[MAYBANK] QoQ Cumulative Quarter Result on 31-Mar-2019 [#1]

Stock

[MAYBANK] MALAYAN BANKING BHD

Announcement Date

30-May-2019

Admission Sponsor

Sponsor

Financial Year

31-Dec-2019

Quarter

31-Mar-2019 [#1]

Profit Trend

QoQ- -77.7%

YoY- -3.3%

Quarter Report

Maybank Group FS - Mar 2019 (Bursa).pdf

Latest QR

Upcoming QR

MAYBANK's Result

MAYBANK's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Cumulative Result
Revenue	52,844,964	39,863,923	26,030,488	12,976,475	47,319,853	35,085,941	23,024,391	73.73%
YoY %	32.56%	53.14%	100.60%	-72.58%	34.87%	52.39%	-	-
Horiz. %	229.52%	173.14%	113.06%	56.36%	205.52%	152.39%	100.00%	-
PBT	11,013,880	7,750,276	5,102,019	2,450,431	10,901,346	7,805,751	5,166,241	65.41%
YoY %	42.11%	51.91%	108.21%	-77.52%	39.66%	51.09%	-	-
Horiz. %	213.19%	150.02%	98.76%	47.43%	211.01%	151.09%	100.00%	-
Tax	-2,538,231	-1,842,491	-1,239,121	-575,614	-2,545,410	-1,900,615	-1,271,823	58.31%
YoY %	-37.76%	-48.69%	-115.27%	77.39%	-33.93%	-49.44%	-	-
Horiz. %	199.57%	144.87%	97.43%	45.26%	200.14%	149.44%	100.00%	-
NP	8,475,649	5,907,785	3,862,898	1,874,817	8,355,936	5,905,136	3,894,418	67.70%
YoY %	43.47%	52.94%	106.04%	-77.56%	41.50%	51.63%	-	-
Horiz. %	217.64%	151.70%	99.19%	48.14%	214.56%	151.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	8,198,074	5,748,944	3,750,135	1,809,264	8,113,260	5,786,905	3,830,049	65.85%
YoY %	42.60%	53.30%	107.27%	-77.70%	40.20%	51.09%	-	-
Horiz. %	214.05%	150.10%	97.91%	47.24%	211.83%	151.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.05%	23.77%	24.29%	23.49%	23.35%	24.35%	24.62%	-
YoY %	-3.03%	-2.14%	3.41%	0.60%	-4.11%	-1.10%	-	-
Horiz. %	93.62%	96.55%	98.66%	95.41%	94.84%	98.90%	100.00%	-
Total Cost	44,369,315	33,956,138	22,167,590	11,101,658	38,963,917	29,180,805	19,129,973	74.94%
YoY %	30.67%	53.18%	99.68%	-71.51%	33.53%	52.54%	-	-
Horiz. %	231.94%	177.50%	115.88%	58.03%	203.68%	152.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	81,570,693	79,301,062	78,532,974	78,200,815	75,330,108	72,734,615	71,853,940	8.79%
YoY %	2.86%	0.98%	0.42%	3.81%	3.57%	1.23%	-	-
Horiz. %	113.52%	110.36%	109.30%	108.83%	104.84%	101.23%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Dividend
Div	7,194,471	2,810,340	2,778,394	-	6,298,319	2,731,098	2,730,054	90.45%
YoY %	156.00%	1.15%	0.00%	-	130.61%	0.04%	-	-
Horiz. %	263.53%	102.94%	101.77%	-	230.70%	100.04%	100.00%	-
Div Payout %	87.76%	48.88%	74.09%	-	77.63%	47.19%	71.28%	-
YoY %	79.54%	-34.03%	0.00%	-	64.51%	-33.80%	-	-
Horiz. %	123.12%	68.57%	103.94%	-	108.91%	66.20%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Equity
Net Worth	81,570,693	79,301,062	78,532,974	78,200,815	75,330,108	72,734,615	71,853,940	8.79%
YoY %	2.86%	0.98%	0.42%	3.81%	3.57%	1.23%	-	-
Horiz. %	113.52%	110.36%	109.30%	108.83%	104.84%	101.23%	100.00%	-
NOSH	11,241,361	11,241,361	11,241,361	11,049,682	11,049,682	10,945,196	10,945,196	1.79%
YoY %	0.00%	0.00%	1.73%	0.00%	0.95%	0.00%	-	-
Horiz. %	102.71%	102.71%	102.71%	100.95%	100.95%	100.00%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Ratio Analysis
NP Margin	16.04%	14.82%	14.84%	14.45%	17.66%	16.83%	16.91%	-
YoY %	8.23%	-0.13%	2.70%	-18.18%	4.93%	-0.47%	-	-
Horiz. %	94.86%	87.64%	87.76%	85.45%	104.44%	99.53%	100.00%	-
ROE	10.05%	7.25%	4.78%	2.31%	10.77%	7.96%	5.33%	-
YoY %	38.62%	51.67%	106.93%	-78.55%	35.30%	49.34%	-	-
Horiz. %	188.56%	136.02%	89.68%	43.34%	202.06%	149.34%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Per Share
RPS	470.09	354.62	234.22	117.44	428.25	321.17	210.84	70.41%
