Highlights

[MAYBANK] YoY 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?  YoY % Horiz. %

TTM Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 51,828,282 50,325,950 46,404,324 44,734,460 44,559,857 36,716,203 33,661,539 7.45%
  YoY % 2.99% 8.45% 3.73% 0.39% 21.36% 9.07% -
  Horiz. % 153.97% 149.51% 137.86% 132.89% 132.38% 109.07% 100.00%
PBT 9,965,362 10,837,124 10,770,776 9,822,677 8,274,386 9,049,477 9,108,620 1.51%
  YoY % -8.04% 0.62% 9.65% 18.71% -8.57% -0.65% -
  Horiz. % 109.41% 118.98% 118.25% 107.84% 90.84% 99.35% 100.00%
Tax -2,284,083 -2,512,708 -2,548,815 -2,039,657 -1,971,165 -2,058,389 -2,265,167 0.14%
  YoY % 9.10% 1.42% -24.96% -3.47% 4.24% 9.13% -
  Horiz. % 100.84% 110.93% 112.52% 90.04% 87.02% 90.87% 100.00%
NP 7,681,279 8,324,416 8,221,961 7,783,020 6,303,221 6,991,088 6,843,453 1.94%
  YoY % -7.73% 1.25% 5.64% 23.48% -9.84% 2.16% -
  Horiz. % 112.24% 121.64% 120.14% 113.73% 92.11% 102.16% 100.00%
NP to SH 7,439,321 8,033,346 7,989,354 7,517,537 6,137,712 6,824,258 6,655,559 1.87%
  YoY % -7.39% 0.55% 6.28% 22.48% -10.06% 2.53% -
  Horiz. % 111.78% 120.70% 120.04% 112.95% 92.22% 102.53% 100.00%
Tax Rate 22.92 % 23.19 % 23.66 % 20.76 % 23.82 % 22.75 % 24.87 % -1.35%
  YoY % -1.16% -1.99% 13.97% -12.85% 4.70% -8.52% -
  Horiz. % 92.16% 93.24% 95.13% 83.47% 95.78% 91.48% 100.00%
Total Cost 44,147,003 42,001,534 38,182,363 36,951,440 38,256,636 29,725,115 26,818,086 8.65%
  YoY % 5.11% 10.00% 3.33% -3.41% 28.70% 10.84% -
  Horiz. % 164.62% 156.62% 142.38% 137.79% 142.65% 110.84% 100.00%
Net Worth 82,083,299 78,532,974 71,853,940 69,758,780 62,312,149 56,024,052 48,386,932 9.20%
  YoY % 4.52% 9.30% 3.00% 11.95% 11.22% 15.78% -
  Horiz. % 169.64% 162.30% 148.50% 144.17% 128.78% 115.78% 100.00%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div 4,384,131 6,314,292 6,153,686 5,632,502 4,869,452 5,340,380 4,906,783 -1.86%
  YoY % -30.57% 2.61% 9.25% 15.67% -8.82% 8.84% -
  Horiz. % 89.35% 128.68% 125.41% 114.79% 99.24% 108.84% 100.00%
Div Payout % 58.93 % 78.60 % 77.02 % 74.92 % 79.34 % 78.26 % 73.72 % -3.66%
  YoY % -25.03% 2.05% 2.80% -5.57% 1.38% 6.16% -
  Horiz. % 79.94% 106.62% 104.48% 101.63% 107.62% 106.16% 100.00%
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 82,083,299 78,532,974 71,853,940 69,758,780 62,312,149 56,024,052 48,386,932 9.20%
  YoY % 4.52% 9.30% 3.00% 11.95% 11.22% 15.78% -
  Horiz. % 169.64% 162.30% 148.50% 144.17% 128.78% 115.78% 100.00%
NOSH 11,241,361 11,113,576 10,920,218 10,326,525 9,838,346 9,454,260 9,018,494 3.74%
  YoY % 1.15% 1.77% 5.75% 4.96% 4.06% 4.83% -
  Horiz. % 124.65% 123.23% 121.09% 114.50% 109.09% 104.83% 100.00%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 14.82 % 16.54 % 17.72 % 17.40 % 14.15 % 19.04 % 20.33 % -5.13%
  YoY % -10.40% -6.66% 1.84% 22.97% -25.68% -6.35% -
  Horiz. % 72.90% 81.36% 87.16% 85.59% 69.60% 93.65% 100.00%
ROE 9.06 % 10.23 % 11.12 % 10.78 % 9.85 % 12.18 % 13.75 % -6.71%
  YoY % -11.44% -8.00% 3.15% 9.44% -19.13% -11.42% -
  Horiz. % 65.89% 74.40% 80.87% 78.40% 71.64% 88.58% 100.00%
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 461.05 452.83 424.94 433.20 452.92 388.36 373.25 3.58%
  YoY % 1.82% 6.56% -1.91% -4.35% 16.62% 4.05% -
  Horiz. % 123.52% 121.32% 113.85% 116.06% 121.34% 104.05% 100.00%
EPS 66.18 72.28 73.16 72.80 62.39 72.18 73.80 -1.80%
  YoY % -8.44% -1.20% 0.49% 16.69% -13.56% -2.20% -
  Horiz. % 89.67% 97.94% 99.13% 98.64% 84.54% 97.80% 100.00%
