	3.66%	-4.59%	-	-
Horiz. %	113.49%	112.57%	110.78%	100.68%	98.91%	95.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.52%	26.39%	23.67%	31.10%	30.31%	29.13%	29.80%	-
YoY %	-3.30%	11.49%	-23.89%	2.61%	4.05%	-2.25%	-	-
Horiz. %	85.64%	88.56%	79.43%	104.36%	101.71%	97.75%	100.00%	-
Total Cost	53,598,469	53,182,542	49,789,712	42,540,870	40,509,020	38,253,842	39,282,452	22.99%
YoY %	0.78%	6.81%	17.04%	5.02%	5.90%	-2.62%	-	-
Horiz. %	136.44%	135.38%	126.75%	108.29%	103.12%	97.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	91,070,135	90,255,278	85,878,424	85,956,773	83,648,436	84,698,618	83,815,975	5.68%
YoY %	0.90%	5.10%	-0.09%	2.76%	-1.24%	1.05%	-	-
Horiz. %	108.65%	107.68%	102.46%	102.55%	99.80%	101.05%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Dividend
Div	4,660,929	6,991,393	-	6,991,393	4,436,973	6,703,207	-	-
YoY %	-33.33%	0.00%	-	57.57%	-33.81%	0.00%	-	-
Horiz. %	69.53%	104.30%	-	104.30%	66.19%	100.00%	-	-
Div Payout %	50.21%	75.93%	-	84.90%	54.84%	85.89%	-	-
YoY %	-33.87%	0.00%	-	54.81%	-36.15%	0.00%	-	-
Horiz. %	58.46%	88.40%	-	98.85%	63.85%	100.00%	-	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Equity
Net Worth	91,070,135	90,255,278	85,878,424	85,956,773	83,648,436	84,698,618	83,815,975	5.68%
YoY %	0.90%	5.10%	-0.09%	2.76%	-1.24%	1.05%	-	-
Horiz. %	108.65%	107.68%	102.46%	102.55%	99.80%	101.05%	100.00%	-
NOSH	12,060,236	12,054,127	12,054,127	12,054,127	11,976,250	11,970,013	11,878,513	1.01%
YoY %	0.05%	0.00%	0.00%	0.65%	0.05%	0.77%	-	-
Horiz. %	101.53%	101.48%	101.48%	101.48%	100.82%	100.77%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Ratio Analysis
NP Margin	15.08%	15.10%	15.78%	16.45%	16.87%	17.28%	17.52%	-
YoY %	-0.13%	-4.31%	-4.07%	-2.49%	-2.37%	-1.37%	-	-
Horiz. %	86.07%	86.19%	90.07%	93.89%	96.29%	98.63%	100.00%	-
ROE	10.19%	10.20%	10.55%	9.58%	9.67%	9.21%	9.76%	-
YoY %	-0.10%	-3.32%	10.13%	-0.93%	4.99%	-5.64%	-	-
Horiz. %	104.41%	104.51%	108.09%	98.16%	99.08%	94.36%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Per Share
RPS	523.59	519.68	490.46	422.38	410.01	386.35	400.97	19.44%
YoY %	0.75%	5.96%	16.12%	3.02%	6.12%	-3.65%	-	-
Horiz. %	130.58%	129.61%	122.32%	105.34%	102.25%	96.35%	100.00%	-
EPS	77.00	76.38	75.16	68.80	67.75	65.44	68.88	7.70%
YoY %	0.81%	1.62%	9.24%	1.55%	3.53%	-4.99%	-	-
Horiz. %	111.79%	110.89%	109.12%	99.88%	98.36%	95.01%	100.00%	-
DPS	38.67	58.00	0.00	58.00	37.33	56.00	0.00	-
YoY %	-33.33%	0.00%	0.00%	55.37%	-33.34%	0.00%	-	-
Horiz. %	69.05%	103.57%	0.00%	103.57%	66.66%	100.00%	-	-
NAPS	7.5551	7.4875	7.1244	7.1309	7.0383	7.0759	7.0561	4.65%
YoY %	0.90%	5.10%	-0.09%	1.32%	-0.53%	0.28%	-	-
Horiz. %	107.07%	106.11%	100.97%	101.06%	99.75%	100.28%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Adjusted Per Share Value based on latest NOSH - 12,054,127
