[MAYBANK] QoQ TTM Result on 31-Dec-2018 [#4]

Stock

[MAYBANK] MALAYAN BANKING BHD

Announcement Date

26-Feb-2019

Admission Sponsor

Sponsor

Financial Year

31-Dec-2018

Quarter

31-Dec-2018 [#4]

Profit Trend

QoQ- 2.45%

YoY- 7.88%

Quarter Report

Maybank Group FS - Dec 2018 (Bursa).pdf

Latest QR

Upcoming QR

MAYBANK's Result

MAYBANK's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
TTM Result
Revenue	52,097,835	50,325,950	48,780,993	47,319,853	46,871,578	46,404,324	45,817,576	8.93%
YoY %	3.52%	3.17%	3.09%	0.96%	1.01%	1.28%	-	-
Horiz. %	113.71%	109.84%	106.47%	103.28%	102.30%	101.28%	100.00%	-
PBT	10,845,871	10,837,124	10,795,109	10,901,346	10,731,899	10,770,776	10,405,694	2.79%
YoY %	0.08%	0.39%	-0.97%	1.58%	-0.36%	3.51%	-	-
Horiz. %	104.23%	104.15%	103.74%	104.76%	103.13%	103.51%	100.00%	-
Tax	-2,487,286	-2,512,708	-2,463,844	-2,545,410	-2,575,679	-2,548,815	-2,454,436	0.88%
YoY %	1.01%	-1.98%	3.20%	1.18%	-1.05%	-3.85%	-	-
Horiz. %	101.34%	102.37%	100.38%	103.71%	104.94%	103.85%	100.00%	-
NP	8,358,585	8,324,416	8,331,265	8,355,936	8,156,220	8,221,961	7,951,258	3.38%
YoY %	0.41%	-0.08%	-0.30%	2.45%	-0.80%	3.40%	-	-
Horiz. %	105.12%	104.69%	104.78%	105.09%	102.58%	103.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	8,075,299	8,033,346	8,051,488	8,113,260	7,919,004	7,989,354	7,688,781	3.32%
YoY %	0.52%	-0.23%	-0.76%	2.45%	-0.88%	3.91%	-	-
Horiz. %	105.03%	104.48%	104.72%	105.52%	102.99%	103.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.93%	23.19%	22.82%	23.35%	24.00%	23.66%	23.59%	-
YoY %	-1.12%	1.62%	-2.27%	-2.71%	1.44%	0.30%	-	-
Horiz. %	97.20%	98.30%	96.74%	98.98%	101.74%	100.30%	100.00%	-
Total Cost	43,739,250	42,001,534	40,449,728	38,963,917	38,715,358	38,182,363	37,866,318	10.07%
YoY %	4.14%	3.84%	3.81%	0.64%	1.40%	0.83%	-	-
Horiz. %	115.51%	110.92%	106.82%	102.90%	102.24%	100.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	79,301,062	78,532,974	78,200,815	75,330,108	72,734,615	71,853,940	72,802,528	5.86%
YoY %	0.98%	0.42%	3.81%	3.57%	1.23%	-1.30%	-	-
Horiz. %	108.93%	107.87%	107.41%	103.47%	99.91%	98.70%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Dividend
Div	6,314,292	6,314,292	6,265,953	6,265,953	6,153,686	6,153,686	5,798,732	5.83%
YoY %	0.00%	0.77%	0.00%	1.82%	0.00%	6.12%	-	-
Horiz. %	108.89%	108.89%	108.06%	108.06%	106.12%	106.12%	100.00%	-
Div Payout %	78.19%	78.60%	77.82%	77.23%	77.71%	77.02%	75.42%	-
YoY %	-0.52%	1.00%	0.76%	-0.62%	0.90%	2.12%	-	-
Horiz. %	103.67%	104.22%	103.18%	102.40%	103.04%	102.12%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Equity
Net Worth	79,301,062	78,532,974	78,200,815	75,330,108	72,734,615	71,853,940	72,802,528	5.86%
YoY %	0.98%	0.42%	3.81%	3.57%	1.23%	-1.30%	-	-
Horiz. %	108.93%	107.87%	107.41%	103.47%	99.91%	98.70%	100.00%	-
NOSH	11,241,361	11,241,361	11,049,682	11,049,682	10,945,196	10,945,196	10,906,379	2.03%
YoY %	0.00%	1.73%	0.00%	0.95%	0.00%	0.36%	-	-
Horiz. %	103.07%	103.07%	101.31%	101.31%	100.36%	100.36%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Ratio Analysis
NP Margin	16.04%	16.54%	17.08%	17.66%	17.40%	17.72%	17.35%	-
YoY %	-3.02%	-3.16%	-3.28%	1.49%	-1.81%	2.13%	-	-
Horiz. %	92.45%	95.33%	98.44%	101.79%	100.29%	102.13%	100.00%	-
ROE	10.18%	10.23%	10.30%	10.77%	10.89%	11.12%	10.56%	-
YoY %	-0.49%	-0.68%	-4.36%	-1.10%	-2.07%	5.30%	-	-
Horiz. %	96.40%	96.88%	97.54%	101.99%	103.12%	105.30%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Per Share
RPS	463.45	452.83	441.47	428.25	429.05	424.94	422.67	6.32%
