[MAYBANK] YoY Annualized Quarter Result on 30-Sep-2021 [#3]

Stock

[MAYBANK] MALAYAN BANKING BHD

Announcement Date

25-Nov-2021

Admission Sponsor

Sponsor

Financial Year

31-Dec-2021

Quarter

30-Sep-2021 [#3]

Profit Trend

QoQ- -7.54%

YoY- 22.16%

Quarter Report

Maybank Group FS - September 2021 (Bursa).pdf

Latest QR

Upcoming QR

MAYBANK's Result

MAYBANK's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Annualized Quarter Result
Revenue	63,113,944	48,729,108	46,269,170	51,692,142	53,151,897	46,781,254	45,059,564	5.77%
YoY %	29.52%	5.32%	-10.49%	-2.75%	13.62%	3.82%	-	-
Horiz. %	140.07%	108.14%	102.68%	114.72%	117.96%	103.82%	100.00%	-
PBT	12,776,004	11,794,854	10,888,536	8,886,434	10,333,701	10,407,668	9,562,597	4.94%
YoY %	8.32%	8.32%	22.53%	-14.01%	-0.71%	8.84%	-	-
Horiz. %	133.60%	123.34%	113.87%	92.93%	108.06%	108.84%	100.00%	-
Tax	-3,260,529	-3,574,766	-2,623,312	-2,115,582	-2,456,654	-2,534,153	-2,168,210	7.03%
YoY %	8.79%	-36.27%	-24.00%	13.88%	3.06%	-16.88%	-	-
Horiz. %	150.38%	164.87%	120.99%	97.57%	113.30%	116.88%	100.00%	-
NP	9,515,474	8,220,088	8,265,224	6,770,852	7,877,046	7,873,514	7,394,386	4.29%
YoY %	15.76%	-0.55%	22.07%	-14.04%	0.04%	6.48%	-	-
Horiz. %	128.69%	111.17%	111.78%	91.57%	106.53%	106.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	9,282,697	8,090,189	8,052,477	6,591,752	7,665,258	7,715,873	7,184,590	4.36%
YoY %	14.74%	0.47%	22.16%	-14.00%	-0.66%	7.39%	-	-
Horiz. %	129.20%	112.60%	112.08%	91.75%	106.69%	107.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.52%	30.31%	24.09%	23.81%	23.77%	24.35%	22.67%	-
YoY %	-15.80%	25.82%	1.18%	0.17%	-2.38%	7.41%	-	-
Horiz. %	112.57%	133.70%	106.26%	105.03%	104.85%	107.41%	100.00%	-
Total Cost	53,598,469	40,509,020	38,003,946	44,921,290	45,274,850	38,907,740	37,665,177	6.05%
YoY %	32.31%	6.59%	-15.40%	-0.78%	16.36%	3.30%	-	-
Horiz. %	142.30%	107.55%	100.90%	119.26%	120.20%	103.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	91,070,135	83,648,436	83,885,667	83,289,500	79,301,062	72,734,615	70,446,256	4.37%
YoY %	8.87%	-0.28%	0.72%	5.03%	9.03%	3.25%	-	-
Horiz. %	129.28%	118.74%	119.08%	118.23%	112.57%	103.25%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Dividend
Div	4,660,929	4,436,973	4,365,512	2,023,445	3,747,120	3,641,464	3,174,746	6.60%
YoY %	5.05%	1.64%	115.75%	-46.00%	2.90%	14.70%	-	-
Horiz. %	146.81%	139.76%	137.51%	63.74%	118.03%	114.70%	100.00%	-
Div Payout %	50.21%	54.84%	54.21%	30.70%	48.88%	47.19%	44.19%	-
YoY %	-8.44%	1.16%	76.58%	-37.19%	3.58%	6.79%	-	-
Horiz. %	113.62%	124.10%	122.67%	69.47%	110.61%	106.79%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Equity
Net Worth	91,070,135	83,648,436	83,885,667	83,289,500	79,301,062	72,734,615	70,446,256	4.37%
YoY %	8.87%	-0.28%	0.72%	5.03%	9.03%	3.25%	-	-
Horiz. %	129.28%	118.74%	119.08%	118.23%	112.57%	103.25%	100.00%	-
NOSH	12,060,236	11,976,250	11,693,337	11,241,361	11,241,361	10,945,196	10,352,435	2.57%
YoY %	0.70%	2.42%	4.02%	0.00%	2.71%	5.73%	-	-
Horiz. %	116.50%	115.69%	112.95%	108.59%	108.59%	105.73%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Ratio Analysis
NP Margin	15.08%	16.87%	17.86%	13.10%	14.82%	16.83%	16.41%	-
YoY %	-10.61%	-5.54%	36.34%	-11.61%	-11.94%	2.56%	-	-
Horiz. %	91.90%	102.80%	108.84%	79.83%	90.31%	102.56%	100.00%	-
ROE	10.19%	9.67%	9.60%	7.91%	9.67%	10.61%	10.20%	-
YoY %	5.38%	0.73%	21.37%	-18.20%	-8.86%	4.02%	-	-
Horiz. %	99.90%	94.80%	94.12%	77.55%	94.80%	104.02%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Per Share
