Highlights

[MAYBANK] QoQ Quarter Result on 2020-06-30 [#2]

Stock [MAYBANK]: MALAYAN BANKING BHD
Announcement Date 27-Aug-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2020
Quarter 30-Jun-2020  [#2]
Profit Trend QoQ -     -54.05%    YoY -     -51.48%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 13,755,301 11,790,031 13,223,775 12,981,041 13,833,435 13,054,013 12,976,475 3.95%
  QoQ % 16.67% -10.84% 1.87% -6.16% 5.97% 0.60% -
  Horiz. % 106.00% 90.86% 101.91% 100.04% 106.60% 100.60% 100.00%
PBT 2,611,325 1,255,747 2,797,754 3,263,604 2,648,257 2,651,588 2,450,431 4.32%
  QoQ % 107.95% -55.12% -14.27% 23.24% -0.13% 8.21% -
  Horiz. % 106.57% 51.25% 114.17% 133.18% 108.07% 108.21% 100.00%
Tax -601,714 -229,111 -755,862 -695,740 -603,370 -663,507 -575,614 2.99%
  QoQ % -162.63% 69.69% -8.64% -15.31% 9.06% -15.27% -
  Horiz. % 104.53% 39.80% 131.31% 120.87% 104.82% 115.27% 100.00%
NP 2,009,611 1,026,636 2,041,892 2,567,864 2,044,887 1,988,081 1,874,817 4.72%
  QoQ % 95.75% -49.72% -20.48% 25.57% 2.86% 6.04% -
  Horiz. % 107.19% 54.76% 108.91% 136.97% 109.07% 106.04% 100.00%
NP to SH 1,952,432 941,732 2,049,650 2,449,130 1,998,809 1,940,871 1,809,264 5.19%
  QoQ % 107.32% -54.05% -16.31% 22.53% 2.99% 7.27% -
  Horiz. % 107.91% 52.05% 113.29% 135.37% 110.48% 107.27% 100.00%
Tax Rate 23.04 % 18.24 % 27.02 % 21.32 % 22.78 % 25.02 % 23.49 % -1.28%
  QoQ % 26.32% -32.49% 26.74% -6.41% -8.95% 6.51% -
  Horiz. % 98.08% 77.65% 115.03% 90.76% 96.98% 106.51% 100.00%
Total Cost 11,745,690 10,763,395 11,181,883 10,413,177 11,788,548 11,065,932 11,101,658 3.82%
  QoQ % 9.13% -3.74% 7.38% -11.67% 6.53% -0.32% -
  Horiz. % 105.80% 96.95% 100.72% 93.80% 106.19% 99.68% 100.00%
Net Worth 83,289,500 82,083,299 77,985,822 81,570,693 79,301,062 78,532,974 78,200,815 4.28%
  QoQ % 1.47% 5.25% -4.39% 2.86% 0.98% 0.42% -
  Horiz. % 106.51% 104.96% 99.73% 104.31% 101.41% 100.42% 100.00%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div 1,517,583 - - 4,384,131 - 2,778,394 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 54.62% 0.00% 0.00% 157.79% 0.00% 100.00% -
Div Payout % 77.73 % - % - % 179.01 % - % 143.15 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 54.30% 0.00% 0.00% 125.05% 0.00% 100.00% -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 83,289,500 82,083,299 77,985,822 81,570,693 79,301,062 78,532,974 78,200,815 4.28%
  QoQ % 1.47% 5.25% -4.39% 2.86% 0.98% 0.42% -
  Horiz. % 106.51% 104.96% 99.73% 104.31% 101.41% 100.42% 100.00%
NOSH 11,241,361 11,241,361 11,241,361 11,241,361 11,241,361 11,113,576 11,049,682 1.15%
  QoQ % 0.00% 0.00% 0.00% 0.00% 1.15% 0.58% -
  Horiz. % 101.73% 101.73% 101.73% 101.73% 101.73% 100.58% 100.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 14.61 % 8.71 % 15.44 % 19.78 % 14.78 % 15.23 % 14.45 % 0.73%
  QoQ % 67.74% -43.59% -21.94% 33.83% -2.95% 5.40% -
  Horiz. % 101.11% 60.28% 106.85% 136.89% 102.28% 105.40% 100.00%
ROE 2.34 % 1.15 % 2.63 % 3.00 % 2.52 % 2.47 % 2.31 % 0.86%
  QoQ % 103.48% -56.27% -12.33% 19.05% 2.02% 6.93% -
  Horiz. % 101.30% 49.78% 113.85% 129.87% 109.09% 106.93% 100.00%
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 122.36 104.88 117.63 115.48 123.06 117.46 117.44 2.77%
  QoQ % 16.67% -10.84% 1.86% -6.16% 4.77% 0.02% -
  Horiz. % 104.19% 89.31% 100.16% 98.33% 104.79% 100.02% 100.00%
EPS 17.37 8.38 18.23 21.79 17.78 17.46 16.37 4.02%