YoY %	32.56%	51.40%	99.44%	-72.58%	33.34%	52.33%	-	-
Horiz. %	222.96%	168.19%	111.09%	55.70%	203.12%	152.33%	100.00%	-
EPS	73.45	51.63	33.84	16.37	74.20	53.12	35.20	63.07%
YoY %	42.26%	52.57%	106.72%	-77.94%	39.68%	50.91%	-	-
Horiz. %	208.66%	146.68%	96.14%	46.51%	210.80%	150.91%	100.00%	-
DPS	64.00	25.00	25.00	0.00	57.00	25.00	25.00	86.81%
YoY %	156.00%	0.00%	0.00%	0.00%	128.00%	0.00%	-	-
Horiz. %	256.00%	100.00%	100.00%	0.00%	228.00%	100.00%	100.00%	-
NAPS	7.2563	7.0544	7.0664	7.0772	6.8174	6.658	6.5799	6.72%
YoY %	2.86%	-0.17%	-0.15%	3.81%	2.39%	1.19%	-	-
Horiz. %	110.28%	107.21%	107.39%	107.56%	103.61%	101.19%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Adjusted Per Share Value based on latest NOSH - 11,049,682
RPS	437.93	330.36	215.72	107.54	392.14	290.76	190.81	73.73%
YoY %	32.56%	53.14%	100.60%	-72.58%	34.87%	52.38%	-	-
Horiz. %	229.51%	173.14%	113.05%	56.36%	205.51%	152.38%	100.00%	-
EPS	67.94	47.64	31.08	14.99	67.24	47.96	31.74	65.86%
YoY %	42.61%	53.28%	107.34%	-77.71%	40.20%	51.10%	-	-
Horiz. %	214.05%	150.09%	97.92%	47.23%	211.85%	151.10%	100.00%	-
DPS	59.62	23.29	23.02	0.00	52.19	22.63	22.62	90.47%
YoY %	155.99%	1.17%	0.00%	0.00%	130.62%	0.04%	-	-
Horiz. %	263.57%	102.96%	101.77%	0.00%	230.73%	100.04%	100.00%	-
NAPS	6.7598	6.5718	6.5081	6.4806	6.2427	6.0276	5.9546	8.79%
YoY %	2.86%	0.98%	0.42%	3.81%	3.57%	1.23%	-	-
Horiz. %	113.52%	110.37%	109.30%	108.83%	104.84%	101.23%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/19	30/09/19	28/06/19	29/03/19	31/12/18	28/09/18	29/06/18	-
Price	8.64	8.51	8.88	9.27	9.50	9.79	9.00	-
P/RPS	1.84	2.40	3.79	7.89	2.22	3.05	4.27	-42.86%
YoY %	-23.33%	-36.68%	-51.96%	255.41%	-27.21%	-28.57%	-	-
Horiz. %	43.09%	56.21%	88.76%	184.78%	51.99%	71.43%	100.00%	-
P/EPS	11.85	16.64	26.32	56.61	12.94	18.48	25.66	-40.17%
YoY %	-28.79%	-36.78%	-53.51%	337.48%	-29.98%	-27.98%	-	-
Horiz. %	46.18%	64.85%	102.57%	220.62%	50.43%	72.02%	100.00%	-
EY	8.44	6.01	3.80	1.77	7.73	5.41	3.90	67.07%
YoY %	40.43%	58.16%	114.69%	-77.10%	42.88%	38.72%	-	-
Horiz. %	216.41%	154.10%	97.44%	45.38%	198.21%	138.72%	100.00%	-
DY	7.41	2.94	2.82	0.00	6.00	2.55	2.78	91.89%
YoY %	152.04%	4.26%	0.00%	0.00%	135.29%	-8.27%	-	-
Horiz. %	266.55%	105.76%	101.44%	0.00%	215.83%	91.73%	100.00%	-
P/NAPS	1.19	1.21	1.26	1.31	1.39	1.47	1.37	-8.93%
YoY %	-1.65%	-3.97%	-3.82%	-5.76%	-5.44%	7.30%	-	-
Horiz. %	86.86%	88.32%	91.97%	95.62%	101.46%	107.30%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Price Multiplier on Announcement Date
Date	27/02/20	28/11/19	29/08/19	30/05/19	26/02/19	29/11/18	30/08/18	-
Price	8.51	8.52	8.57	8.97	9.55	9.45	9.96	-
P/RPS	1.81	2.40	3.66	7.64	2.23	2.94	4.72	-47.12%
YoY %	-24.58%	-34.43%	-52.09%	242.60%	-24.15%	-37.71%	-	-
Horiz. %	38.35%	50.85%	77.54%	161.86%	47.25%	62.29%	100.00%	-
P/EPS	11.67	16.66	25.40	54.78	13.01	17.84	28.40	-44.63%
YoY %	-29.95%	-34.41%	-53.63%	321.06%	-27.07%	-37.18%	-	-
Horiz. %	41.09%	58.66%	89.44%	192.89%	45.81%	62.82%	100.00%	-
EY	8.57	6.00	3.94	1.83	7.69	5.61	3.52	80.68%
YoY %	42.83%	52.28%	115.30%	-76.20%	37.08%	59.38%	-	-
Horiz. %	243.47%	170.45%	111.93%	51.99%	218.47%	159.38%	100.00%	-
DY	7.52	2.93	2.92	0.00	5.97	2.65	2.51	107.40%
YoY %	156.66%	0.34%	0.00%	0.00%	125.28%	5.58%	-	-
Horiz. %	299.60%	116.73%	116.33%	0.00%	237.85%	105.58%	100.00%	-
P/NAPS	1.17	1.21	1.21	1.27	1.40	1.42	1.51	-15.60%
YoY %	-3.31%	0.00%	-4.72%	-9.29%	-1.41%	-5.96%	-	-
Horiz. %	77.48%	80.13%	80.13%	84.11%	92.72%	94.04%	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