DPS 39.00 57.00 56.35 54.54 49.49 56.49 54.41 -5.39%
  YoY % -31.58% 1.15% 3.32% 10.20% -12.39% 3.82% -
  Horiz. % 71.68% 104.76% 103.57% 100.24% 90.96% 103.82% 100.00%
NAPS 7.3019 7.0664 6.5799 6.7553 6.3336 5.9258 5.3653 5.27%
  YoY % 3.33% 7.39% -2.60% 6.66% 6.88% 10.45% -
  Horiz. % 136.09% 131.71% 122.64% 125.91% 118.05% 110.45% 100.00%
Adjusted Per Share Value based on latest NOSH - 11,241,361
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 461.05 447.69 412.80 397.95 396.39 326.62 299.44 7.45%
  YoY % 2.98% 8.45% 3.73% 0.39% 21.36% 9.08% -
  Horiz. % 153.97% 149.51% 137.86% 132.90% 132.38% 109.08% 100.00%
EPS 66.18 71.46 71.07 66.87 54.60 60.71 59.21 1.87%
  YoY % -7.39% 0.55% 6.28% 22.47% -10.06% 2.53% -
  Horiz. % 111.77% 120.69% 120.03% 112.94% 92.21% 102.53% 100.00%
DPS 39.00 56.17 54.74 50.11 43.32 47.51 43.65 -1.86%
  YoY % -30.57% 2.61% 9.24% 15.67% -8.82% 8.84% -
  Horiz. % 89.35% 128.68% 125.41% 114.80% 99.24% 108.84% 100.00%
NAPS 7.3019 6.9861 6.3919 6.2055 5.5431 4.9837 4.3044 9.20%
  YoY % 4.52% 9.30% 3.00% 11.95% 11.22% 15.78% -
  Horiz. % 169.64% 162.30% 148.50% 144.17% 128.78% 115.78% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 7.5100 8.8800 9.0000 9.6300 8.1400 9.1400 9.8300 -
P/RPS 1.63 1.96 2.12 2.22 1.80 2.35 2.63 -7.66%
  YoY % -16.84% -7.55% -4.50% 23.33% -23.40% -10.65% -
  Horiz. % 61.98% 74.52% 80.61% 84.41% 68.44% 89.35% 100.00%
P/EPS 11.35 12.28 12.30 13.23 13.05 12.66 13.32 -2.63%
  YoY % -7.57% -0.16% -7.03% 1.38% 3.08% -4.95% -
  Horiz. % 85.21% 92.19% 92.34% 99.32% 97.97% 95.05% 100.00%
EY 8.81 8.14 8.13 7.56 7.66 7.90 7.51 2.69%
  YoY % 8.23% 0.12% 7.54% -1.31% -3.04% 5.19% -
  Horiz. % 117.31% 108.39% 108.26% 100.67% 102.00% 105.19% 100.00%
DY 5.19 6.42 6.26 5.66 6.08 6.18 5.53 -1.05%
  YoY % -19.16% 2.56% 10.60% -6.91% -1.62% 11.75% -
  Horiz. % 93.85% 116.09% 113.20% 102.35% 109.95% 111.75% 100.00%
P/NAPS 1.03 1.26 1.37 1.43 1.29 1.54 1.83 -9.13%
  YoY % -18.25% -8.03% -4.20% 10.85% -16.23% -15.85% -
  Horiz. % 56.28% 68.85% 74.86% 78.14% 70.49% 84.15% 100.00%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 27/08/20 29/08/19 30/08/18 30/08/17 25/08/16 27/08/15 28/08/14 -
Price 7.4600 8.5700 9.9600 9.4600 7.9000 8.6500 10.1000 -
P/RPS 1.62 1.89 2.34 2.18 1.74 2.23 2.71 -8.21%
  YoY % -14.29% -19.23% 7.34% 25.29% -21.97% -17.71% -
  Horiz. % 59.78% 69.74% 86.35% 80.44% 64.21% 82.29% 100.00%
P/EPS 11.27 11.86 13.61 12.99 12.66 11.98 13.69 -3.19%
  YoY % -4.97% -12.86% 4.77% 2.61% 5.68% -12.49% -
  Horiz. % 82.32% 86.63% 99.42% 94.89% 92.48% 87.51% 100.00%
EY 8.87 8.43 7.35 7.70 7.90 8.34 7.31 3.27%
  YoY % 5.22% 14.69% -4.55% -2.53% -5.28% 14.09% -
  Horiz. % 121.34% 115.32% 100.55% 105.34% 108.07% 114.09% 100.00%
DY 5.23 6.65 5.66 5.77 6.27 6.53 5.39 -0.50%
  YoY % -21.35% 17.49% -1.91% -7.97% -3.98% 21.15% -
  Horiz. % 97.03% 123.38% 105.01% 107.05% 116.33% 121.15% 100.00%
P/NAPS 1.02 1.21 1.51 1.40 1.25 1.46 1.88 -9.68%
  YoY % -15.70% -19.87% 7.86% 12.00% -14.38% -22.34% -
  Horiz. % 54.26% 64.36% 80.32% 74.47% 66.49% 77.66% 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
 
 

573  485  641  409 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BIOHLDG 0.31-0.045 
 AT 0.195-0.015 
 LAMBO 0.04+0.005 
 ASIABIO-OR 0.02+0.005 
 HIAPTEK 0.31+0.03 
 KANGER 0.17-0.005 
 ARMADA 0.320.00 
 XOX 0.105-0.005 
 BIOHLDG-WA 0.235-0.055 
 AEM 0.185+0.01 

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