[MAYBANK] QoQ TTM Result on 30-Sep-2020 [#3]

Stock

[MAYBANK] MALAYAN BANKING BHD

Announcement Date

27-Nov-2020

Admission Sponsor

Sponsor

Financial Year

31-Dec-2020

Quarter

30-Sep-2020 [#3]

Profit Trend

QoQ- -0.62%

YoY- -8.45%

Quarter Report

Maybank Group FS - September 2020 (Bursa).pdf

Latest QR

Upcoming QR

MAYBANK's Result

MAYBANK's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	CAGR
TTM Result
Revenue	49,555,536	50,007,731	51,013,933	51,750,148	51,828,282	53,092,264	52,844,964	-4.19%
YoY %	-0.90%	-1.97%	-1.42%	-0.15%	-2.38%	0.47%	-	-
Horiz. %	93.78%	94.63%	96.54%	97.93%	98.08%	100.47%	100.00%	-
PBT	10,501,010	9,030,705	8,656,956	9,928,430	9,965,362	11,361,203	11,013,880	-3.13%
YoY %	16.28%	4.32%	-12.81%	-0.37%	-12.29%	3.15%	-	-
Horiz. %	95.34%	81.99%	78.60%	90.14%	90.48%	103.15%	100.00%	-
Tax	-2,389,534	-1,925,635	-1,937,877	-2,282,427	-2,284,083	-2,718,479	-2,538,231	-3.94%
YoY %	-24.09%	0.63%	15.10%	0.07%	15.98%	-7.10%	-	-
Horiz. %	94.14%	75.87%	76.35%	89.92%	89.99%	107.10%	100.00%	-
NP	8,111,476	7,105,070	6,719,079	7,646,003	7,681,279	8,642,724	8,475,649	-2.88%
YoY %	14.16%	5.74%	-12.12%	-0.46%	-11.12%	1.97%	-	-
Horiz. %	95.70%	83.83%	79.28%	90.21%	90.63%	101.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	7,844,493	6,823,699	6,481,219	7,392,944	7,439,321	8,438,460	8,198,074	-2.89%
YoY %	14.96%	5.28%	-12.33%	-0.62%	-11.84%	2.93%	-	-
Horiz. %	95.69%	83.24%	79.06%	90.18%	90.74%	102.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.76%	21.32%	22.39%	22.99%	22.92%	23.93%	23.05%	-
YoY %	6.75%	-4.78%	-2.61%	0.31%	-4.22%	3.82%	-	-
Horiz. %	98.74%	92.49%	97.14%	99.74%	99.44%	103.82%	100.00%	-
Total Cost	41,444,060	42,902,661	44,294,854	44,104,145	44,147,003	44,449,540	44,369,315	-4.44%
YoY %	-3.40%	-3.14%	0.43%	-0.10%	-0.68%	0.18%	-	-
Horiz. %	93.41%	96.69%	99.83%	99.40%	99.50%	100.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	82,869,597	83,826,660	84,436,116	83,289,500	82,083,299	77,985,822	81,570,693	1.05%
YoY %	-1.14%	-0.72%	1.38%	1.47%	5.25%	-4.39%	-	-
Horiz. %	101.59%	102.77%	103.51%	102.11%	100.63%	95.61%	100.00%	-

	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	CAGR
Dividend
Div	9,067,498	5,845,508	5,845,508	5,901,714	4,384,131	7,162,525	7,162,525	17.04%
YoY %	55.12%	0.00%	-0.95%	34.62%	-38.79%	0.00%	-	-
Horiz. %	126.60%	81.61%	81.61%	82.40%	61.21%	100.00%	100.00%	-
Div Payout %	115.59%	85.66%	90.19%	79.83%	58.93%	84.88%	87.37%	-
YoY %	34.94%	-5.02%	12.98%	35.47%	-30.57%	-2.85%	-	-
Horiz. %	132.30%	98.04%	103.23%	91.37%	67.45%	97.15%	100.00%	-

