T-O (am): 8.72 (08:59:00)
Last updated: 17:00
Select columns required and click "Update" to save your preferences
Ann. Date | Qtr. Date | Q | FYE | Revenue [M] | PBT [M] | NP [M] | NPM | DPS | EPS | R. QoQ | R. YoY | E. QoQ | E. YoY | TTM EPS |
Adj. [M] |
NP [M] (adj) |
NPM (adj) |
EPS (adj) |
E. QoQ (adj) |
E. YoY (adj) |
TTM EPS (adj) |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
23 Nov 22 | Q3 Sep 22 | 3 | 31 Dec 22 | 13,423.96 | 3,207.90 | 2,165.50 | 16.1% | 0.00 | 18.22 | 19.9% | 18.4% | 16.6% | 10.3% | ||||||||
25 Aug 22 | Q2 Jun 22 | 2 | 31 Dec 22 | 11,200.37 | 2,665.92 | 1,857.25 | 16.6% | 28.00 | 15.52 | 5.9% | 8.3% | 9.2% | 22.4% | ||||||||
26 May 22 | Q1 Mar 22 | 1 | 31 Dec 22 | 11,907.20 | 2,972.32 | 2,044.89 | 17.2% | 0.00 | 17.22 | 6.8% | 2.8% | 21.4% | 33.0% | ||||||||
25 Nov 21 | Q3 Sep 21 | 3 | 31 Dec 21 | 11,146.47 | 2,268.85 | 1,684.70 | 15.1% | 0.00 | 14.41 | 1.7% | 9.0% | 14.2% | 9.6% | ||||||||
26 Aug 21 | Q2 Jun 21 | 2 | 31 Dec 21 | 11,337.84 | 2,726.05 | 1,962.53 | 17.3% | 28.00 | 17.05 | 7.2% | 17.6% | 18.0% | 0.5% | ||||||||
27 May 21 | Q1 Mar 21 | 1 | 31 Dec 21 | 12,217.57 | 3,171.50 | 2,392.13 | 19.6% | 0.00 | 20.96 | 0.2% | 3.6% | 55.6% | 154.0% | ||||||||
25 Feb 21 | Q4 Dec 20 | 4 | 31 Dec 20 | 12,244.83 | 1,992.13 | 1,537.40 | 12.6% | 38.50 | 13.68 | 0.0 | 7.4% | 0.0 | 25.0% | ||||||||
25 Feb 21 | Q4 Dec 21 | 4 | 31 Dec 21 | 12,244.83 | 1,992.13 | 1,537.40 | 12.6% | 38.50 | 13.68 | 11.0% | 5.7% | 21.3% | 37.2% | ||||||||
27 Nov 20 | Q3 Sep 20 | 3 | 31 Dec 20 | 13,755.30 | 2,611.32 | 1,952.43 | 14.2% | 13.50 | 17.37 | 16.7% | 0.6% | 107.3% | 2.3% | ||||||||
27 Aug 20 | Q2 Jun 20 | 2 | 31 Dec 20 | 11,790.03 | 1,255.75 | 941.73 | 8.0% | 0.00 | 8.38 | 10.8% | 9.7% | 54.0% | 51.5% | ||||||||
21 May 20 | Q1 Mar 20 | 1 | 31 Dec 20 | 13,223.77 | 2,797.75 | 2,049.65 | 15.5% | 0.00 | 18.23 | 1.9% | 1.9% | 16.3% | 13.3% | ||||||||
27 Feb 20 | Q4 Dec 19 | 4 | 31 Dec 19 | 12,981.04 | 3,263.60 | 2,449.13 | 18.9% | 39.00 | 21.79 | 6.2% | 6.1% | 22.5% | 5.3% | ||||||||
28 Nov 19 | Q3 Sep 19 | 3 | 31 Dec 19 | 13,833.43 | 2,648.26 | 1,998.81 | 14.4% | 0.00 | 17.78 | 6.0% | 14.7% | 3.0% | 2.1% | ||||||||
29 Aug 19 | Q2 Jun 19 | 2 | 31 Dec 19 | 13,054.01 | 2,651.59 | 1,940.87 | 14.9% | 25.00 | 17.46 | 0.6% | 13.4% | 7.3% | 0.9% | ||||||||
30 May 19 | Q1 Mar 19 | 1 | 31 Dec 19 | 12,976.48 | 2,450.43 | 1,809.26 | 13.9% | 0.00 | 16.37 | 6.1% | 12.7% | 22.2% | 3.3% | ||||||||
26 Feb 19 | Q4 Dec 18 | 4 | 31 Dec 18 | 12,233.91 | 3,095.59 | 2,326.36 | 19.0% | 32.00 | 21.05 | 1.4% | 3.8% | 18.9% | 9.1% | ||||||||
29 Nov 18 | Q3 Sep 18 | 3 | 31 Dec 18 | 12,061.55 | 2,639.51 | 1,956.86 | 16.2% | 0.00 | 17.91 | 4.8% | 4.0% | 0.1% | 3.5% | ||||||||
30 Aug 18 | Q2 Jun 18 | 2 | 31 Dec 18 | 11,509.06 | 2,609.57 | 1,959.01 | 17.0% | 25.00 | 17.94 | 0.1% | 5.4% | 4.7% | 18.1% | ||||||||
