[MAYBANK] YoY TTM Result on 30-Jun-2019 [#2]

Stock

[MAYBANK] MALAYAN BANKING BHD

Announcement Date

29-Aug-2019

Admission Sponsor

Sponsor

Financial Year

31-Dec-2019

Quarter

30-Jun-2019 [#2]

Profit Trend

QoQ- -0.23%

YoY- 0.55%

Quarter Report

Maybank Group FS - June 2019 (Bursa).pdf

Latest QR

Upcoming QR

MAYBANK's Result

MAYBANK's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
TTM Result
Revenue	45,511,556	49,555,536	51,828,282	50,325,950	46,404,324	44,734,460	44,559,857	0.35%
YoY %	-8.16%	-4.39%	2.99%	8.45%	3.73%	0.39%	-	-
Horiz. %	102.14%	111.21%	116.31%	112.94%	104.14%	100.39%	100.00%	-
PBT	10,627,282	10,501,010	9,965,362	10,837,124	10,770,776	9,822,677	8,274,386	4.25%
YoY %	1.20%	5.38%	-8.04%	0.62%	9.65%	18.71%	-	-
Horiz. %	128.44%	126.91%	120.44%	130.97%	130.17%	118.71%	100.00%	-
Tax	-2,770,746	-2,389,534	-2,284,083	-2,512,708	-2,548,815	-2,039,657	-1,971,165	5.83%
YoY %	-15.95%	-4.62%	9.10%	1.42%	-24.96%	-3.47%	-	-
Horiz. %	140.56%	121.22%	115.87%	127.47%	129.31%	103.47%	100.00%	-
NP	7,856,536	8,111,476	7,681,279	8,324,416	8,221,961	7,783,020	6,303,221	3.73%
YoY %	-3.14%	5.60%	-7.73%	1.25%	5.64%	23.48%	-	-
Horiz. %	124.64%	128.69%	121.86%	132.07%	130.44%	123.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	7,643,713	7,844,493	7,439,321	8,033,346	7,989,354	7,517,537	6,137,712	3.72%
YoY %	-2.56%	5.45%	-7.39%	0.55%	6.28%	22.48%	-	-
Horiz. %	124.54%	127.81%	121.21%	130.89%	130.17%	122.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.07%	22.76%	22.92%	23.19%	23.66%	20.76%	23.82%	-
YoY %	14.54%	-0.70%	-1.16%	-1.99%	13.97%	-12.85%	-	-
Horiz. %	109.45%	95.55%	96.22%	97.36%	99.33%	87.15%	100.00%	-
Total Cost	37,655,020	41,444,060	44,147,003	42,001,534	38,182,363	36,951,440	38,256,636	-0.26%
YoY %	-9.14%	-6.12%	5.11%	10.00%	3.33%	-3.41%	-	-
Horiz. %	98.43%	108.33%	115.40%	109.79%	99.81%	96.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	84,698,618	82,869,597	82,083,299	78,532,974	71,853,940	69,758,780	62,312,149	5.24%
YoY %	2.21%	0.96%	4.52%	9.30%	3.00%	11.95%	-	-
Horiz. %	135.93%	132.99%	131.73%	126.03%	115.31%	111.95%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Dividend
Div	6,914,085	9,067,498	4,384,131	6,314,292	6,153,686	5,632,502	4,869,452	6.01%
YoY %	-23.75%	106.83%	-30.57%	2.61%	9.25%	15.67%	-	-
Horiz. %	141.99%	186.21%	90.03%	129.67%	126.37%	115.67%	100.00%	-
Div Payout %	90.45%	115.59%	58.93%	78.60%	77.02%	74.92%	79.34%	-
YoY %	-21.75%	96.15%	-25.03%	2.05%	2.80%	-5.57%	-	-
Horiz. %	114.00%	145.69%	74.28%	99.07%	97.08%	94.43%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Equity
Net Worth	84,698,618	82,869,597	82,083,299	78,532,974	71,853,940	69,758,780	62,312,149	5.24%
YoY %	2.21%	0.96%	4.52%	9.30%	3.00%	11.95%	-	-
Horiz. %	135.93%	132.99%	131.73%	126.03%	115.31%	111.95%	100.00%	-
NOSH	11,970,013	11,693,337	11,241,361	11,241,361	10,945,196	10,326,525	9,838,346	3.32%
YoY %	2.37%	4.02%	0.00%	2.71%	5.99%	4.96%	-	-
Horiz. %	121.67%	118.85%	114.26%	114.26%	111.25%	104.96%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Ratio Analysis
NP Margin	17.26%	16.37%	14.82%	16.54%	17.72%	17.40%	14.15%	-
YoY %	5.44%	10.46%	-10.40%	-6.66%	1.84%	22.97%	-	-
Horiz. %	121.98%	115.69%	104.73%	116.89%	125.23%	122.97%	100.00%	-
ROE	9.02%	9.47%	9.06%	10.23%	11.12%	10.78%	9.85%	-
YoY %	-4.75%	4.53%	-11.44%	-8.00%	3.15%	9.44%	-	-
Horiz. %	91.57%	96.14%	91.98%	103.86%	112.89%	109.44%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Per Share
RPS	380.21	430.65	461.05	452.83	424.94	433.20	452.92	-2.87%
