[MAYBANK] QoQ TTM Result on 30-Jun-2019 [#2]

Stock

[MAYBANK] MALAYAN BANKING BHD

Announcement Date

29-Aug-2019

Admission Sponsor

Sponsor

Financial Year

31-Dec-2019

Quarter

30-Jun-2019 [#2]

Profit Trend

QoQ- -0.23%

YoY- 0.55%

Quarter Report

Maybank Group FS - June 2019 (Bursa).pdf

Latest QR

Upcoming QR

MAYBANK's Result

MAYBANK's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	CAGR
TTM Result
Revenue	53,092,264	52,844,964	52,097,835	50,325,950	48,780,993	47,319,853	46,871,578	8.65%
YoY %	0.47%	1.43%	3.52%	3.17%	3.09%	0.96%	-	-
Horiz. %	113.27%	112.74%	111.15%	107.37%	104.07%	100.96%	100.00%	-
PBT	11,361,203	11,013,880	10,845,871	10,837,124	10,795,109	10,901,346	10,731,899	3.86%
YoY %	3.15%	1.55%	0.08%	0.39%	-0.97%	1.58%	-	-
Horiz. %	105.86%	102.63%	101.06%	100.98%	100.59%	101.58%	100.00%	-
Tax	-2,718,479	-2,538,231	-2,487,286	-2,512,708	-2,463,844	-2,545,410	-2,575,679	3.65%
YoY %	-7.10%	-2.05%	1.01%	-1.98%	3.20%	1.18%	-	-
Horiz. %	105.54%	98.55%	96.57%	97.56%	95.66%	98.82%	100.00%	-
NP	8,642,724	8,475,649	8,358,585	8,324,416	8,331,265	8,355,936	8,156,220	3.93%
YoY %	1.97%	1.40%	0.41%	-0.08%	-0.30%	2.45%	-	-
Horiz. %	105.96%	103.92%	102.48%	102.06%	102.15%	102.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	8,438,460	8,198,074	8,075,299	8,033,346	8,051,488	8,113,260	7,919,004	4.32%
YoY %	2.93%	1.52%	0.52%	-0.23%	-0.76%	2.45%	-	-
Horiz. %	106.56%	103.52%	101.97%	101.44%	101.67%	102.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.93%	23.05%	22.93%	23.19%	22.82%	23.35%	24.00%	-
YoY %	3.82%	0.52%	-1.12%	1.62%	-2.27%	-2.71%	-	-
Horiz. %	99.71%	96.04%	95.54%	96.62%	95.08%	97.29%	100.00%	-
Total Cost	44,449,540	44,369,315	43,739,250	42,001,534	40,449,728	38,963,917	38,715,358	9.63%
YoY %	0.18%	1.44%	4.14%	3.84%	3.81%	0.64%	-	-
Horiz. %	114.81%	114.60%	112.98%	108.49%	104.48%	100.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	77,985,822	81,570,693	79,301,062	78,532,974	78,200,815	75,330,108	72,734,615	4.75%
YoY %	-4.39%	2.86%	0.98%	0.42%	3.81%	3.57%	-	-
Horiz. %	107.22%	112.15%	109.03%	107.97%	107.52%	103.57%	100.00%	-

	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	CAGR
Dividend
Div	7,162,525	7,162,525	6,314,292	6,314,292	6,265,953	6,265,953	6,153,686	10.64%
YoY %	0.00%	13.43%	0.00%	0.77%	0.00%	1.82%	-	-
Horiz. %	116.39%	116.39%	102.61%	102.61%	101.82%	101.82%	100.00%	-
Div Payout %	84.88%	87.37%	78.19%	78.60%	77.82%	77.23%	77.71%	-
YoY %	-2.85%	11.74%	-0.52%	1.00%	0.76%	-0.62%	-	-
Horiz. %	109.23%	112.43%	100.62%	101.15%	100.14%	99.38%	100.00%	-

	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	CAGR
Equity
Net Worth	77,985,822	81,570,693	79,301,062	78,532,974	78,200,815	75,330,108	72,734,615	4.75%
YoY %	-4.39%	2.86%	0.98%	0.42%	3.81%	3.57%	-	-
Horiz. %	107.22%	112.15%	109.03%	107.97%	107.52%	103.57%	100.00%	-
NOSH	11,241,361	11,241,361	11,241,361	11,241,361	11,049,682	11,049,682	10,945,196	1.79%
YoY %	0.00%	0.00%	0.00%	1.73%	0.00%	0.95%	-	-
Horiz. %	102.71%	102.71%	102.71%	102.71%	100.95%	100.95%	100.00%	-

