Highlights

[MAYBANK] QoQ TTM 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 -     -11.84%    YoY -     -7.39%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 51,750,148 51,828,282 53,092,264 52,844,964 52,097,835 50,325,950 48,780,993 4.01%
  QoQ % -0.15% -2.38% 0.47% 1.43% 3.52% 3.17% -
  Horiz. % 106.09% 106.25% 108.84% 108.33% 106.80% 103.17% 100.00%
PBT 9,928,430 9,965,362 11,361,203 11,013,880 10,845,871 10,837,124 10,795,109 -5.41%
  QoQ % -0.37% -12.29% 3.15% 1.55% 0.08% 0.39% -
  Horiz. % 91.97% 92.31% 105.24% 102.03% 100.47% 100.39% 100.00%
Tax -2,282,427 -2,284,083 -2,718,479 -2,538,231 -2,487,286 -2,512,708 -2,463,844 -4.96%
  QoQ % 0.07% 15.98% -7.10% -2.05% 1.01% -1.98% -
  Horiz. % 92.64% 92.70% 110.33% 103.02% 100.95% 101.98% 100.00%
NP 7,646,003 7,681,279 8,642,724 8,475,649 8,358,585 8,324,416 8,331,265 -5.55%
  QoQ % -0.46% -11.12% 1.97% 1.40% 0.41% -0.08% -
  Horiz. % 91.77% 92.20% 103.74% 101.73% 100.33% 99.92% 100.00%
NP to SH 7,392,944 7,439,321 8,438,460 8,198,074 8,075,299 8,033,346 8,051,488 -5.52%
  QoQ % -0.62% -11.84% 2.93% 1.52% 0.52% -0.23% -
  Horiz. % 91.82% 92.40% 104.81% 101.82% 100.30% 99.77% 100.00%
Tax Rate 22.99 % 22.92 % 23.93 % 23.05 % 22.93 % 23.19 % 22.82 % 0.49%
  QoQ % 0.31% -4.22% 3.82% 0.52% -1.12% 1.62% -
  Horiz. % 100.74% 100.44% 104.86% 101.01% 100.48% 101.62% 100.00%
Total Cost 44,104,145 44,147,003 44,449,540 44,369,315 43,739,250 42,001,534 40,449,728 5.92%
  QoQ % -0.10% -0.68% 0.18% 1.44% 4.14% 3.84% -
  Horiz. % 109.03% 109.14% 109.89% 109.69% 108.13% 103.84% 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 5,901,714 4,384,131 7,162,525 7,162,525 6,314,292 6,314,292 6,265,953 -3.90%
  QoQ % 34.62% -38.79% 0.00% 13.43% 0.00% 0.77% -
  Horiz. % 94.19% 69.97% 114.31% 114.31% 100.77% 100.77% 100.00%
Div Payout % 79.83 % 58.93 % 84.88 % 87.37 % 78.19 % 78.60 % 77.82 % 1.71%
  QoQ % 35.47% -30.57% -2.85% 11.74% -0.52% 1.00% -
  Horiz. % 102.58% 75.73% 109.07% 112.27% 100.48% 101.00% 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 14.77 % 14.82 % 16.28 % 16.04 % 16.04 % 16.54 % 17.08 % -9.21%
  QoQ % -0.34% -8.97% 1.50% 0.00% -3.02% -3.16% -
  Horiz. % 86.48% 86.77% 95.32% 93.91% 93.91% 96.84% 100.00%
ROE 8.88 % 9.06 % 10.82 % 10.05 % 10.18 % 10.23 % 10.30 % -9.39%
  QoQ % -1.99% -16.27% 7.66% -1.28% -0.49% -0.68% -
  Horiz. % 86.21% 87.96% 105.05% 97.57% 98.83% 99.32% 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 460.35 461.05 472.29 470.09 463.45 452.83 441.47 2.82%
  QoQ % -0.15% -2.38% 0.47% 1.43% 2.35% 2.57% -
  Horiz. % 104.28% 104.44% 106.98% 106.48% 104.98% 102.57% 100.00%
EPS 65.77 66.18 75.07 72.93 71.84 72.28 72.87 -6.59%
  QoQ % -0.62% -11.84% 2.93% 1.52% -0.61% -0.81% -
  Horiz. % 90.26% 90.82% 103.02% 100.08% 98.59% 99.19% 100.00%
