[MAYBANK] QoQ TTM Result on 31-Dec-2022 [#4]

Stock

[MAYBANK] MALAYAN BANKING BHD

Announcement Date

27-Feb-2023

Admission Sponsor

Sponsor

Financial Year

31-Dec-2022

Quarter

31-Dec-2022 [#4]

Profit Trend

QoQ- 1.36%

YoY- 1.71%

Quarter Report

Maybank Group FS - December 2022 (Bursa).pdf

Latest QR

Upcoming QR

MAYBANK's Result

MAYBANK's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
TTM Result
Revenue	61,438,655	58,848,481	53,914,214	51,041,391	47,789,051	45,511,556	45,649,018	21.87%
YoY %	4.40%	9.15%	5.63%	6.81%	5.00%	-0.30%	-	-
Horiz. %	134.59%	128.92%	118.11%	111.81%	104.69%	99.70%	100.00%	-
PBT	12,889,128	12,940,670	12,236,790	12,153,266	11,566,334	10,627,282	10,687,417	13.28%
YoY %	-0.40%	5.75%	0.69%	5.07%	8.84%	-0.56%	-	-
Horiz. %	120.60%	121.08%	114.50%	113.72%	108.22%	99.44%	100.00%	-
Tax	-3,544,586	-3,833,565	-3,617,780	-3,780,264	-3,278,671	-2,770,746	-2,707,197	19.66%
YoY %	7.54%	-5.96%	4.30%	-15.30%	-18.33%	-2.35%	-	-
Horiz. %	130.93%	141.61%	133.64%	139.64%	121.11%	102.35%	100.00%	-
NP	9,344,542	9,107,105	8,619,010	8,373,002	8,287,663	7,856,536	7,980,220	11.08%
YoY %	2.61%	5.66%	2.94%	1.03%	5.49%	-1.55%	-	-
Horiz. %	117.10%	114.12%	108.00%	104.92%	103.85%	98.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	9,129,330	8,936,769	8,455,461	8,234,949	8,124,513	7,643,713	7,748,992	11.53%
YoY %	2.15%	5.69%	2.68%	1.36%	6.29%	-1.36%	-	-
Horiz. %	117.81%	115.33%	109.12%	106.27%	104.85%	98.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.50%	29.62%	29.56%	31.10%	28.35%	26.07%	25.33%	-
YoY %	-7.16%	0.20%	-4.95%	9.70%	8.75%	2.92%	-	-
Horiz. %	108.57%	116.94%	116.70%	122.78%	111.92%	102.92%	100.00%	-
Total Cost	52,094,113	49,741,376	45,295,204	42,668,389	39,501,388	37,655,020	37,668,798	24.10%
YoY %	4.73%	9.82%	6.16%	8.02%	4.90%	-0.04%	-	-
Horiz. %	138.30%	132.05%	120.25%	113.27%	104.87%	99.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	91,070,135	90,255,278	85,878,424	85,956,773	83,648,436	84,698,618	83,815,975	5.68%
YoY %	0.90%	5.10%	-0.09%	2.76%	-1.24%	1.05%	-	-
Horiz. %	108.65%	107.68%	102.46%	102.55%	99.80%	101.05%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Dividend
Div	7,111,934	7,111,934	6,967,841	6,967,841	6,914,085	6,914,085	6,784,472	3.18%
YoY %	0.00%	2.07%	0.00%	0.78%	0.00%	1.91%	-	-
Horiz. %	104.83%	104.83%	102.70%	102.70%	101.91%	101.91%	100.00%	-
Div Payout %	77.90%	79.58%	82.41%	84.61%	85.10%	90.45%	87.55%	-
YoY %	-2.11%	-3.43%	-2.60%	-0.58%	-5.91%	3.31%	-	-
Horiz. %	88.98%	90.90%	94.13%	96.64%	97.20%	103.31%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Equity
Net Worth	91,070,135	90,255,278	85,878,424	85,956,773	83,648,436	84,698,618	83,815,975	5.68%
YoY %	0.90%	5.10%	-0.09%	2.76%	-1.24%	1.05%	-	-
Horiz. %	108.65%	107.68%	102.46%	102.55%	99.80%	101.05%	100.00%	-
NOSH	12,060,236	12,054,127	12,054,127	12,054,127	11,976,250	11,970,013	11,878,513	1.01%
YoY %	0.05%	0.00%	0.00%	0.65%	0.05%	0.77%	-	-
Horiz. %	101.53%	101.48%	101.48%	101.48%	100.82%	100.77%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Ratio Analysis
NP Margin	15.21%	15.48%	15.99%	16.40%	17.34%	17.26%	17.48%	-
YoY %	-1.74%	-3.19%	-2.50%	-5.42%	0.46%	-1.26%	-	-
Horiz. %	87.01%	88.56%	91.48%	93.82%	99.20%	98.74%	100.00%	-
ROE	10.02%	9.90%	9.85%	9.58%	9.71%	9.02%	9.25%	-
YoY %	1.21%	0.51%	2.82%	-1.34%	7.65%	-2.49%	-	-
Horiz. %	108.32%	107.03%	106.49%	103.57%	104.97%	97.51%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Per Share
