[MAYBANK] QoQ TTM Result on 30-Sep-2019 [#3]

Stock

[MAYBANK] MALAYAN BANKING BHD

Announcement Date

28-Nov-2019

Admission Sponsor

Sponsor

Financial Year

31-Dec-2019

Quarter

30-Sep-2019 [#3]

Profit Trend

QoQ- 0.52%

YoY- 1.97%

Quarter Report

Maybank Group FS - September 2019 (Bursa).pdf

Latest QR

Upcoming QR

MAYBANK's Result

MAYBANK's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	CAGR
TTM Result
Revenue	51,828,282	53,092,264	52,844,964	52,097,835	50,325,950	48,780,993	47,319,853	6.26%
YoY %	-2.38%	0.47%	1.43%	3.52%	3.17%	3.09%	-	-
Horiz. %	109.53%	112.20%	111.68%	110.10%	106.35%	103.09%	100.00%	-
PBT	9,965,362	11,361,203	11,013,880	10,845,871	10,837,124	10,795,109	10,901,346	-5.81%
YoY %	-12.29%	3.15%	1.55%	0.08%	0.39%	-0.97%	-	-
Horiz. %	91.41%	104.22%	101.03%	99.49%	99.41%	99.03%	100.00%	-
Tax	-2,284,083	-2,718,479	-2,538,231	-2,487,286	-2,512,708	-2,463,844	-2,545,410	-6.97%
YoY %	15.98%	-7.10%	-2.05%	1.01%	-1.98%	3.20%	-	-
Horiz. %	89.73%	106.80%	99.72%	97.72%	98.72%	96.80%	100.00%	-
NP	7,681,279	8,642,724	8,475,649	8,358,585	8,324,416	8,331,265	8,355,936	-5.46%
YoY %	-11.12%	1.97%	1.40%	0.41%	-0.08%	-0.30%	-	-
Horiz. %	91.93%	103.43%	101.43%	100.03%	99.62%	99.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	7,439,321	8,438,460	8,198,074	8,075,299	8,033,346	8,051,488	8,113,260	-5.62%
YoY %	-11.84%	2.93%	1.52%	0.52%	-0.23%	-0.76%	-	-
Horiz. %	91.69%	104.01%	101.05%	99.53%	99.02%	99.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.92%	23.93%	23.05%	22.93%	23.19%	22.82%	23.35%	-
YoY %	-4.22%	3.82%	0.52%	-1.12%	1.62%	-2.27%	-	-
Horiz. %	98.16%	102.48%	98.72%	98.20%	99.31%	97.73%	100.00%	-
Total Cost	44,147,003	44,449,540	44,369,315	43,739,250	42,001,534	40,449,728	38,963,917	8.69%
YoY %	-0.68%	0.18%	1.44%	4.14%	3.84%	3.81%	-	-
Horiz. %	113.30%	114.08%	113.87%	112.26%	107.80%	103.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	82,083,299	77,985,822	81,570,693	79,301,062	78,532,974	78,200,815	75,330,108	5.89%
YoY %	5.25%	-4.39%	2.86%	0.98%	0.42%	3.81%	-	-
Horiz. %	108.96%	103.53%	108.28%	105.27%	104.25%	103.81%	100.00%	-

	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	CAGR
Dividend
Div	4,384,131	7,162,525	7,162,525	6,314,292	6,314,292	6,265,953	6,265,953	-21.20%
YoY %	-38.79%	0.00%	13.43%	0.00%	0.77%	0.00%	-	-
Horiz. %	69.97%	114.31%	114.31%	100.77%	100.77%	100.00%	100.00%	-
Div Payout %	58.93%	84.88%	87.37%	78.19%	78.60%	77.82%	77.23%	-
YoY %	-30.57%	-2.85%	11.74%	-0.52%	1.00%	0.76%	-	-
Horiz. %	76.30%	109.91%	113.13%	101.24%	101.77%	100.76%	100.00%	-

	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	CAGR
Equity
Net Worth	82,083,299	77,985,822	81,570,693	79,301,062	78,532,974	78,200,815	75,330,108	5.89%
YoY %	5.25%	-4.39%	2.86%	0.98%	0.42%	3.81%	-	-
Horiz. %	108.96%	103.53%	108.28%	105.27%	104.25%	103.81%	100.00%	-
NOSH	11,241,361	11,241,361	11,241,361	11,241,361	11,241,361	11,049,682	11,049,682	1.15%
YoY %	0.00%	0.00%	0.00%	0.00%	1.73%	0.00%	-	-
Horiz. %	101.73%	101.73%	101.73%	101.73%	101.73%	100.00%	100.00%	-

