[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 Chat

New Update. Discover investment communities that resonate with your ideas

Moomoo MY

One App To Trade Malaysia & US Stock With 0* Commission

Latest Videos

MQ Market Updates - 25 April 2024

MQ Trader

MQ Trading Signals

2024-04-25 15:50:00

EMA 5

10 Mins

SELL

2024-04-25 15:50:00

EMA 5

5 Mins

SELL

2024-04-25 15:40:00

EMA 5

10 Mins

BUY

2024-04-25 15:10:00

ADX

5 Mins

SELL

2024-04-25 14:55:00

EMA 5

5 Mins

BUY

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

MPI

MALAYSIAN PACIFIC INDUSTRIES

418

PTRANS

PERAK TRANSIT BERHAD

392

HLIND

HONG LEONG INDUSTRIES BHD

391

YTLPOWR

YTL POWER INTERNATIONAL BHD

299

SAPNRG

SAPURA ENERGY BERHAD

247

DNEX

DAGANG NEXCHANGE BERHAD

216

MYEG

MY E.G. SERVICES BHD

215

GENTING

GENTING BHD

208

MAYBANK

MALAYAN BANKING BHD

181

Daily Stocks

INIX-OR

0.02

0.00

141,839,900

HSI-CVW

0.25

+0.02

131,494,600

SAPNRG

0.045

0.00

124,101,700

ICONIC-WA

0.025

+0.005

118,803,200

BJCORP

0.295

+0.01

117,558,500

HSI-HUS

0.125

-0.015

105,603,900

HSI-HSZ

0.28

-0.03

96,692,300

INGENIEU

0.115

-0.015

93,899,000

EKOVEST

0.45

-0.01

76,041,400

EDUSPEC-OR

0.005

0.00

75,002,700

More active Stocks

NESTLE

127.00

+0.70

93,700

HEIM

23.36

+0.36

131,400

UTDPLT

26.38

+0.28

487,100

CRESNDO

3.88

+0.27

1,425,700

KLCC

7.70

+0.16

132,900

HSI-CVX

0.885

+0.155

2,000

AHEALTH

3.20

+0.10

470,900

HSI-CV5

0.56

+0.10

8,300

NPC

1.80

+0.10

7,600

TAS

0.675

+0.09

16,755,700

More gainer Stocks

HSI-HS9

0.92

-0.39

2,000

MPI

29.94

-0.28

84,400

ALLIANZ

20.90

-0.22

35,100

ORIENT

6.97

-0.18

1,220,900

AMLEX

0.25

-0.18

90,200

GESHEN

3.77

-0.18

36,700

PIE

5.86

-0.17

1,151,200

NVIDIA-C1

4.09

-0.17

35,600

AJI

19.22

-0.16

26,000

HSI-HUT

0.48

-0.155

25,000

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