  QoQ % 107.28% -54.03% -16.34% 22.55% 1.83% 6.66% -
  Horiz. % 106.11% 51.19% 111.36% 133.11% 108.61% 106.66% 100.00%
DPS 13.50 0.00 0.00 39.00 0.00 25.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 54.00% 0.00% 0.00% 156.00% 0.00% 100.00% -
NAPS 7.4092 7.3019 6.9374 7.2563 7.0544 7.0664 7.0772 3.09%
  QoQ % 1.47% 5.25% -4.39% 2.86% -0.17% -0.15% -
  Horiz. % 104.69% 103.17% 98.02% 102.53% 99.68% 99.85% 100.00%
Adjusted Per Share Value based on latest NOSH - 11,413,994
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 120.51 103.29 115.86 113.73 121.20 114.37 113.69 3.95%
  QoQ % 16.67% -10.85% 1.87% -6.16% 5.97% 0.60% -
  Horiz. % 106.00% 90.85% 101.91% 100.04% 106.61% 100.60% 100.00%
EPS 17.11 8.25 17.96 21.46 17.51 17.00 15.85 5.22%
  QoQ % 107.39% -54.06% -16.31% 22.56% 3.00% 7.26% -
  Horiz. % 107.95% 52.05% 113.31% 135.39% 110.47% 107.26% 100.00%
DPS 13.30 0.00 0.00 38.41 0.00 24.34 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 54.64% 0.00% 0.00% 157.81% 0.00% 100.00% -
NAPS 7.2971 7.1915 6.8325 7.1466 6.9477 6.8804 6.8513 4.28%
  QoQ % 1.47% 5.25% -4.40% 2.86% 0.98% 0.42% -
  Horiz. % 106.51% 104.97% 99.73% 104.31% 101.41% 100.42% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 7.2200 7.5100 7.4500 8.6400 8.5100 8.8800 9.2700 -
P/RPS 5.90 7.16 6.33 7.48 6.92 7.56 7.89 -17.57%
  QoQ % -17.60% 13.11% -15.37% 8.09% -8.47% -4.18% -
  Horiz. % 74.78% 90.75% 80.23% 94.80% 87.71% 95.82% 100.00%
P/EPS 41.57 89.65 40.86 39.66 47.86 50.85 56.61 -18.56%
  QoQ % -53.63% 119.41% 3.03% -17.13% -5.88% -10.17% -
  Horiz. % 73.43% 158.36% 72.18% 70.06% 84.54% 89.83% 100.00%
EY 2.41 1.12 2.45 2.52 2.09 1.97 1.77 22.78%
  QoQ % 115.18% -54.29% -2.78% 20.57% 6.09% 11.30% -
  Horiz. % 136.16% 63.28% 138.42% 142.37% 118.08% 111.30% 100.00%
DY 1.87 0.00 0.00 4.51 0.00 2.82 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 66.31% 0.00% 0.00% 159.93% 0.00% 100.00% -
P/NAPS 0.97 1.03 1.07 1.19 1.21 1.26 1.31 -18.11%
  QoQ % -5.83% -3.74% -10.08% -1.65% -3.97% -3.82% -
  Horiz. % 74.05% 78.63% 81.68% 90.84% 92.37% 96.18% 100.00%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 27/11/20 27/08/20 21/05/20 27/02/20 28/11/19 29/08/19 30/05/19 -
Price 8.3300 7.4500 7.5100 8.5100 8.5200 8.5700 8.9700 -
P/RPS 6.81 7.10 6.38 7.37 6.92 7.30 7.64 -7.36%
  QoQ % -4.08% 11.29% -13.43% 6.50% -5.21% -4.45% -
  Horiz. % 89.14% 92.93% 83.51% 96.47% 90.58% 95.55% 100.00%
P/EPS 47.96 88.93 41.19 39.06 47.92 49.07 54.78 -8.46%
  QoQ % -46.07% 115.90% 5.45% -18.49% -2.34% -10.42% -
  Horiz. % 87.55% 162.34% 75.19% 71.30% 87.48% 89.58% 100.00%
EY 2.09 1.12 2.43 2.56 2.09 2.04 1.83 9.23%
  QoQ % 86.61% -53.91% -5.08% 22.49% 2.45% 11.48% -
  Horiz. % 114.21% 61.20% 132.79% 139.89% 114.21% 111.48% 100.00%
DY 1.62 0.00 0.00 4.58 0.00 2.92 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 55.48% 0.00% 0.00% 156.85% 0.00% 100.00% -
P/NAPS 1.12 1.02 1.08 1.17 1.21 1.21 1.27 -8.02%
  QoQ % 9.80% -5.56% -7.69% -3.31% 0.00% -4.72% -
  Horiz. % 88.19% 80.31% 85.04% 92.13% 95.28% 95.28% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

574  435  584  558 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PA 0.20+0.015 
 IRIS 0.395+0.025 
 PA-WB 0.14+0.03 
 AT 0.170.00 
 VIVOCOM 0.965+0.13 
 DNEX 0.285+0.005 
 JAKS 0.69+0.015 
 SCIB 2.99+0.45 
 KSTAR 0.115-0.03 
 DNEX-WD 0.055-0.005 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS