[MAYBANK] QoQ TTM Result on 31-Dec-2019 [#4]

Stock

[MAYBANK] MALAYAN BANKING BHD

Announcement Date

27-Feb-2020

Admission Sponsor

Sponsor

Financial Year

31-Dec-2019

Quarter

31-Dec-2019 [#4]

Profit Trend

QoQ- 1.52%

YoY- 1.05%

Quarter Report

Maybank Group FS - December 2019 (Bursa).pdf

Latest QR

Upcoming QR

MAYBANK's Result

MAYBANK's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
TTM Result
Revenue	51,750,148	51,828,282	53,092,264	52,844,964	52,097,835	50,325,950	48,780,993	4.00%
YoY %	-0.15%	-2.38%	0.47%	1.43%	3.52%	3.17%	-	-
Horiz. %	106.09%	106.25%	108.84%	108.33%	106.80%	103.17%	100.00%	-
PBT	9,928,430	9,965,362	11,361,203	11,013,880	10,845,871	10,837,124	10,795,109	-5.41%
YoY %	-0.37%	-12.29%	3.15%	1.55%	0.08%	0.39%	-	-
Horiz. %	91.97%	92.31%	105.24%	102.03%	100.47%	100.39%	100.00%	-
Tax	-2,282,427	-2,284,083	-2,718,479	-2,538,231	-2,487,286	-2,512,708	-2,463,844	-4.95%
YoY %	0.07%	15.98%	-7.10%	-2.05%	1.01%	-1.98%	-	-
Horiz. %	92.64%	92.70%	110.33%	103.02%	100.95%	101.98%	100.00%	-
NP	7,646,003	7,681,279	8,642,724	8,475,649	8,358,585	8,324,416	8,331,265	-5.54%
YoY %	-0.46%	-11.12%	1.97%	1.40%	0.41%	-0.08%	-	-
Horiz. %	91.77%	92.20%	103.74%	101.73%	100.33%	99.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	7,392,944	7,439,321	8,438,460	8,198,074	8,075,299	8,033,346	8,051,488	-5.51%
YoY %	-0.62%	-11.84%	2.93%	1.52%	0.52%	-0.23%	-	-
Horiz. %	91.82%	92.40%	104.81%	101.82%	100.30%	99.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.99%	22.92%	23.93%	23.05%	22.93%	23.19%	22.82%	-
YoY %	0.31%	-4.22%	3.82%	0.52%	-1.12%	1.62%	-	-
Horiz. %	100.74%	100.44%	104.86%	101.01%	100.48%	101.62%	100.00%	-
Total Cost	44,104,145	44,147,003	44,449,540	44,369,315	43,739,250	42,001,534	40,449,728	5.91%
YoY %	-0.10%	-0.68%	0.18%	1.44%	4.14%	3.84%	-	-
Horiz. %	109.03%	109.14%	109.89%	109.69%	108.13%	103.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	83,289,500	82,083,299	77,985,822	81,570,693	79,301,062	78,532,974	78,200,815	4.28%
YoY %	1.47%	5.25%	-4.39%	2.86%	0.98%	0.42%	-	-
Horiz. %	106.51%	104.96%	99.73%	104.31%	101.41%	100.42%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Dividend
Div	5,901,714	4,384,131	7,162,525	7,162,525	6,314,292	6,314,292	6,265,953	-3.90%
YoY %	34.62%	-38.79%	0.00%	13.43%	0.00%	0.77%	-	-
Horiz. %	94.19%	69.97%	114.31%	114.31%	100.77%	100.77%	100.00%	-
Div Payout %	79.83%	58.93%	84.88%	87.37%	78.19%	78.60%	77.82%	-
YoY %	35.47%	-30.57%	-2.85%	11.74%	-0.52%	1.00%	-	-
Horiz. %	102.58%	75.73%	109.07%	112.27%	100.48%	101.00%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Equity
Net Worth	83,289,500	82,083,299	77,985,822	81,570,693	79,301,062	78,532,974	78,200,815	4.28%
YoY %	1.47%	5.25%	-4.39%	2.86%	0.98%	0.42%	-	-
Horiz. %	106.51%	104.96%	99.73%	104.31%	101.41%	100.42%	100.00%	-
NOSH	11,241,361	11,241,361	11,241,361	11,241,361	11,241,361	11,241,361	11,049,682	1.14%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	1.73%	-	-
Horiz. %	101.73%	101.73%	101.73%	101.73%	101.73%	101.73%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Ratio Analysis
NP Margin	14.77%	14.82%	16.28%	16.04%	16.04%	16.54%	17.08%	-
YoY %	-0.34%	-8.97%	1.50%	0.00%	-3.02%	-3.16%	-	-
Horiz. %	86.48%	86.77%	95.32%	93.91%	93.91%	96.84%	100.00%	-
ROE	8.88%	9.06%	10.82%	10.05%	10.18%	10.23%	10.30%	-
YoY %	-1.99%	-16.27%	7.66%	-1.28%	-0.49%	-0.68%	-	-
Horiz. %	86.21%	87.96%	105.05%	97.57%	98.83%	99.32%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Per Share
