[MAYBANK] QoQ TTM Result on 30-Jun-2021 [#2]

Stock

[MAYBANK] MALAYAN BANKING BHD

Announcement Date

26-Aug-2021

Admission Sponsor

Sponsor

Financial Year

31-Dec-2021

Quarter

30-Jun-2021 [#2]

Profit Trend

QoQ- 14.96%

YoY- 5.45%

Quarter Report

Maybank Group FS - June 2021 (Bursa).pdf

Latest QR

Upcoming QR

MAYBANK's Result

MAYBANK's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	CAGR
TTM Result
Revenue	45,649,018	45,959,390	46,946,704	49,555,536	50,007,731	51,013,933	51,750,148	-8.02%
YoY %	-0.68%	-2.10%	-5.26%	-0.90%	-1.97%	-1.42%	-	-
Horiz. %	88.21%	88.81%	90.72%	95.76%	96.63%	98.58%	100.00%	-
PBT	10,687,417	10,886,595	10,158,532	10,501,010	9,030,705	8,656,956	9,928,430	5.03%
YoY %	-1.83%	7.17%	-3.26%	16.28%	4.32%	-12.81%	-	-
Horiz. %	107.64%	109.65%	102.32%	105.77%	90.96%	87.19%	100.00%	-
Tax	-2,707,197	-2,565,080	-2,318,674	-2,389,534	-1,925,635	-1,937,877	-2,282,427	12.06%
YoY %	-5.54%	-10.63%	2.97%	-24.09%	0.63%	15.10%	-	-
Horiz. %	118.61%	112.38%	101.59%	104.69%	84.37%	84.90%	100.00%	-
NP	7,980,220	8,321,515	7,839,858	8,111,476	7,105,070	6,719,079	7,646,003	2.89%
YoY %	-4.10%	6.14%	-3.35%	14.16%	5.74%	-12.12%	-	-
Horiz. %	104.37%	108.83%	102.54%	106.09%	92.93%	87.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	7,748,992	8,096,229	7,576,763	7,844,493	6,823,699	6,481,219	7,392,944	3.18%
YoY %	-4.29%	6.86%	-3.41%	14.96%	5.28%	-12.33%	-	-
Horiz. %	104.82%	109.51%	102.49%	106.11%	92.30%	87.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.33%	23.56%	22.82%	22.76%	21.32%	22.39%	22.99%	-
YoY %	7.51%	3.24%	0.26%	6.75%	-4.78%	-2.61%	-	-
Horiz. %	110.18%	102.48%	99.26%	99.00%	92.74%	97.39%	100.00%	-
Total Cost	37,668,798	37,637,875	39,106,846	41,444,060	42,902,661	44,294,854	44,104,145	-9.98%
YoY %	0.08%	-3.76%	-5.64%	-3.40%	-3.14%	0.43%	-	-
Horiz. %	85.41%	85.34%	88.67%	93.97%	97.28%	100.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	83,815,975	85,785,748	83,885,667	82,869,597	83,826,660	84,436,116	83,289,500	0.42%
YoY %	-2.30%	2.27%	1.23%	-1.14%	-0.72%	1.38%	-	-
Horiz. %	100.63%	103.00%	100.72%	99.50%	100.64%	101.38%	100.00%	-

	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	CAGR
Dividend
Div	6,784,472	6,784,472	7,549,914	9,067,498	5,845,508	5,845,508	5,901,714	9.74%
YoY %	0.00%	-10.14%	-16.74%	55.12%	0.00%	-0.95%	-	-
Horiz. %	114.96%	114.96%	127.93%	153.64%	99.05%	99.05%	100.00%	-
Div Payout %	87.55%	83.80%	99.65%	115.59%	85.66%	90.19%	79.83%	-
YoY %	4.47%	-15.91%	-13.79%	34.94%	-5.02%	12.98%	-	-
Horiz. %	109.67%	104.97%	124.83%	144.80%	107.30%	112.98%	100.00%	-

	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	CAGR
Equity
Net Worth	83,815,975	85,785,748	83,885,667	82,869,597	83,826,660	84,436,116	83,289,500	0.42%
YoY %	-2.30%	2.27%	1.23%	-1.14%	-0.72%	1.38%	-	-
Horiz. %	100.63%	103.00%	100.72%	99.50%	100.64%	101.38%	100.00%	-
NOSH	11,878,513	11,878,513	11,693,337	11,693,337	11,413,994	11,241,361	11,241,361	3.74%
YoY %	0.00%	1.58%	0.00%	2.45%	1.54%	0.00%	-	-
Horiz. %	105.67%	105.67%	104.02%	104.02%	101.54%	100.00%	100.00%	-

	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	CAGR
Ratio Analysis
NP Margin	17.48%	18.11%	16.70%	16.37%	14.21%	13.17%	14.77%	-
YoY %	-3.48%	8.44%	2.02%	15.20%	7.90%	-10.83%	-	-
Horiz. %	118.35%	122.61%	113.07%	110.83%	96.21%	89.17%	100.00%	-
ROE	9.25%	9.44%	9.03%	9.47%	8.14%	7.68%	8.88%	-
YoY %	-2.01%	4.54%	-4.65%	16.34%	5.99%	-13.51%	-	-
Horiz. %	104.17%	106.31%	101.69%	106.64%	91.67%	86.49%	100.00%	-

	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	CAGR
Per Share
RPS	384.30	387.03	401.48	430.65	438.13	453.81	460.35	-11.35%
YoY %	-0.71%	-3.60%	-6.77%	-1.71%	-3.46%	-1.42%	-	-
Horiz. %	83.48%	84.07%	87.21%	93.55%	95.17%	98.58%	100.00%	-
EPS	65.24	68.18	64.80	68.17	59.78	57.66	65.77	-0.53%
YoY %	-4.31%	5.22%	-4.94%	14.03%	3.68%	-12.33%	-	-
Horiz. %	99.19%	103.66%	98.53%	103.65%	90.89%	87.67%	100.00%	-
DPS	57.12	57.13	64.57	78.80	52.00	52.00	52.50	5.78%
YoY %	-0.02%	-11.52%	-18.06%	51.54%	0.00%	-0.95%	-	-
Horiz. %	108.80%	108.82%	122.99%	150.10%	99.05%	99.05%	100.00%	-
NAPS	7.0561	7.2241	7.1738	7.2016	7.3442	7.5112	7.4092	-3.20%
YoY %	-2.33%	0.70%	-0.39%	-1.94%	-2.22%	1.38%	-	-
Horiz. %	95.23%	97.50%	96.82%	97.20%	99.12%	101.38%	100.00%	-

	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	CAGR
Adjusted Per Share Value based on latest NOSH - 11,693,337
RPS	378.30	380.87	389.05	410.67	414.42	422.76	428.86	-8.02%
YoY %	-0.67%	-2.10%	-5.26%	-0.90%	-1.97%	-1.42%	-	-
Horiz. %	88.21%	88.81%	90.72%	95.76%	96.63%	98.58%	100.00%	-
EPS	64.22	67.09	62.79	65.01	56.55	53.71	61.27	3.18%
YoY %	-4.28%	6.85%	-3.41%	14.96%	5.29%	-12.34%	-	-
Horiz. %	104.81%	109.50%	102.48%	106.10%	92.30%	87.66%	100.00%	-
DPS	56.22	56.22	62.57	75.14	48.44	48.44	48.91	9.74%
YoY %	0.00%	-10.15%	-16.73%	55.12%	0.00%	-0.96%	-	-
Horiz. %	114.95%	114.95%	127.93%	153.63%	99.04%	99.04%	100.00%	-
NAPS	6.9459	7.1091	6.9517	6.8675	6.9468	6.9973	6.9023	0.42%
YoY %	-2.30%	2.26%	1.23%	-1.14%	-0.72%	1.38%	-	-
Horiz. %	100.63%	103.00%	100.72%	99.50%	100.64%	101.38%	100.00%	-

	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	-
Price	8.94	8.30	8.05	8.11	8.25	8.46	7.22	-
P/RPS	2.33	2.14	2.01	1.88	1.88	1.86	1.57	30.13%
YoY %	8.88%	6.47%	6.91%	0.00%	1.08%	18.47%	-	-
Horiz. %	148.41%	136.31%	128.03%	119.75%	119.75%	118.47%	100.00%	-
P/EPS	13.70	12.17	12.42	11.90	13.80	14.67	10.98	15.91%
YoY %	12.57%	-2.01%	4.37%	-13.77%	-5.93%	33.61%	-	-
Horiz. %	124.77%	110.84%	113.11%	108.38%	125.68%	133.61%	100.00%	-
EY	7.30	8.21	8.05	8.41	7.25	6.82	9.11	-13.73%
YoY %	-11.08%	1.99%	-4.28%	16.00%	6.30%	-25.14%	-	-
Horiz. %	80.13%	90.12%	88.36%	92.32%	79.58%	74.86%	100.00%	-
DY	6.39	6.88	8.02	9.72	6.30	6.15	7.27	-8.24%
YoY %	-7.12%	-14.21%	-17.49%	54.29%	2.44%	-15.41%	-	-
Horiz. %	87.90%	94.64%	110.32%	133.70%	86.66%	84.59%	100.00%	-
P/NAPS	1.27	1.15	1.12	1.13	1.12	1.13	0.97	19.69%
YoY %	10.43%	2.68%	-0.88%	0.89%	-0.88%	16.49%	-	-
Horiz. %	130.93%	118.56%	115.46%	116.49%	115.46%	116.49%	100.00%	-