YoY %	2.35%	2.57%	3.09%	-0.19%	0.97%	0.54%	-	-
Horiz. %	109.65%	107.14%	104.45%	101.32%	101.51%	100.54%	100.00%	-
EPS	71.84	72.28	72.87	73.43	72.49	73.16	70.93	0.85%
YoY %	-0.61%	-0.81%	-0.76%	1.30%	-0.92%	3.14%	-	-
Horiz. %	101.28%	101.90%	102.74%	103.52%	102.20%	103.14%	100.00%	-
DPS	57.00	57.00	57.00	57.00	56.33	56.35	53.49	4.32%
YoY %	0.00%	0.00%	0.00%	1.19%	-0.04%	5.35%	-	-
Horiz. %	106.56%	106.56%	106.56%	106.56%	105.31%	105.35%	100.00%	-
NAPS	7.0544	7.0664	7.0772	6.8174	6.658	6.5799	6.716	3.32%
YoY %	-0.17%	-0.15%	3.81%	2.39%	1.19%	-2.03%	-	-
Horiz. %	105.04%	105.22%	105.38%	101.51%	99.14%	97.97%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Adjusted Per Share Value based on latest NOSH - 11,049,682
RPS	431.74	417.06	404.25	392.14	388.43	384.56	379.69	8.93%
YoY %	3.52%	3.17%	3.09%	0.96%	1.01%	1.28%	-	-
Horiz. %	113.71%	109.84%	106.47%	103.28%	102.30%	101.28%	100.00%	-
EPS	66.92	66.57	66.72	67.24	65.63	66.21	63.72	3.31%
YoY %	0.53%	-0.22%	-0.77%	2.45%	-0.88%	3.91%	-	-
Horiz. %	105.02%	104.47%	104.71%	105.52%	103.00%	103.91%	100.00%	-
DPS	52.33	52.33	51.93	51.93	51.00	51.00	48.05	5.84%
YoY %	0.00%	0.77%	0.00%	1.82%	0.00%	6.14%	-	-
Horiz. %	108.91%	108.91%	108.07%	108.07%	106.14%	106.14%	100.00%	-
NAPS	6.5718	6.5081	6.4806	6.2427	6.0276	5.9546	6.0332	5.86%
YoY %	0.98%	0.42%	3.81%	3.57%	1.23%	-1.30%	-	-
Horiz. %	108.93%	107.87%	107.42%	103.47%	99.91%	98.70%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/19	28/06/19	29/03/19	31/12/18	28/09/18	29/06/18	30/03/18	-
Price	8.51	8.88	9.27	9.50	9.79	9.00	10.60	-
P/RPS	1.84	1.96	2.10	2.22	2.28	2.12	2.51	-18.68%
YoY %	-6.12%	-6.67%	-5.41%	-2.63%	7.55%	-15.54%	-	-
Horiz. %	73.31%	78.09%	83.67%	88.45%	90.84%	84.46%	100.00%	-
P/EPS	11.85	12.28	12.72	12.94	13.51	12.30	14.94	-14.30%
YoY %	-3.50%	-3.46%	-1.70%	-4.22%	9.84%	-17.67%	-	-
Horiz. %	79.32%	82.20%	85.14%	86.61%	90.43%	82.33%	100.00%	-
EY	8.44	8.14	7.86	7.73	7.40	8.13	6.69	16.73%
YoY %	3.69%	3.56%	1.68%	4.46%	-8.98%	21.52%	-	-
Horiz. %	126.16%	121.67%	117.49%	115.55%	110.61%	121.52%	100.00%	-
DY	6.70	6.42	6.15	6.00	5.75	6.26	5.05	20.72%
YoY %	4.36%	4.39%	2.50%	4.35%	-8.15%	23.96%	-	-
Horiz. %	132.67%	127.13%	121.78%	118.81%	113.86%	123.96%	100.00%	-
P/NAPS	1.21	1.26	1.31	1.39	1.47	1.37	1.58	-16.28%
YoY %	-3.97%	-3.82%	-5.76%	-5.44%	7.30%	-13.29%	-	-
Horiz. %	76.58%	79.75%	82.91%	87.97%	93.04%	86.71%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Price Multiplier on Announcement Date
Date	28/11/19	29/08/19	30/05/19	26/02/19	29/11/18	30/08/18	28/05/18	-
Price	8.52	8.57	9.01	9.55	9.45	9.96	10.00	-
P/RPS	1.84	1.89	2.04	2.23	2.20	2.34	2.37	-15.51%
YoY %	-2.65%	-7.35%	-8.52%	1.36%	-5.98%	-1.27%	-	-
Horiz. %	77.64%	79.75%	86.08%	94.09%	92.83%	98.73%	100.00%	-
P/EPS	11.86	11.86	12.37	13.01	13.04	13.61	14.10	-10.88%
YoY %	0.00%	-4.12%	-4.92%	-0.23%	-4.19%	-3.48%	-	-
Horiz. %	84.11%	84.11%	87.73%	92.27%	92.48%	96.52%	100.00%	-
EY	8.43	8.43	8.09	7.69	7.67	7.35	7.09	12.22%
YoY %	0.00%	4.20%	5.20%	0.26%	4.35%	3.67%	-	-
Horiz. %	118.90%	118.90%	114.10%	108.46%	108.18%	103.67%	100.00%	-
DY	6.69	6.65	6.33	5.97	5.96	5.66	5.35	16.05%
YoY %	0.60%	5.06%	6.03%	0.17%	5.30%	5.79%	-	-
Horiz. %	125.05%	124.30%	118.32%	111.59%	111.40%	105.79%	100.00%	-
P/NAPS	1.21	1.21	1.27	1.40	1.42	1.51	1.49	-12.94%
YoY %	0.00%	-4.72%	-9.29%	-1.41%	-5.96%	1.34%	-	-
Horiz. %	81.21%	81.21%	85.23%	93.96%	95.30%	101.34%	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

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos