[MAYBANK] QoQ TTM Result on 31-Dec-2021 [#4]

Stock

[MAYBANK] MALAYAN BANKING BHD

Announcement Date

24-Feb-2022

Admission Sponsor

Sponsor

Financial Year

31-Dec-2021

Quarter

31-Dec-2021 [#4]

Profit Trend

QoQ- 6.86%

YoY- 24.92%

Quarter Report

Maybank Group FS - December 2021 (Bursa).pdf

Latest QR

Upcoming QR

MAYBANK's Result

MAYBANK's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	CAGR
TTM Result
Revenue	47,789,051	45,511,556	45,649,018	45,959,390	46,946,704	49,555,536	50,007,731	-2.97%
YoY %	5.00%	-0.30%	-0.68%	-2.10%	-5.26%	-0.90%	-	-
Horiz. %	95.56%	91.01%	91.28%	91.90%	93.88%	99.10%	100.00%	-
PBT	11,566,334	10,627,282	10,687,417	10,886,595	10,158,532	10,501,010	9,030,705	17.91%
YoY %	8.84%	-0.56%	-1.83%	7.17%	-3.26%	16.28%	-	-
Horiz. %	128.08%	117.68%	118.35%	120.55%	112.49%	116.28%	100.00%	-
Tax	-3,278,671	-2,770,746	-2,707,197	-2,565,080	-2,318,674	-2,389,534	-1,925,635	42.54%
YoY %	-18.33%	-2.35%	-5.54%	-10.63%	2.97%	-24.09%	-	-
Horiz. %	170.26%	143.89%	140.59%	133.21%	120.41%	124.09%	100.00%	-
NP	8,287,663	7,856,536	7,980,220	8,321,515	7,839,858	8,111,476	7,105,070	10.79%
YoY %	5.49%	-1.55%	-4.10%	6.14%	-3.35%	14.16%	-	-
Horiz. %	116.64%	110.58%	112.32%	117.12%	110.34%	114.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	8,124,513	7,643,713	7,748,992	8,096,229	7,576,763	7,844,493	6,823,699	12.32%
YoY %	6.29%	-1.36%	-4.29%	6.86%	-3.41%	14.96%	-	-
Horiz. %	119.06%	112.02%	113.56%	118.65%	111.04%	114.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.35%	26.07%	25.33%	23.56%	22.82%	22.76%	21.32%	-
YoY %	8.75%	2.92%	7.51%	3.24%	0.26%	6.75%	-	-
Horiz. %	132.97%	122.28%	118.81%	110.51%	107.04%	106.75%	100.00%	-
Total Cost	39,501,388	37,655,020	37,668,798	37,637,875	39,106,846	41,444,060	42,902,661	-5.35%
YoY %	4.90%	-0.04%	0.08%	-3.76%	-5.64%	-3.40%	-	-
Horiz. %	92.07%	87.77%	87.80%	87.73%	91.15%	96.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	83,648,436	84,698,618	83,815,975	85,785,748	83,885,667	82,869,597	83,826,660	-0.14%
YoY %	-1.24%	1.05%	-2.30%	2.27%	1.23%	-1.14%	-	-
Horiz. %	99.79%	101.04%	99.99%	102.34%	100.07%	98.86%	100.00%	-

	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	CAGR
Dividend
Div	6,914,085	6,914,085	6,784,472	6,784,472	7,549,914	9,067,498	5,845,508	11.83%
YoY %	0.00%	1.91%	0.00%	-10.14%	-16.74%	55.12%	-	-
Horiz. %	118.28%	118.28%	116.06%	116.06%	129.16%	155.12%	100.00%	-
Div Payout %	85.10%	90.45%	87.55%	83.80%	99.65%	115.59%	85.66%	-
YoY %	-5.91%	3.31%	4.47%	-15.91%	-13.79%	34.94%	-	-
Horiz. %	99.35%	105.59%	102.21%	97.83%	116.33%	134.94%	100.00%	-

	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	CAGR
Equity
Net Worth	83,648,436	84,698,618	83,815,975	85,785,748	83,885,667	82,869,597	83,826,660	-0.14%
YoY %	-1.24%	1.05%	-2.30%	2.27%	1.23%	-1.14%	-	-
Horiz. %	99.79%	101.04%	99.99%	102.34%	100.07%	98.86%	100.00%	-
NOSH	11,976,250	11,970,013	11,878,513	11,878,513	11,693,337	11,693,337	11,413,994	3.25%
YoY %	0.05%	0.77%	0.00%	1.58%	0.00%	2.45%	-	-
Horiz. %	104.93%	104.87%	104.07%	104.07%	102.45%	102.45%	100.00%	-

	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	CAGR
Ratio Analysis
NP Margin	17.34%	17.26%	17.48%	18.11%	16.70%	16.37%	14.21%	-
YoY %	0.46%	-1.26%	-3.48%	8.44%	2.02%	15.20%	-	-
Horiz. %	122.03%	121.46%	123.01%	127.45%	117.52%	115.20%	100.00%	-
ROE	9.71%	9.02%	9.25%	9.44%	9.03%	9.47%	8.14%	-
YoY %	7.65%	-2.49%	-2.01%	4.54%	-4.65%	16.34%	-	-
Horiz. %	119.29%	110.81%	113.64%	115.97%	110.93%	116.34%	100.00%	-

	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	CAGR
Per Share
RPS	402.10	380.21	384.30	387.03	401.48	430.65	438.13	-5.55%
YoY %	5.76%	-1.06%	-0.71%	-3.60%	-6.77%	-1.71%	-	-
Horiz. %	91.78%	86.78%	87.71%	88.34%	91.63%	98.29%	100.00%	-
EPS	68.36	63.86	65.24	68.18	64.80	68.17	59.78	9.34%
YoY %	7.05%	-2.12%	-4.31%	5.22%	-4.94%	14.03%	-	-
Horiz. %	114.35%	106.83%	109.13%	114.05%	108.40%	114.03%	100.00%	-
DPS	58.00	57.76	57.12	57.13	64.57	78.80	52.00	7.54%
YoY %	0.42%	1.12%	-0.02%	-11.52%	-18.06%	51.54%	-	-
Horiz. %	111.54%	111.08%	109.85%	109.87%	124.17%	151.54%	100.00%	-
NAPS	7.0383	7.0759	7.0561	7.2241	7.1738	7.2016	7.3442	-2.79%
YoY %	-0.53%	0.28%	-2.33%	0.70%	-0.39%	-1.94%	-	-
Horiz. %	95.83%	96.35%	96.08%	98.36%	97.68%	98.06%	100.00%	-

	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	CAGR
Adjusted Per Share Value based on latest NOSH - 11,878,513
RPS	396.12	377.24	378.38	380.95	389.14	410.76	414.51	-2.97%
YoY %	5.00%	-0.30%	-0.67%	-2.10%	-5.26%	-0.90%	-	-
Horiz. %	95.56%	91.01%	91.28%	91.90%	93.88%	99.10%	100.00%	-
EPS	67.34	63.36	64.23	67.11	62.80	65.02	56.56	12.32%
YoY %	6.28%	-1.35%	-4.29%	6.86%	-3.41%	14.96%	-	-
Horiz. %	119.06%	112.02%	113.56%	118.65%	111.03%	114.96%	100.00%	-
DPS	57.31	57.31	56.24	56.24	62.58	75.16	48.45	11.83%
YoY %	0.00%	1.90%	0.00%	-10.13%	-16.74%	55.13%	-	-
Horiz. %	118.29%	118.29%	116.08%	116.08%	129.16%	155.13%	100.00%	-
NAPS	6.9336	7.0206	6.9474	7.1107	6.9532	6.869	6.9483	-0.14%
YoY %	-1.24%	1.05%	-2.30%	2.27%	1.23%	-1.14%	-	-
Horiz. %	99.79%	101.04%	99.99%	102.34%	100.07%	98.86%	100.00%	-

	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	-
Price	8.58	8.59	8.94	8.30	8.05	8.11	8.25	-
P/RPS	2.13	2.26	2.33	2.14	2.01	1.88	1.88	8.67%
YoY %	-5.75%	-3.00%	8.88%	6.47%	6.91%	0.00%	-	-
Horiz. %	113.30%	120.21%	123.94%	113.83%	106.91%	100.00%	100.00%	-
P/EPS	12.55	13.45	13.70	12.17	12.42	11.90	13.80	-6.12%
YoY %	-6.69%	-1.82%	12.57%	-2.01%	4.37%	-13.77%	-	-
Horiz. %	90.94%	97.46%	99.28%	88.19%	90.00%	86.23%	100.00%	-
EY	7.97	7.43	7.30	8.21	8.05	8.41	7.25	6.50%
YoY %	7.27%	1.78%	-11.08%	1.99%	-4.28%	16.00%	-	-
Horiz. %	109.93%	102.48%	100.69%	113.24%	111.03%	116.00%	100.00%	-
DY	6.76	6.72	6.39	6.88	8.02	9.72	6.30	4.80%
YoY %	0.60%	5.16%	-7.12%	-14.21%	-17.49%	54.29%	-	-
Horiz. %	107.30%	106.67%	101.43%	109.21%	127.30%	154.29%	100.00%	-
P/NAPS	1.22	1.21	1.27	1.15	1.12	1.13	1.12	5.86%
YoY %	0.83%	-4.72%	10.43%	2.68%	-0.88%	0.89%	-	-
Horiz. %	108.93%	108.04%	113.39%	102.68%	100.00%	100.89%	100.00%	-

	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	CAGR
Price Multiplier on Announcement Date
Date	23/11/22	25/08/22	26/05/22	24/02/22	25/11/21	26/08/21	27/05/21	-
Price	8.55	8.84	8.98	8.70	8.11	8.45	8.33	-
P/RPS	2.13	2.33	2.34	2.25	2.02	1.96	1.90	7.90%
YoY %	-8.58%	-0.43%	4.00%	11.39%	3.06%	3.16%	-	-
Horiz. %	112.11%	122.63%	123.16%	118.42%	106.32%	103.16%	100.00%	-
P/EPS	12.51	13.84	13.77	12.76	12.52	12.40	13.93	-6.91%
YoY %	-9.61%	0.51%	7.92%	1.92%	0.97%	-10.98%	-	-
Horiz. %	89.81%	99.35%	98.85%	91.60%	89.88%	89.02%	100.00%	-
EY	8.00	7.22	7.26	7.84	7.99	8.07	7.18	7.46%
YoY %	10.80%	-0.55%	-7.40%	-1.88%	-0.99%	12.40%	-	-
Horiz. %	111.42%	100.56%	101.11%	109.19%	111.28%	112.40%	100.00%	-
DY	6.78	6.53	6.36	6.57	7.96	9.33	6.24	5.68%
YoY %	3.83%	2.67%	-3.20%	-17.46%	-14.68%	49.52%	-	-
Horiz. %	108.65%	104.65%	101.92%	105.29%	127.56%	149.52%	100.00%	-
P/NAPS	1.21	1.25	1.27	1.20	1.13	1.17	1.13	4.66%
YoY %	-3.20%	-1.57%	5.83%	6.19%	-3.42%	3.54%	-	-
Horiz. %	107.08%	110.62%	112.39%	106.19%	100.00%	103.54%	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