RPS	523.59	410.01	395.69	459.84	472.82	428.23	435.26	3.12%
YoY %	27.70%	3.62%	-13.95%	-2.75%	10.41%	-1.62%	-	-
Horiz. %	120.29%	94.20%	90.91%	105.65%	108.63%	98.38%	100.00%	-
EPS	77.00	67.75	69.79	58.64	68.84	70.83	69.40	1.74%
YoY %	13.65%	-2.92%	19.01%	-14.82%	-2.81%	2.06%	-	-
Horiz. %	110.95%	97.62%	100.56%	84.50%	99.19%	102.06%	100.00%	-
DPS	38.67	37.33	37.33	18.00	33.33	33.33	30.67	3.93%
YoY %	3.59%	0.00%	107.39%	-45.99%	0.00%	8.67%	-	-
Horiz. %	126.08%	121.72%	121.72%	58.69%	108.67%	108.67%	100.00%	-
NAPS	7.5551	7.0383	7.1738	7.4092	7.0544	6.658	6.8048	1.75%
YoY %	7.34%	-1.89%	-3.18%	5.03%	5.95%	-2.16%	-	-
Horiz. %	111.03%	103.43%	105.42%	108.88%	103.67%	97.84%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Adjusted Per Share Value based on latest NOSH - 11,693,337
RPS	523.03	403.82	383.44	428.38	440.47	387.68	373.41	5.77%
YoY %	29.52%	5.32%	-10.49%	-2.74%	13.62%	3.82%	-	-
Horiz. %	140.07%	108.14%	102.69%	114.72%	117.96%	103.82%	100.00%	-
EPS	76.93	67.04	66.73	54.63	63.52	63.94	59.54	4.36%
YoY %	14.75%	0.46%	22.15%	-14.00%	-0.66%	7.39%	-	-
Horiz. %	129.21%	112.60%	112.08%	91.75%	106.68%	107.39%	100.00%	-
DPS	38.63	36.77	36.18	16.77	31.05	30.18	26.31	6.60%
YoY %	5.06%	1.63%	115.74%	-45.99%	2.88%	14.71%	-	-
Horiz. %	146.83%	139.76%	137.51%	63.74%	118.02%	114.71%	100.00%	-
NAPS	7.5471	6.932	6.9517	6.9023	6.5718	6.0276	5.8379	4.37%
YoY %	8.87%	-0.28%	0.72%	5.03%	9.03%	3.25%	-	-
Horiz. %	129.28%	118.74%	119.08%	118.23%	112.57%	103.25%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/23	30/09/22	30/09/21	30/09/20	30/09/19	28/09/18	29/09/17	-
Price	8.79	8.58	8.05	7.22	8.51	9.79	9.53	-
P/RPS	1.68	2.09	2.03	1.57	1.80	2.29	2.19	-4.32%
YoY %	-19.62%	2.96%	29.30%	-12.78%	-21.40%	4.57%	-	-
Horiz. %	76.71%	95.43%	92.69%	71.69%	82.19%	104.57%	100.00%	-
P/EPS	11.41	12.60	11.69	12.31	12.48	13.86	13.73	-3.03%
YoY %	-9.44%	7.78%	-5.04%	-1.36%	-9.96%	0.95%	-	-
Horiz. %	83.10%	91.77%	85.14%	89.66%	90.90%	100.95%	100.00%	-
EY	8.76	7.93	8.55	8.12	8.01	7.21	7.28	3.13%
YoY %	10.47%	-7.25%	5.30%	1.37%	11.10%	-0.96%	-	-
Horiz. %	120.33%	108.93%	117.45%	111.54%	110.03%	99.04%	100.00%	-
DY	4.40	4.35	4.64	2.49	3.92	3.40	3.22	5.33%
YoY %	1.15%	-6.25%	86.35%	-36.48%	15.29%	5.59%	-	-
Horiz. %	136.65%	135.09%	144.10%	77.33%	121.74%	105.59%	100.00%	-
P/NAPS	1.16	1.22	1.12	0.97	1.21	1.47	1.40	-3.08%
YoY %	-4.92%	8.93%	15.46%	-19.83%	-17.69%	5.00%	-	-
Horiz. %	82.86%	87.14%	80.00%	69.29%	86.43%	105.00%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Price Multiplier on Announcement Date
Date	22/11/23	23/11/22	25/11/21	27/11/20	28/11/19	29/11/18	30/11/17	-
Price	9.10	8.55	8.11	8.33	8.52	9.45	9.21	-
P/RPS	1.74	2.09	2.05	1.81	1.80	2.21	2.12	-3.23%
YoY %	-16.75%	1.95%	13.26%	0.56%	-18.55%	4.25%	-	-
Horiz. %	82.08%	98.58%	96.70%	85.38%	84.91%	104.25%	100.00%	-
P/EPS	11.82	12.56	11.78	14.21	12.49	13.38	13.27	-1.90%
YoY %	-5.89%	6.62%	-17.10%	13.77%	-6.65%	0.83%	-	-
Horiz. %	89.07%	94.65%	88.77%	107.08%	94.12%	100.83%	100.00%	-
EY	8.46	7.96	8.49	7.04	8.00	7.47	7.54	1.93%
YoY %	6.28%	-6.24%	20.60%	-12.00%	7.10%	-0.93%	-	-
Horiz. %	112.20%	105.57%	112.60%	93.37%	106.10%	99.07%	100.00%	-
DY	4.25	4.37	4.60	2.16	3.91	3.53	3.33	4.14%
YoY %	-2.75%	-5.00%	112.96%	-44.76%	10.76%	6.01%	-	-
Horiz. %	127.63%	131.23%	138.14%	64.86%	117.42%	106.01%	100.00%	-
P/NAPS	1.20	1.21	1.13	1.12	1.21	1.42	1.35	-1.94%
YoY %	-0.83%	7.08%	0.89%	-7.44%	-14.79%	5.19%	-	-
Horiz. %	88.89%	89.63%	83.70%	82.96%	89.63%	105.19%	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