RPS	460.35	461.05	472.29	470.09	463.45	452.83	441.47	2.82%
YoY %	-0.15%	-2.38%	0.47%	1.43%	2.35%	2.57%	-	-
Horiz. %	104.28%	104.44%	106.98%	106.48%	104.98%	102.57%	100.00%	-
EPS	65.77	66.18	75.07	72.93	71.84	72.28	72.87	-6.58%
YoY %	-0.62%	-11.84%	2.93%	1.52%	-0.61%	-0.81%	-	-
Horiz. %	90.26%	90.82%	103.02%	100.08%	98.59%	99.19%	100.00%	-
DPS	52.50	39.00	64.00	64.00	57.00	57.00	57.00	-5.32%
YoY %	34.62%	-39.06%	0.00%	12.28%	0.00%	0.00%	-	-
Horiz. %	92.11%	68.42%	112.28%	112.28%	100.00%	100.00%	100.00%	-
NAPS	7.4092	7.3019	6.9374	7.2563	7.0544	7.0664	7.0772	3.09%
YoY %	1.47%	5.25%	-4.39%	2.86%	-0.17%	-0.15%	-	-
Horiz. %	104.69%	103.17%	98.02%	102.53%	99.68%	99.85%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Adjusted Per Share Value based on latest NOSH - 11,241,361
RPS	428.86	429.51	439.98	437.93	431.74	417.06	404.25	4.00%
YoY %	-0.15%	-2.38%	0.47%	1.43%	3.52%	3.17%	-	-
Horiz. %	106.09%	106.25%	108.84%	108.33%	106.80%	103.17%	100.00%	-
EPS	61.27	61.65	69.93	67.94	66.92	66.57	66.72	-5.50%
YoY %	-0.62%	-11.84%	2.93%	1.52%	0.53%	-0.22%	-	-
Horiz. %	91.83%	92.40%	104.81%	101.83%	100.30%	99.78%	100.00%	-
DPS	48.91	36.33	59.36	59.36	52.33	52.33	51.93	-3.90%
YoY %	34.63%	-38.80%	0.00%	13.43%	0.00%	0.77%	-	-
Horiz. %	94.18%	69.96%	114.31%	114.31%	100.77%	100.77%	100.00%	-
NAPS	6.9023	6.8023	6.4628	6.7598	6.5718	6.5081	6.4806	4.28%
YoY %	1.47%	5.25%	-4.39%	2.86%	0.98%	0.42%	-	-
Horiz. %	106.51%	104.96%	99.73%	104.31%	101.41%	100.42%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	28/06/19	29/03/19	-
Price	7.22	7.51	7.45	8.64	8.51	8.88	9.27	-
P/RPS	1.57	1.63	1.58	1.84	1.84	1.96	2.10	-17.58%
YoY %	-3.68%	3.16%	-14.13%	0.00%	-6.12%	-6.67%	-	-
Horiz. %	74.76%	77.62%	75.24%	87.62%	87.62%	93.33%	100.00%	-
P/EPS	10.98	11.35	9.92	11.85	11.85	12.28	12.72	-9.31%
YoY %	-3.26%	14.42%	-16.29%	0.00%	-3.50%	-3.46%	-	-
Horiz. %	86.32%	89.23%	77.99%	93.16%	93.16%	96.54%	100.00%	-
EY	9.11	8.81	10.08	8.44	8.44	8.14	7.86	10.30%
YoY %	3.41%	-12.60%	19.43%	0.00%	3.69%	3.56%	-	-
Horiz. %	115.90%	112.09%	128.24%	107.38%	107.38%	103.56%	100.00%	-
DY	7.27	5.19	8.59	7.41	6.70	6.42	6.15	11.76%
YoY %	40.08%	-39.58%	15.92%	10.60%	4.36%	4.39%	-	-
Horiz. %	118.21%	84.39%	139.67%	120.49%	108.94%	104.39%	100.00%	-
P/NAPS	0.97	1.03	1.07	1.19	1.21	1.26	1.31	-18.10%
YoY %	-5.83%	-3.74%	-10.08%	-1.65%	-3.97%	-3.82%	-	-
Horiz. %	74.05%	78.63%	81.68%	90.84%	92.37%	96.18%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Price Multiplier on Announcement Date
Date	27/11/20	27/08/20	21/05/20	27/02/20	28/11/19	29/08/19	30/05/19	-
Price	8.29	7.46	7.51	8.52	8.52	8.57	9.01	-
P/RPS	1.80	1.62	1.59	1.81	1.84	1.89	2.04	-7.98%
YoY %	11.11%	1.89%	-12.15%	-1.63%	-2.65%	-7.35%	-	-
Horiz. %	88.24%	79.41%	77.94%	88.73%	90.20%	92.65%	100.00%	-
P/EPS	12.61	11.27	10.00	11.68	11.86	11.86	12.37	1.28%
YoY %	11.89%	12.70%	-14.38%	-1.52%	0.00%	-4.12%	-	-
Horiz. %	101.94%	91.11%	80.84%	94.42%	95.88%	95.88%	100.00%	-
EY	7.93	8.87	10.00	8.56	8.43	8.43	8.09	-1.31%
YoY %	-10.60%	-11.30%	16.82%	1.54%	0.00%	4.20%	-	-
Horiz. %	98.02%	109.64%	123.61%	105.81%	104.20%	104.20%	100.00%	-
DY	6.33	5.23	8.52	7.51	6.69	6.65	6.33	0.00%
YoY %	21.03%	-38.62%	13.45%	12.26%	0.60%	5.06%	-	-
Horiz. %	100.00%	82.62%	134.60%	118.64%	105.69%	105.06%	100.00%	-
P/NAPS	1.12	1.02	1.08	1.17	1.21	1.21	1.27	-8.01%
YoY %	9.80%	-5.56%	-7.69%	-3.31%	0.00%	-4.72%	-	-
Horiz. %	88.19%	80.31%	85.04%	92.13%	95.28%	95.28%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 18 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 >

