[MAYBANK] YoY TTM Result on 31-Dec-2020 [#4]

Stock

[MAYBANK] MALAYAN BANKING BHD

Announcement Date

25-Feb-2021

Admission Sponsor

Sponsor

Financial Year

31-Dec-2020

Quarter

31-Dec-2020 [#4]

Profit Trend

QoQ- -12.33%

YoY- -20.94%

Quarter Report

Maybank Group FS - December 2020 (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
TTM Result
Revenue	64,060,169	51,041,391	45,959,390	51,013,933	52,844,964	47,319,853	45,580,310	5.83%
YoY %	25.51%	11.06%	-9.91%	-3.46%	11.68%	3.82%	-	-
Horiz. %	140.54%	111.98%	100.83%	111.92%	115.94%	103.82%	100.00%	-
PBT	12,531,601	12,153,266	10,886,595	8,656,956	11,013,880	10,901,346	10,098,096	3.66%
YoY %	3.11%	11.64%	25.76%	-21.40%	1.03%	7.95%	-	-
Horiz. %	124.10%	120.35%	107.81%	85.73%	109.07%	107.95%	100.00%	-
Tax	-2,916,739	-3,780,264	-2,565,080	-1,937,877	-2,538,231	-2,545,410	-2,301,222	4.02%
YoY %	22.84%	-47.37%	-32.37%	23.65%	0.28%	-10.61%	-	-
Horiz. %	126.75%	164.27%	111.47%	84.21%	110.30%	110.61%	100.00%	-
NP	9,614,862	8,373,002	8,321,515	6,719,079	8,475,649	8,355,936	7,796,874	3.55%
YoY %	14.83%	0.62%	23.85%	-20.72%	1.43%	7.17%	-	-
Horiz. %	123.32%	107.39%	106.73%	86.18%	108.71%	107.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	9,349,780	8,234,949	8,096,229	6,481,219	8,198,074	8,113,260	7,520,542	3.69%
YoY %	13.54%	1.71%	24.92%	-20.94%	1.05%	7.88%	-	-
Horiz. %	124.32%	109.50%	107.65%	86.18%	109.01%	107.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.28%	31.10%	23.56%	22.39%	23.05%	23.35%	22.79%	-
YoY %	-25.14%	32.00%	5.23%	-2.86%	-1.28%	2.46%	-	-
Horiz. %	102.15%	136.46%	103.38%	98.24%	101.14%	102.46%	100.00%	-
Total Cost	54,445,307	42,668,389	37,637,875	44,294,854	44,369,315	38,963,917	37,783,436	6.27%
YoY %	27.60%	13.37%	-15.03%	-0.17%	13.87%	3.12%	-	-
Horiz. %	144.10%	112.93%	99.61%	117.23%	117.43%	103.12%	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	7,234,370	6,967,841	6,784,472	5,845,508	7,162,525	6,265,953	5,798,732	3.75%
YoY %	3.83%	2.70%	16.06%	-18.39%	14.31%	8.06%	-	-
Horiz. %	124.76%	120.16%	117.00%	100.81%	123.52%	108.06%	100.00%	-
Div Payout %	77.37%	84.61%	83.80%	90.19%	87.37%	77.23%	77.11%	-
YoY %	-8.56%	0.97%	-7.09%	3.23%	13.13%	0.16%	-	-
Horiz. %	100.34%	109.73%	108.68%	116.96%	113.31%	100.16%	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	15.01%	16.40%	18.11%	13.17%	16.04%	17.66%	17.11%	-
YoY %	-8.48%	-9.44%	37.51%	-17.89%	-9.17%	3.21%	-	-
Horiz. %	87.73%	95.85%	105.84%	76.97%	93.75%	103.21%	100.00%	-
ROE	9.88%	9.58%	9.44%	7.68%	10.05%	10.77%	10.38%	-
YoY %	3.13%	1.48%	22.92%	-23.58%	-6.69%	3.76%	-	-
