[MAYBANK] YoY TTM Result on 31-Mar-2022 [#1]

Stock

[MAYBANK] MALAYAN BANKING BHD

Announcement Date

26-May-2022

Admission Sponsor

Sponsor

Financial Year

31-Dec-2022

Quarter

31-Mar-2022 [#1]

Profit Trend

QoQ- -4.29%

YoY- 13.56%

Quarter Report

Maybank Group FS - March 2022 (Bursa).pdf

Latest QR

Upcoming QR

MAYBANK's Result

MAYBANK's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
TTM Result
Revenue	67,627,108	53,914,214	45,649,018	50,007,731	53,092,264	48,780,993	45,817,576	6.69%
YoY %	25.43%	18.11%	-8.72%	-5.81%	8.84%	6.47%	-	-
Horiz. %	147.60%	117.67%	99.63%	109.15%	115.88%	106.47%	100.00%	-
PBT	12,918,154	12,236,790	10,687,417	9,030,705	11,361,203	10,795,109	10,405,694	3.66%
YoY %	5.57%	14.50%	18.35%	-20.51%	5.24%	3.74%	-	-
Horiz. %	124.15%	117.60%	102.71%	86.79%	109.18%	103.74%	100.00%	-
Tax	-3,039,849	-3,617,780	-2,707,197	-1,925,635	-2,718,479	-2,463,844	-2,454,436	3.62%
YoY %	15.97%	-33.64%	-40.59%	29.16%	-10.33%	-0.38%	-	-
Horiz. %	123.85%	147.40%	110.30%	78.46%	110.76%	100.38%	100.00%	-
NP	9,878,305	8,619,010	7,980,220	7,105,070	8,642,724	8,331,265	7,951,258	3.67%
YoY %	14.61%	8.00%	12.32%	-17.79%	3.74%	4.78%	-	-
Horiz. %	124.24%	108.40%	100.36%	89.36%	108.70%	104.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	9,572,847	8,455,461	7,748,992	6,823,699	8,438,460	8,051,488	7,688,781	3.71%
YoY %	13.21%	9.12%	13.56%	-19.14%	4.81%	4.72%	-	-
Horiz. %	124.50%	109.97%	100.78%	88.75%	109.75%	104.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.53%	29.56%	25.33%	21.32%	23.93%	22.82%	23.59%	-
YoY %	-20.40%	16.70%	18.81%	-10.91%	4.86%	-3.26%	-	-
Horiz. %	99.75%	125.31%	107.38%	90.38%	101.44%	96.74%	100.00%	-
Total Cost	57,748,803	45,295,204	37,668,798	42,902,661	44,449,540	40,449,728	37,866,318	7.28%
YoY %	27.49%	20.25%	-12.20%	-3.48%	9.89%	6.82%	-	-
Horiz. %	152.51%	119.62%	99.48%	113.30%	117.39%	106.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	93,748,862	85,878,424	83,815,975	83,826,660	77,985,822	78,200,815	72,802,528	4.30%
YoY %	9.16%	2.46%	-0.01%	7.49%	-0.27%	7.41%	-	-
Horiz. %	128.77%	117.96%	115.13%	115.14%	107.12%	107.41%	100.00%	-

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	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 %	75.57%	82.41%	87.55%	85.66%	84.88%	77.82%	75.42%	-
YoY %	-8.30%	-5.87%	2.21%	0.92%	9.07%	3.18%	-	-
Horiz. %	100.20%	109.27%	116.08%	113.58%	112.54%	103.18%	100.00%	-

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Equity
Net Worth	93,748,862	85,878,424	83,815,975	83,826,660	77,985,822	78,200,815	72,802,528	4.30%
YoY %	9.16%	2.46%	-0.01%	7.49%	-0.27%	7.41%	-	-
Horiz. %	128.77%	117.96%	115.13%	115.14%	107.12%	107.41%	100.00%	-
NOSH	12,066,952	12,054,127	11,878,513	11,413,994	11,241,361	11,049,682	10,906,379	1.69%
YoY %	0.11%	1.48%	4.07%	1.54%	1.73%	1.31%	-	-
Horiz. %	110.64%	110.52%	108.91%	104.65%	103.07%	101.31%	100.00%	-

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Ratio Analysis
NP Margin	14.61%	15.99%	17.48%	14.21%	16.28%	17.08%	17.35%	-
YoY %	-8.63%	-8.52%	23.01%	-12.71%	-4.68%	-1.56%	-	-
Horiz. %	84.21%	92.16%	100.75%	81.90%	93.83%	98.44%	100.00%	-
ROE	10.21%	9.85%	9.25%	8.14%	10.82%	10.30%	10.56%	-
YoY %	3.65%	6.49%	13.64%	-24.77%	5.05%	-2.46%	-	-
Horiz. %	96.69%	93.28%	87.59%	77.08%	102.46%	97.54%	100.00%	-

