First Time Loading...

Bank Maybank Indonesia Tbk PT
IDX:BNII

Watchlist Manager
Bank Maybank Indonesia Tbk PT Logo
Bank Maybank Indonesia Tbk PT
IDX:BNII
Watchlist
Price: 230 IDR 0.88%
Updated: May 15, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

7.2T
-0.9%
Net Interest Income
Growth Rates:
1 Year
+4%
3 Years
0%
5 Years
-11%
7 Years
+9%
10 Years
+31%
2T
+8%
Non Interest Income
Growth Rates:
1 Year
+16%
3 Years
-14%
5 Years
-10%
7 Years
-4%
10 Years
+11%
1.7T
+5%
Net Income
Growth Rates:
1 Year
+19%
3 Years
+38%
5 Years
-21%
7 Years
-11%
10 Years
+13%

Income Statement
Bank Maybank Indonesia Tbk PT

Rotate your device to view
Income Statement
Currency: IDR
Dec-2013 Mar-2014 Jun-2014 Sep-2014 Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 Mar-2016 Jun-2016 Sep-2016 Dec-2016 Mar-2017 Jun-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023
Revenue
Net Interest Income
5 514 870
5 495 180
5 490 166
5 708 334
5 931 696
6 156 767
6 234 421
6 387 079
5 961 376
5 918 601
6 275 205
6 486 728
6 607 543
6 781 383
6 858 743
6 842 646
7 702 150
7 692 637
7 798 070
8 015 223
8 099 878
8 246 306
8 192 380
8 185 290
8 167 975
8 155 137
8 079 741
7 655 275
7 259 810
6 983 457
6 782 823
6 996 467
7 117 279
7 116 318
7 135 808
7 088 558
6 977 850
7 269 065
7 339 008
7 296 250
7 233 623
Interest Income
10 914 380
11 491 249
12 081 975
12 901 026
13 399 814
13 680 168
13 762 855
13 811 772
12 923 499
12 850 858
13 191 318
13 439 358
13 546 449
13 576 358
13 578 948
13 509 098
14 802 881
14 717 591
14 735 695
14 729 559
14 790 035
15 037 725
15 302 371
15 585 536
15 479 869
15 184 779
14 540 076
13 577 731
12 826 683
12 138 384
11 461 091
11 110 016
10 730 035
10 361 015
10 175 559
10 171 835
10 400 454
10 740 288
11 179 705
11 530 040
11 883 891
Interest Expense
5 399 510
5 996 069
6 591 809
7 192 692
7 468 118
7 523 401
7 528 434
7 424 693
6 962 123
6 932 257
6 916 113
6 952 630
6 938 906
6 794 975
6 720 205
6 666 452
7 100 731
7 024 954
6 937 625
6 714 336
6 690 157
6 791 419
7 109 991
7 400 246
7 311 894
7 029 642
6 460 335
5 922 456
5 566 873
5 154 927
4 678 268
4 113 549
3 612 756
3 244 697
3 039 751
3 083 277
3 422 604
3 471 223
3 840 697
4 233 790
4 650 268
Non Interest Income
1 839 563
1 694 304
1 765 836
1 792 131
1 822 488
1 979 611
2 073 615
2 125 146
2 107 329
2 053 762
2 207 319
2 347 724
2 129 310
2 054 328
2 249 561
2 278 162
2 744 808
2 736 393
2 344 019
2 147 707
2 269 600
2 268 951
2 425 340
2 633 914
2 609 394
2 702 672
2 618 789
2 468 647
2 382 073
2 231 079
2 149 145
2 124 464
2 091 326
2 106 313
2 014 132
1 939 531
1 762 608
1 859 117
1 985 787
1 893 414
2 041 411
Revenue
7 354 433
N/A
7 189 484
-2%
7 256 002
+1%
7 500 465
+3%
7 754 184
+3%
8 136 378
+5%
8 308 036
+2%
8 512 225
+2%
8 068 705
-5%
7 972 363
-1%
8 482 524
+6%
8 834 452
+4%
8 736 853
-1%
8 835 711
+1%
9 108 304
+3%
9 120 808
+0%
10 446 958
+15%
10 429 030
0%
10 142 089
-3%
10 162 930
+0%
10 369 478
+2%
10 515 257
+1%
10 617 720
+1%
10 819 204
+2%
10 777 369
0%
10 857 809
+1%
10 698 530
-1%
10 123 922
-5%
9 641 883
-5%
9 214 536
-4%
8 931 968
-3%
9 120 931
+2%
9 208 605
+1%
9 222 631
+0%
9 149 940
-1%
9 028 089
-1%
8 740 458
-3%
9 128 182
+4%
9 324 795
+2%
9 189 664
-1%
9 275 034
+1%
Pre-Tax Income
Loan Loss Provision
0
(333 574)
(703 111)
(1 457 188)
(1 771 733)
(1 864 404)
(2 045 215)
(1 852 803)
(1 847 642)
(1 719 780)
(1 767 549)
(1 769 994)
(1 523 708)
(1 515 787)
(1 394 110)
(1 339 570)
(2 142 258)
(2 010 306)
(1 926 767)
(1 759 020)
(1 295 289)
(1 444 419)
(1 611 876)
(1 734 602)
(1 730 335)
(1 650 034)
(1 813 999)
(1 764 286)
(2 092 444)
(2 034 855)
(1 806 721)
(1 670 271)
(1 496 216)
(1 448 121)
(1 252 311)
(1 194 581)
(1 207 338)
(1 173 055)
(1 204 039)
(1 236 667)
(1 070 166)
Non Interest Expense
(5 170 209)
(4 827 480)
(4 817 700)