Horiz. %	95.18%	92.29%	90.94%	73.99%	96.82%	103.76%	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	531.17	423.44	387.03	453.81	470.09	428.25	426.03	3.74%
YoY %	25.44%	9.41%	-14.72%	-3.46%	9.77%	0.52%	-	-
Horiz. %	124.68%	99.39%	90.85%	106.52%	110.34%	100.52%	100.00%	-
EPS	77.53	68.32	68.18	57.66	72.93	73.43	70.29	1.64%
YoY %	13.48%	0.21%	18.24%	-20.94%	-0.68%	4.47%	-	-
Horiz. %	110.30%	97.20%	97.00%	82.03%	103.76%	104.47%	100.00%	-
DPS	60.00	58.00	57.13	52.00	64.00	57.00	54.20	1.70%
YoY %	3.45%	1.52%	9.87%	-18.75%	12.28%	5.17%	-	-
Horiz. %	110.70%	107.01%	105.41%	95.94%	118.08%	105.17%	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 - 11,241,361
RPS	530.99	423.08	380.95	422.85	438.03	392.23	377.81	5.83%
YoY %	25.51%	11.06%	-9.91%	-3.47%	11.68%	3.82%	-	-
Horiz. %	140.54%	111.98%	100.83%	111.92%	115.94%	103.82%	100.00%	-
EPS	77.50	68.26	67.11	53.72	67.95	67.25	62.34	3.69%
YoY %	13.54%	1.71%	24.93%	-20.94%	1.04%	7.88%	-	-
Horiz. %	124.32%	109.50%	107.65%	86.17%	109.00%	107.88%	100.00%	-
DPS	59.97	57.76	56.24	48.45	59.37	51.94	48.07	3.75%
YoY %	3.83%	2.70%	16.08%	-18.39%	14.30%	8.05%	-	-
Horiz. %	124.76%	120.16%	117.00%	100.79%	123.51%	108.05%	100.00%	-
NAPS	7.8448	7.1249	7.1107	6.9988	6.7613	6.2441	6.0029	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	1.67	2.05	2.14	1.86	1.84	2.22	2.30	-5.19%
YoY %	-18.54%	-4.21%	15.05%	1.09%	-17.12%	-3.48%	-	-
Horiz. %	72.61%	89.13%	93.04%	80.87%	80.00%	96.52%	100.00%	-
P/EPS	11.47	12.73	12.17	14.67	11.85	12.94	13.94	-3.19%
YoY %	-9.90%	4.60%	-17.04%	23.80%	-8.42%	-7.17%	-	-
Horiz. %	82.28%	91.32%	87.30%	105.24%	85.01%	92.83%	100.00%	-
EY	8.72	7.85	8.21	6.82	8.44	7.73	7.17	3.31%
YoY %	11.08%	-4.38%	20.38%	-19.19%	9.18%	7.81%	-	-
Horiz. %	121.62%	109.48%	114.50%	95.12%	117.71%	107.81%	100.00%	-
DY	6.75	6.67	6.88	6.15	7.41	6.00	5.53	3.37%
YoY %	1.20%	-3.05%	11.87%	-17.00%	23.50%	8.50%	-	-
Horiz. %	122.06%	120.61%	124.41%	111.21%	134.00%	108.50%	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	8.70	8.09	8.52	9.55	10.46	-
P/RPS	1.79	2.07	2.25	1.78	1.81	2.23	2.46	-5.15%
YoY %	-13.53%	-8.00%	26.40%	-1.66%	-18.83%	-9.35%	-	-
Horiz. %	72.76%	84.15%	91.46%	72.36%	73.58%	90.65%	100.00%	-
P/EPS	12.27	12.81	12.76	14.03	11.68	13.01	14.88	-3.16%
YoY %	-4.22%	0.39%	-9.05%	20.12%	-10.22%	-12.57%	-	-
Horiz. %	82.46%	86.09%	85.75%	94.29%	78.49%	87.43%	100.00%	-
EY	8.15	7.81	7.84	7.13	8.56	7.69	6.72	3.26%
YoY %	4.35%	-0.38%	9.96%	-16.71%	11.31%	14.43%	-	-
Horiz. %	121.28%	116.22%	116.67%	106.10%	127.38%	114.43%	100.00%	-
DY	6.31	6.63	6.57	6.43	7.51	5.97	5.18	3.34%
YoY %	-4.83%	0.91%	2.18%	-14.38%	25.80%	15.25%	-	-
Horiz. %	121.81%	127.99%	126.83%	124.13%	144.98%	115.25%	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