DPS 52.50 39.00 64.00 64.00 57.00 57.00 57.00 -5.32%
  QoQ % 34.62% -39.06% 0.00% 12.28% 0.00% 0.00% -
  Horiz. % 92.11% 68.42% 112.28% 112.28% 100.00% 100.00% 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 - 11,241,361
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 460.35 461.05 472.29 470.09 463.45 447.69 433.94 4.01%
  QoQ % -0.15% -2.38% 0.47% 1.43% 3.52% 3.17% -
  Horiz. % 106.09% 106.25% 108.84% 108.33% 106.80% 103.17% 100.00%
EPS 65.77 66.18 75.07 72.93 71.84 71.46 71.62 -5.51%
  QoQ % -0.62% -11.84% 2.93% 1.52% 0.53% -0.22% -
  Horiz. % 91.83% 92.40% 104.82% 101.83% 100.31% 99.78% 100.00%
DPS 52.50 39.00 64.00 64.00 57.00 56.17 55.74 -3.90%
  QoQ % 34.62% -39.06% 0.00% 12.28% 1.48% 0.77% -
  Horiz. % 94.19% 69.97% 114.82% 114.82% 102.26% 100.77% 100.00%
NAPS 7.4092 7.3019 6.9374 7.2563 7.0544 6.9861 6.9565 4.28%
  QoQ % 1.47% 5.25% -4.39% 2.86% 0.98% 0.43% -
  Horiz. % 106.51% 104.97% 99.73% 104.31% 101.41% 100.43% 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 1.57 1.63 1.58 1.84 1.84 1.96 2.10 -17.58%
  QoQ % -3.68% 3.16% -14.13% 0.00% -6.12% -6.67% -
  Horiz. % 74.76% 77.62% 75.24% 87.62% 87.62% 93.33% 100.00%
P/EPS 10.98 11.35 9.92 11.85 11.85 12.28 12.72 -9.32%
  QoQ % -3.26% 14.42% -16.29% 0.00% -3.50% -3.46% -
  Horiz. % 86.32% 89.23% 77.99% 93.16% 93.16% 96.54% 100.00%
EY 9.11 8.81 10.08 8.44 8.44 8.14 7.86 10.31%
  QoQ % 3.41% -12.60% 19.43% 0.00% 3.69% 3.56% -
  Horiz. % 115.90% 112.09% 128.24% 107.38% 107.38% 103.56% 100.00%
DY 7.27 5.19 8.59 7.41 6.70 6.42 6.15 11.77%
  QoQ % 40.08% -39.58% 15.92% 10.60% 4.36% 4.39% -
  Horiz. % 118.21% 84.39% 139.67% 120.49% 108.94% 104.39% 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 7.4600 7.5100 8.5200 8.5200 8.5700 9.0100 -
P/RPS 1.81 1.62 1.59 1.81 1.84 1.89 2.04 -7.65%
  QoQ % 11.73% 1.89% -12.15% -1.63% -2.65% -7.35% -
  Horiz. % 88.73% 79.41% 77.94% 88.73% 90.20% 92.65% 100.00%
P/EPS 12.67 11.27 10.00 11.68 11.86 11.86 12.37 1.61%
  QoQ % 12.42% 12.70% -14.38% -1.52% 0.00% -4.12% -
  Horiz. % 102.43% 91.11% 80.84% 94.42% 95.88% 95.88% 100.00%
EY 7.90 8.87 10.00 8.56 8.43 8.43 8.09 -1.57%
  QoQ % -10.94% -11.30% 16.82% 1.54% 0.00% 4.20% -
  Horiz. % 97.65% 109.64% 123.61% 105.81% 104.20% 104.20% 100.00%
DY 6.30 5.23 8.52 7.51 6.69 6.65 6.33 -0.32%
  QoQ % 20.46% -38.62% 13.45% 12.26% 0.60% 5.06% -
  Horiz. % 99.53% 82.62% 134.60% 118.64% 105.69% 105.06% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

2170 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 2.060.00 
 KOTRA 3.100.00 
 UCREST 0.150.00 
 GENM-C73 0.0050.00 
 PUC 0.150.00 
 WILLOW 0.4350.00 
 EAH-WE 0.0150.00 
 IRIS 0.350.00 
 TOPGLOV-C79 0.2250.00 
 BTECH 0.500.00 

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