	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	CAGR
Ratio Analysis
NP Margin	16.28%	16.04%	16.04%	16.54%	17.08%	17.66%	17.40%	-
YoY %	1.50%	0.00%	-3.02%	-3.16%	-3.28%	1.49%	-	-
Horiz. %	93.56%	92.18%	92.18%	95.06%	98.16%	101.49%	100.00%	-
ROE	10.82%	10.05%	10.18%	10.23%	10.30%	10.77%	10.89%	-
YoY %	7.66%	-1.28%	-0.49%	-0.68%	-4.36%	-1.10%	-	-
Horiz. %	99.36%	92.29%	93.48%	93.94%	94.58%	98.90%	100.00%	-

	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	CAGR
Per Share
RPS	472.29	470.09	463.45	452.83	441.47	428.25	429.05	6.60%
YoY %	0.47%	1.43%	2.35%	2.57%	3.09%	-0.19%	-	-
Horiz. %	110.08%	109.57%	108.02%	105.54%	102.89%	99.81%	100.00%	-
EPS	75.07	72.93	71.84	72.28	72.87	73.43	72.49	2.35%
YoY %	2.93%	1.52%	-0.61%	-0.81%	-0.76%	1.30%	-	-
Horiz. %	103.56%	100.61%	99.10%	99.71%	100.52%	101.30%	100.00%	-
DPS	64.00	64.00	57.00	57.00	57.00	57.00	56.33	8.87%
YoY %	0.00%	12.28%	0.00%	0.00%	0.00%	1.19%	-	-
Horiz. %	113.62%	113.62%	101.19%	101.19%	101.19%	101.19%	100.00%	-
NAPS	6.9374	7.2563	7.0544	7.0664	7.0772	6.8174	6.658	2.77%
YoY %	-4.39%	2.86%	-0.17%	-0.15%	3.81%	2.39%	-	-
Horiz. %	104.20%	108.99%	105.95%	106.13%	106.30%	102.39%	100.00%	-

	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	CAGR
Adjusted Per Share Value based on latest NOSH - 11,241,361
RPS	439.98	437.93	431.74	417.06	404.25	392.14	388.43	8.65%
YoY %	0.47%	1.43%	3.52%	3.17%	3.09%	0.96%	-	-
Horiz. %	113.27%	112.74%	111.15%	107.37%	104.07%	100.96%	100.00%	-
EPS	69.93	67.94	66.92	66.57	66.72	67.24	65.63	4.31%
YoY %	2.93%	1.52%	0.53%	-0.22%	-0.77%	2.45%	-	-
Horiz. %	106.55%	103.52%	101.97%	101.43%	101.66%	102.45%	100.00%	-
DPS	59.36	59.36	52.33	52.33	51.93	51.93	51.00	10.63%
YoY %	0.00%	13.43%	0.00%	0.77%	0.00%	1.82%	-	-
Horiz. %	116.39%	116.39%	102.61%	102.61%	101.82%	101.82%	100.00%	-
NAPS	6.4628	6.7598	6.5718	6.5081	6.4806	6.2427	6.0276	4.75%
YoY %	-4.39%	2.86%	0.98%	0.42%	3.81%	3.57%	-	-
Horiz. %	107.22%	112.15%	109.03%	107.97%	107.52%	103.57%	100.00%	-

	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/20	31/12/19	30/09/19	28/06/19	29/03/19	31/12/18	28/09/18	-
Price	7.45	8.64	8.51	8.88	9.27	9.50	9.79	-
P/RPS	1.58	1.84	1.84	1.96	2.10	2.22	2.28	-21.67%
YoY %	-14.13%	0.00%	-6.12%	-6.67%	-5.41%	-2.63%	-	-
Horiz. %	69.30%	80.70%	80.70%	85.96%	92.11%	97.37%	100.00%	-
P/EPS	9.92	11.85	11.85	12.28	12.72	12.94	13.51	-18.59%
YoY %	-16.29%	0.00%	-3.50%	-3.46%	-1.70%	-4.22%	-	-
Horiz. %	73.43%	87.71%	87.71%	90.90%	94.15%	95.78%	100.00%	-
EY	10.08	8.44	8.44	8.14	7.86	7.73	7.40	22.85%
YoY %	19.43%	0.00%	3.69%	3.56%	1.68%	4.46%	-	-
Horiz. %	136.22%	114.05%	114.05%	110.00%	106.22%	104.46%	100.00%	-
DY	8.59	7.41	6.70	6.42	6.15	6.00	5.75	30.65%
YoY %	15.92%	10.60%	4.36%	4.39%	2.50%	4.35%	-	-
Horiz. %	149.39%	128.87%	116.52%	111.65%	106.96%	104.35%	100.00%	-
P/NAPS	1.07	1.19	1.21	1.26	1.31	1.39	1.47	-19.06%
YoY %	-10.08%	-1.65%	-3.97%	-3.82%	-5.76%	-5.44%	-	-
Horiz. %	72.79%	80.95%	82.31%	85.71%	89.12%	94.56%	100.00%	-

