[MAYBANK] QoQ TTM Result on 30-Sep-2021 [#3]

Stock

[MAYBANK] MALAYAN BANKING BHD

Announcement Date

25-Nov-2021

Admission Sponsor

Sponsor

Financial Year

31-Dec-2021

Quarter

30-Sep-2021 [#3]

Profit Trend

QoQ- -3.41%

YoY- 2.49%

Quarter Report

Maybank Group FS - September 2021 (Bursa).pdf

Latest QR

Upcoming QR

MAYBANK's Result

MAYBANK's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	CAGR
TTM Result
Revenue	45,511,556	45,649,018	45,959,390	46,946,704	49,555,536	50,007,731	51,013,933	-7.34%
YoY %	-0.30%	-0.68%	-2.10%	-5.26%	-0.90%	-1.97%	-	-
Horiz. %	89.21%	89.48%	90.09%	92.03%	97.14%	98.03%	100.00%	-
PBT	10,627,282	10,687,417	10,886,595	10,158,532	10,501,010	9,030,705	8,656,956	14.69%
YoY %	-0.56%	-1.83%	7.17%	-3.26%	16.28%	4.32%	-	-
Horiz. %	122.76%	123.45%	125.76%	117.35%	121.30%	104.32%	100.00%	-
Tax	-2,770,746	-2,707,197	-2,565,080	-2,318,674	-2,389,534	-1,925,635	-1,937,877	26.99%
YoY %	-2.35%	-5.54%	-10.63%	2.97%	-24.09%	0.63%	-	-
Horiz. %	142.98%	139.70%	132.37%	119.65%	123.31%	99.37%	100.00%	-
NP	7,856,536	7,980,220	8,321,515	7,839,858	8,111,476	7,105,070	6,719,079	11.02%
YoY %	-1.55%	-4.10%	6.14%	-3.35%	14.16%	5.74%	-	-
Horiz. %	116.93%	118.77%	123.85%	116.68%	120.72%	105.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	7,643,713	7,748,992	8,096,229	7,576,763	7,844,493	6,823,699	6,481,219	11.65%
YoY %	-1.36%	-4.29%	6.86%	-3.41%	14.96%	5.28%	-	-
Horiz. %	117.94%	119.56%	124.92%	116.90%	121.03%	105.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.07%	25.33%	23.56%	22.82%	22.76%	21.32%	22.39%	-
YoY %	2.92%	7.51%	3.24%	0.26%	6.75%	-4.78%	-	-
Horiz. %	116.44%	113.13%	105.23%	101.92%	101.65%	95.22%	100.00%	-
Total Cost	37,655,020	37,668,798	37,637,875	39,106,846	41,444,060	42,902,661	44,294,854	-10.28%
YoY %	-0.04%	0.08%	-3.76%	-5.64%	-3.40%	-3.14%	-	-
Horiz. %	85.01%	85.04%	84.97%	88.29%	93.56%	96.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	84,698,618	83,815,975	85,785,748	83,885,667	82,869,597	83,826,660	84,436,116	0.20%
YoY %	1.05%	-2.30%	2.27%	1.23%	-1.14%	-0.72%	-	-
Horiz. %	100.31%	99.27%	101.60%	99.35%	98.14%	99.28%	100.00%	-

	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	CAGR
Dividend
Div	6,914,085	6,784,472	6,784,472	7,549,914	9,067,498	5,845,508	5,845,508	11.87%
YoY %	1.91%	0.00%	-10.14%	-16.74%	55.12%	0.00%	-	-
Horiz. %	118.28%	116.06%	116.06%	129.16%	155.12%	100.00%	100.00%	-
Div Payout %	90.45%	87.55%	83.80%	99.65%	115.59%	85.66%	90.19%	-
YoY %	3.31%	4.47%	-15.91%	-13.79%	34.94%	-5.02%	-	-
Horiz. %	100.29%	97.07%	92.91%	110.49%	128.16%	94.98%	100.00%	-

	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	CAGR
Equity
Net Worth	84,698,618	83,815,975	85,785,748	83,885,667	82,869,597	83,826,660	84,436,116	0.20%
YoY %	1.05%	-2.30%	2.27%	1.23%	-1.14%	-0.72%	-	-
Horiz. %	100.31%	99.27%	101.60%	99.35%	98.14%	99.28%	100.00%	-
NOSH	11,970,013	11,878,513	11,878,513	11,693,337	11,693,337	11,413,994	11,241,361	4.28%
YoY %	0.77%	0.00%	1.58%	0.00%	2.45%	1.54%	-	-
Horiz. %	106.48%	105.67%	105.67%	104.02%	104.02%	101.54%	100.00%	-

