[MAYBANK] QoQ TTM Result on 31-Mar-2023 [#1]

Stock

[MAYBANK] MALAYAN BANKING BHD

Announcement Date

24-May-2023

Admission Sponsor

Sponsor

Financial Year

31-Dec-2023

Quarter

31-Mar-2023 [#1]

Profit Trend

QoQ- 2.68%

YoY- 9.12%

Quarter Report

Maybank Group FS - March 2023 (Bursa).pdf

Latest QR

Upcoming QR

MAYBANK's Result

MAYBANK's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
TTM Result
Revenue	64,060,169	61,438,655	58,848,481	53,914,214	51,041,391	47,789,051	45,511,556	25.51%
YoY %	4.27%	4.40%	9.15%	5.63%	6.81%	5.00%	-	-
Horiz. %	140.76%	135.00%	129.30%	118.46%	112.15%	105.00%	100.00%	-
PBT	12,531,601	12,889,128	12,940,670	12,236,790	12,153,266	11,566,334	10,627,282	11.58%
YoY %	-2.77%	-0.40%	5.75%	0.69%	5.07%	8.84%	-	-
Horiz. %	117.92%	121.28%	121.77%	115.15%	114.36%	108.84%	100.00%	-
Tax	-2,916,739	-3,544,586	-3,833,565	-3,617,780	-3,780,264	-3,278,671	-2,770,746	3.47%
YoY %	17.71%	7.54%	-5.96%	4.30%	-15.30%	-18.33%	-	-
Horiz. %	105.27%	127.93%	138.36%	130.57%	136.43%	118.33%	100.00%	-
NP	9,614,862	9,344,542	9,107,105	8,619,010	8,373,002	8,287,663	7,856,536	14.37%
YoY %	2.89%	2.61%	5.66%	2.94%	1.03%	5.49%	-	-
Horiz. %	122.38%	118.94%	115.92%	109.70%	106.57%	105.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	9,349,780	9,129,330	8,936,769	8,455,461	8,234,949	8,124,513	7,643,713	14.33%
YoY %	2.41%	2.15%	5.69%	2.68%	1.36%	6.29%	-	-
Horiz. %	122.32%	119.44%	116.92%	110.62%	107.73%	106.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.28%	27.50%	29.62%	29.56%	31.10%	28.35%	26.07%	-
YoY %	-15.35%	-7.16%	0.20%	-4.95%	9.70%	8.75%	-	-
Horiz. %	89.30%	105.49%	113.62%	113.39%	119.29%	108.75%	100.00%	-
Total Cost	54,445,307	52,094,113	49,741,376	45,295,204	42,668,389	39,501,388	37,655,020	27.78%
YoY %	4.51%	4.73%	9.82%	6.16%	8.02%	4.90%	-	-
Horiz. %	144.59%	138.35%	132.10%	120.29%	113.31%	104.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	94,641,502	91,070,135	90,255,278	85,878,424	85,956,773	83,648,436	84,698,618	7.65%
YoY %	3.92%	0.90%	5.10%	-0.09%	2.76%	-1.24%	-	-
Horiz. %	111.74%	107.52%	106.56%	101.39%	101.49%	98.76%	100.00%	-

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Dividend
Div	7,234,370	7,111,934	7,111,934	6,967,841	6,967,841	6,914,085	6,914,085	3.05%
YoY %	1.72%	0.00%	2.07%	0.00%	0.78%	0.00%	-	-
Horiz. %	104.63%	102.86%	102.86%	100.78%	100.78%	100.00%	100.00%	-
Div Payout %	77.37%	77.90%	79.58%	82.41%	84.61%	85.10%	90.45%	-
YoY %	-0.68%	-2.11%	-3.43%	-2.60%	-0.58%	-5.91%	-	-
Horiz. %	85.54%	86.12%	87.98%	91.11%	93.54%	94.09%	100.00%	-

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Equity
Net Worth	94,641,502	91,070,135	90,255,278	85,878,424	85,956,773	83,648,436	84,698,618	7.65%
YoY %	3.92%	0.90%	5.10%	-0.09%	2.76%	-1.24%	-	-
Horiz. %	111.74%	107.52%	106.56%	101.39%	101.49%	98.76%	100.00%	-
NOSH	12,060,236	12,060,236	12,054,127	12,054,127	12,054,127	11,976,250	11,970,013	0.50%
YoY %	0.00%	0.05%	0.00%	0.00%	0.65%	0.05%	-	-
Horiz. %	100.75%	100.75%	100.70%	100.70%	100.70%	100.05%	100.00%	-