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Per Share
RPS	560.54	447.27	384.30	438.13	472.29	441.47	422.67	4.81%
YoY %	25.32%	16.39%	-12.29%	-7.23%	6.98%	4.45%	-	-
Horiz. %	132.62%	105.82%	90.92%	103.66%	111.74%	104.45%	100.00%	-
EPS	79.35	70.15	65.24	59.78	75.07	72.87	70.93	1.88%
YoY %	13.11%	7.53%	9.13%	-20.37%	3.02%	2.74%	-	-
Horiz. %	111.87%	98.90%	91.98%	84.28%	105.84%	102.74%	100.00%	-
DPS	60.00	58.00	57.12	52.00	64.00	57.00	53.49	1.93%
YoY %	3.45%	1.54%	9.85%	-18.75%	12.28%	6.56%	-	-
Horiz. %	112.17%	108.43%	106.79%	97.21%	119.65%	106.56%	100.00%	-
NAPS	7.7705	7.1244	7.0561	7.3442	6.9374	7.0772	6.716	2.45%
YoY %	9.07%	0.97%	-3.92%	5.86%	-1.98%	5.38%	-	-
Horiz. %	115.70%	106.08%	105.06%	109.35%	103.30%	105.38%	100.00%	-

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Adjusted Per Share Value based on latest NOSH - 11,878,513
RPS	560.56	446.89	378.38	414.51	440.08	404.34	379.78	6.69%
YoY %	25.44%	18.11%	-8.72%	-5.81%	8.84%	6.47%	-	-
Horiz. %	147.60%	117.67%	99.63%	109.14%	115.88%	106.47%	100.00%	-
EPS	79.35	70.09	64.23	56.56	69.95	66.74	63.73	3.71%
YoY %	13.21%	9.12%	13.56%	-19.14%	4.81%	4.72%	-	-
Horiz. %	124.51%	109.98%	100.78%	88.75%	109.76%	104.72%	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	7.7708	7.1184	6.9474	6.9483	6.4642	6.482	6.0345	4.30%
YoY %	9.16%	2.46%	-0.01%	7.49%	-0.27%	7.42%	-	-
Horiz. %	128.77%	117.96%	115.13%	115.14%	107.12%	107.42%	100.00%	-

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/03/24	31/03/23	31/03/22	31/03/21	31/03/20	29/03/19	30/03/18	-
Price	9.69	8.57	8.94	8.25	7.45	9.27	10.60	-
P/RPS	1.73	1.92	2.33	1.88	1.58	2.10	2.51	-6.00%
YoY %	-9.90%	-17.60%	23.94%	18.99%	-24.76%	-16.33%	-	-
Horiz. %	68.92%	76.49%	92.83%	74.90%	62.95%	83.67%	100.00%	-
P/EPS	12.21	12.22	13.70	13.80	9.92	12.72	14.94	-3.30%
YoY %	-0.08%	-10.80%	-0.72%	39.11%	-22.01%	-14.86%	-	-
Horiz. %	81.73%	81.79%	91.70%	92.37%	66.40%	85.14%	100.00%	-
EY	8.19	8.19	7.30	7.25	10.08	7.86	6.69	3.42%
YoY %	0.00%	12.19%	0.69%	-28.08%	28.24%	17.49%	-	-
Horiz. %	122.42%	122.42%	109.12%	108.37%	150.67%	117.49%	100.00%	-
DY	6.19	6.77	6.39	6.30	8.59	6.15	5.05	3.44%
YoY %	-8.57%	5.95%	1.43%	-26.66%	39.67%	21.78%	-	-
Horiz. %	122.57%	134.06%	126.53%	124.75%	170.10%	121.78%	100.00%	-
P/NAPS	1.25	1.20	1.27	1.12	1.07	1.31	1.58	-3.82%
YoY %	4.17%	-5.51%	13.39%	4.67%	-18.32%	-17.09%	-	-
Horiz. %	79.11%	75.95%	80.38%	70.89%	67.72%	82.91%	100.00%	-

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Price Multiplier on Announcement Date
Date	24/05/24	24/05/23	26/05/22	27/05/21	21/05/20	30/05/19	28/05/18	-
Price	9.98	8.56	8.98	8.33	7.51	9.01	10.00	-
P/RPS	1.78	1.91	2.34	1.90	1.59	2.04	2.37	-4.65%
YoY %	-6.81%	-18.38%	23.16%	19.50%	-22.06%	-13.92%	-	-
Horiz. %	75.11%	80.59%	98.73%	80.17%	67.09%	86.08%	100.00%	-
P/EPS	12.58	12.20	13.77	13.93	10.00	12.37	14.10	-1.88%
YoY %	3.11%	-11.40%	-1.15%	39.30%	-19.16%	-12.27%	-	-
Horiz. %	89.22%	86.52%	97.66%	98.79%	70.92%	87.73%	100.00%	-
EY	7.95	8.19	7.26	7.18	10.00	8.09	7.09	1.92%
YoY %	-2.93%	12.81%	1.11%	-28.20%	23.61%	14.10%	-	-
Horiz. %	112.13%	115.51%	102.40%	101.27%	141.04%	114.10%	100.00%	-
DY	6.01	6.78	6.36	6.24	8.52	6.33	5.35	1.95%
YoY %	-11.36%	6.60%	1.92%	-26.76%	34.60%	18.32%	-	-
Horiz. %	112.34%	126.73%	118.88%	116.64%	159.25%	118.32%	100.00%	-
P/NAPS	1.28	1.20	1.27	1.13	1.08	1.27	1.49	-2.49%
YoY %	6.67%	-5.51%	12.39%	4.63%	-14.96%	-14.77%	-	-
Horiz. %	85.91%	80.54%	85.23%	75.84%	72.48%	85.23%	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