[MAYBANK] QoQ TTM Result on 30-Sep-2022 [#3]

Stock

[MAYBANK] MALAYAN BANKING BHD

Announcement Date

23-Nov-2022

Admission Sponsor

Sponsor

Financial Year

31-Dec-2022

Quarter

30-Sep-2022 [#3]

Profit Trend

QoQ- 6.29%

YoY- 7.23%

Quarter Report

Maybank Group FS - September 2022 (Bursa).pdf

Latest QR

Upcoming QR

MAYBANK's Result

MAYBANK's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	CAGR
TTM Result
Revenue	58,848,481	53,914,214	51,041,391	47,789,051	45,511,556	45,649,018	45,959,390	17.96%
YoY %	9.15%	5.63%	6.81%	5.00%	-0.30%	-0.68%	-	-
Horiz. %	128.04%	117.31%	111.06%	103.98%	99.03%	99.32%	100.00%	-
PBT	12,940,670	12,236,790	12,153,266	11,566,334	10,627,282	10,687,417	10,886,595	12.24%
YoY %	5.75%	0.69%	5.07%	8.84%	-0.56%	-1.83%	-	-
Horiz. %	118.87%	112.40%	111.64%	106.24%	97.62%	98.17%	100.00%	-
Tax	-3,833,565	-3,617,780	-3,780,264	-3,278,671	-2,770,746	-2,707,197	-2,565,080	30.81%
YoY %	-5.96%	4.30%	-15.30%	-18.33%	-2.35%	-5.54%	-	-
Horiz. %	149.45%	141.04%	147.37%	127.82%	108.02%	105.54%	100.00%	-
NP	9,107,105	8,619,010	8,373,002	8,287,663	7,856,536	7,980,220	8,321,515	6.21%
YoY %	5.66%	2.94%	1.03%	5.49%	-1.55%	-4.10%	-	-
Horiz. %	109.44%	103.58%	100.62%	99.59%	94.41%	95.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	8,936,769	8,455,461	8,234,949	8,124,513	7,643,713	7,748,992	8,096,229	6.82%
YoY %	5.69%	2.68%	1.36%	6.29%	-1.36%	-4.29%	-	-
Horiz. %	110.38%	104.44%	101.71%	100.35%	94.41%	95.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.62%	29.56%	31.10%	28.35%	26.07%	25.33%	23.56%	-
YoY %	0.20%	-4.95%	9.70%	8.75%	2.92%	7.51%	-	-
Horiz. %	125.72%	125.47%	132.00%	120.33%	110.65%	107.51%	100.00%	-
Total Cost	49,741,376	45,295,204	42,668,389	39,501,388	37,655,020	37,668,798	37,637,875	20.48%
YoY %	9.82%	6.16%	8.02%	4.90%	-0.04%	0.08%	-	-
Horiz. %	132.16%	120.34%	113.37%	104.95%	100.05%	100.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	90,255,278	85,878,424	85,956,773	83,648,436	84,698,618	83,815,975	85,785,748	3.45%
YoY %	5.10%	-0.09%	2.76%	-1.24%	1.05%	-2.30%	-	-
Horiz. %	105.21%	100.11%	100.20%	97.51%	98.73%	97.70%	100.00%	-

	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	CAGR
Dividend
Div	7,111,934	6,967,841	6,967,841	6,914,085	6,914,085	6,784,472	6,784,472	3.20%
YoY %	2.07%	0.00%	0.78%	0.00%	1.91%	0.00%	-	-
Horiz. %	104.83%	102.70%	102.70%	101.91%	101.91%	100.00%	100.00%	-
Div Payout %	79.58%	82.41%	84.61%	85.10%	90.45%	87.55%	83.80%	-
YoY %	-3.43%	-2.60%	-0.58%	-5.91%	3.31%	4.47%	-	-
Horiz. %	94.96%	98.34%	100.97%	101.55%	107.94%	104.47%	100.00%	-

	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	CAGR
Equity
Net Worth	90,255,278	85,878,424	85,956,773	83,648,436	84,698,618	83,815,975	85,785,748	3.45%
YoY %	5.10%	-0.09%	2.76%	-1.24%	1.05%	-2.30%	-	-
Horiz. %	105.21%	100.11%	100.20%	97.51%	98.73%	97.70%	100.00%	-
NOSH	12,054,127	12,054,127	12,054,127	11,976,250	11,970,013	11,878,513	11,878,513	0.98%
YoY %	0.00%	0.00%	0.65%	0.05%	0.77%	0.00%	-	-
Horiz. %	101.48%	101.48%	101.48%	100.82%	100.77%	100.00%	100.00%	-