	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	CAGR
Price Multiplier on Announcement Date
Date	21/05/20	27/02/20	28/11/19	29/08/19	30/05/19	26/02/19	29/11/18	-
Price	7.51	8.52	8.52	8.57	9.01	9.55	9.45	-
P/RPS	1.59	1.81	1.84	1.89	2.04	2.23	2.20	-19.44%
YoY %	-12.15%	-1.63%	-2.65%	-7.35%	-8.52%	1.36%	-	-
Horiz. %	72.27%	82.27%	83.64%	85.91%	92.73%	101.36%	100.00%	-
P/EPS	10.00	11.68	11.86	11.86	12.37	13.01	13.04	-16.20%
YoY %	-14.38%	-1.52%	0.00%	-4.12%	-4.92%	-0.23%	-	-
Horiz. %	76.69%	89.57%	90.95%	90.95%	94.86%	99.77%	100.00%	-
EY	10.00	8.56	8.43	8.43	8.09	7.69	7.67	19.32%
YoY %	16.82%	1.54%	0.00%	4.20%	5.20%	0.26%	-	-
Horiz. %	130.38%	111.60%	109.91%	109.91%	105.48%	100.26%	100.00%	-
DY	8.52	7.51	6.69	6.65	6.33	5.97	5.96	26.87%
YoY %	13.45%	12.26%	0.60%	5.06%	6.03%	0.17%	-	-
Horiz. %	142.95%	126.01%	112.25%	111.58%	106.21%	100.17%	100.00%	-
P/NAPS	1.08	1.17	1.21	1.21	1.27	1.40	1.42	-16.66%
YoY %	-7.69%	-3.31%	0.00%	-4.72%	-9.29%	-1.41%	-	-
Horiz. %	76.06%	82.39%	85.21%	85.21%	89.44%	98.59%	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

Open a Moomoo Account Today and Win an Apple iPad Air*!

Latest Videos

MQ Market Updates - 29 April 2024

MQ Trader

MQ Trading Signals

2024-04-30 11:45:00

ADX

5 Mins

SELL

2024-04-30 11:40:00

ADX

5 Mins

BUY

2024-04-30 10:20:00

EMA 5

10 Mins

SELL

2024-04-30 10:20:00

TURTLE SYSTEM 20

10 Mins

SELL

2024-04-30 10:10:00

ADX

10 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

YTLPOWR

YTL POWER INTERNATIONAL BHD

534

MYEG

MY E.G. SERVICES BHD

423

YTL

YTL CORPORATION BHD

363

PTRANS

PERAK TRANSIT BERHAD

344

MPI

MALAYSIAN PACIFIC INDUSTRIES

342

HLIND

HONG LEONG INDUSTRIES BHD

323

CAPITALA

CAPITAL A BERHAD

281

SAPNRG

SAPURA ENERGY BERHAD

228

TOPGLOV

TOP GLOVE CORPORATION BHD

215

Daily Stocks

CLASSITA

0.045

+0.005

175,093,500

HSI-CVZ

0.175

0.00

146,229,900

INIX-OR

0.02

0.00

141,839,900

MYEG

0.935

+0.025

140,655,000

MKHOP

0.62

0.00

114,120,700

ICONIC-WA

0.05

+0.02

111,130,300

ICONIC

0.115

+0.035

107,111,800

HSI-HUF

0.085

-0.005

91,867,200

EDUSPEC-OR

0.005

0.00

75,002,700

FITTERS

0.05

0.00

68,044,200

More active Stocks

NESTLE

127.20

+0.30

77,300

OPPSTAR

1.52

+0.27

35,921,600

UTDPLT

25.18

+0.20

111,700

HKEX-CP

0.185

+0.18

800

SUNWAY

3.65

+0.16

29,385,100

SUNWAY-WB

2.25

+0.16

2,261,600

BIPORT

6.15

+0.13

12,100

CHGP

2.05

+0.11

1,699,300

VSTECS

2.63

+0.10

639,500

SUNWAY-PA

3.22

+0.10

393,200

More gainer Stocks

DLADY

33.30

-0.52

6,300

YTLPOWR

4.59

-0.20

27,506,100

YTL

3.08

-0.12

34,449,100

KUAISHO-C17

0.08

-0.12

58,800

MCEMENT

4.98

-0.09

910,200

UNISEM

3.66

-0.09

818,000

YTLPOWR-C36

0.91

-0.09

88,700

YTLPOWR-C30

1.67

-0.09

100

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

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