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Ratio Analysis
NP Margin	15.01%	15.21%	15.48%	15.99%	16.40%	17.34%	17.26%	-
YoY %	-1.31%	-1.74%	-3.19%	-2.50%	-5.42%	0.46%	-	-
Horiz. %	86.96%	88.12%	89.69%	92.64%	95.02%	100.46%	100.00%	-
ROE	9.88%	10.02%	9.90%	9.85%	9.58%	9.71%	9.02%	-
YoY %	-1.40%	1.21%	0.51%	2.82%	-1.34%	7.65%	-	-
Horiz. %	109.53%	111.09%	109.76%	109.20%	106.21%	107.65%	100.00%	-

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Per Share
RPS	531.17	509.69	488.20	447.27	423.44	402.10	380.21	24.89%
YoY %	4.21%	4.40%	9.15%	5.63%	5.31%	5.76%	-	-
Horiz. %	139.70%	134.05%	128.40%	117.64%	111.37%	105.76%	100.00%	-
EPS	77.53	75.74	74.14	70.15	68.32	68.36	63.86	13.76%
YoY %	2.36%	2.16%	5.69%	2.68%	-0.06%	7.05%	-	-
Horiz. %	121.41%	118.60%	116.10%	109.85%	106.98%	107.05%	100.00%	-
DPS	60.00	59.00	59.00	58.00	58.00	58.00	57.76	2.56%
YoY %	1.69%	0.00%	1.72%	0.00%	0.00%	0.42%	-	-
Horiz. %	103.88%	102.15%	102.15%	100.42%	100.42%	100.42%	100.00%	-
NAPS	7.8474	7.5551	7.4875	7.1244	7.1309	7.0383	7.0759	7.12%
YoY %	3.87%	0.90%	5.10%	-0.09%	1.32%	-0.53%	-	-
Horiz. %	110.90%	106.77%	105.82%	100.69%	100.78%	99.47%	100.00%	-

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Adjusted Per Share Value based on latest NOSH - 12,054,127
RPS	530.87	509.15	487.68	446.79	422.98	396.03	377.16	25.51%
YoY %	4.27%	4.40%	9.15%	5.63%	6.81%	5.00%	-	-
Horiz. %	140.75%	135.00%	129.30%	118.46%	112.15%	105.00%	100.00%	-
EPS	77.48	75.66	74.06	70.07	68.24	67.33	63.34	14.33%
YoY %	2.41%	2.16%	5.69%	2.68%	1.35%	6.30%	-	-
Horiz. %	122.32%	119.45%	116.92%	110.63%	107.74%	106.30%	100.00%	-
DPS	59.95	58.94	58.94	57.74	57.74	57.30	57.30	3.05%
YoY %	1.71%	0.00%	2.08%	0.00%	0.77%	0.00%	-	-
Horiz. %	104.62%	102.86%	102.86%	100.77%	100.77%	100.00%	100.00%	-
NAPS	7.843	7.5471	7.4795	7.1168	7.1233	6.932	7.0191	7.65%
YoY %	3.92%	0.90%	5.10%	-0.09%	2.76%	-1.24%	-	-
Horiz. %	111.74%	107.52%	106.56%	101.39%	101.48%	98.76%	100.00%	-

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/12/23	29/09/23	30/06/23	31/03/23	30/12/22	30/09/22	30/06/22	-
Price	8.89	8.79	8.63	8.57	8.70	8.58	8.59	-
P/RPS	1.67	1.72	1.77	1.92	2.05	2.13	2.26	-18.22%
YoY %	-2.91%	-2.82%	-7.81%	-6.34%	-3.76%	-5.75%	-	-
Horiz. %	73.89%	76.11%	78.32%	84.96%	90.71%	94.25%	100.00%	-
P/EPS	11.47	11.61	11.64	12.22	12.73	12.55	13.45	-10.04%
YoY %	-1.21%	-0.26%	-4.75%	-4.01%	1.43%	-6.69%	-	-
Horiz. %	85.28%	86.32%	86.54%	90.86%	94.65%	93.31%	100.00%	-
EY	8.72	8.62	8.59	8.19	7.85	7.97	7.43	11.23%
YoY %	1.16%	0.35%	4.88%	4.33%	-1.51%	7.27%	-	-
Horiz. %	117.36%	116.02%	115.61%	110.23%	105.65%	107.27%	100.00%	-
DY	6.75	6.71	6.84	6.77	6.67	6.76	6.72	0.29%
YoY %	0.60%	-1.90%	1.03%	1.50%	-1.33%	0.60%	-	-
Horiz. %	100.45%	99.85%	101.79%	100.74%	99.26%	100.60%	100.00%	-
P/NAPS	1.13	1.16	1.15	1.20	1.22	1.22	1.21	-4.44%
YoY %	-2.59%	0.87%	-4.17%	-1.64%	0.00%	0.83%	-	-
Horiz. %	93.39%	95.87%	95.04%	99.17%	100.83%	100.83%	100.00%	-

