[MAYBANK] YoY Quarter 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- 22.09%

YoY- 33.79%

Quarter Report

Maybank Group FS - December 2021 (Bursa).pdf

Latest QR

Upcoming QR

MAYBANK's Result

MAYBANK's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/23	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	CAGR
Quarter Result
Revenue	17,131,366	14,509,852	11,257,512	12,244,826	12,981,041	12,233,912	11,785,637	6.42%
YoY %	18.07%	28.89%	-8.06%	-5.67%	6.11%	3.80%	-	-
Horiz. %	145.36%	123.11%	95.52%	103.90%	110.14%	103.80%	100.00%	-
PBT	2,949,598	3,307,125	2,720,193	1,992,130	3,263,604	3,095,595	2,926,148	0.13%
YoY %	-10.81%	21.58%	36.55%	-38.96%	5.43%	5.79%	-	-
Horiz. %	100.80%	113.02%	92.96%	68.08%	111.53%	105.79%	100.00%	-
Tax	-471,342	-1,099,189	-597,596	-351,190	-695,740	-644,795	-675,064	-5.80%
YoY %	57.12%	-83.94%	-70.16%	49.52%	-7.90%	4.48%	-	-
Horiz. %	69.82%	162.83%	88.52%	52.02%	103.06%	95.52%	100.00%	-
NP	2,478,256	2,207,936	2,122,597	1,640,940	2,567,864	2,450,800	2,251,084	1.61%
YoY %	12.24%	4.02%	29.35%	-36.10%	4.78%	8.87%	-	-
Horiz. %	110.09%	98.08%	94.29%	72.90%	114.07%	108.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,387,757	2,167,307	2,056,871	1,537,405	2,449,130	2,326,355	2,132,099	1.90%
YoY %	10.17%	5.37%	33.79%	-37.23%	5.28%	9.11%	-	-
Horiz. %	111.99%	101.65%	96.47%	72.11%	114.87%	109.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	15.98%	33.24%	21.97%	17.63%	21.32%	20.83%	23.07%	-
YoY %	-51.93%	51.30%	24.62%	-17.31%	2.35%	-9.71%	-	-
Horiz. %	69.27%	144.08%	95.23%	76.42%	92.41%	90.29%	100.00%	-
Total Cost	14,653,110	12,301,916	9,134,915	10,603,886	10,413,177	9,783,112	9,534,553	7.42%
YoY %	19.11%	34.67%	-13.85%	1.83%	6.44%	2.61%	-	-
Horiz. %	153.68%	129.02%	95.81%	111.22%	109.22%	102.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	94,641,502	85,956,773	85,785,748	84,436,116	81,570,693	75,330,108	72,420,516	4.55%
YoY %	10.10%	0.20%	1.60%	3.51%	8.28%	4.02%	-	-
Horiz. %	130.68%	118.69%	118.46%	116.59%	112.63%	104.02%	100.00%	-

	31/12/23	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	CAGR
Dividend
Div	3,738,673	3,616,238	3,562,481	4,327,924	4,384,131	3,535,898	3,423,632	1.47%
YoY %	3.39%	1.51%	-17.69%	-1.28%	23.99%	3.28%	-	-
Horiz. %	109.20%	105.63%	104.06%	126.41%	128.05%	103.28%	100.00%	-
Div Payout %	156.58%	166.85%	173.20%	281.51%	179.01%	151.99%	160.58%	-
YoY %	-6.16%	-3.67%	-38.47%	57.26%	17.78%	-5.35%	-	-
Horiz. %	97.51%	103.90%	107.86%	175.31%	111.48%	94.65%	100.00%	-

	31/12/23	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	CAGR
Equity
Net Worth	94,641,502	85,956,773	85,785,748	84,436,116	81,570,693	75,330,108	72,420,516	4.55%
YoY %	10.10%	0.20%	1.60%	3.51%	8.28%	4.02%	-	-
Horiz. %	130.68%	118.69%	118.46%	116.59%	112.63%	104.02%	100.00%	-
NOSH	12,060,236	12,054,127	11,878,513	11,241,361	11,241,361	11,049,682	10,782,745	1.88%
YoY %	0.05%	1.48%	5.67%	0.00%	1.73%	2.48%	-	-
Horiz. %	111.85%	111.79%	110.16%	104.25%	104.25%	102.48%	100.00%	-

	31/12/23	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	CAGR
Ratio Analysis
NP Margin	14.47%	15.22%	18.85%	13.40%	19.78%	20.03%	19.10%	-
YoY %	-4.93%	-19.26%	40.67%	-32.25%	-1.25%	4.87%	-	-
Horiz. %	75.76%	79.69%	98.69%	70.16%	103.56%	104.87%	100.00%	-
ROE	2.52%	2.52%	2.40%	1.82%	3.00%	3.09%	2.94%	-
YoY %	0.00%	5.00%	31.87%	-39.33%	-2.91%	5.10%	-	-
Horiz. %	85.71%	85.71%	81.63%	61.90%	102.04%	105.10%	100.00%	-

