[MAYBANK] QoQ TTM Result on 31-Dec-2020 [#4]

Stock

[MAYBANK] MALAYAN BANKING BHD

Announcement Date

25-Feb-2021

Admission Sponsor

Sponsor

Financial Year

31-Dec-2020

Quarter

31-Dec-2020 [#4]

Profit Trend

QoQ- -12.33%

YoY- -20.94%

Quarter Report

Maybank Group FS - December 2020 (Bursa).pdf

Latest QR

Upcoming QR

MAYBANK's Result

MAYBANK's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	CAGR
TTM Result
Revenue	46,946,704	49,555,536	50,007,731	51,013,933	51,750,148	51,828,282	53,092,264	-7.86%
YoY %	-5.26%	-0.90%	-1.97%	-1.42%	-0.15%	-2.38%	-	-
Horiz. %	88.42%	93.34%	94.19%	96.09%	97.47%	97.62%	100.00%	-
PBT	10,158,532	10,501,010	9,030,705	8,656,956	9,928,430	9,965,362	11,361,203	-7.18%
YoY %	-3.26%	16.28%	4.32%	-12.81%	-0.37%	-12.29%	-	-
Horiz. %	89.41%	92.43%	79.49%	76.20%	87.39%	87.71%	100.00%	-
Tax	-2,318,674	-2,389,534	-1,925,635	-1,937,877	-2,282,427	-2,284,083	-2,718,479	-10.05%
YoY %	2.97%	-24.09%	0.63%	15.10%	0.07%	15.98%	-	-
Horiz. %	85.29%	87.90%	70.84%	71.29%	83.96%	84.02%	100.00%	-
NP	7,839,858	8,111,476	7,105,070	6,719,079	7,646,003	7,681,279	8,642,724	-6.28%
YoY %	-3.35%	14.16%	5.74%	-12.12%	-0.46%	-11.12%	-	-
Horiz. %	90.71%	93.85%	82.21%	77.74%	88.47%	88.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	7,576,763	7,844,493	6,823,699	6,481,219	7,392,944	7,439,321	8,438,460	-6.92%
YoY %	-3.41%	14.96%	5.28%	-12.33%	-0.62%	-11.84%	-	-
Horiz. %	89.79%	92.96%	80.86%	76.81%	87.61%	88.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.82%	22.76%	21.32%	22.39%	22.99%	22.92%	23.93%	-
YoY %	0.26%	6.75%	-4.78%	-2.61%	0.31%	-4.22%	-	-
Horiz. %	95.36%	95.11%	89.09%	93.56%	96.07%	95.78%	100.00%	-
Total Cost	39,106,846	41,444,060	42,902,661	44,294,854	44,104,145	44,147,003	44,449,540	-8.17%
YoY %	-5.64%	-3.40%	-3.14%	0.43%	-0.10%	-0.68%	-	-
Horiz. %	87.98%	93.24%	96.52%	99.65%	99.22%	99.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	83,885,667	82,869,597	83,826,660	84,436,116	83,289,500	82,083,299	77,985,822	4.97%
YoY %	1.23%	-1.14%	-0.72%	1.38%	1.47%	5.25%	-	-
Horiz. %	107.57%	106.26%	107.49%	108.27%	106.80%	105.25%	100.00%	-

	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	CAGR
Dividend
Div	7,549,914	9,067,498	5,845,508	5,845,508	5,901,714	4,384,131	7,162,525	3.57%
YoY %	-16.74%	55.12%	0.00%	-0.95%	34.62%	-38.79%	-	-
Horiz. %	105.41%	126.60%	81.61%	81.61%	82.40%	61.21%	100.00%	-
Div Payout %	99.65%	115.59%	85.66%	90.19%	79.83%	58.93%	84.88%	-
YoY %	-13.79%	34.94%	-5.02%	12.98%	35.47%	-30.57%	-	-
Horiz. %	117.40%	136.18%	100.92%	106.26%	94.05%	69.43%	100.00%	-

	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	CAGR
Equity
Net Worth	83,885,667	82,869,597	83,826,660	84,436,116	83,289,500	82,083,299	77,985,822	4.97%
YoY %	1.23%	-1.14%	-0.72%	1.38%	1.47%	5.25%	-	-
Horiz. %	107.57%	106.26%	107.49%	108.27%	106.80%	105.25%	100.00%	-
NOSH	11,693,337	11,693,337	11,413,994	11,241,361	11,241,361	11,241,361	11,241,361	2.66%
YoY %	0.00%	2.45%	1.54%	0.00%	0.00%	0.00%	-	-
Horiz. %	104.02%	104.02%	101.54%	100.00%	100.00%	100.00%	100.00%	-

	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	CAGR
Ratio Analysis
NP Margin	16.70%	16.37%	14.21%	13.17%	14.77%	14.82%	16.28%	-
YoY %	2.02%	15.20%	7.90%	-10.83%	-0.34%	-8.97%	-	-
Horiz. %	102.58%	100.55%	87.29%	80.90%	90.72%	91.03%	100.00%	-
ROE	9.03%	9.47%	8.14%	7.68%	8.88%	9.06%	10.82%	-
YoY %	-4.65%	16.34%	5.99%	-13.51%	-1.99%	-16.27%	-	-
Horiz. %	83.46%	87.52%	75.23%	70.98%	82.07%	83.73%	100.00%	-

