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
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 11,790,031 13,223,775 12,981,041 13,833,435 13,054,013 12,976,475 12,233,912 -2.44%
  QoQ % -10.84% 1.87% -6.16% 5.97% 0.60% 6.07% -
  Horiz. % 96.37% 108.09% 106.11% 113.07% 106.70% 106.07% 100.00%
PBT 1,255,747 2,797,754 3,263,604 2,648,257 2,651,588 2,450,431 3,095,595 -45.23%
  QoQ % -55.12% -14.27% 23.24% -0.13% 8.21% -20.84% -
  Horiz. % 40.57% 90.38% 105.43% 85.55% 85.66% 79.16% 100.00%
Tax -229,111 -755,862 -695,740 -603,370 -663,507 -575,614 -644,795 -49.86%
  QoQ % 69.69% -8.64% -15.31% 9.06% -15.27% 10.73% -
  Horiz. % 35.53% 117.23% 107.90% 93.58% 102.90% 89.27% 100.00%
NP 1,026,636 2,041,892 2,567,864 2,044,887 1,988,081 1,874,817 2,450,800 -44.04%
  QoQ % -49.72% -20.48% 25.57% 2.86% 6.04% -23.50% -
  Horiz. % 41.89% 83.32% 104.78% 83.44% 81.12% 76.50% 100.00%
NP to SH 941,732 2,049,650 2,449,130 1,998,809 1,940,871 1,809,264 2,326,355 -45.31%
  QoQ % -54.05% -16.31% 22.53% 2.99% 7.27% -22.23% -
  Horiz. % 40.48% 88.11% 105.28% 85.92% 83.43% 77.77% 100.00%
Tax Rate 18.24 % 27.02 % 21.32 % 22.78 % 25.02 % 23.49 % 20.83 % -8.48%
  QoQ % -32.49% 26.74% -6.41% -8.95% 6.51% 12.77% -
  Horiz. % 87.57% 129.72% 102.35% 109.36% 120.12% 112.77% 100.00%
Total Cost 10,763,395 11,181,883 10,413,177 11,788,548 11,065,932 11,101,658 9,783,112 6.58%
  QoQ % -3.74% 7.38% -11.67% 6.53% -0.32% 13.48% -
  Horiz. % 110.02% 114.30% 106.44% 120.50% 113.11% 113.48% 100.00%
Net Worth 82,083,299 77,985,822 81,570,693 79,301,062 78,532,974 78,200,815 75,330,108 5.90%
  QoQ % 5.25% -4.39% 2.86% 0.98% 0.42% 3.81% -
  Horiz. % 108.96% 103.53% 108.28% 105.27% 104.25% 103.81% 100.00%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - 4,384,131 - 2,778,394 - 3,535,898 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 123.99% 0.00% 78.58% 0.00% 100.00%
Div Payout % - % - % 179.01 % - % 143.15 % - % 151.99 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 117.78% 0.00% 94.18% 0.00% 100.00%
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 82,083,299 77,985,822 81,570,693 79,301,062 78,532,974 78,200,815 75,330,108 5.90%
  QoQ % 5.25% -4.39% 2.86% 0.98% 0.42% 3.81% -
  Horiz. % 108.96% 103.53% 108.28% 105.27% 104.25% 103.81% 100.00%
NOSH 11,241,361 11,241,361 11,241,361 11,241,361 11,113,576 11,049,682 11,049,683 1.15%
  QoQ % 0.00% 0.00% 0.00% 1.15% 0.58% -0.00% -
  Horiz. % 101.73% 101.73% 101.73% 101.73% 100.58% 100.00% 100.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 8.71 % 15.44 % 19.78 % 14.78 % 15.23 % 14.45 % 20.03 % -42.63%
  QoQ % -43.59% -21.94% 33.83% -2.95% 5.40% -27.86% -
  Horiz. % 43.48% 77.08% 98.75% 73.79% 76.04% 72.14% 100.00%
ROE 1.15 % 2.63 % 3.00 % 2.52 % 2.47 % 2.31 % 3.09 % -48.29%
  QoQ % -56.27% -12.33% 19.05% 2.02% 6.93% -25.24% -
  Horiz. % 37.22% 85.11% 97.09% 81.55% 79.94% 74.76% 100.00%
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 104.88 117.63 115.48 123.06 117.46 117.44 110.72 -3.55%
  QoQ % -10.84% 1.86% -6.16% 4.77% 0.02% 6.07% -
  Horiz. % 94.73% 106.24% 104.30% 111.15% 106.09% 106.07% 100.00%
EPS 8.38 18.23 21.79 17.78 17.46 16.37 21.05 -45.91%
  QoQ % -54.03% -16.34% 22.55% 1.83% 6.66% -22.23% -
  Horiz. % 39.81% 86.60% 103.52% 84.47% 82.95% 77.77% 100.00%
DPS 0.00 0.00 39.00 0.00 25.00 0.00 32.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 121.88% 0.00% 78.12% 0.00% 100.00%
NAPS 7.3019 6.9374 7.2563 7.0544 7.0664 7.0772 6.8174 4.69%
  QoQ % 5.25% -4.39% 2.86% -0.17% -0.15% 3.81% -
  Horiz. % 107.11% 101.76% 106.44% 103.48% 103.65% 103.81% 100.00%
Adjusted Per Share Value based on latest NOSH - 11,241,361
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 104.88 117.63 115.48 123.06 116.12 115.44 108.83 -2.44%
  QoQ % -10.84% 1.86% -6.16% 5.98% 0.59% 6.07% -
  Horiz. % 96.37% 108.09% 106.11% 113.08% 106.70% 106.07% 100.00%
EPS 8.38 18.23 21.79 17.78 17.27 16.09 20.69 -45.29%
  QoQ % -54.03% -16.34% 22.55% 2.95% 7.33% -22.23% -
  Horiz. % 40.50% 88.11% 105.32% 85.94% 83.47% 77.77% 100.00%
DPS 0.00 0.00 39.00 0.00 24.72 0.00 31.45 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 124.01% 0.00% 78.60% 0.00% 100.00%
NAPS 7.3019 6.9374 7.2563 7.0544 6.9861 6.9565 6.7012 5.90%
  QoQ % 5.25% -4.39% 2.86% 0.98% 0.43% 3.81% -
  Horiz. % 108.96% 103.52% 108.28% 105.27% 104.25% 103.81% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 7.5100 7.4500 8.6400 8.5100 8.8800 9.2700 9.5000 -
P/RPS 7.16 6.33 7.48 6.92 7.56 7.89 8.58 -11.37%
  QoQ % 13.11% -15.37% 8.09% -8.47% -4.18% -8.04% -
  Horiz. % 83.45% 73.78% 87.18% 80.65% 88.11% 91.96% 100.00%
P/EPS 89.65 40.86 39.66 47.86 50.85 56.61 45.12 58.11%
  QoQ % 119.41% 3.03% -17.13% -5.88% -10.17% 25.47% -
  Horiz. % 198.69% 90.56% 87.90% 106.07% 112.70% 125.47% 100.00%
EY 1.12 2.45 2.52 2.09 1.97 1.77 2.22 -36.65%
  QoQ % -54.29% -2.78% 20.57% 6.09% 11.30% -20.27% -
  Horiz. % 50.45% 110.36% 113.51% 94.14% 88.74% 79.73% 100.00%
DY 0.00 0.00 4.51 0.00 2.82 0.00 3.37 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 133.83% 0.00% 83.68% 0.00% 100.00%
P/NAPS 1.03 1.07 1.19 1.21 1.26 1.31 1.39 -18.13%
  QoQ % -3.74% -10.08% -1.65% -3.97% -3.82% -5.76% -
  Horiz. % 74.10% 76.98% 85.61% 87.05% 90.65% 94.24% 100.00%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 27/08/20 21/05/20 27/02/20 28/11/19 29/08/19 30/05/19 26/02/19 -
Price 7.4500 7.5100 8.5100 8.5200 8.5700 8.9700 9.5500 -
P/RPS 7.10 6.38 7.37 6.92 7.30 7.64 8.63 -12.21%
  QoQ % 11.29% -13.43% 6.50% -5.21% -4.45% -11.47% -
  Horiz. % 82.27% 73.93% 85.40% 80.19% 84.59% 88.53% 100.00%
P/EPS 88.93 41.19 39.06 47.92 49.07 54.78 45.36 56.71%
  QoQ % 115.90% 5.45% -18.49% -2.34% -10.42% 20.77% -
  Horiz. % 196.05% 90.81% 86.11% 105.64% 108.18% 120.77% 100.00%
EY 1.12 2.43 2.56 2.09 2.04 1.83 2.20 -36.27%
  QoQ % -53.91% -5.08% 22.49% 2.45% 11.48% -16.82% -
  Horiz. % 50.91% 110.45% 116.36% 95.00% 92.73% 83.18% 100.00%
DY 0.00 0.00 4.58 0.00 2.92 0.00 3.35 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 136.72% 0.00% 87.16% 0.00% 100.00%
P/NAPS 1.02 1.08 1.17 1.21 1.21 1.27 1.40 -19.05%
  QoQ % -5.56% -7.69% -3.31% 0.00% -4.72% -9.29% -
  Horiz. % 72.86% 77.14% 83.57% 86.43% 86.43% 90.71% 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
 
 

466  183  591  1211 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EFRAME 0.365+0.085 
 VC 0.055+0.005 
 MAHSING 1.03+0.05 
 KANGER 0.17-0.005 
 LUSTER 0.18+0.01 
 TRIVE 0.010.00 
 MRDIY 1.76+0.01 
 MGRC 0.605+0.025 
 ESCERAM 0.65+0.01 
 SUPERMX-C1I 0.15+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!

TOP ARTICLES

1. LION IN THE DEN SLEEPING, WAITING TO POUNCE !!! Bursa Master
2. Najib Facebook Post comments on GLOVES. What's the message? gloveharicut
3. Traders Brief 26 Oct 2020 - Key Support At 200D SMA To Prevent Further Slide HLBank Research Highlights
4. [Humbled Investor] Careplus - Actual performance that exceeded market expectation HumbledInvestor
5. New Glove Catalyst-Hong Kong battling potentially deadly superbug Van Gogh of Financial
6. US has 2 Incurable Chronic Diseases - Koon Yew Yin Koon Yew Yin's Blog
7. [KAYAPLUS]: 10 Things You Need To Know About MR D.I.Y 's IPO https://www.mykayaplus.com/
8. DOW CRASHED BY 650 POINTS ? NO FEAR AT ALL IF YOU KNOW THIS STOCK PROSPERED DURING ASIAN FINANCIAL CRISIS & SUBPRIME CRISIS OF 2007/8 COLLAPSE (WHAT? THE INVESTMENT APPROACH OF CALVIN TAN
PARTNERS & BROKERS