	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	CAGR
Price Multiplier on Announcement Date
Date	26/05/22	24/02/22	25/11/21	26/08/21	27/05/21	25/02/21	27/11/20	-
Price	8.98	8.70	8.11	8.45	8.33	8.09	8.29	-
P/RPS	2.34	2.25	2.02	1.96	1.90	1.78	1.80	19.13%
YoY %	4.00%	11.39%	3.06%	3.16%	6.74%	-1.11%	-	-
Horiz. %	130.00%	125.00%	112.22%	108.89%	105.56%	98.89%	100.00%	-
P/EPS	13.77	12.76	12.52	12.40	13.93	14.03	12.61	6.04%
YoY %	7.92%	1.92%	0.97%	-10.98%	-0.71%	11.26%	-	-
Horiz. %	109.20%	101.19%	99.29%	98.33%	110.47%	111.26%	100.00%	-
EY	7.26	7.84	7.99	8.07	7.18	7.13	7.93	-5.72%
YoY %	-7.40%	-1.88%	-0.99%	12.40%	0.70%	-10.09%	-	-
Horiz. %	91.55%	98.87%	100.76%	101.77%	90.54%	89.91%	100.00%	-
DY	6.36	6.57	7.96	9.33	6.24	6.43	6.33	0.31%
YoY %	-3.20%	-17.46%	-14.68%	49.52%	-2.95%	1.58%	-	-
Horiz. %	100.47%	103.79%	125.75%	147.39%	98.58%	101.58%	100.00%	-
P/NAPS	1.27	1.20	1.13	1.17	1.13	1.08	1.12	8.74%
YoY %	5.83%	6.19%	-3.42%	3.54%	4.63%	-3.57%	-	-
Horiz. %	113.39%	107.14%	100.89%	104.46%	100.89%	96.43%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 4 July 2024

MQ Trader

MQ Trading Signals

2024-07-05 12:10:00

EMA 5

5 Mins

BUY

2024-07-05 10:30:00

ADX

30 Mins

SELL

2024-07-05 09:40:00

ADX

5 Mins

SELL

2024-07-05 09:00:00

EMA 5

10 Mins

SELL

2024-07-05 09:00:00

TURTLE SYSTEM 20

10 Mins

SELL

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 >

PTRANS

PERAK TRANSIT BERHAD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

959

HLIND

HONG LEONG INDUSTRIES BHD

950

DNEX

DAGANG NEXCHANGE BERHAD

823

SALCON

SALCON BHD

760

JCY

JCY INTERNATIONAL BERHAD

734

YTLPOWR

YTL POWER INTERNATIONAL BHD

631

TOPGLOV

TOP GLOVE CORPORATION BHD

630

MAYBANK

MALAYAN BANKING BHD

628

WCT

WCT HOLDINGS BERHAD

599

Daily Stocks

INIX-OR

0.02

0.00

141,839,900

HSI-CXV

0.10

-0.02

134,285,700

EDUSPEC-OR

0.005

0.00

75,002,700

NOVAMSC

0.26

+0.03

72,794,300

HSI-CV4

0.07

-0.02

72,221,000

HSI-HWE

0.135

+0.02

66,583,700

AHB-WC

0.075

0.00

59,358,000

SNS

0.93

+0.045

57,194,900

HSI-CXN

0.18

-0.03

56,441,200

HSI-HWW

0.235

+0.02

56,406,000

More active Stocks

NESTLE

124.00

+2.00

2,900

KOBAY

2.45

+0.27

8,052,500

DLADY

35.94

+0.26

2,100

KLK

20.32

+0.24

186,500

IJM-C76

0.725

+0.165

95,000

YBS

0.945

+0.16

24,920,900

CRESNDO

3.77

+0.14

969,600

SIMEPROP-C18

0.765

+0.135

10,000

AIRPORT

10.12

+0.12

359,400

PPB

14.28

+0.10

56,400

More gainer Stocks

TOYOVEN

0.87

-0.19

9,702,400

ORIENT

6.97

-0.18

1,220,900

MRDIY-C28

0.085

-0.165

113,000

APOLLO

6.65

-0.15

1,200

SALUTE

0.55

-0.13

11,983,100

KUAISHO-C17

0.08

-0.12

58,800

SYNERGY

1.48

-0.10

2,107,000

CARLSBG

18.66

-0.10

60,900

HSI-HWX

0.665

-0.10

5,000

HLFG

17.24

-0.10

800

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