	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	CAGR
Ratio Analysis
NP Margin	15.48%	15.99%	16.40%	17.34%	17.26%	17.48%	18.11%	-
YoY %	-3.19%	-2.50%	-5.42%	0.46%	-1.26%	-3.48%	-	-
Horiz. %	85.48%	88.29%	90.56%	95.75%	95.31%	96.52%	100.00%	-
ROE	9.90%	9.85%	9.58%	9.71%	9.02%	9.25%	9.44%	-
YoY %	0.51%	2.82%	-1.34%	7.65%	-2.49%	-2.01%	-	-
Horiz. %	104.87%	104.34%	101.48%	102.86%	95.55%	97.99%	100.00%	-

	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	CAGR
Per Share
RPS	488.20	447.27	423.44	402.10	380.21	384.30	387.03	16.79%
YoY %	9.15%	5.63%	5.31%	5.76%	-1.06%	-0.71%	-	-
Horiz. %	126.14%	115.56%	109.41%	103.89%	98.24%	99.29%	100.00%	-
EPS	74.14	70.15	68.32	68.36	63.86	65.24	68.18	5.76%
YoY %	5.69%	2.68%	-0.06%	7.05%	-2.12%	-4.31%	-	-
Horiz. %	108.74%	102.89%	100.21%	100.26%	93.66%	95.69%	100.00%	-
DPS	59.00	58.00	58.00	58.00	57.76	57.12	57.13	2.17%
YoY %	1.72%	0.00%	0.00%	0.42%	1.12%	-0.02%	-	-
Horiz. %	103.27%	101.52%	101.52%	101.52%	101.10%	99.98%	100.00%	-
NAPS	7.4875	7.1244	7.1309	7.0383	7.0759	7.0561	7.2241	2.42%
YoY %	5.10%	-0.09%	1.32%	-0.53%	0.28%	-2.33%	-	-
Horiz. %	103.65%	98.62%	98.71%	97.43%	97.95%	97.67%	100.00%	-

	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	CAGR
Adjusted Per Share Value based on latest NOSH - 11,976,250
RPS	487.68	446.79	422.98	396.03	377.16	378.30	380.87	17.96%
YoY %	9.15%	5.63%	6.81%	5.00%	-0.30%	-0.67%	-	-
Horiz. %	128.04%	117.31%	111.06%	103.98%	99.03%	99.33%	100.00%	-
EPS	74.06	70.07	68.24	67.33	63.34	64.22	67.09	6.83%
YoY %	5.69%	2.68%	1.35%	6.30%	-1.37%	-4.28%	-	-
Horiz. %	110.39%	104.44%	101.71%	100.36%	94.41%	95.72%	100.00%	-
DPS	58.94	57.74	57.74	57.30	57.30	56.22	56.22	3.20%
YoY %	2.08%	0.00%	0.77%	0.00%	1.92%	0.00%	-	-
Horiz. %	104.84%	102.70%	102.70%	101.92%	101.92%	100.00%	100.00%	-
NAPS	7.4795	7.1168	7.1233	6.932	7.0191	6.9459	7.1091	3.45%
YoY %	5.10%	-0.09%	2.76%	-1.24%	1.05%	-2.30%	-	-
Horiz. %	105.21%	100.11%	100.20%	97.51%	98.73%	97.70%	100.00%	-

	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/23	31/03/23	30/12/22	30/09/22	30/06/22	31/03/22	31/12/21	-
Price	8.63	8.57	8.70	8.58	8.59	8.94	8.30	-
P/RPS	1.77	1.92	2.05	2.13	2.26	2.33	2.14	-11.91%
YoY %	-7.81%	-6.34%	-3.76%	-5.75%	-3.00%	8.88%	-	-
Horiz. %	82.71%	89.72%	95.79%	99.53%	105.61%	108.88%	100.00%	-
P/EPS	11.64	12.22	12.73	12.55	13.45	13.70	12.17	-2.93%
YoY %	-4.75%	-4.01%	1.43%	-6.69%	-1.82%	12.57%	-	-
Horiz. %	95.65%	100.41%	104.60%	103.12%	110.52%	112.57%	100.00%	-
EY	8.59	8.19	7.85	7.97	7.43	7.30	8.21	3.07%
YoY %	4.88%	4.33%	-1.51%	7.27%	1.78%	-11.08%	-	-
Horiz. %	104.63%	99.76%	95.62%	97.08%	90.50%	88.92%	100.00%	-
DY	6.84	6.77	6.67	6.76	6.72	6.39	6.88	-0.38%
YoY %	1.03%	1.50%	-1.33%	0.60%	5.16%	-7.12%	-	-
Horiz. %	99.42%	98.40%	96.95%	98.26%	97.67%	92.88%	100.00%	-
P/NAPS	1.15	1.20	1.22	1.22	1.21	1.27	1.15	0.00%
YoY %	-4.17%	-1.64%	0.00%	0.83%	-4.72%	10.43%	-	-
Horiz. %	100.00%	104.35%	106.09%	106.09%	105.22%	110.43%	100.00%	-