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Price Multiplier on Announcement Date
Date	28/02/24	22/11/23	30/08/23	24/05/23	27/02/23	23/11/22	25/08/22	-
Price	9.51	9.10	9.11	8.56	8.75	8.55	8.84	-
P/RPS	1.79	1.79	1.87	1.91	2.07	2.13	2.33	-16.07%
YoY %	0.00%	-4.28%	-2.09%	-7.73%	-2.82%	-8.58%	-	-
Horiz. %	76.82%	76.82%	80.26%	81.97%	88.84%	91.42%	100.00%	-
P/EPS	12.27	12.02	12.29	12.20	12.81	12.51	13.84	-7.69%
YoY %	2.08%	-2.20%	0.74%	-4.76%	2.40%	-9.61%	-	-
Horiz. %	88.66%	86.85%	88.80%	88.15%	92.56%	90.39%	100.00%	-
EY	8.15	8.32	8.14	8.19	7.81	8.00	7.22	8.38%
YoY %	-2.04%	2.21%	-0.61%	4.87%	-2.38%	10.80%	-	-
Horiz. %	112.88%	115.24%	112.74%	113.43%	108.17%	110.80%	100.00%	-
DY	6.31	6.48	6.48	6.78	6.63	6.78	6.53	-2.25%
YoY %	-2.62%	0.00%	-4.42%	2.26%	-2.21%	3.83%	-	-
Horiz. %	96.63%	99.23%	99.23%	103.83%	101.53%	103.83%	100.00%	-
P/NAPS	1.21	1.20	1.22	1.20	1.23	1.21	1.25	-2.13%
YoY %	0.83%	-1.64%	1.67%	-2.44%	1.65%	-3.20%	-	-
Horiz. %	96.80%	96.00%	97.60%	96.00%	98.40%	96.80%	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

MQ Market Updates - 02 May 2024

MQ Trader

MQ Trading Signals

2024-05-03 10:00:00

TURTLE SYSTEM 20

10 Mins

SELL

2024-05-03 10:00:00

TURTLE SYSTEM 55

10 Mins

SELL

2024-05-03 09:00:00

TURTLE SYSTEM 55

30 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 >

TASCO

TASCO BERHAD

1000

PTRANS

PERAK TRANSIT BERHAD

339

MPI

MALAYSIAN PACIFIC INDUSTRIES

318

HLIND

HONG LEONG INDUSTRIES BHD

317

YTLPOWR

YTL POWER INTERNATIONAL BHD

300

MYEG

MY E.G. SERVICES BHD

250

CAPITALA

CAPITAL A BERHAD

228

DNEX

DAGANG NEXCHANGE BERHAD

194

PBBANK

PUBLIC BANK BHD

187

YTL

YTL CORPORATION BHD

187

Daily Stocks

HSI-CXG

0.165

+0.04

137,187,100

HSI-HUT

0.24

-0.03

80,902,500

INGENIEU

0.125

-0.005

54,558,900

EPICON

0.445

-0.025

33,352,600

FITTERS

0.05

0.00

27,761,300

HSI-HS2

0.13

-0.03

27,087,900

YTL

3.26

+0.10

22,109,600

DATAPRP

0.145

-0.005

20,658,400

JAKS

0.145

+0.015

20,591,400

HSI-CVZ

0.25

+0.025

18,849,900

More active Stocks

AJI

20.66

+0.92

579,600

DLADY

34.30

+0.60

9,000

NESTLE

128.30

+0.40

8,200

F&N

32.18

+0.36

109,200

MPI

30.76

+0.34

21,900

TENAGA

12.22

+0.20

2,967,500

CHINHIN

3.18

+0.20

646,700

UTDPLT

25.50

+0.20

113,800

HSI-CVV

0.96

+0.175

28,000

YTLPOWR

4.78

+0.17

13,923,100

More gainer Stocks

ALLIANZ

21.00

-0.28

2,900

HSI-HWB

0.22

-0.25

135,400

APOLLO

6.80

-0.24

141,300

GESHEN

4.04

-0.15

44,600

NIO-C8

0.025

-0.14

30,000

HENGYUANC54

0.015

-0.135

259,000

KUAISHO-C17

0.08

-0.12

58,800

XIAOMI-C31

0.005

-0.115

15,000

HSI-HS4

0.13

-0.11

110,000

HSI-HUY

0.85

-0.11

4,500

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