	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	CAGR
Ratio Analysis
NP Margin	17.26%	17.48%	18.11%	16.70%	16.37%	14.21%	13.17%	-
YoY %	-1.26%	-3.48%	8.44%	2.02%	15.20%	7.90%	-	-
Horiz. %	131.06%	132.73%	137.51%	126.80%	124.30%	107.90%	100.00%	-
ROE	9.02%	9.25%	9.44%	9.03%	9.47%	8.14%	7.68%	-
YoY %	-2.49%	-2.01%	4.54%	-4.65%	16.34%	5.99%	-	-
Horiz. %	117.45%	120.44%	122.92%	117.58%	123.31%	105.99%	100.00%	-

	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	CAGR
Per Share
RPS	380.21	384.30	387.03	401.48	430.65	438.13	453.81	-11.15%
YoY %	-1.06%	-0.71%	-3.60%	-6.77%	-1.71%	-3.46%	-	-
Horiz. %	83.78%	84.68%	85.28%	88.47%	94.90%	96.54%	100.00%	-
EPS	63.86	65.24	68.18	64.80	68.17	59.78	57.66	7.06%
YoY %	-2.12%	-4.31%	5.22%	-4.94%	14.03%	3.68%	-	-
Horiz. %	110.75%	113.15%	118.24%	112.38%	118.23%	103.68%	100.00%	-
DPS	57.76	57.12	57.13	64.57	78.80	52.00	52.00	7.27%
YoY %	1.12%	-0.02%	-11.52%	-18.06%	51.54%	0.00%	-	-
Horiz. %	111.08%	109.85%	109.87%	124.17%	151.54%	100.00%	100.00%	-
NAPS	7.0759	7.0561	7.2241	7.1738	7.2016	7.3442	7.5112	-3.91%
YoY %	0.28%	-2.33%	0.70%	-0.39%	-1.94%	-2.22%	-	-
Horiz. %	94.20%	93.94%	96.18%	95.51%	95.88%	97.78%	100.00%	-

	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	CAGR
Adjusted Per Share Value based on latest NOSH - 11,693,337
RPS	377.16	378.30	380.87	389.05	410.67	414.42	422.76	-7.34%
YoY %	-0.30%	-0.67%	-2.10%	-5.26%	-0.90%	-1.97%	-	-
Horiz. %	89.21%	89.48%	90.09%	92.03%	97.14%	98.03%	100.00%	-
EPS	63.34	64.22	67.09	62.79	65.01	56.55	53.71	11.65%
YoY %	-1.37%	-4.28%	6.85%	-3.41%	14.96%	5.29%	-	-
Horiz. %	117.93%	119.57%	124.91%	116.91%	121.04%	105.29%	100.00%	-
DPS	57.30	56.22	56.22	62.57	75.14	48.44	48.44	11.88%
YoY %	1.92%	0.00%	-10.15%	-16.73%	55.12%	0.00%	-	-
Horiz. %	118.29%	116.06%	116.06%	129.17%	155.12%	100.00%	100.00%	-
NAPS	7.0191	6.9459	7.1091	6.9517	6.8675	6.9468	6.9973	0.20%
YoY %	1.05%	-2.30%	2.26%	1.23%	-1.14%	-0.72%	-	-
Horiz. %	100.31%	99.27%	101.60%	99.35%	98.14%	99.28%	100.00%	-

	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	-
Price	8.59	8.94	8.30	8.05	8.11	8.25	8.46	-
P/RPS	2.26	2.33	2.14	2.01	1.88	1.88	1.86	13.90%
YoY %	-3.00%	8.88%	6.47%	6.91%	0.00%	1.08%	-	-
Horiz. %	121.51%	125.27%	115.05%	108.06%	101.08%	101.08%	100.00%	-
P/EPS	13.45	13.70	12.17	12.42	11.90	13.80	14.67	-5.63%
YoY %	-1.82%	12.57%	-2.01%	4.37%	-13.77%	-5.93%	-	-
Horiz. %	91.68%	93.39%	82.96%	84.66%	81.12%	94.07%	100.00%	-
EY	7.43	7.30	8.21	8.05	8.41	7.25	6.82	5.89%
YoY %	1.78%	-11.08%	1.99%	-4.28%	16.00%	6.30%	-	-
Horiz. %	108.94%	107.04%	120.38%	118.04%	123.31%	106.30%	100.00%	-
DY	6.72	6.39	6.88	8.02	9.72	6.30	6.15	6.10%
YoY %	5.16%	-7.12%	-14.21%	-17.49%	54.29%	2.44%	-	-
Horiz. %	109.27%	103.90%	111.87%	130.41%	158.05%	102.44%	100.00%	-
P/NAPS	1.21	1.27	1.15	1.12	1.13	1.12	1.13	4.67%
YoY %	-4.72%	10.43%	2.68%	-0.88%	0.89%	-0.88%	-	-
Horiz. %	107.08%	112.39%	101.77%	99.12%	100.00%	99.12%	100.00%	-