	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	CAGR
Ratio Analysis
NP Margin	14.82%	16.28%	16.04%	16.04%	16.54%	17.08%	17.66%	-
YoY %	-8.97%	1.50%	0.00%	-3.02%	-3.16%	-3.28%	-	-
Horiz. %	83.92%	92.19%	90.83%	90.83%	93.66%	96.72%	100.00%	-
ROE	9.06%	10.82%	10.05%	10.18%	10.23%	10.30%	10.77%	-
YoY %	-16.27%	7.66%	-1.28%	-0.49%	-0.68%	-4.36%	-	-
Horiz. %	84.12%	100.46%	93.31%	94.52%	94.99%	95.64%	100.00%	-

	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	CAGR
Per Share
RPS	461.05	472.29	470.09	463.45	452.83	441.47	428.25	5.04%
YoY %	-2.38%	0.47%	1.43%	2.35%	2.57%	3.09%	-	-
Horiz. %	107.66%	110.28%	109.77%	108.22%	105.74%	103.09%	100.00%	-
EPS	66.18	75.07	72.93	71.84	72.28	72.87	73.43	-6.70%
YoY %	-11.84%	2.93%	1.52%	-0.61%	-0.81%	-0.76%	-	-
Horiz. %	90.13%	102.23%	99.32%	97.83%	98.43%	99.24%	100.00%	-
DPS	39.00	64.00	64.00	57.00	57.00	57.00	57.00	-22.37%
YoY %	-39.06%	0.00%	12.28%	0.00%	0.00%	0.00%	-	-
Horiz. %	68.42%	112.28%	112.28%	100.00%	100.00%	100.00%	100.00%	-
NAPS	7.3019	6.9374	7.2563	7.0544	7.0664	7.0772	6.8174	4.68%
YoY %	5.25%	-4.39%	2.86%	-0.17%	-0.15%	3.81%	-	-
Horiz. %	107.11%	101.76%	106.44%	103.48%	103.65%	103.81%	100.00%	-

	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	CAGR
Adjusted Per Share Value based on latest NOSH - 11,241,361
RPS	429.51	439.98	437.93	431.74	417.06	404.25	392.14	6.26%
YoY %	-2.38%	0.47%	1.43%	3.52%	3.17%	3.09%	-	-
Horiz. %	109.53%	112.20%	111.68%	110.10%	106.35%	103.09%	100.00%	-
EPS	61.65	69.93	67.94	66.92	66.57	66.72	67.24	-5.62%
YoY %	-11.84%	2.93%	1.52%	0.53%	-0.22%	-0.77%	-	-
Horiz. %	91.69%	104.00%	101.04%	99.52%	99.00%	99.23%	100.00%	-
DPS	36.33	59.36	59.36	52.33	52.33	51.93	51.93	-21.21%
YoY %	-38.80%	0.00%	13.43%	0.00%	0.77%	0.00%	-	-
Horiz. %	69.96%	114.31%	114.31%	100.77%	100.77%	100.00%	100.00%	-
NAPS	6.8023	6.4628	6.7598	6.5718	6.5081	6.4806	6.2427	5.89%
YoY %	5.25%	-4.39%	2.86%	0.98%	0.42%	3.81%	-	-
Horiz. %	108.96%	103.53%	108.28%	105.27%	104.25%	103.81%	100.00%	-

	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/20	31/03/20	31/12/19	30/09/19	28/06/19	29/03/19	31/12/18	-
Price	7.51	7.45	8.64	8.51	8.88	9.27	9.50	-
P/RPS	1.63	1.58	1.84	1.84	1.96	2.10	2.22	-18.62%
YoY %	3.16%	-14.13%	0.00%	-6.12%	-6.67%	-5.41%	-	-
Horiz. %	73.42%	71.17%	82.88%	82.88%	88.29%	94.59%	100.00%	-
P/EPS	11.35	9.92	11.85	11.85	12.28	12.72	12.94	-8.37%
YoY %	14.42%	-16.29%	0.00%	-3.50%	-3.46%	-1.70%	-	-
Horiz. %	87.71%	76.66%	91.58%	91.58%	94.90%	98.30%	100.00%	-
EY	8.81	10.08	8.44	8.44	8.14	7.86	7.73	9.11%
YoY %	-12.60%	19.43%	0.00%	3.69%	3.56%	1.68%	-	-
Horiz. %	113.97%	130.40%	109.18%	109.18%	105.30%	101.68%	100.00%	-
DY	5.19	8.59	7.41	6.70	6.42	6.15	6.00	-9.22%
YoY %	-39.58%	15.92%	10.60%	4.36%	4.39%	2.50%	-	-
Horiz. %	86.50%	143.17%	123.50%	111.67%	107.00%	102.50%	100.00%	-
P/NAPS	1.03	1.07	1.19	1.21	1.26	1.31	1.39	-18.12%
YoY %	-3.74%	-10.08%	-1.65%	-3.97%	-3.82%	-5.76%	-	-
Horiz. %	74.10%	76.98%	85.61%	87.05%	90.65%	94.24%	100.00%	-

	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	CAGR
Price Multiplier on Announcement Date
Date	27/08/20	21/05/20	27/02/20	28/11/19	29/08/19	30/05/19	26/02/19	-
Price	7.46	7.51	8.52	8.52	8.57	9.01	9.55	-
P/RPS	1.62	1.59	1.81	1.84	1.89	2.04	2.23	-19.20%
YoY %	1.89%	-12.15%	-1.63%	-2.65%	-7.35%	-8.52%	-	-
Horiz. %	72.65%	71.30%	81.17%	82.51%	84.75%	91.48%	100.00%	-
P/EPS	11.27	10.00	11.68	11.86	11.86	12.37	13.01	-9.13%
YoY %	12.70%	-14.38%	-1.52%	0.00%	-4.12%	-4.92%	-	-
Horiz. %	86.63%	76.86%	89.78%	91.16%	91.16%	95.08%	100.00%	-
EY	8.87	10.00	8.56	8.43	8.43	8.09	7.69	9.99%
YoY %	-11.30%	16.82%	1.54%	0.00%	4.20%	5.20%	-	-
Horiz. %	115.34%	130.04%	111.31%	109.62%	109.62%	105.20%	100.00%	-
DY	5.23	8.52	7.51	6.69	6.65	6.33	5.97	-8.45%
YoY %	-38.62%	13.45%	12.26%	0.60%	5.06%	6.03%	-	-
Horiz. %	87.60%	142.71%	125.80%	112.06%	111.39%	106.03%	100.00%	-
P/NAPS	1.02	1.08	1.17	1.21	1.21	1.27	1.40	-19.04%
YoY %	-5.56%	-7.69%	-3.31%	0.00%	-4.72%	-9.29%	-	-
Horiz. %	72.86%	77.14%	83.57%	86.43%	86.43%	90.71%	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 - 30 April 2024

MQ Trader

MQ Trading Signals

No trading signals available.

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

335

PTRANS

PERAK TRANSIT BERHAD

331

HLIND

HONG LEONG INDUSTRIES BHD

330

YTLPOWR

YTL POWER INTERNATIONAL BHD

206

MYEG

MY E.G. SERVICES BHD

188

PBBANK

PUBLIC BANK BHD

143

MAYBANK

MALAYAN BANKING BHD

140

SAPNRG

SAPURA ENERGY BERHAD

137

GENM

GENTING MALAYSIA BERHAD

131

Daily Stocks

HSI-CVZ

0.17

-0.005

186,865,500

MYEG

0.935

+0.025

178,856,300

ICONIC-WA

0.045

+0.015

178,538,400

CLASSITA

0.045

+0.005

175,947,600

ICONIC

0.105

+0.025

151,023,400

INIX-OR

0.02

0.00

141,839,900

MKHOP

0.615

-0.005

122,942,500

HSI-HUF

0.085

-0.005

109,309,700

EDUSPEC-OR

0.005

0.00

75,002,700

FITTERS

0.05

0.00

68,117,400

More active Stocks

CHINHIN

5.90

+0.60

626,300

NESTLE

127.20

+0.30

168,700

MPI

30.30

+0.30

35,700

UTDPLT

25.20

+0.22

201,100

OPPSTAR

1.45

+0.20

41,888,800

CHGP

2.13

+0.19

2,675,300

HKEX-CP

0.185

+0.18

800

ALLIANZ

21.04

+0.14

9,200

GESHEN

3.89

+0.11

105,500

BAT

8.36

+0.10

273,600

More gainer Stocks

DLADY

32.86

-0.96

21,400

YTLPOWR

4.60

-0.19

43,941,400

ORIENT

6.97

-0.18

1,220,900

PPB

15.74

-0.16

2,153,700

PETDAG

21.70

-0.16

355,100

CRESNDO

3.60

-0.14

714,500

KUAISHO-C17

0.08

-0.12

58,800

PCHEM

6.78

-0.11

2,453,600

YTL

3.10

-0.10

54,300,400

GCB

2.74

-0.10

6,604,700

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