Malayan Banking Berhad Website

Malayan Banking Berhad

KLSE-MAYBANK

Basic

  • Market Cap

    MYR 119.95B

  • EV

  • Shares Out

    12.07B

  • Revenue

    MYR 26.65B

  • Employees

    43,000

Margins

  • Gross

  • EBITDA

  • Operating

  • Pre-Tax

    48.47%

  • Net

    35.92%

  • FCF

    -204.59%

Returns (5Yr Avg)

  • ROA

    0.9%

  • ROTA

    10.02%

  • ROE

    9.37%

  • ROCE

  • ROIC

    1.09%

Valuation (TTM)

  • P/E

  • P/B

  • EV/Sales

  • EV/EBITDA

  • P/FCF

  • EV/Gross Profit

Valuation (NTM)

  • Price Target

    MYR 10.02

  • P/E

  • PEG

  • EV/Sales

  • EV/EBITDA

  • P/FCF

Financial Health

  • Cash

  • Net Debt

    -MYR 22.43B

  • Debt/Equity

  • EBIT/Interest

Growth (CAGR)

  • Rev 3Yr

    10.18%

  • Rev 5Yr

    3.98%

  • Rev 10Yr

  • Dil EPS 3Yr

    9.5%

  • Dil EPS 5Yr

    1.61%

  • Dil EPS 10Yr

    0.45%

  • Rev Fwd 2Yr

    5.48%

  • EBITDA Fwd 2Yr

    4.48%

  • EPS Fwd 2Yr

    5.31%

  • EPS LT Growth Est

    8.32%

Dividends

  • Yield

  • Payout

    75.58%

  • DPS

    MYR 0.6

  • DPS Growth 3Yr

    4.89%

  • DPS Growth 5Yr

    1.03%

  • DPS Growth 10Yr

    1.15%

  • DPS Growth Fwd 2Yr

    3.87%

Select a metric from the list below to chart it

Dec '14

Dec '15

Dec '16

Dec '17

Dec '18

Dec '19

Dec '20

Dec '21

Dec '22

Dec '23

LTM

Dec '24 (E)

Dec '25 (E)

Dec '26 (E)

Interest Income On Loans

24,131

19,350.8

17,205.3

21,608.9

30,230.6

31,591.1

Interest Income, Total

24,131

19,350.8

17,205.3

21,608.9

30,230.6

31,591.1

Interest On Deposits

12,036

8,260.4

5,171.2

7,793.3

17,439

18,873.9

Interest Expense, Total

12,036

8,260.4

5,171.2

7,793.3

17,439

18,873.9

Net Interest Income

12,095

11,090.4

12,034

13,815.6

12,791.5

12,717.2

Gain (Loss) on Sale of Assets

-83.1

13.8

1.3

4

4.1

3.8

Gain (Loss) on Sale of Invest. & Securities

3,024

2,239.7

-1,163.8

-2,277.5

1,493.9

2,274.9

Total Other Non Interest Income

9,646.3

10,982.2

13,948.2

14,342.2

13,186.8

13,589.8

Non Interest Income, Total

12,587.2

13,235.6

12,785.7

12,068.7

14,684.8

15,868.4

Revenues Before Provison For Loan Losses

24,682.2

24,326

24,819.7

25,884.3

27,476.3

28,585.6

Provision For Loan Losses

2,287.5

4,655.9

2,570.5

2,182.7

1,826.2

1,933.9

Total Revenues

22,394.7

19,670.2

22,249.2

23,701.5

25,650.1

26,651.7

Total Revenues % Chg.

1.7%

-12.2%

13.1%

6.5%

8.2%

10.7%

Salaries And Other Employee Benefits

6,581.7

6,482.4

6,710

6,925.7

7,685.2

8,076.8

Stock-Based Compensation

43.3

80.8

98.2

87.6

93.8

82.3

Amort. of Goodwill & Intang. Assets

252.4

286.9

282.7

250.6

232

232.2

Occupancy Expense

934.1

966.2

948.2

991.9

1,085.3

1,086.9

Selling General & Admin Expenses, Total

3,684.1

3,355.9

3,438.4

3,677.9

4,235.1

4,452.1

(Income) Loss on Equity Invest.

-158.4

-209.1

-186.2

-130.9

-240.3

-230.6

Total Other Non Interest Expense

66.4

49.8

41

40.3

57.4

63.8

Non Operating (Income) Expenses

-4.3

7

Non Interest Expense, Total

11,403.6

11,008.4

11,339.4

11,843.3

13,148.5

13,763.5

EBT, Excl. Unusual Items

10,991.1

8,661.7

10,909.8

11,858.2

12,501.6

12,888.2

Impairment of Goodwill

-23.3

-53.5

Asset Writedown

22.8

18.5

30.3

13.5

30

30

EBT, Incl. Unusual Items

11,013.9

8,657

10,886.6

11,871.7

12,531.6

12,918.2

Income Tax Expense

2,538.2

1,937.9

2,565.1

3,896.1

2,916.7

3,039.8

Earnings From Continuing Operations

8,475.6

6,719.1

8,321.5

7,975.6

9,614.9

9,878.3

Minority Interest

-277.6

-237.9

-225.3

-15.1

-265.1

-305.5

Net Income

8,198.1

6,481.2

8,096.2

7,960.5

9,349.8

9,572.8

Net Income to Common Incl Extra Items

8,198.1

6,481.2

8,096.2

7,960.5

9,349.8

9,572.8

Net Income to Common Excl. Extra Items

8,198.1

6,481.2

8,096.2

7,960.5

9,349.8

9,572.8

Total Shares Outstanding

11,241.4

11,241.4

11,878.5

12,054.1

12,060.2

12,067

Weighted Avg. Shares Outstanding

11,161.5

11,241.4

11,622.3

11,968.7

12,056.2

12,058.8

Weighted Avg. Shares Outstanding Dil

11,161.5

11,241.4

11,622.3

11,968.7

12,056.2

12,058.8

EPS

0.7

0.6

0.7

0.7

0.8

0.8

EPS Diluted

0.7

0.6

0.7

0.7

0.8

0.8

Effective Tax Rate

23%

22.4%

23.6%

32.8%

23.3%

23.5%