[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	428.95	429.60	440.08	438.03	431.84	417.15	404.34	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	61.28	61.66	69.95	67.95	66.94	66.59	66.74	-5.51%
YoY %	-0.62%	-11.85%	2.94%	1.51%	0.53%	-0.22%	-	-
Horiz. %	91.82%	92.39%	104.81%	101.81%	100.30%	99.78%	100.00%	-
DPS	48.92	36.34	59.37	59.37	52.34	52.34	51.94	-3.90%
YoY %	34.62%	-38.79%	0.00%	13.43%	0.00%	0.77%	-	-
Horiz. %	94.19%	69.97%	114.30%	114.30%	100.77%	100.77%	100.00%	-
NAPS	6.9038	6.8038	6.4642	6.7613	6.5732	6.5095	6.482	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 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