[MAYBANK] YoY TTM Result on 31-Mar-2019 [#1]

Stock

[MAYBANK] MALAYAN BANKING BHD

Announcement Date

30-May-2019

Admission Sponsor

Sponsor

Financial Year

31-Dec-2019

Quarter

31-Mar-2019 [#1]

Profit Trend

QoQ- -0.76%

YoY- 4.72%

Quarter Report

Maybank Group FS - Mar 2019 (Bursa).pdf

Latest QR

Upcoming QR

MAYBANK's Result

MAYBANK's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
TTM Result
Revenue	45,649,018	50,007,731	53,092,264	48,780,993	45,817,576	44,753,568	42,554,416	1.17%
YoY %	-8.72%	-5.81%	8.84%	6.47%	2.38%	5.17%	-	-
Horiz. %	107.27%	117.51%	124.76%	114.63%	107.67%	105.17%	100.00%	-
PBT	10,687,417	9,030,705	11,361,203	10,795,109	10,405,694	9,162,175	8,840,880	3.21%
YoY %	18.35%	-20.51%	5.24%	3.74%	13.57%	3.63%	-	-
Horiz. %	120.89%	102.15%	128.51%	122.10%	117.70%	103.63%	100.00%	-
Tax	-2,707,197	-1,925,635	-2,718,479	-2,463,844	-2,454,436	-1,904,080	-2,115,600	4.19%
YoY %	-40.59%	29.16%	-10.33%	-0.38%	-28.90%	10.00%	-	-
Horiz. %	127.96%	91.02%	128.50%	116.46%	116.02%	90.00%	100.00%	-
NP	7,980,220	7,105,070	8,642,724	8,331,265	7,951,258	7,258,095	6,725,280	2.89%
YoY %	12.32%	-17.79%	3.74%	4.78%	9.55%	7.92%	-	-
Horiz. %	118.66%	105.65%	128.51%	123.88%	118.23%	107.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	7,748,992	6,823,699	8,438,460	8,051,488	7,688,781	7,019,038	6,562,305	2.80%
YoY %	13.56%	-19.14%	4.81%	4.72%	9.54%	6.96%	-	-
Horiz. %	118.08%	103.98%	128.59%	122.69%	117.17%	106.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.33%	21.32%	23.93%	22.82%	23.59%	20.78%	23.93%	-
YoY %	18.81%	-10.91%	4.86%	-3.26%	13.52%	-13.16%	-	-
Horiz. %	105.85%	89.09%	100.00%	95.36%	98.58%	86.84%	100.00%	-
Total Cost	37,668,798	42,902,661	44,449,540	40,449,728	37,866,318	37,495,473	35,829,136	0.83%
YoY %	-12.20%	-3.48%	9.89%	6.82%	0.99%	4.65%	-	-
Horiz. %	105.13%	119.74%	124.06%	112.90%	105.69%	104.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	83,815,975	83,826,660	77,985,822	78,200,815	72,802,528	70,457,936	61,977,906	5.15%
YoY %	-0.01%	7.49%	-0.27%	7.41%	3.33%	13.68%	-	-
Horiz. %	135.24%	135.25%	125.83%	126.18%	117.47%	113.68%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Dividend
Div	6,784,472	5,845,508	7,162,525	6,265,953	5,798,732	5,225,070	5,170,805	4.62%
YoY %	16.06%	-18.39%	14.31%	8.06%	10.98%	1.05%	-	-
Horiz. %	131.21%	113.05%	138.52%	121.18%	112.14%	101.05%	100.00%	-
Div Payout %	87.55%	85.66%	84.88%	77.82%	75.42%	74.44%	78.80%	-
YoY %	2.21%	0.92%	9.07%	3.18%	1.32%	-5.53%	-	-
Horiz. %	111.10%	108.71%	107.72%	98.76%	95.71%	94.47%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Equity
Net Worth	83,815,975	83,826,660	77,985,822	78,200,815	72,802,528	70,457,936	61,977,906	5.15%
YoY %	-0.01%	7.49%	-0.27%	7.41%	3.33%	13.68%	-	-
Horiz. %	135.24%	135.25%	125.83%	126.18%	117.47%	113.68%	100.00%	-
NOSH	11,878,513	11,413,994	11,241,361	11,049,682	10,906,379	10,178,105	9,745,566	3.35%
YoY %	4.07%	1.54%	1.73%	1.31%	7.16%	4.44%	-	-
Horiz. %	121.89%	117.12%	115.35%	113.38%	111.91%	104.44%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Ratio Analysis
NP Margin	17.48%	14.21%	16.28%	17.08%	17.35%	16.22%	15.80%	-
YoY %	23.01%	-12.71%	-4.68%	-1.56%	6.97%	2.66%	-	-
Horiz. %	110.63%	89.94%	103.04%	108.10%	109.81%	102.66%	100.00%	-
ROE	9.25%	8.14%	10.82%	10.30%	10.56%	9.96%	10.59%	-
YoY %	13.64%	-24.77%	5.05%	-2.46%	6.02%	-5.95%	-	-
Horiz. %	87.35%	76.86%	102.17%	97.26%	99.72%	94.05%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Per Share
RPS	384.30	438.13	472.29	441.47	422.67	439.70	436.65	-2.10%