OPENSYS

OPENSYS (M) BHD

1000

PTRANS

PERAK TRANSIT BERHAD

402

MPI

MALAYSIAN PACIFIC INDUSTRIES

383

HLIND

HONG LEONG INDUSTRIES BHD

367

YTLPOWR

YTL POWER INTERNATIONAL BHD

329

PBBANK

PUBLIC BANK BHD

249

RHBBANK

RHB BANK BERHAD

230

MAYBANK

MALAYAN BANKING BHD

223

GENTING

GENTING BHD

223

PIE

P.I.E. INDUSTRIAL BHD

211

Daily Stocks

INIX-OR

0.02

0.00

141,839,900

HSI-CVM

0.115

-0.035

96,665,300

EDUSPEC-OR

0.005

0.00

75,002,700

HSI-HUE

0.185

+0.03

74,199,600

INGENIEU

0.145

+0.005

59,993,400

E&O-LR

0.055

+0.01

56,261,700

AWANTEC

0.20

-0.12

35,942,400

HSI-CVH

0.175

-0.055

35,852,800

TWL

0.03

0.00

32,637,100

CITAGLB-WA

0.235

+0.035

21,840,000

More active Stocks

NESTLE

123.60

+0.60

13,500

F&N

31.78

+0.38

16,400

CHINHIN

4.80

+0.22

87,800

KLK

22.88

+0.18

20,900

NIKKEI-HC

0.935

+0.175

10,000

AMWAY

7.34

+0.14

9,000

MISC

7.95

+0.12

8,900

PPB

15.72

+0.12

5,100

NIKKEI-HB

0.585

+0.115

20,000

MSC

2.98

+0.10

1,344,000

More gainer Stocks

PIE

5.37

-0.20

434,200

NIKKEI-CD

0.21

-0.19

20,000

NIKKEI-CA

0.28

-0.165

125,700

HSI-CVC

0.22

-0.135

250,000

AWANTEC

0.20

-0.12

35,942,400

KUAISHO-C17

0.08

-0.12

58,800

NIKKEI-CE

0.66

-0.12

10,000

SPSETIA-C82

0.035

-0.115

50,000

SP500-C38

0.265

-0.105

47,500

HSI-CVX

0.56

-0.105

8,500

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