	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	CAGR
Price Multiplier on Announcement Date
Date	30/08/23	24/05/23	27/02/23	23/11/22	25/08/22	26/05/22	24/02/22	-
Price	9.11	8.56	8.75	8.55	8.84	8.98	8.70	-
P/RPS	1.87	1.91	2.07	2.13	2.33	2.34	2.25	-11.63%
YoY %	-2.09%	-7.73%	-2.82%	-8.58%	-0.43%	4.00%	-	-
Horiz. %	83.11%	84.89%	92.00%	94.67%	103.56%	104.00%	100.00%	-
P/EPS	12.29	12.20	12.81	12.51	13.84	13.77	12.76	-2.47%
YoY %	0.74%	-4.76%	2.40%	-9.61%	0.51%	7.92%	-	-
Horiz. %	96.32%	95.61%	100.39%	98.04%	108.46%	107.92%	100.00%	-
EY	8.14	8.19	7.81	8.00	7.22	7.26	7.84	2.54%
YoY %	-0.61%	4.87%	-2.38%	10.80%	-0.55%	-7.40%	-	-
Horiz. %	103.83%	104.46%	99.62%	102.04%	92.09%	92.60%	100.00%	-
DY	6.48	6.78	6.63	6.78	6.53	6.36	6.57	-0.91%
YoY %	-4.42%	2.26%	-2.21%	3.83%	2.67%	-3.20%	-	-
Horiz. %	98.63%	103.20%	100.91%	103.20%	99.39%	96.80%	100.00%	-
P/NAPS	1.22	1.20	1.23	1.21	1.25	1.27	1.20	1.11%
YoY %	1.67%	-2.44%	1.65%	-3.20%	-1.57%	5.83%	-	-
Horiz. %	101.67%	100.00%	102.50%	100.83%	104.17%	105.83%	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

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

YTLPOWR

YTL POWER INTERNATIONAL BHD

482

MYEG

MY E.G. SERVICES BHD

365

PTRANS

PERAK TRANSIT BERHAD

337

MPI

MALAYSIAN PACIFIC INDUSTRIES

332

YTL

YTL CORPORATION BHD

321

HLIND

HONG LEONG INDUSTRIES BHD

315

CAPITALA

CAPITAL A BERHAD

250

SAPNRG

SAPURA ENERGY BERHAD

208

TOPGLOV

TOP GLOVE CORPORATION BHD

206

Daily Stocks

INIX-OR

0.02

0.00

141,839,900

MKHOP

0.63

+0.01

84,211,600

EDUSPEC-OR

0.005

0.00

75,002,700

CLASSITA

0.045

+0.005

57,638,800

E&O-LR

0.055

+0.01

56,261,700

HSI-CVZ

0.18

+0.005

39,704,400

CYPARK

1.01

+0.07

19,530,100

YTLPOWR-C53

0.23

+0.005

16,572,800

MYEG

0.915

+0.005

14,035,400

FITTERS

0.05

0.00

13,433,000

More active Stocks

NESTLE

128.60

+1.70

9,600

F&N

32.00

+0.40

4,000

LPI

12.08

+0.16

21,600

ASIAFLE

2.33

+0.14

100

AIRPORT

10.06

+0.12

349,000

VSTECS

2.65

+0.12

223,500

OPPSTAR

1.36

+0.11

8,083,400

CIMB

6.72

+0.11

2,396,200

6.22

+0.09

339,100

MASTER

3.79

+0.09

4,000

More gainer Stocks

UTDPLT

24.64

-0.34

5,000

MCEMENT

4.93

-0.14

108,600

KUAISHO-C17

0.08

-0.12

58,800

KLK

23.10

-0.10

6,300

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

HLBANK

19.30

-0.08

7,900

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