[MAYBANK] YoY Annualized Quarter Result on 30-Sep-2019 [#3]

Stock

[MAYBANK] MALAYAN BANKING BHD

Announcement Date

28-Nov-2019

Admission Sponsor

Sponsor

Financial Year

31-Dec-2019

Quarter

30-Sep-2019 [#3]

Profit Trend

QoQ- 2.2%

YoY- -0.66%

Quarter Report

Maybank Group FS - September 2019 (Bursa).pdf

Latest QR

Upcoming QR

MAYBANK's Result

MAYBANK's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Annualized Quarter Result
Revenue	48,729,108	46,269,170	51,692,142	53,151,897	46,781,254	45,059,564	44,549,721	1.50%
YoY %	5.32%	-10.49%	-2.75%	13.62%	3.82%	1.14%	-	-
Horiz. %	109.38%	103.86%	116.03%	119.31%	105.01%	101.14%	100.00%	-
PBT	11,794,854	10,888,536	8,886,434	10,333,701	10,407,668	9,562,597	7,961,926	6.76%
YoY %	8.32%	22.53%	-14.01%	-0.71%	8.84%	20.10%	-	-
Horiz. %	148.14%	136.76%	111.61%	129.79%	130.72%	120.10%	100.00%	-
Tax	-3,574,766	-2,623,312	-2,115,582	-2,456,654	-2,534,153	-2,168,210	-1,943,501	10.68%
YoY %	-36.27%	-24.00%	13.88%	3.06%	-16.88%	-11.56%	-	-
Horiz. %	183.93%	134.98%	108.85%	126.40%	130.39%	111.56%	100.00%	-
NP	8,220,088	8,265,224	6,770,852	7,877,046	7,873,514	7,394,386	6,018,425	5.33%
YoY %	-0.55%	22.07%	-14.04%	0.04%	6.48%	22.86%	-	-
Horiz. %	136.58%	137.33%	112.50%	130.88%	130.82%	122.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	8,090,189	8,052,477	6,591,752	7,665,258	7,715,873	7,184,590	5,843,192	5.57%
YoY %	0.47%	22.16%	-14.00%	-0.66%	7.39%	22.96%	-	-
Horiz. %	138.45%	137.81%	112.81%	131.18%	132.05%	122.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	30.31%	24.09%	23.81%	23.77%	24.35%	22.67%	24.41%	-
YoY %	25.82%	1.18%	0.17%	-2.38%	7.41%	-7.13%	-	-
Horiz. %	124.17%	98.69%	97.54%	97.38%	99.75%	92.87%	100.00%	-
Total Cost	40,509,020	38,003,946	44,921,290	45,274,850	38,907,740	37,665,177	38,531,296	0.83%
YoY %	6.59%	-15.40%	-0.78%	16.36%	3.30%	-2.25%	-	-
Horiz. %	105.13%	98.63%	116.58%	117.50%	100.98%	97.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	83,648,436	83,885,667	83,289,500	79,301,062	72,734,615	70,446,256	64,729,291	4.36%
YoY %	-0.28%	0.72%	5.03%	9.03%	3.25%	8.83%	-	-
Horiz. %	129.23%	129.59%	128.67%	122.51%	112.37%	108.83%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Dividend
Div	4,436,973	4,365,512	2,023,445	3,747,120	3,641,464	3,174,746	2,629,107	9.10%
YoY %	1.64%	115.75%	-46.00%	2.90%	14.70%	20.75%	-	-
Horiz. %	168.76%	166.05%	76.96%	142.52%	138.51%	120.75%	100.00%	-
Div Payout %	54.84%	54.21%	30.70%	48.88%	47.19%	44.19%	44.99%	-
YoY %	1.16%	76.58%	-37.19%	3.58%	6.79%	-1.78%	-	-
Horiz. %	121.89%	120.49%	68.24%	108.65%	104.89%	98.22%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Equity
Net Worth	83,648,436	83,885,667	83,289,500	79,301,062	72,734,615	70,446,256	64,729,291	4.36%
YoY %	-0.28%	0.72%	5.03%	9.03%	3.25%	8.83%	-	-
Horiz. %	129.23%	129.59%	128.67%	122.51%	112.37%	108.83%	100.00%	-
NOSH	11,976,250	11,693,337	11,241,361	11,241,361	10,945,196	10,352,435	9,859,154	3.29%
YoY %	2.42%	4.02%	0.00%	2.71%	5.73%	5.00%	-	-
Horiz. %	121.47%	118.60%	114.02%	114.02%	111.02%	105.00%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Ratio Analysis
NP Margin	16.87%	17.86%	13.10%	14.82%	16.83%	16.41%	13.51%	-
YoY %	-5.54%	36.34%	-11.61%	-11.94%	2.56%	21.47%	-	-
Horiz. %	124.87%	132.20%	96.97%	109.70%	124.57%	121.47%	100.00%	-
ROE	9.67%	9.60%	7.91%	9.67%	10.61%	10.20%	9.03%	-
YoY %	0.73%	21.37%	-18.20%	-8.86%	4.02%	12.96%	-	-
Horiz. %	107.09%	106.31%	87.60%	107.09%	117.50%	112.96%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Per Share
RPS	410.01	395.69	459.84	472.82	428.23	435.26	451.86	-1.60%
YoY %	3.62%	-13.95%	-2.75%	10.41%	-1.62%	-3.67%	-	-
Horiz. %	90.74%	87.57%	101.77%	104.64%	94.77%	96.33%	100.00%	-
EPS	67.75	69.79	58.64	68.84	70.83	69.40	59.27	2.25%
YoY %	-2.92%	19.01%	-14.82%	-2.81%	2.06%	17.09%	-	-
Horiz. %	114.31%	117.75%	98.94%	116.15%	119.50%	117.09%	100.00%	-
DPS	37.33	37.33	18.00	33.33	33.33	30.67	26.67	5.76%
YoY %	0.00%	107.39%	-45.99%	0.00%	8.67%	15.00%	-	-
Horiz. %	139.97%	139.97%	67.49%	124.97%	124.97%	115.00%	100.00%	-
NAPS	7.0383	7.1738	7.4092	7.0544	6.658	6.8048	6.5654	1.16%
YoY %	-1.89%	-3.18%	5.03%	5.95%	-2.16%	3.65%	-	-
Horiz. %	107.20%	109.27%	112.85%	107.45%	101.41%	103.65%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Adjusted Per Share Value based on latest NOSH - 11,241,361
RPS	403.82	383.44	428.38	440.47	387.68	373.41	369.19	1.50%
YoY %	5.32%	-10.49%	-2.74%	13.62%	3.82%	1.14%	-	-
Horiz. %	109.38%	103.86%	116.03%	119.31%	105.01%	101.14%	100.00%	-
EPS	67.04	66.73	54.63	63.52	63.94	59.54	48.42	5.57%
YoY %	0.46%	22.15%	-14.00%	-0.66%	7.39%	22.97%	-	-
Horiz. %	138.46%	137.81%	112.83%	131.19%	132.05%	122.97%	100.00%	-
DPS	36.77	36.18	16.77	31.05	30.18	26.31	21.79	9.10%
YoY %	1.63%	115.74%	-45.99%	2.88%	14.71%	20.74%	-	-
Horiz. %	168.75%	166.04%	76.96%	142.50%	138.50%	120.74%	100.00%	-
NAPS	6.932	6.9517	6.9023	6.5718	6.0276	5.8379	5.3642	4.36%
YoY %	-0.28%	0.72%	5.03%	9.03%	3.25%	8.83%	-	-
Horiz. %	129.23%	129.59%	128.67%	122.51%	112.37%	108.83%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/22	30/09/21	30/09/20	30/09/19	28/09/18	29/09/17	30/09/16	-
Price	8.58	8.05	7.22	8.51	9.79	9.53	7.50	-
P/RPS	2.09	2.03	1.57	1.80	2.29	2.19	1.66	3.91%
YoY %	2.96%	29.30%	-12.78%	-21.40%	4.57%	31.93%	-	-
Horiz. %	125.90%	122.29%	94.58%	108.43%	137.95%	131.93%	100.00%	-
P/EPS	12.60	11.69	12.31	12.48	13.86	13.73	12.65	-0.06%
YoY %	7.78%	-5.04%	-1.36%	-9.96%	0.95%	8.54%	-	-
Horiz. %	99.60%	92.41%	97.31%	98.66%	109.57%	108.54%	100.00%	-
EY	7.93	8.55	8.12	8.01	7.21	7.28	7.90	0.06%
YoY %	-7.25%	5.30%	1.37%	11.10%	-0.96%	-7.85%	-	-
Horiz. %	100.38%	108.23%	102.78%	101.39%	91.27%	92.15%	100.00%	-
DY	4.35	4.64	2.49	3.92	3.40	3.22	3.56	3.39%
YoY %	-6.25%	86.35%	-36.48%	15.29%	5.59%	-9.55%	-	-
Horiz. %	122.19%	130.34%	69.94%	110.11%	95.51%	90.45%	100.00%	-
P/NAPS	1.22	1.12	0.97	1.21	1.47	1.40	1.14	1.13%
YoY %	8.93%	15.46%	-19.83%	-17.69%	5.00%	22.81%	-	-
Horiz. %	107.02%	98.25%	85.09%	106.14%	128.95%	122.81%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Price Multiplier on Announcement Date
Date	23/11/22	25/11/21	27/11/20	28/11/19	29/11/18	30/11/17	24/11/16	-
Price	8.55	8.11	8.33	8.52	9.45	9.21	7.70	-
P/RPS	2.09	2.05	1.81	1.80	2.21	2.12	1.70	3.50%
YoY %	1.95%	13.26%	0.56%	-18.55%	4.25%	24.71%	-	-
Horiz. %	122.94%	120.59%	106.47%	105.88%	130.00%	124.71%	100.00%	-
P/EPS	12.56	11.78	14.21	12.49	13.38	13.27	12.99	-0.55%
YoY %	6.62%	-17.10%	13.77%	-6.65%	0.83%	2.16%	-	-
Horiz. %	96.69%	90.69%	109.39%	96.15%	103.00%	102.16%	100.00%	-
EY	7.96	8.49	7.04	8.00	7.47	7.54	7.70	0.55%
YoY %	-6.24%	20.60%	-12.00%	7.10%	-0.93%	-2.08%	-	-
Horiz. %	103.38%	110.26%	91.43%	103.90%	97.01%	97.92%	100.00%	-
DY	4.37	4.60	2.16	3.91	3.53	3.33	3.46	3.96%
YoY %	-5.00%	112.96%	-44.76%	10.76%	6.01%	-3.76%	-	-
Horiz. %	126.30%	132.95%	62.43%	113.01%	102.02%	96.24%	100.00%	-
P/NAPS	1.21	1.13	1.12	1.21	1.42	1.35	1.17	0.56%
YoY %	7.08%	0.89%	-7.44%	-14.79%	5.19%	15.38%	-	-
Horiz. %	103.42%	96.58%	95.73%	103.42%	121.37%	115.38%	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 15:30:00

EMA 5

5 Mins

SELL

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

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

136,069,300

HSI-HWW

0.235

+0.02

91,542,100

HSI-HWE

0.13

+0.015

91,534,300

HSI-CXN

0.185

-0.025

90,002,800

NOVAMSC

0.255

+0.025

77,152,500

SNS

0.905

+0.02

76,868,100

EDUSPEC-OR

0.005

0.00

75,002,700

MUIIND

0.09

0.00

73,264,500

HSI-CV4

0.07

-0.02

72,853,900

More active Stocks

NESTLE

122.50

+0.50

12,200

KLK

20.34

+0.26

261,500

KOBAY

2.39

+0.21

9,366,100

IJM-C76

0.725

+0.165

96,000

NPC

1.80

+0.15

1,000

SUNCON

4.27

+0.14

2,920,100

SIMEPROP-C18

0.765

+0.135

10,000

YBS

0.91

+0.125

30,807,000

AIRPORT

10.12

+0.12

761,900

MERCURY

1.00

+0.105

130,600

More gainer Stocks

MPI

39.48

-0.22

118,500

TOYOVEN

0.88

-0.18

10,952,900

MRDIY-C28

0.085

-0.165

113,000

APOLLO

6.65

-0.15

1,200

YTLPOWR

5.19

-0.13

9,237,200

KUAISHO-C17

0.08

-0.12

58,800

THETA

1.79

-0.10

3,715,100

CARLSBG

18.66

-0.10

74,600

HEIM

22.08

-0.10

44,800

DLADY

35.58

-0.10

6,300

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