	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	CAGR
Equity
Net Worth	82,869,597	83,826,660	84,436,116	83,289,500	82,083,299	77,985,822	81,570,693	1.05%
YoY %	-1.14%	-0.72%	1.38%	1.47%	5.25%	-4.39%	-	-
Horiz. %	101.59%	102.77%	103.51%	102.11%	100.63%	95.61%	100.00%	-
NOSH	11,693,337	11,413,994	11,241,361	11,241,361	11,241,361	11,241,361	11,241,361	2.66%
YoY %	2.45%	1.54%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	104.02%	101.54%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	CAGR
Ratio Analysis
NP Margin	16.37%	14.21%	13.17%	14.77%	14.82%	16.28%	16.04%	-
YoY %	15.20%	7.90%	-10.83%	-0.34%	-8.97%	1.50%	-	-
Horiz. %	102.06%	88.59%	82.11%	92.08%	92.39%	101.50%	100.00%	-
ROE	9.47%	8.14%	7.68%	8.88%	9.06%	10.82%	10.05%	-
YoY %	16.34%	5.99%	-13.51%	-1.99%	-16.27%	7.66%	-	-
Horiz. %	94.23%	81.00%	76.42%	88.36%	90.15%	107.66%	100.00%	-

	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	CAGR
Per Share
RPS	430.65	438.13	453.81	460.35	461.05	472.29	470.09	-5.67%
YoY %	-1.71%	-3.46%	-1.42%	-0.15%	-2.38%	0.47%	-	-
Horiz. %	91.61%	93.20%	96.54%	97.93%	98.08%	100.47%	100.00%	-
EPS	68.17	59.78	57.66	65.77	66.18	75.07	72.93	-4.40%
YoY %	14.03%	3.68%	-12.33%	-0.62%	-11.84%	2.93%	-	-
Horiz. %	93.47%	81.97%	79.06%	90.18%	90.74%	102.93%	100.00%	-
DPS	78.80	52.00	52.00	52.50	39.00	64.00	64.00	14.89%
YoY %	51.54%	0.00%	-0.95%	34.62%	-39.06%	0.00%	-	-
Horiz. %	123.12%	81.25%	81.25%	82.03%	60.94%	100.00%	100.00%	-
NAPS	7.2016	7.3442	7.5112	7.4092	7.3019	6.9374	7.2563	-0.50%
YoY %	-1.94%	-2.22%	1.38%	1.47%	5.25%	-4.39%	-	-
Horiz. %	99.25%	101.21%	103.51%	102.11%	100.63%	95.61%	100.00%	-

	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	CAGR
Adjusted Per Share Value based on latest NOSH - 11,241,361
RPS	410.67	414.42	422.76	428.86	429.51	439.98	437.93	-4.19%
YoY %	-0.90%	-1.97%	-1.42%	-0.15%	-2.38%	0.47%	-	-
Horiz. %	93.78%	94.63%	96.54%	97.93%	98.08%	100.47%	100.00%	-
EPS	65.01	56.55	53.71	61.27	61.65	69.93	67.94	-2.89%
YoY %	14.96%	5.29%	-12.34%	-0.62%	-11.84%	2.93%	-	-
Horiz. %	95.69%	83.24%	79.06%	90.18%	90.74%	102.93%	100.00%	-
DPS	75.14	48.44	48.44	48.91	36.33	59.36	59.36	17.03%
YoY %	55.12%	0.00%	-0.96%	34.63%	-38.80%	0.00%	-	-
Horiz. %	126.58%	81.60%	81.60%	82.40%	61.20%	100.00%	100.00%	-
NAPS	6.8675	6.9468	6.9973	6.9023	6.8023	6.4628	6.7598	1.06%
YoY %	-1.14%	-0.72%	1.38%	1.47%	5.25%	-4.39%	-	-
Horiz. %	101.59%	102.77%	103.51%	102.11%	100.63%	95.61%	100.00%	-

	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	-
Price	8.11	8.25	8.46	7.22	7.51	7.45	8.64	-
P/RPS	1.88	1.88	1.86	1.57	1.63	1.58	1.84	1.44%
YoY %	0.00%	1.08%	18.47%	-3.68%	3.16%	-14.13%	-	-
Horiz. %	102.17%	102.17%	101.09%	85.33%	88.59%	85.87%	100.00%	-
P/EPS	11.90	13.80	14.67	10.98	11.35	9.92	11.85	0.28%
YoY %	-13.77%	-5.93%	33.61%	-3.26%	14.42%	-16.29%	-	-
Horiz. %	100.42%	116.46%	123.80%	92.66%	95.78%	83.71%	100.00%	-
EY	8.41	7.25	6.82	9.11	8.81	10.08	8.44	-0.23%
YoY %	16.00%	6.30%	-25.14%	3.41%	-12.60%	19.43%	-	-
Horiz. %	99.64%	85.90%	80.81%	107.94%	104.38%	119.43%	100.00%	-
DY	9.72	6.30	6.15	7.27	5.19	8.59	7.41	19.84%
YoY %	54.29%	2.44%	-15.41%	40.08%	-39.58%	15.92%	-	-
Horiz. %	131.17%	85.02%	83.00%	98.11%	70.04%	115.92%	100.00%	-
P/NAPS	1.13	1.12	1.13	0.97	1.03	1.07	1.19	-3.39%
YoY %	0.89%	-0.88%	16.49%	-5.83%	-3.74%	-10.08%	-	-
Horiz. %	94.96%	94.12%	94.96%	81.51%	86.55%	89.92%	100.00%	-