YoY %	-11.71%	-6.59%	1.82%	6.56%	-1.91%	-4.35%	-	-
Horiz. %	83.95%	95.08%	101.80%	99.98%	93.82%	95.65%	100.00%	-
EPS	63.86	68.17	66.18	72.28	73.16	72.80	62.39	0.38%
YoY %	-6.32%	3.01%	-8.44%	-1.20%	0.49%	16.69%	-	-
Horiz. %	102.36%	109.26%	106.07%	115.85%	117.26%	116.69%	100.00%	-
DPS	57.76	78.80	39.00	57.00	56.35	54.54	49.49	2.60%
YoY %	-26.70%	102.05%	-31.58%	1.15%	3.32%	10.20%	-	-
Horiz. %	116.71%	159.22%	78.80%	115.17%	113.86%	110.20%	100.00%	-
NAPS	7.0759	7.2016	7.3019	7.0664	6.5799	6.7553	6.3336	1.86%
YoY %	-1.75%	-1.37%	3.33%	7.39%	-2.60%	6.66%	-	-
Horiz. %	111.72%	113.70%	115.29%	111.57%	103.89%	106.66%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Adjusted Per Share Value based on latest NOSH - 11,241,361
RPS	377.16	410.67	429.51	417.06	384.56	370.72	369.27	0.35%
YoY %	-8.16%	-4.39%	2.99%	8.45%	3.73%	0.39%	-	-
Horiz. %	102.14%	111.21%	116.31%	112.94%	104.14%	100.39%	100.00%	-
EPS	63.34	65.01	61.65	66.57	66.21	62.30	50.86	3.72%
YoY %	-2.57%	5.45%	-7.39%	0.54%	6.28%	22.49%	-	-
Horiz. %	124.54%	127.82%	121.22%	130.89%	130.18%	122.49%	100.00%	-
DPS	57.30	75.14	36.33	52.33	51.00	46.68	40.35	6.01%
YoY %	-23.74%	106.83%	-30.58%	2.61%	9.25%	15.69%	-	-
Horiz. %	142.01%	186.22%	90.04%	129.69%	126.39%	115.69%	100.00%	-
NAPS	7.0191	6.8675	6.8023	6.5081	5.9546	5.781	5.1639	5.24%
YoY %	2.21%	0.96%	4.52%	9.30%	3.00%	11.95%	-	-
Horiz. %	135.93%	132.99%	131.73%	126.03%	115.31%	111.95%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/22	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	-
Price	8.59	8.11	7.51	8.88	9.00	9.63	8.14	-
P/RPS	2.26	1.88	1.63	1.96	2.12	2.22	1.80	3.86%
YoY %	20.21%	15.34%	-16.84%	-7.55%	-4.50%	23.33%	-	-
Horiz. %	125.56%	104.44%	90.56%	108.89%	117.78%	123.33%	100.00%	-
P/EPS	13.45	11.90	11.35	12.28	12.30	13.23	13.05	0.50%
YoY %	13.03%	4.85%	-7.57%	-0.16%	-7.03%	1.38%	-	-
Horiz. %	103.07%	91.19%	86.97%	94.10%	94.25%	101.38%	100.00%	-
EY	7.43	8.41	8.81	8.14	8.13	7.56	7.66	-0.50%
YoY %	-11.65%	-4.54%	8.23%	0.12%	7.54%	-1.31%	-	-
Horiz. %	97.00%	109.79%	115.01%	106.27%	106.14%	98.69%	100.00%	-
DY	6.72	9.72	5.19	6.42	6.26	5.66	6.08	1.68%
YoY %	-30.86%	87.28%	-19.16%	2.56%	10.60%	-6.91%	-	-
Horiz. %	110.53%	159.87%	85.36%	105.59%	102.96%	93.09%	100.00%	-
P/NAPS	1.21	1.13	1.03	1.26	1.37	1.43	1.29	-1.06%
YoY %	7.08%	9.71%	-18.25%	-8.03%	-4.20%	10.85%	-	-
Horiz. %	93.80%	87.60%	79.84%	97.67%	106.20%	110.85%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Price Multiplier on Announcement Date
Date	25/08/22	26/08/21	27/08/20	29/08/19	30/08/18	30/08/17	25/08/16	-
Price	8.84	8.45	7.46	8.57	9.96	9.46	7.90	-
P/RPS	2.33	1.96	1.62	1.89	2.34	2.18	1.74	4.98%
YoY %	18.88%	20.99%	-14.29%	-19.23%	7.34%	25.29%	-	-
Horiz. %	133.91%	112.64%	93.10%	108.62%	134.48%	125.29%	100.00%	-
P/EPS	13.84	12.40	11.27	11.86	13.61	12.99	12.66	1.49%
YoY %	11.61%	10.03%	-4.97%	-12.86%	4.77%	2.61%	-	-
Horiz. %	109.32%	97.95%	89.02%	93.68%	107.50%	102.61%	100.00%	-
EY	7.22	8.07	8.87	8.43	7.35	7.70	7.90	-1.48%
YoY %	-10.53%	-9.02%	5.22%	14.69%	-4.55%	-2.53%	-	-
Horiz. %	91.39%	102.15%	112.28%	106.71%	93.04%	97.47%	100.00%	-
DY	6.53	9.33	5.23	6.65	5.66	5.77	6.27	0.67%
YoY %	-30.01%	78.39%	-21.35%	17.49%	-1.91%	-7.97%	-	-
Horiz. %	104.15%	148.80%	83.41%	106.06%	90.27%	92.03%	100.00%	-
P/NAPS	1.25	1.17	1.02	1.21	1.51	1.40	1.25	0.00%
YoY %	6.84%	14.71%	-15.70%	-19.87%	7.86%	12.00%	-	-
Horiz. %	100.00%	93.60%	81.60%	96.80%	120.80%	112.00%	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 - 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