YoY %	-12.29%	-7.23%	6.98%	4.45%	-3.87%	0.70%	-	-
Horiz. %	88.01%	100.34%	108.16%	101.10%	96.80%	100.70%	100.00%	-
EPS	65.24	59.78	75.07	72.87	70.93	68.96	67.34	-0.52%
YoY %	9.13%	-20.37%	3.02%	2.74%	2.86%	2.41%	-	-
Horiz. %	96.88%	88.77%	111.48%	108.21%	105.33%	102.41%	100.00%	-
DPS	57.12	52.00	64.00	57.00	53.49	51.34	53.06	1.23%
YoY %	9.85%	-18.75%	12.28%	6.56%	4.19%	-3.24%	-	-
Horiz. %	107.65%	98.00%	120.62%	107.43%	100.81%	96.76%	100.00%	-
NAPS	7.0561	7.3442	6.9374	7.0772	6.716	6.9225	6.3596	1.74%
YoY %	-3.92%	5.86%	-1.98%	5.38%	-2.98%	8.85%	-	-
Horiz. %	110.95%	115.48%	109.09%	111.28%	105.60%	108.85%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Adjusted Per Share Value based on latest NOSH - 11,049,682
RPS	378.38	414.51	440.08	404.34	379.78	370.96	352.73	1.17%
YoY %	-8.72%	-5.81%	8.84%	6.47%	2.38%	5.17%	-	-
Horiz. %	107.27%	117.51%	124.76%	114.63%	107.67%	105.17%	100.00%	-
EPS	64.23	56.56	69.95	66.74	63.73	58.18	54.39	2.80%
YoY %	13.56%	-19.14%	4.81%	4.72%	9.54%	6.97%	-	-
Horiz. %	118.09%	103.99%	128.61%	122.71%	117.17%	106.97%	100.00%	-
DPS	56.24	48.45	59.37	51.94	48.07	43.31	42.86	4.63%
YoY %	16.08%	-18.39%	14.30%	8.05%	10.99%	1.05%	-	-
Horiz. %	131.22%	113.04%	138.52%	121.19%	112.16%	101.05%	100.00%	-
NAPS	6.9474	6.9483	6.4642	6.482	6.0345	5.8402	5.1373	5.15%
YoY %	-0.01%	7.49%	-0.27%	7.42%	3.33%	13.68%	-	-
Horiz. %	135.23%	135.25%	125.83%	126.18%	117.46%	113.68%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/22	31/03/21	31/03/20	29/03/19	30/03/18	31/03/17	31/03/16	-
Price	8.94	8.25	7.45	9.27	10.60	8.92	9.02	-
P/RPS	2.33	1.88	1.58	2.10	2.51	2.03	2.07	1.99%
YoY %	23.94%	18.99%	-24.76%	-16.33%	23.65%	-1.93%	-	-
Horiz. %	112.56%	90.82%	76.33%	101.45%	121.26%	98.07%	100.00%	-
P/EPS	13.70	13.80	9.92	12.72	14.94	12.93	13.40	0.36%
YoY %	-0.72%	39.11%	-22.01%	-14.86%	15.55%	-3.51%	-	-
Horiz. %	102.24%	102.99%	74.03%	94.93%	111.49%	96.49%	100.00%	-
EY	7.30	7.25	10.08	7.86	6.69	7.73	7.47	-0.38%
YoY %	0.69%	-28.08%	28.24%	17.49%	-13.45%	3.48%	-	-
Horiz. %	97.72%	97.05%	134.94%	105.22%	89.56%	103.48%	100.00%	-
DY	6.39	6.30	8.59	6.15	5.05	5.76	5.88	1.39%
YoY %	1.43%	-26.66%	39.67%	21.78%	-12.33%	-2.04%	-	-
Horiz. %	108.67%	107.14%	146.09%	104.59%	85.88%	97.96%	100.00%	-
P/NAPS	1.27	1.12	1.07	1.31	1.58	1.29	1.42	-1.84%
YoY %	13.39%	4.67%	-18.32%	-17.09%	22.48%	-9.15%	-	-
Horiz. %	89.44%	78.87%	75.35%	92.25%	111.27%	90.85%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Price Multiplier on Announcement Date
Date	26/05/22	27/05/21	21/05/20	30/05/19	28/05/18	25/05/17	27/05/16	-
Price	8.98	8.33	7.51	9.01	10.00	9.39	8.27	-
P/RPS	2.34	1.90	1.59	2.04	2.37	2.14	1.89	3.62%
YoY %	23.16%	19.50%	-22.06%	-13.92%	10.75%	13.23%	-	-
Horiz. %	123.81%	100.53%	84.13%	107.94%	125.40%	113.23%	100.00%	-
P/EPS	13.77	13.93	10.00	12.37	14.10	13.62	12.28	1.92%
YoY %	-1.15%	39.30%	-19.16%	-12.27%	3.52%	10.91%	-	-
Horiz. %	112.13%	113.44%	81.43%	100.73%	114.82%	110.91%	100.00%	-
EY	7.26	7.18	10.00	8.09	7.09	7.34	8.14	-1.88%
YoY %	1.11%	-28.20%	23.61%	14.10%	-3.41%	-9.83%	-	-
Horiz. %	89.19%	88.21%	122.85%	99.39%	87.10%	90.17%	100.00%	-
DY	6.36	6.24	8.52	6.33	5.35	5.47	6.42	-0.15%
YoY %	1.92%	-26.76%	34.60%	18.32%	-2.19%	-14.80%	-	-
Horiz. %	99.07%	97.20%	132.71%	98.60%	83.33%	85.20%	100.00%	-
P/NAPS	1.27	1.13	1.08	1.27	1.49	1.36	1.30	-0.38%
YoY %	12.39%	4.63%	-14.96%	-14.77%	9.56%	4.62%	-	-
Horiz. %	97.69%	86.92%	83.08%	97.69%	114.62%	104.62%	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