[MAYBANK] YoY Annualized Quarter Result on 30-Sep-2022 [#3] | Financial Results | I3investor

[MAYBANK] YoY Annualized Quarter Result on 30-Sep-2022 [#3]

Stock

[MAYBANK] MALAYAN BANKING BHD

Announcement Date

23-Nov-2022

Admission Sponsor

-

Sponsor

-

Financial Year

31-Dec-2022

Quarter

30-Sep-2022 [#3]

Profit Trend

QoQ- 3.66%

YoY- 0.47%

Quarter Report

Maybank Group FS - September 2022 (Bursa).pdf

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 - 11,976,250
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

Post a Comment

Featured Posts

Moomoo MY

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

Latest Videos

MQ Market Updates - 29 April 2024

MQ Trader

MQ Trading Signals

2024-04-29 16:35:00

ADX

5 Mins

BUY

2024-04-29 16:30:00

ADX

10 Mins

BUY

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

More Trading Signals

Apps

Send individual or group chats with anyone on i3investor

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

Online learning and teaching marketplace

Top Articles

1

AmInvest Research Reports

Stock on Radar - YTL Corporation

2

save malaysia!

Why detractors silent about PMX’s latest Saudi trip to attend WEF after whipping up a storm on his maiden trip

3

TA Sector Research

Weekly Strategy - Buying Support Needed to Cushion Negative External News Flows

4

save malaysia!

Make EPF account restructuring a step towards a more comprehensive pension reform — Hawati Abdul Hamid and Puteri Marjan Megat Muzafar

5

save malaysia!

Should “stakeholders” sue Bloomberg to prove 2nd casino licence claim for Johor’s Forest City is “sheer slander”?

6

TA Sector Research

Daily Market Commentary - 29 Apr 2024

7

save malaysia!

YTL Power, YTL Corp touch new highs

8

save malaysia!

Trade-related and ESG measures must be fair to developing countries - Tengku Zafrul

Hot Stocks Today >

1

TASCO BERHAD

1000

2

YTL POWER INTERNATIONAL BHD

483

3

MY E.G. SERVICES BHD

367

4

PERAK TRANSIT BERHAD

343

5

MALAYSIAN PACIFIC INDUSTRIES

336

6

YTL CORPORATION BHD

323

7

HONG LEONG INDUSTRIES BHD

316

8

CAPITAL A BERHAD

252

9

SAPURA ENERGY BERHAD

206

10

TOP GLOVE CORPORATION BHD

205

Daily Stocks

0.005

0.00

73,200

0.005

0.00

73,200

0.005

0.00

73,200

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C17

0.08

-0.12

58,800

SIMEPROP-C24

0.165

-0.025

50,000

KUAISHO-C15

0.07

-0.02

30,000

KUAISHO-C15

0.07

-0.02

30,000

More active Stocks

0.005

0.00

73,200

0.005

0.00

73,200

0.005

0.00

73,200

0.125

0.00

0

KUAISHO-C12

0.175

0.00

0

KUAISHO-C11

0.04

0.00

0

0.195

0.00

0

0.005

0.00

0

0.06

0.00

0

0.085

0.00

0

More gainer Stocks

KUAISHO-C17

0.08

-0.12

58,800

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C16

0.01

-0.035

10,000

KUAISHO-C16

0.01

-0.035

10,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

1

2

TA

3

Affin Hwang

4

Rakuten Trade

5

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....