28 May 18 | Q1 Mar 18 | 1 | 31 Dec 18 | 11,515.33 | 2,556.67 | 1,871.04 | 16.2% | 0.00 | 17.26 | 2.3% | 2.1% | 12.2% | 9.9% | ||||||||
28 Feb 18 | Q4 Dec 17 | 4 | 31 Dec 17 | 11,785.64 | 2,926.15 | 2,132.10 | 18.1% | 32.00 | 19.93 | 1.6% | 4.8% | 5.2% | 9.7% | ||||||||
30 Nov 17 | Q3 Sep 17 | 3 | 31 Dec 17 | 11,594.30 | 2,678.39 | 2,027.21 | 17.5% | 0.00 | 19.86 | 6.2% | 2.7% | 22.2% | 12.9% | ||||||||
30 Aug 17 | Q2 Jun 17 | 2 | 31 Dec 17 | 10,922.31 | 2,244.49 | 1,658.44 | 15.2% | 23.00 | 16.06 | 3.1% | 0.2% | 2.6% | 43.0% | ||||||||
25 May 17 | Q1 Mar 17 | 1 | 31 Dec 17 | 11,278.07 | 2,249.07 | 1,702.80 | 15.1% | 0.00 | 16.73 | 0.3% | 0.9% | 27.9% | 19.4% | ||||||||
23 Feb 17 | Q4 Dec 16 | 4 | 31 Dec 16 | 11,245.61 | 2,873.01 | 2,360.60 | 21.0% | 32.00 | 23.19 | 0.4% | 1.8% | 31.5% | 42.9% | ||||||||
24 Nov 16 | Q3 Sep 16 | 3 | 31 Dec 16 | 11,288.47 | 2,456.11 | 1,795.70 | 15.9% | 0.00 | 17.97 | 3.2% | 0.8% | 54.8% | 5.4% | ||||||||
25 Aug 16 | Q2 Jun 16 | 2 | 31 Dec 16 | 10,941.42 | 1,583.99 | 1,159.94 | 10.6% | 20.00 | 11.79 | 2.2% | 22.4% | 18.7% | 26.8% | ||||||||
27 May 16 | Q1 Mar 16 | 1 | 31 Dec 16 | 11,182.40 | 1,931.35 | 1,426.75 | 12.8% | 0.00 | 14.64 | 1.2% | 21.8% | 13.6% | 16.1% | ||||||||
25 Feb 16 | Q4 Dec 15 | 4 | 31 Dec 15 | 11,052.26 | 2,376.10 | 1,652.08 | 14.9% | 30.00 | 17.08 | 2.9% | 14.4% | 13.0% | 14.4% | ||||||||
26 Nov 15 | Q3 Sep 15 | 3 | 31 Dec 15 | 11,383.78 | 2,382.95 | 1,898.94 | 16.7% | 0.00 | 19.93 | 27.4% | 27.4% | 19.8% | 18.1% | ||||||||
27 Aug 15 | Q2 Jun 15 | 2 | 31 Dec 15 | 8,935.98 | 2,150.48 | 1,584.53 | 17.7% | 24.00 | 16.76 | 2.7% | 2.0% | 6.8% | 0.6% | ||||||||
28 May 15 | Q1 Mar 15 | 1 | 31 Dec 15 | 9,184.36 | 2,242.01 | 1,700.38 | 18.5% | 0.00 | 18.27 | 4.9% | 9.9% | 11.9% | 6.2% | ||||||||
26 Feb 15 | 31/12/14 | 4 | 31/12/14 | 9,661.70 | 2,430.99 | 1,931.23 | 20.0% | 33.00 | 20.75 | 8.1% | 16.8% | 20.1% | 11.5% |
EPS | 64.31 sen |
Trailing PE (Sector Median: 13.5) | 13.5 |
PEG | 0.5 |
Altman Z | 0.1 |
Beaver | 0.006 |
Current Ratio | 0.0 |
Debt-Equity (DE) Ratio | 10.26 |
FCF Yield | 5.49 % |
Revenue QoQ | 19.85 % |
Revenue YoY | 18.4% |
Profit QoQ | 16.6 % |
Profit YoY | 10.34 % |
Profit Margin (Sector Median: 14.9) | 16.26 % |
ROE (ROIC: 6.69) | 9.2 % |
Dividend Per Share (DPS) | 28.0 sen |
Dividend Yield (DY) | 3.21 % |
Ratios below have been recalculated after adjusting for One Off Gain/Loss detected from Quarterly reports
EPS | |
Trailing PE (Sector Median: 13.5) | |
Profit QoQ | |
Profit YoY | |
Profit Margin (Sector Median: 14.9) | |
ROE (ROIC: 6.75) | |
Altman Z |
Discounted Cash Flow (DCF) 5% Growth | |
Discounted Cash Flow (DCF) 10% Growth | |
Relative Valuation | |
Average Analysts FV based on 10 rating(s) |
Graham Formula | |
Graham Number | |
Net Tangible Asset (NTA) | 7.04 | Consistent QR FV |