	31/12/23	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	CAGR
Per Share
RPS	142.05	120.37	94.80	108.93	115.48	110.72	110.16	4.32%
YoY %	18.01%	26.97%	-12.97%	-5.67%	4.30%	0.51%	-	-
Horiz. %	128.95%	109.27%	86.06%	98.88%	104.83%	100.51%	100.00%	-
EPS	19.80	17.98	17.32	13.68	21.79	21.05	19.93	-0.10%
YoY %	10.12%	3.81%	26.61%	-37.22%	3.52%	5.62%	-	-
Horiz. %	99.35%	90.22%	86.90%	68.64%	109.33%	105.62%	100.00%	-
DPS	31.00	30.00	30.00	38.50	39.00	32.00	32.00	-0.52%
YoY %	3.33%	0.00%	-22.08%	-1.28%	21.88%	0.00%	-	-
Horiz. %	96.88%	93.75%	93.75%	120.31%	121.88%	100.00%	100.00%	-
NAPS	7.8474	7.1309	7.2241	7.5112	7.2563	6.8174	6.769	2.49%
YoY %	10.05%	-1.29%	-3.82%	3.51%	6.44%	0.72%	-	-
Horiz. %	115.93%	105.35%	106.72%	110.96%	107.20%	100.72%	100.00%	-

	31/12/23	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	CAGR
Adjusted Per Share Value based on latest NOSH - 11,878,513
RPS	141.97	120.24	93.29	101.47	107.58	101.38	97.67	6.42%
YoY %	18.07%	28.89%	-8.06%	-5.68%	6.12%	3.80%	-	-
Horiz. %	145.36%	123.11%	95.52%	103.89%	110.15%	103.80%	100.00%	-
EPS	19.79	17.96	17.05	12.74	20.30	19.28	17.67	1.90%
YoY %	10.19%	5.34%	33.83%	-37.24%	5.29%	9.11%	-	-
Horiz. %	112.00%	101.64%	96.49%	72.10%	114.88%	109.11%	100.00%	-
DPS	30.98	29.97	29.52	35.87	36.33	29.30	28.37	1.47%
YoY %	3.37%	1.52%	-17.70%	-1.27%	23.99%	3.28%	-	-
Horiz. %	109.20%	105.64%	104.05%	126.44%	128.06%	103.28%	100.00%	-
NAPS	7.843	7.1233	7.1091	6.9973	6.7598	6.2427	6.0016	4.55%
YoY %	10.10%	0.20%	1.60%	3.51%	8.28%	4.02%	-	-
Horiz. %	130.68%	118.69%	118.45%	116.59%	112.63%	104.02%	100.00%	-

	31/12/23	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/12/23	30/12/22	31/12/21	31/12/20	31/12/19	31/12/18	29/12/17	-
Price	8.89	8.70	8.30	8.46	8.64	9.50	9.80	-
P/RPS	6.26	7.23	8.76	7.77	7.48	8.58	8.90	-5.69%
YoY %	-13.42%	-17.47%	12.74%	3.88%	-12.82%	-3.60%	-	-
Horiz. %	70.34%	81.24%	98.43%	87.30%	84.04%	96.40%	100.00%	-
P/EPS	44.90	48.39	47.92	61.86	39.66	45.12	49.18	-1.50%
YoY %	-7.21%	0.98%	-22.53%	55.98%	-12.10%	-8.26%	-	-
Horiz. %	91.30%	98.39%	97.44%	125.78%	80.64%	91.74%	100.00%	-
EY	2.23	2.07	2.09	1.62	2.52	2.22	2.03	1.57%
YoY %	7.73%	-0.96%	29.01%	-35.71%	13.51%	9.36%	-	-
Horiz. %	109.85%	101.97%	102.96%	79.80%	124.14%	109.36%	100.00%	-
DY	3.49	3.45	3.61	4.55	4.51	3.37	3.27	1.09%
YoY %	1.16%	-4.43%	-20.66%	0.89%	33.83%	3.06%	-	-
Horiz. %	106.73%	105.50%	110.40%	139.14%	137.92%	103.06%	100.00%	-
P/NAPS	1.13	1.22	1.15	1.13	1.19	1.39	1.45	-4.06%
YoY %	-7.38%	6.09%	1.77%	-5.04%	-14.39%	-4.14%	-	-
Horiz. %	77.93%	84.14%	79.31%	77.93%	82.07%	95.86%	100.00%	-

	31/12/23	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	CAGR
Price Multiplier on Announcement Date
Date	28/02/24	27/02/23	24/02/22	25/02/21	27/02/20	26/02/19	28/02/18	-
Price	9.51	8.75	8.64	8.09	8.51	9.55	10.46	-
P/RPS	6.69	7.27	9.11	7.43	7.37	8.63	9.50	-5.67%
YoY %	-7.98%	-20.20%	22.61%	0.81%	-14.60%	-9.16%	-	-
Horiz. %	70.42%	76.53%	95.89%	78.21%	77.58%	90.84%	100.00%	-
P/EPS	48.03	48.67	49.88	59.15	39.06	45.36	52.49	-1.46%
YoY %	-1.31%	-2.43%	-15.67%	51.43%	-13.89%	-13.58%	-	-
Horiz. %	91.50%	92.72%	95.03%	112.69%	74.41%	86.42%	100.00%	-
EY	2.08	2.05	2.00	1.69	2.56	2.20	1.91	1.43%
YoY %	1.46%	2.50%	18.34%	-33.98%	16.36%	15.18%	-	-
Horiz. %	108.90%	107.33%	104.71%	88.48%	134.03%	115.18%	100.00%	-
DY	3.26	3.43	3.47	4.76	4.58	3.35	3.06	1.06%
YoY %	-4.96%	-1.15%	-27.10%	3.93%	36.72%	9.48%	-	-
Horiz. %	106.54%	112.09%	113.40%	155.56%	149.67%	109.48%	100.00%	-
P/NAPS	1.21	1.23	1.20	1.08	1.17	1.40	1.55	-4.04%
YoY %	-1.63%	2.50%	11.11%	-7.69%	-16.43%	-9.68%	-	-
Horiz. %	78.06%	79.35%	77.42%	69.68%	75.48%	90.32%	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