(4 933 697)
(5 009 533)
(5 228 842)
(5 283 033)
(5 390 690)
(4 577 023)
(4 371 780)
(4 444 033)
(4 461 858)
(4 602 505)
(4 652 525)
(4 884 648)
(4 924 665)
(5 785 010)
(5 916 035)
(5 780 241)
(5 816 263)
(6 038 612)
(6 104 162)
(6 224 690)
(6 567 449)
(6 447 940)
(6 444 711)
(6 261 993)
(5 855 639)
(5 730 794)
(5 594 650)
(5 610 488)
(5 600 889)
(5 536 873)
(5 538 090)
(5 539 886)
(5 660 951)
(5 492 894)
(5 727 567)
(5 758 428)
(5 738 572)
(5 850 194)
Pre-Tax Income
2 184 224
N/A
2 028 430
-7%
1 735 191
-14%
1 109 580
-36%
972 918
-12%
1 043 132
+7%
979 788
-6%
1 268 732
+29%
1 644 040
+30%
1 880 803
+14%
2 270 942
+21%
2 602 600
+15%
2 610 640
+0%
2 667 399
+2%
2 829 546
+6%
2 856 573
+1%
2 519 690
-12%
2 502 689
-1%
2 435 081
-3%
2 587 647
+6%
3 035 577
+17%
2 966 676
-2%
2 781 154
-6%
2 517 153
-9%
2 599 094
+3%
2 763 064
+6%
2 622 538
-5%
2 503 997
-5%
1 818 645
-27%
1 585 031
-13%
1 514 759
-4%
1 849 771
+22%
2 175 516
+18%
2 236 420
+3%
2 357 743
+5%
2 172 557
-8%
2 040 226
-6%
2 227 560
+9%
2 362 328
+6%
2 214 425
-6%
2 354 674
+6%
Net Income
Tax Provision
(613 908)
(575 318)
(505 062)
(291 979)
(250 777)
(260 303)
(225 595)
(321 921)
(398 378)
(445 575)
(542 017)
(638 352)
(676 452)
(684 823)
(749 352)
(753 196)
(658 845)
(660 313)
(620 517)
(662 031)
(773 332)
(756 266)
(707 869)
(641 759)
(674 914)
(715 328)
(651 968)
(621 418)
(534 253)
(464 468)
(532 036)
(596 076)
(495 762)
(548 969)
(515 574)
(476 112)
(507 015)
(505 055)
(530 084)
(493 229)
(536 924)
Income from Continuing Operations
1 570 316
1 453 112
1 230 129
817 601
722 141
782 829
754 193
946 811
1 245 662
1 435 228
1 728 925
1 964 248
1 934 188
1 982 576
2 080 194
2 103 377
1 860 845
1 842 376
1 814 564
1 925 616
2 262 245
2 210 410
2 073 285
1 875 394
1 924 180
2 047 736
1 970 570
1 882 579
1 284 392
1 120 563
982 723
1 253 695
1 679 754
1 687 451
1 842 169
1 696 445
1 533 211
1 722 505
1 832 244
1 721 196
1 817 750
Income to Minority Interest
(25 215)
(25 738)
(25 123)
(24 081)
(14 133)
(10 703)
1 215
6 573
(4 492)
(11 105)
(22 825)
(27 214)
(18 964)
(21 160)
(24 929)
(32 896)
(56 814)
(65 345)
(76 258)
(72 907)
(67 669)
(64 073)
(54 729)
(68 729)
(81 660)
(81 903)
(75 100)
(50 397)
(18 044)
(11 801)
(15 688)
(24 140)
(34 784)
(34 828)
(44 300)
(49 602)
(62 141)
(74 142)
(64 673)
(67 887)
(74 344)
Net Income (Common)
1 545 101
N/A
1 427 374
-8%
1 205 006
-16%
793 520
-34%
708 008
-11%
772 126
+9%
755 408
-2%
953 384
+26%
1 139 070
+19%
1 327 364
+17%
1 609 341
+21%
1 840 275
+14%
1 948 312
+6%
1 994 504
+2%
2 088 353
+5%
2 103 569
+1%
1 804 031
-14%
1 777 031
-1%
1 738 306
-2%
1 852 709
+7%
2 194 576
+18%
2 146 337
-2%
2 018 556
-6%
1 806 665
-10%
1 842 520
+2%
1 965 833
+7%
1 895 470
-4%
1 832 182
-3%
1 266 348
-31%
1 108 762
-12%
967 035
-13%
1 229 555
+27%
1 644 970
+34%
1 652 623
+0%
1 797 869
+9%
1 646 843
-8%
1 471 070
-11%
1 648 363
+12%
1 767 571
+7%
1 653 309
-6%
1 743 406
+5%
EPS (Diluted)
24.91
N/A
23.02
-8%
19.88
-14%
12.94
-35%
11.52
-11%
12.59
+9%
10.08
-20%
13.99
+39%
16.72
+20%
19.48
+17%
23.62
+21%
27.01
+14%
28.6
+6%
30.63
+7%
29.35
-4%
30.88
+5%
26.49
-14%
26.08
-2%
25.69
-1%
24.28
-5%
30.44
+25%
28.16
-7%
26.47
-6%
23.7
-10%
24.18
+2%
25.8
+7%
24.87
-4%
24.04
-3%
16.62
-31%
14.54
-13%
12.68
-13%
16.12
+27%
21.58
+34%
21.67
+0%
23.58
+9%
21.6
-8%
19.3
-11%
21.63
+12%
23.19
+7%
21.69
-6%
22.87
+5%

See Also

Summary
BNII intrinsic value, competitors valuation, and company profile.
DCF Valuation
BNII stock valuation using Discount Cash Flow valuation method.
Relative Valuation
BNII stock valuation using valuation multiples.
Wall Street Estimates
BNII price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
BNII stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Join more than 137,400+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.