Moomoo MY

Get Your NVDA Share by Opening a Moomoo Account*!

Latest Videos

MQ Market Updates - 06 May 2024

MQ Trader

MQ Trading Signals

2024-05-06 16:50:00

EMA 5

10 Mins

BUY

2024-05-06 16:40:00

EMA 5

10 Mins

SELL

2024-05-06 16:35:00

EMA 5

5 Mins

SELL

2024-05-06 16:15:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-05-06 16:15:00

TURTLE SYSTEM 55

5 Mins

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

TASCO

TASCO BERHAD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

312

PTRANS

PERAK TRANSIT BERHAD

309

HLIND

HONG LEONG INDUSTRIES BHD

304

YTLPOWR

YTL POWER INTERNATIONAL BHD

257

MYEG

MY E.G. SERVICES BHD

180

SNS

SNS NETWORK TECHNOLOGY BERHAD

170

YTL

YTL CORPORATION BHD

170

PBBANK

PUBLIC BANK BHD

159

DNEX

DAGANG NEXCHANGE BERHAD

152

Daily Stocks

HSI-CXG

0.18

+0.01

275,023,500

SNS

0.47

+0.075

206,734,600

HSI-HUT

0.205

-0.025

187,309,600

ICONIC-WA

0.045

+0.005

137,608,500

INGENIEU

0.11

-0.005

126,000,200

FINTEC

0.005

0.00

119,418,400

SENDAI

0.46

+0.07

96,592,500

DNEX

0.415

+0.015

87,811,600

ICONIC

0.115

+0.01

87,592,400

MYEG

0.915

-0.005

78,000,300

More active Stocks

SAM

5.54

+0.38

3,967,100

HSI-CVU

1.81

+0.36

100,000

NIKKEI-CF

1.60

+0.30

5,500

DLADY

34.50

+0.28

36,600

CHGP

2.41

+0.25

1,756,500

F&N

32.24

+0.24

147,700

PBA

2.16

+0.20

4,198,100

VSTECS

2.73

+0.20

2,274,700

HUMEIND-LA

4.38

+0.20

48,500

MFCB

4.79

+0.17

630,900

More gainer Stocks

NESTLE

128.00

-0.30

7,300

AJI

20.04

-0.26

549,500

PETDAG

21.66

-0.20

109,200

LPI

12.20

-0.18

47,400

TAANN

3.93

-0.16

1,051,500

KUAISHO-C17

0.08

-0.12

58,800

WELLS

0.675

-0.10

5,391,100

GTRONIC-C32

0.055

-0.095

53,000

NIKKEI-HC

0.66

-0.095

35,000

PERTAMA

2.40

-0.09

11,003,200

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More