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

YTLPOWR

YTL POWER INTERNATIONAL BHD

483

MYEG

MY E.G. SERVICES BHD

367

PTRANS

PERAK TRANSIT BERHAD

343

MPI

MALAYSIAN PACIFIC INDUSTRIES

336

YTL

YTL CORPORATION BHD

323

HLIND

HONG LEONG INDUSTRIES BHD

316

CAPITALA

CAPITAL A BERHAD

252

SAPNRG

SAPURA ENERGY BERHAD

206

TOPGLOV

TOP GLOVE CORPORATION BHD

205

Daily Stocks

HSI-CVZ

0.175

+0.005

307,435,200

MYEG

0.91

-0.005

214,978,300

HSI-HUS

0.085

-0.005

205,959,100

INIX-OR

0.02

0.00

141,839,900

BPURI

0.075

0.00

98,691,600

TWL

0.03

0.00

93,648,100

EDUSPEC-OR

0.005

0.00

75,002,700

TOPGLOV

0.885

+0.055

68,117,900

CAPITALA

0.79

+0.055

66,923,500

YTL

3.20

+0.17

62,897,000

More active Stocks

APOLLO

6.99

+0.50

174,100

MPI

30.00

+0.50

78,800

HUMEIND-LA

3.88

+0.38

9,800

YTLPOWR

4.79

+0.37

56,658,400

CHINHIN

5.30

+0.30

239,300

KLK

23.20

+0.20

3,025,900

YTLPOWR-C30

1.76

+0.20

3,000

HSI-CXD

1.27

+0.18

610,000

YTLPOWR-C36

1.00

+0.175

586,200

YTL

3.20

+0.17

62,897,000

More gainer Stocks

HSI-HS6

0.815

-0.395

300,000

DLADY

33.82

-0.38

19,500

NESTLE

126.90

-0.30

131,200

AIRPORT

9.94

-0.26

5,042,300

HSI-HS4

0.245

-0.235

31,200

HSI-HUZ

0.50

-0.22

50,500

KLCC

7.52

-0.19

38,700

ORIENT

6.97

-0.18

1,220,900

HSI-HS3

0.43

-0.175

14,100

MALPAC

0.905

-0.125

5,000

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