Forward PE FV Calculator | |
Latest Profit (adjusted) [M] | 2165.5 |
Expected Profit (Next QR) [M] | |
Expected Profit (After QR above) [M] | |
Expected Profit (After QR above) [M] | |
Estimated Fair Value |
Growth/Risk Fair Value Calculator | |
Expected growth (%) | |
Estimated downside / risk (%) | |
Estimated New DCF Fair Value |
Contract/Award Contribution Calculator | |
Contract/Award Value (in Million) | |
Estimated Contribution to Stock Price | |
Estimated New DCF Fair Value |
Profit-Based Calculator | |
Expected Profit (M) | |
for Year | |
Estimated New DCF Fair Value |
Revenue-Based Calculator | |
Expected Revenue (M) | |
for Year | |
Estimated New DCF Fair Value |
Market Pricing | |
Expected Profit (M) | 11665.35 |
Expected Revenue (M) | 79356.15 |
Expected Growth (%) | 13.0 |
PUAN FAUZIAH BINTI HISHAM added 5000.0 units announced on 07 Sep 2020 at ~RM7.2
Market Cap: 104991 M.
Number of Shares: 12054 M.
Adjusted Float: 46.1%.
Stock highly correlated with
FINANCE (95%)
PBBANK (92%)
HLBANK (91%)
BONIA (89%)
Malayan Banking Berhad and its subsidiaries provide various banking and financial services. It operates in four segments: Banking, Investment Banking, Insurance and Takaful and Others. The Banking segment offers consumer and business banking products and services catering to the needs of consumers, investors, entrepreneurs, non-profit organisations and corporations. It operates in Malaysia and internationally.
Sectors: F4GBM, MSCI, FBMKLCI, Banking, Post MCO, Financial Services
Code: 1155
Website: http://www.maybank.com/
Related Links: Bursa | Annual Report | Announcement
No warrants listed
Updated on 11-Feb-2022
Shareholder | Value (M) |
---|---|
Amanah Saham Bumiputera | 35187.38 |
Employees Provident Fund Board | 13957.0 |
Permodalan Nasional Berhad | 7335.45 |
Kumpulan Wang Persaraan (Diperbadankan) | 4645.44 |
Amanah Saham Malaysia 2 - Wawasan | 2483.08 |
Amanah Saham Malaysia | 1665.74 |
Great Eastern Life Assurance (Malaysia) Berhad | 1407.08 |
Amanah Saham Malaysia 3 | 1034.62 |
Prulink Equity Fund | 962.2 |
State Street Bank & Trust Company | 951.85 |
AIA Bhd | 931.16 |
Amanah Saham Bumiputera 2 | 858.73 |
Vanguard Emerging Markets Stock Index Fund | 734.58 |
Vanguard Total International Stock Index Fund | 713.89 |
Government of Singapore | 538.0 |
Public Regular Savings Fund | 372.46 |
UOB Kay Hian Pte Ltd | 310.39 |
Norges Bank | 300.04 |
Pertubuhan Keselamatan Sosial | 300.04 |
Blackrock Institutional Trust Company, N.A. Investment Funds for Employee Benefit Trusts | 289.69 |
People's Bank of China | 279.35 |
Vanguard Fiduciary Trust Company Institutional Total International Stock Market Index Trust II | 279.35 |
Robeco Capital Growth Funds | 206.92 |
Yong Siew Yoon | 196.58 |
Hong Leong Assurance Berhad | 186.23 |
CIMB Bank Berhad | 175.89 |