RPS	509.69	488.20	447.27	423.44	402.10	380.21	384.30	20.69%
YoY %	4.40%	9.15%	5.63%	5.31%	5.76%	-1.06%	-	-
Horiz. %	132.63%	127.04%	116.39%	110.18%	104.63%	98.94%	100.00%	-
EPS	75.74	74.14	70.15	68.32	68.36	63.86	65.24	10.45%
YoY %	2.16%	5.69%	2.68%	-0.06%	7.05%	-2.12%	-	-
Horiz. %	116.09%	113.64%	107.53%	104.72%	104.78%	97.88%	100.00%	-
DPS	59.00	59.00	58.00	58.00	58.00	57.76	57.12	2.18%
YoY %	0.00%	1.72%	0.00%	0.00%	0.42%	1.12%	-	-
Horiz. %	103.29%	103.29%	101.54%	101.54%	101.54%	101.12%	100.00%	-
NAPS	7.5551	7.4875	7.1244	7.1309	7.0383	7.0759	7.0561	4.65%
YoY %	0.90%	5.10%	-0.09%	1.32%	-0.53%	0.28%	-	-
Horiz. %	107.07%	106.11%	100.97%	101.06%	99.75%	100.28%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Adjusted Per Share Value based on latest NOSH - 12,054,127
RPS	509.15	487.68	446.79	422.98	396.03	377.16	378.30	21.87%
YoY %	4.40%	9.15%	5.63%	6.81%	5.00%	-0.30%	-	-
Horiz. %	134.59%	128.91%	118.10%	111.81%	104.69%	99.70%	100.00%	-
EPS	75.66	74.06	70.07	68.24	67.33	63.34	64.22	11.53%
YoY %	2.16%	5.69%	2.68%	1.35%	6.30%	-1.37%	-	-
Horiz. %	117.81%	115.32%	109.11%	106.26%	104.84%	98.63%	100.00%	-
DPS	58.94	58.94	57.74	57.74	57.30	57.30	56.22	3.19%
YoY %	0.00%	2.08%	0.00%	0.77%	0.00%	1.92%	-	-
Horiz. %	104.84%	104.84%	102.70%	102.70%	101.92%	101.92%	100.00%	-
NAPS	7.5471	7.4795	7.1168	7.1233	6.932	7.0191	6.9459	5.68%
YoY %	0.90%	5.10%	-0.09%	2.76%	-1.24%	1.05%	-	-
Horiz. %	108.66%	107.68%	102.46%	102.55%	99.80%	101.05%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/23	30/06/23	31/03/23	30/12/22	30/09/22	30/06/22	31/03/22	-
Price	8.79	8.63	8.57	8.70	8.58	8.59	8.94	-
P/RPS	1.72	1.77	1.92	2.05	2.13	2.26	2.33	-18.30%
YoY %	-2.82%	-7.81%	-6.34%	-3.76%	-5.75%	-3.00%	-	-
Horiz. %	73.82%	75.97%	82.40%	87.98%	91.42%	97.00%	100.00%	-
P/EPS	11.61	11.64	12.22	12.73	12.55	13.45	13.70	-10.43%
YoY %	-0.26%	-4.75%	-4.01%	1.43%	-6.69%	-1.82%	-	-
Horiz. %	84.74%	84.96%	89.20%	92.92%	91.61%	98.18%	100.00%	-
EY	8.62	8.59	8.19	7.85	7.97	7.43	7.30	11.70%
YoY %	0.35%	4.88%	4.33%	-1.51%	7.27%	1.78%	-	-
Horiz. %	118.08%	117.67%	112.19%	107.53%	109.18%	101.78%	100.00%	-
DY	6.71	6.84	6.77	6.67	6.76	6.72	6.39	3.30%
YoY %	-1.90%	1.03%	1.50%	-1.33%	0.60%	5.16%	-	-
Horiz. %	105.01%	107.04%	105.95%	104.38%	105.79%	105.16%	100.00%	-
P/NAPS	1.16	1.15	1.20	1.22	1.22	1.21	1.27	-5.85%
YoY %	0.87%	-4.17%	-1.64%	0.00%	0.83%	-4.72%	-	-
Horiz. %	91.34%	90.55%	94.49%	96.06%	96.06%	95.28%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Price Multiplier on Announcement Date
Date	22/11/23	30/08/23	24/05/23	27/02/23	23/11/22	25/08/22	26/05/22	-
Price	9.10	9.11	8.56	8.75	8.55	8.84	8.98	-
P/RPS	1.79	1.87	1.91	2.07	2.13	2.33	2.34	-16.34%
YoY %	-4.28%	-2.09%	-7.73%	-2.82%	-8.58%	-0.43%	-	-
Horiz. %	76.50%	79.91%	81.62%	88.46%	91.03%	99.57%	100.00%	-
P/EPS	12.02	12.29	12.20	12.81	12.51	13.84	13.77	-8.65%
YoY %	-2.20%	0.74%	-4.76%	2.40%	-9.61%	0.51%	-	-
Horiz. %	87.29%	89.25%	88.60%	93.03%	90.85%	100.51%	100.00%	-
EY	8.32	8.14	8.19	7.81	8.00	7.22	7.26	9.50%
YoY %	2.21%	-0.61%	4.87%	-2.38%	10.80%	-0.55%	-	-
Horiz. %	114.60%	112.12%	112.81%	107.58%	110.19%	99.45%	100.00%	-
DY	6.48	6.48	6.78	6.63	6.78	6.53	6.36	1.25%
YoY %	0.00%	-4.42%	2.26%	-2.21%	3.83%	2.67%	-	-
Horiz. %	101.89%	101.89%	106.60%	104.25%	106.60%	102.67%	100.00%	-
P/NAPS	1.20	1.22	1.20	1.23	1.21	1.25	1.27	-3.70%
YoY %	-1.64%	1.67%	-2.44%	1.65%	-3.20%	-1.57%	-	-
Horiz. %	94.49%	96.06%	94.49%	96.85%	95.28%	98.43%	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