[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	396.03	377.16	378.30	380.87	389.05	410.67	414.42	-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	67.33	63.34	64.22	67.09	62.79	65.01	56.55	12.32%
YoY %	6.30%	-1.37%	-4.28%	6.85%	-3.41%	14.96%	-	-
Horiz. %	119.06%	112.01%	113.56%	118.64%	111.03%	114.96%	100.00%	-
DPS	57.30	57.30	56.22	56.22	62.57	75.14	48.44	11.83%
YoY %	0.00%	1.92%	0.00%	-10.15%	-16.73%	55.12%	-	-
Horiz. %	118.29%	118.29%	116.06%	116.06%	129.17%	155.12%	100.00%	-
NAPS	6.932	7.0191	6.9459	7.1091	6.9517	6.8675	6.9468	-0.14%
YoY %	-1.24%	1.05%	-2.30%	2.26%	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

Moomoo MY

Open a Moomoo Account Today and Win an Apple iPad Air*!

Latest Videos

New IPO: FARM PRICE HOLDINGS BERHAD

MQ Trader

MQ Trading Signals

2024-04-29 15:15:00

EMA 5

5 Mins

SELL

2024-04-29 14:40:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-04-29 14:30:00

EMA 5

5 Mins

BUY

2024-04-29 14:30:00

TURTLE SYSTEM 20

5 Mins

BUY

2024-04-29 10:10:00

ADX

10 Mins

SELL

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 >

TASCO

TASCO BERHAD

1000

OPENSYS

OPENSYS (M) BHD

822

YTLPOWR

YTL POWER INTERNATIONAL BHD

565

MPI

MALAYSIAN PACIFIC INDUSTRIES

551

PTRANS

PERAK TRANSIT BERHAD

539

HLIND

HONG LEONG INDUSTRIES BHD

515

MYEG

MY E.G. SERVICES BHD

456

YTL

YTL CORPORATION BHD

365

CAPITALA

CAPITAL A BERHAD

336

SAPNRG

SAPURA ENERGY BERHAD

252

Daily Stocks

HSI-CVZ

0.175

+0.005

306,241,000

HSI-HUS

0.085

-0.005

205,764,100

MYEG

0.895

-0.02

197,173,300

BPURI

0.07

-0.005

98,441,500

TWL

0.03

0.00

93,386,100

CAPITALA

0.785

+0.05

59,797,500

TOPGLOV

0.88

+0.05

58,185,000

YTL

3.17

+0.14

54,970,000

HSI-HUQ

0.10

-0.015

53,418,800

YTLPOWR

4.76

+0.34

51,764,100

More active Stocks

MPI

29.94

+0.44

26,000

APOLLO

6.89

+0.40

152,800

HUMEIND-LA

3.88

+0.38

9,800

YTLPOWR

4.76

+0.34

51,764,100

CHINHIN

5.21

+0.21

211,400

YTLPOWR-C30

1.76

+0.20

3,000

HSI-CXD

1.27

+0.18

610,000

YTLPOWR-C36

0.99

+0.165

576,200

SYNERGY

1.49

+0.16

4,466,500

KLK

23.16

+0.16

2,515,600

More gainer Stocks

HSI-HS6

0.815

-0.395

300,000

NESTLE

126.90

-0.30

90,700

DLADY

33.96

-0.24

18,500

HSI-HS4

0.245

-0.235

31,200

AIRPORT

9.98

-0.22

4,045,900

HSI-HUZ

0.50

-0.22

50,500

UTDPLT

24.70

-0.20

444,300

HSI-HS3

0.43

-0.175

14,100

KLCC

7.56

-0.15

31,600

MALPAC

0.905

-0.125

5,000

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