	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	CAGR
Price Multiplier on Announcement Date
Date	25/08/22	26/05/22	24/02/22	25/11/21	26/08/21	27/05/21	25/02/21	-
Price	8.84	8.98	8.70	8.11	8.45	8.33	8.09	-
P/RPS	2.33	2.34	2.25	2.02	1.96	1.90	1.78	19.72%
YoY %	-0.43%	4.00%	11.39%	3.06%	3.16%	6.74%	-	-
Horiz. %	130.90%	131.46%	126.40%	113.48%	110.11%	106.74%	100.00%	-
P/EPS	13.84	13.77	12.76	12.52	12.40	13.93	14.03	-0.90%
YoY %	0.51%	7.92%	1.92%	0.97%	-10.98%	-0.71%	-	-
Horiz. %	98.65%	98.15%	90.95%	89.24%	88.38%	99.29%	100.00%	-
EY	7.22	7.26	7.84	7.99	8.07	7.18	7.13	0.84%
YoY %	-0.55%	-7.40%	-1.88%	-0.99%	12.40%	0.70%	-	-
Horiz. %	101.26%	101.82%	109.96%	112.06%	113.18%	100.70%	100.00%	-
DY	6.53	6.36	6.57	7.96	9.33	6.24	6.43	1.03%
YoY %	2.67%	-3.20%	-17.46%	-14.68%	49.52%	-2.95%	-	-
Horiz. %	101.56%	98.91%	102.18%	123.79%	145.10%	97.05%	100.00%	-
P/NAPS	1.25	1.27	1.20	1.13	1.17	1.13	1.08	10.26%
YoY %	-1.57%	5.83%	6.19%	-3.42%	3.54%	4.63%	-	-
Horiz. %	115.74%	117.59%	111.11%	104.63%	108.33%	104.63%	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

2024-05-02 16:30:00

EMA 5

5 Mins

SELL

2024-05-02 15:55:00

EMA 5

5 Mins

BUY

2024-05-02 15:45:00

EMA 5

5 Mins

SELL

2024-05-02 15:45:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-05-02 15:45:00

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

PTRANS

PERAK TRANSIT BERHAD

355

MPI

MALAYSIAN PACIFIC INDUSTRIES

349

HLIND

HONG LEONG INDUSTRIES BHD

341

YTLPOWR

YTL POWER INTERNATIONAL BHD

295

MYEG

MY E.G. SERVICES BHD

264

CAPITALA

CAPITAL A BERHAD

215

PBBANK

PUBLIC BANK BHD

194

SAPNRG

SAPURA ENERGY BERHAD

179

YTL

YTL CORPORATION BHD

176

Daily Stocks

HSI-CVZ

0.225

+0.055

247,955,200

HSI-HUF

0.045

-0.04

227,779,400

INIX-OR

0.02

0.00

141,839,900

MYEG

0.905

-0.03

94,386,600

ICONIC-WA

0.04

-0.005

79,476,200

EDUSPEC-OR

0.005

0.00

75,002,700

HSI-HUN

0.13

-0.05

74,499,500

HSI-HUQ

0.06

-0.035

69,315,600

BPURI

0.075

0.00

58,643,300

E&O-LR

0.055

+0.01

56,261,700

More active Stocks

DLADY

33.70

+0.84

26,200

NESTLE

127.90

+0.70

234,600

AJI

19.74

+0.32

48,000

HSI-CXJ

0.50

+0.31

10,000

GESHEN

4.19

+0.30

584,300

LPI

12.30

+0.30

257,900

ARKA

1.76

+0.28

136,900

ATECH

3.00

+0.24

4,738,200

ALLIANZ

21.28

+0.24

57,500

CVIEW

1.51

+0.23

285,800

More gainer Stocks

HSI-HUY

0.96

-0.39

4,500

ORIENT

6.97

-0.18

1,220,900

KOMARK-WD

0.025

-0.155

3,100

HSI-HS6

0.67

-0.14

1,400

CRESNDO

3.47

-0.13

653,300

KUAISHO-C17

0.08

-0.12

58,800

PGF-PA

0.95

-0.12

10,000

SHH

1.16

-0.12

200

BAUTO-C39

0.04

-0.11

213,000

HIBISCS

2.62

-0.10

5,395,500

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