	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	CAGR
Price Multiplier on Announcement Date
Date	26/08/21	27/05/21	25/02/21	27/11/20	27/08/20	21/05/20	27/02/20	-
Price	8.45	8.33	8.09	8.29	7.46	7.51	8.52	-
P/RPS	1.96	1.90	1.78	1.80	1.62	1.59	1.81	5.45%
YoY %	3.16%	6.74%	-1.11%	11.11%	1.89%	-12.15%	-	-
Horiz. %	108.29%	104.97%	98.34%	99.45%	89.50%	87.85%	100.00%	-
P/EPS	12.40	13.93	14.03	12.61	11.27	10.00	11.68	4.07%
YoY %	-10.98%	-0.71%	11.26%	11.89%	12.70%	-14.38%	-	-
Horiz. %	106.16%	119.26%	120.12%	107.96%	96.49%	85.62%	100.00%	-
EY	8.07	7.18	7.13	7.93	8.87	10.00	8.56	-3.85%
YoY %	12.40%	0.70%	-10.09%	-10.60%	-11.30%	16.82%	-	-
Horiz. %	94.28%	83.88%	83.29%	92.64%	103.62%	116.82%	100.00%	-
DY	9.33	6.24	6.43	6.33	5.23	8.52	7.51	15.58%
YoY %	49.52%	-2.95%	1.58%	21.03%	-38.62%	13.45%	-	-
Horiz. %	124.23%	83.09%	85.62%	84.29%	69.64%	113.45%	100.00%	-
P/NAPS	1.17	1.13	1.08	1.12	1.02	1.08	1.17	0.00%
YoY %	3.54%	4.63%	-3.57%	9.80%	-5.56%	-7.69%	-	-
Horiz. %	100.00%	96.58%	92.31%	95.73%	87.18%	92.31%	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 15:20:00

EMA 5

5 Mins

BUY

2024-07-05 15:00:00

EMA 5

5 Mins

SELL

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

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

HLIND

HONG LEONG INDUSTRIES BHD

957

MPI

MALAYSIAN PACIFIC INDUSTRIES

954

DNEX

DAGANG NEXCHANGE BERHAD

829

JCY

JCY INTERNATIONAL BERHAD

760

SALCON

SALCON BHD

746

YTLPOWR

YTL POWER INTERNATIONAL BHD

650

TOPGLOV

TOP GLOVE CORPORATION BHD

650

MAYBANK

MALAYAN BANKING BHD

633

WCT

WCT HOLDINGS BERHAD

600

Daily Stocks

INIX-OR

0.02

0.00

141,839,900

HSI-CXV

0.105

-0.015

136,015,300

HSI-HWW

0.235

+0.02

91,542,100

HSI-HWE

0.13

+0.015

91,532,200

HSI-CXN

0.185

-0.025

89,965,300

NOVAMSC

0.255

+0.025

77,080,100

SNS

0.91

+0.025

76,337,400

EDUSPEC-OR

0.005

0.00

75,002,700

HSI-CV4

0.07

-0.02

72,773,900

AHB-WC

0.075

0.00

71,152,800

More active Stocks

NESTLE

122.50

+0.50

12,000

KLK

20.32

+0.24

261,400

KOBAY

2.41

+0.23

8,773,100

IJM-C76

0.725

+0.165

96,000

NPC

1.80

+0.15

1,000

SIMEPROP-C18

0.765

+0.135

10,000

SUNCON

4.26

+0.13

2,890,000

YBS

0.91

+0.125

30,772,400

AIRPORT

10.12

+0.12

721,700

MERCURY

1.00

+0.105

130,600

More gainer Stocks

MPI

39.48

-0.22

107,300

TOYOVEN

0.885

-0.175

10,822,700

MRDIY-C28

0.085

-0.165

113,000

APOLLO

6.65

-0.15

1,200

YTLPOWR

5.19

-0.13

9,060,000

KUAISHO-C17

0.08

-0.12

58,800

SALUTE

0.58

-0.10

23,659,800

CARLSBG

18.66

-0.10

73,200

DLADY

35.58

-0.10

6,300

HSI-HWX

0.665

-0.10

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