	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	CAGR
Per Share
RPS	401.48	430.65	438.13	453.81	460.35	461.05	472.29	-10.25%
YoY %	-6.77%	-1.71%	-3.46%	-1.42%	-0.15%	-2.38%	-	-
Horiz. %	85.01%	91.18%	92.77%	96.09%	97.47%	97.62%	100.00%	-
EPS	64.80	68.17	59.78	57.66	65.77	66.18	75.07	-9.33%
YoY %	-4.94%	14.03%	3.68%	-12.33%	-0.62%	-11.84%	-	-
Horiz. %	86.32%	90.81%	79.63%	76.81%	87.61%	88.16%	100.00%	-
DPS	64.57	78.80	52.00	52.00	52.50	39.00	64.00	0.59%
YoY %	-18.06%	51.54%	0.00%	-0.95%	34.62%	-39.06%	-	-
Horiz. %	100.89%	123.12%	81.25%	81.25%	82.03%	60.94%	100.00%	-
NAPS	7.1738	7.2016	7.3442	7.5112	7.4092	7.3019	6.9374	2.25%
YoY %	-0.39%	-1.94%	-2.22%	1.38%	1.47%	5.25%	-	-
Horiz. %	103.41%	103.81%	105.86%	108.27%	106.80%	105.25%	100.00%	-

	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	CAGR
Adjusted Per Share Value based on latest NOSH - 11,241,361
RPS	389.05	410.67	414.42	422.76	428.86	429.51	439.98	-7.86%
YoY %	-5.26%	-0.90%	-1.97%	-1.42%	-0.15%	-2.38%	-	-
Horiz. %	88.42%	93.34%	94.19%	96.09%	97.47%	97.62%	100.00%	-
EPS	62.79	65.01	56.55	53.71	61.27	61.65	69.93	-6.92%
YoY %	-3.41%	14.96%	5.29%	-12.34%	-0.62%	-11.84%	-	-
Horiz. %	89.79%	92.96%	80.87%	76.81%	87.62%	88.16%	100.00%	-
DPS	62.57	75.14	48.44	48.44	48.91	36.33	59.36	3.57%
YoY %	-16.73%	55.12%	0.00%	-0.96%	34.63%	-38.80%	-	-
Horiz. %	105.41%	126.58%	81.60%	81.60%	82.40%	61.20%	100.00%	-
NAPS	6.9517	6.8675	6.9468	6.9973	6.9023	6.8023	6.4628	4.97%
YoY %	1.23%	-1.14%	-0.72%	1.38%	1.47%	5.25%	-	-
Horiz. %	107.56%	106.26%	107.49%	108.27%	106.80%	105.25%	100.00%	-

	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	-
Price	8.05	8.11	8.25	8.46	7.22	7.51	7.45	-
P/RPS	2.01	1.88	1.88	1.86	1.57	1.63	1.58	17.38%
YoY %	6.91%	0.00%	1.08%	18.47%	-3.68%	3.16%	-	-
Horiz. %	127.22%	118.99%	118.99%	117.72%	99.37%	103.16%	100.00%	-
P/EPS	12.42	11.90	13.80	14.67	10.98	11.35	9.92	16.14%
YoY %	4.37%	-13.77%	-5.93%	33.61%	-3.26%	14.42%	-	-
Horiz. %	125.20%	119.96%	139.11%	147.88%	110.69%	114.42%	100.00%	-
EY	8.05	8.41	7.25	6.82	9.11	8.81	10.08	-13.91%
YoY %	-4.28%	16.00%	6.30%	-25.14%	3.41%	-12.60%	-	-
Horiz. %	79.86%	83.43%	71.92%	67.66%	90.38%	87.40%	100.00%	-
DY	8.02	9.72	6.30	6.15	7.27	5.19	8.59	-4.47%
YoY %	-17.49%	54.29%	2.44%	-15.41%	40.08%	-39.58%	-	-
Horiz. %	93.36%	113.15%	73.34%	71.59%	84.63%	60.42%	100.00%	-
P/NAPS	1.12	1.13	1.12	1.13	0.97	1.03	1.07	3.08%
YoY %	-0.88%	0.89%	-0.88%	16.49%	-5.83%	-3.74%	-	-
Horiz. %	104.67%	105.61%	104.67%	105.61%	90.65%	96.26%	100.00%	-

	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	CAGR
Price Multiplier on Announcement Date
Date	25/11/21	26/08/21	27/05/21	25/02/21	27/11/20	27/08/20	21/05/20	-
Price	8.11	8.45	8.33	8.09	8.29	7.46	7.51	-
P/RPS	2.02	1.96	1.90	1.78	1.80	1.62	1.59	17.28%
YoY %	3.06%	3.16%	6.74%	-1.11%	11.11%	1.89%	-	-
Horiz. %	127.04%	123.27%	119.50%	111.95%	113.21%	101.89%	100.00%	-
P/EPS	12.52	12.40	13.93	14.03	12.61	11.27	10.00	16.14%
YoY %	0.97%	-10.98%	-0.71%	11.26%	11.89%	12.70%	-	-
Horiz. %	125.20%	124.00%	139.30%	140.30%	126.10%	112.70%	100.00%	-
EY	7.99	8.07	7.18	7.13	7.93	8.87	10.00	-13.88%
YoY %	-0.99%	12.40%	0.70%	-10.09%	-10.60%	-11.30%	-	-
Horiz. %	79.90%	80.70%	71.80%	71.30%	79.30%	88.70%	100.00%	-
DY	7.96	9.33	6.24	6.43	6.33	5.23	8.52	-4.42%
YoY %	-14.68%	49.52%	-2.95%	1.58%	21.03%	-38.62%	-	-
Horiz. %	93.43%	109.51%	73.24%	75.47%	74.30%	61.38%	100.00%	-
P/NAPS	1.13	1.17	1.13	1.08	1.12	1.02	1.08	3.06%
YoY %	-3.42%	3.54%	4.63%	-3.57%	9.80%	-5.56%	-	-
Horiz. %	104.63%	108.33%	104.63%	100.00%	103.70%	94.44%	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