RPS	523.03	519.13	489.93	421.93	403.82	383.24	394.70	20.62%
YoY %	0.75%	5.96%	16.12%	4.48%	5.37%	-2.90%	-	-
Horiz. %	132.51%	131.53%	124.13%	106.90%	102.31%	97.10%	100.00%	-
EPS	76.93	76.31	75.09	68.24	67.04	64.67	67.78	8.80%
YoY %	0.81%	1.62%	10.04%	1.79%	3.66%	-4.59%	-	-
Horiz. %	113.50%	112.58%	110.78%	100.68%	98.91%	95.41%	100.00%	-
DPS	38.63	57.94	0.00	57.94	36.77	55.55	0.00	-
YoY %	-33.33%	0.00%	0.00%	57.57%	-33.81%	0.00%	-	-
Horiz. %	69.54%	104.30%	0.00%	104.30%	66.19%	100.00%	-	-
NAPS	7.5471	7.4795	7.1168	7.1233	6.932	7.0191	6.9459	5.68%
YoY %	0.90%	5.10%	-0.09%	2.76%	-1.24%	1.05%	-	-
Horiz. %	108.66%	107.68%	102.46%	102.55%	99.80%	101.05%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/23	30/06/23	31/03/23	30/12/22	30/09/22	30/06/22	31/03/22	-
Price	8.79	8.63	8.57	8.70	8.58	8.59	8.94	-
P/RPS	1.68	1.66	1.75	2.06	2.09	2.22	2.23	-17.19%
YoY %	1.20%	-5.14%	-15.05%	-1.44%	-5.86%	-0.45%	-	-
Horiz. %	75.34%	74.44%	78.48%	92.38%	93.72%	99.55%	100.00%	-
P/EPS	11.41	11.30	11.40	12.73	12.60	13.18	12.98	-8.22%
YoY %	0.97%	-0.88%	-10.45%	1.03%	-4.40%	1.54%	-	-
Horiz. %	87.90%	87.06%	87.83%	98.07%	97.07%	101.54%	100.00%	-
EY	8.76	8.85	8.77	7.85	7.93	7.59	7.70	8.97%
YoY %	-1.02%	0.91%	11.72%	-1.01%	4.48%	-1.43%	-	-
Horiz. %	113.77%	114.94%	113.90%	101.95%	102.99%	98.57%	100.00%	-
DY	4.40	6.72	0.00	6.67	4.35	6.52	0.00	-
YoY %	-34.52%	0.00%	0.00%	53.33%	-33.28%	0.00%	-	-
Horiz. %	67.48%	103.07%	0.00%	102.30%	66.72%	100.00%	-	-
P/NAPS	1.16	1.15	1.20	1.22	1.22	1.21	1.27	-5.85%
YoY %	0.87%	-4.17%	-1.64%	0.00%	0.83%	-4.72%	-	-
Horiz. %	91.34%	90.55%	94.49%	96.06%	96.06%	95.28%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Price Multiplier on Announcement Date
Date	22/11/23	30/08/23	24/05/23	27/02/23	23/11/22	25/08/22	26/05/22	-
Price	9.10	9.11	8.57	8.75	8.55	8.84	8.98	-
P/RPS	1.74	1.75	1.75	2.07	2.09	2.29	2.24	-15.48%
YoY %	-0.57%	0.00%	-15.46%	-0.96%	-8.73%	2.23%	-	-
Horiz. %	77.68%	78.12%	78.12%	92.41%	93.30%	102.23%	100.00%	-
P/EPS	11.82	11.93	11.40	12.81	12.56	13.56	13.04	-6.33%
YoY %	-0.92%	4.65%	-11.01%	1.99%	-7.37%	3.99%	-	-
Horiz. %	90.64%	91.49%	87.42%	98.24%	96.32%	103.99%	100.00%	-
EY	8.46	8.39	8.77	7.81	7.96	7.38	7.67	6.74%
YoY %	0.83%	-4.33%	12.29%	-1.88%	7.86%	-3.78%	-	-
Horiz. %	110.30%	109.39%	114.34%	101.83%	103.78%	96.22%	100.00%	-
DY	4.25	6.37	0.00	6.63	4.37	6.33	0.00	-
YoY %	-33.28%	0.00%	0.00%	51.72%	-30.96%	0.00%	-	-
Horiz. %	67.14%	100.63%	0.00%	104.74%	69.04%	100.00%	-	-
P/NAPS	1.20	1.22	1.20	1.23	1.21	1.25	1.27	-3.70%
YoY %	-1.64%	1.67%	-2.44%	1.65%	-3.20%	-1.57%	-	-
Horiz. %	94.49%	96.06%	94.49%	96.85%	95.28%	98.43%	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 ⃤ & 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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos