Watchlist Manager

Watchlist

Price: 2.3 MYR 1.32%

Market Cap: 5.2B MYR

Income Statement

Net Interest Income

Non Interest Income

Currency: MYR

		Jun-2003	Sep-2003	Dec-2003	Mar-2004	Jun-2004	Sep-2004	Dec-2004	Mar-2005	Jun-2005	Sep-2005	Dec-2005	Mar-2006	Jun-2006	Sep-2006	Dec-2006	Mar-2007	Jun-2007	Sep-2007	Dec-2007	Mar-2008	Jun-2008	Sep-2008	Dec-2008	Mar-2009	Jun-2009	Sep-2009	Dec-2009	Mar-2010	Jun-2010	Sep-2010	Dec-2010	Mar-2011	Jun-2011	Sep-2011	Dec-2011	Mar-2012	Jun-2012	Sep-2012	Dec-2012	Mar-2013	Jun-2013	Sep-2013	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	Mar-2024	Jun-2024	Sep-2024	Dec-2024	Mar-2025	Jun-2025
Revenue
Net Interest Income		809	821	826	848	867	870	924	947	1 087	1 161	1 167	1 231	1 116	1 091	1 106	1 112	1 859	1 980	2 032	2 089	1 427	1 454	1 470	1 438	1 490	1 506	1 561	1 626	1 623	1 674	2 596	1 875	1 960	1 990	1 676	1 853	1 620	1 457	1 133	1 161	1 190	1 168	1 186	1 196	1 206	1 222	1 230	1 239	1 246	1 254	1 259	1 273	1 296	1 308	1 331	1 346	1 354	1 363	1 380	1 405	1 437	1 490	1 820	1 937	2 049	2 040	1 959	1 992	2 038	2 213	2 158	2 140	2 175	2 095	2 148	2 135	2 089	2 194	2 203	2 285	2 344	2 353	2 366	2 375	2 394	2 394	2 440	2 483	2 538
Interest Income		809	821	826	848	867	870	924	947	1 087	1 161	1 167	1 231	1 116	1 091	1 106	1 112	1 859	1 980	2 032	2 089	1 427	1 454	1 470	1 438	1 490	1 506	1 561	1 626	1 623	1 674	2 596	1 875	1 960	1 990	1 676	1 986	1 890	1 873	1 723	1 799	1 887	1 915	1 962	1 999	2 034	2 087	2 143	2 205	2 269	2 322	2 364	2 422	2 458	2 488	2 530	2 560	2 608	2 648	2 685	2 738	2 799	2 900	3 322	3 505	3 672	3 707	3 623	3 647	3 621	3 689	3 478	3 330	3 285	3 161	3 216	3 219	3 208	3 396	3 576	3 906	4 204	4 409	4 529	4 570	4 598	4 626	4 700	4 781	4 920
Interest Expense		0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	133	271	416	591	638	697	746	776	804	828	866	913	966	1 023	1 068	1 104	1 148	1 162	1 180	1 199	1 214	1 255	1 286	1 305	1 332	1 362	1 410	1 503	1 568	1 623	1 667	1 664	1 238	1 583	1 060	1 320	1 190	1 111	1 066	1 069	1 084	1 119	1 201	1 374	1 622	1 860	2 056	2 164	2 195	2 204	2 232	2 260	2 298	2 382
Non Interest Income		(291)	(270)	(262)	(256)	(246)	(250)	(272)	(272)	(282)	(302)	(304)	(294)	(365)	(395)	194	181	(402)	(455)	(1 065)	(1 092)	(415)	(418)	(420)	(430)	(423)	(404)	(387)	(360)	(360)	(386)	(571)	(432)	(448)	(448)	1 608	(172)	157	452	756	783	792	824	864	886	877	867	835	859	875	884	949	993	1 034	1 081	1 007	1 016	1 017	1 006	1 038	1 066	1 053	1 129	2 246	2 684	3 085	3 158	2 807	2 695	2 547	2 867	3	128	(381)	(1 096)	0	0	5	5	1	5	0	1	0	1	1	2	1	2	5
Revenue		518 N/A	550 +6%	564 +3%	593 +5%	621 +5%	620 0%	652 +5%	675 +3%	805 +19%	859 +7%	864 +0%	937 +9%	751 -20%	696 -7%	1 300 +87%	1 293 -1%	1 456 +13%	1 525 +5%	967 -37%	997 +3%	1 012 +1%	1 036 +2%	1 050 +1%	1 007 -4%	1 067 +6%	1 102 +3%	1 175 +7%	1 266 +8%	1 263 0%	1 288 +2%	2 026 +57%	1 443 -29%	1 512 +5%	1 542 +2%	3 284 +113%	1 681 -49%	1 777 +6%	1 909 +7%	1 889 -1%	1 944 +3%	1 981 +2%	1 992 +1%	2 050 +3%	2 082 +2%	2 083 +0%	2 089 +0%	2 065 -1%	2 098 +2%	2 122 +1%	2 138 +1%	2 209 +3%	2 266 +3%	2 330 +3%	2 389 +3%	2 338 -2%	2 361 +1%	2 370 +0%	2 369 0%	2 418 +2%	2 472 +2%	2 490 +1%	2 619 +5%	4 066 +55%	4 621 +14%	5 135 +11%	5 198 +1%	4 766 -8%	4 687 -2%	4 585 -2%	5 080 +11%	2 161 -57%	2 268 +5%	1 793 -21%	999 -44%	2 148 +115%	2 136 -1%	2 094 -2%	2 199 +5%	2 204 +0%	2 289 +4%	2 345 +2%	2 353 +0%	2 366 +1%	2 376 +0%	2 395 +1%	2 395 +0%	2 441 +2%	2 485 +2%	2 543 +2%
Pre-Tax Income
Loan Loss Provision		(77)	(90)	(113)	(137)	(135)	(131)	(163)	(194)	(712)	(783)	(796)	(907)	(1 465)	(1 369)	(1 165)	(959)	55	97	(19)	(51)	10	(51)	(80)	(99)	(128)	(160)	(150)	(137)	(125)	(106)	(228)	(138)	(108)	(89)	(36)	(38)	(47)	(81)	(81)	(65)	(65)	(33)	15	(2)	(17)	(25)	(60)	(74)	(83)	(55)	(69)	(74)	(78)	(106)	(92)	(66)	(61)	6	15	3	13	(57)	(82)	(83)	(103)	(110)	(88)	(95)	(84)	(206)	(209)	(190)	(200)	(79)	(191)	(222)	(222)	(213)	(140)	(159)	(187)	(203)	(175)	(156)	(129)	(126)	(95)	(132)	(139)
Non Interest Expense		(285)	(304)	(304)	(318)	(368)	(381)	(402)	(402)	(494)	(508)	(511)	(546)	(464)	(458)	(476)	(551)	(602)	(583)	(625)	(591)	(642)	(664)	(682)	(653)	(640)	(637)	(652)	(710)	(761)	(808)	(1 210)	(875)	(892)	(921)	(983)	(1 030)	(1 101)	(1 137)	(1 091)	(1 140)	(1 138)	(1 162)	(1 246)	(1 255)	(1 248)	(1 247)	(1 190)	(1 183)	(1 194)	(1 230)	(1 305)	(1 366)	(1 410)	(1 418)	(1 377)	(1 392)	(1 418)	(1 438)	(1 485)	(1 499)	(1 505)	(1 539)	(2 919)	(3 427)	(3 857)	(3 891)	(3 473)	(3 384)	(3 343)	(3 812)	(1 225)	(1 457)	(964)	(358)	(1 253)	(1 264)	(1 302)	(1 350)	(1 317)	(1 382)	(1 406)	(1 420)	(1 444)	(1 459)	(1 502)	(1 527)	(1 573)	(1 588)	(1 654)
Pre-Tax Income		156 N/A	157 +1%	148 -6%	138 -7%	119 -14%	107 -9%	86 -20%	79 -9%	(401) N/A	(431) -8%	(444) -3%	(516) -16%	(1 178) -128%	(1 131) +4%	(340) +70%	(218) +36%	909 N/A	1 039 +14%	324 -69%	356 +10%	380 +7%	321 -16%	288 -10%	255 -11%	299 +17%	305 +2%	373 +22%	419 +12%	378 -10%	374 -1%	588 +57%	430 -27%	511 +19%	531 +4%	2 264 +326%	612 -73%	629 +3%	691 +10%	717 +4%	739 +3%	779 +5%	797 +2%	819 +3%	825 +1%	819 -1%	816 0%	815 0%	841 +3%	845 +0%	854 +1%	834 -2%	827 -1%	843 +2%	865 +3%	869 +0%	903 +4%	892 -1%	936 +5%	948 +1%	976 +3%	998 +2%	1 023 +3%	1 066 +4%	1 111 +4%	1 175 +6%	1 197 +2%	1 205 +1%	1 207 +0%	1 159 -4%	1 061 -8%	728 -31%	621 -15%	629 +1%	562 -11%	704 +25%	649 -8%	570 -12%	636 +12%	747 +17%	749 +0%	752 +0%	730 -3%	747 +2%	761 +2%	764 +0%	742 -3%	773 +4%	765 -1%	749 -2%
Net Income
Tax Provision		(59)	(61)	(55)	(52)	(25)	(21)	(16)	(13)	(44)	(44)	(52)	(60)	(38)	(40)	(40)	(20)	(17)	(16)	(12)	(28)	54	59	45	43	(91)	(115)	(118)	(143)	(120)	(121)	(138)	(90)	(94)	(125)	(167)	(172)	(192)	(189)	(196)	(197)	(214)	(210)	(256)	(265)	(253)	(254)	(229)	(238)	(242)	(256)	(222)	(214)	(214)	(213)	(240)	(253)	(251)	(251)	(245)	(245)	(251)	(247)	(264)	(269)	(275)	(274)	(270)	(263)	(259)	(246)	(163)	(147)	(145)	(146)	(170)	(168)	(165)	(190)	(255)	(245)	(229)	(210)	(194)	(196)	(196)	(186)	(202)	(198)	(194)
Income from Continuing Operations		97	96	93	86	94	87	71	66	(445)	(475)	(495)	(576)	(1 216)	(1 171)	(380)	(238)	893	1 023	312	328	434	379	332	298	208	190	254	276	257	253	451	340	417	406	2 098	440	438	502	522	543	565	587	563	560	566	562	587	603	603	598	613	613	629	652	630	650	641	686	704	730	747	777	801	843	900	922	935	944	900	815	565	473	484	416	534	481	404	446	492	504	523	520	553	566	568	557	571	567	555
Income to Minority Interest		(5)	(5)	(7)	(8)	(8)	(6)	(4)	(6)	(12)	(16)	(17)	(18)	(15)	(15)	(79)	(100)	(105)	(176)	(138)	(148)	(198)	(170)	(141)	(136)	(94)	(90)	(128)	(127)	(122)	(121)	(220)	(164)	(203)	(209)	(210)	(221)	(221)	(243)	(245)	(257)	(268)	(275)	(284)	(231)	(177)	(124)	(55)	(59)	(58)	(59)	(66)	(66)	(68)	(71)	(71)	(75)	(75)	(76)	(84)	(89)	(92)	(106)	(119)	(130)	(143)	(155)	(148)	(150)	(148)	(136)	0	0	0	0	0	0	0	0	0	0	0	0	0	(2)	(2)	(2)	0	0	0
Net Income (Common)		92 N/A	91 -2%	86 -6%	77 -9%	86 +11%	81 -5%	67 -17%	60 -11%	(457) N/A	(491) -7%	(512) -4%	(594) -16%	(1 230) -107%	(1 186) +4%	(459) +61%	(338) +26%	788 N/A	848 +8%	174 -79%	180 +4%	236 +31%	210 -11%	191 -9%	162 -15%	114 -30%	101 -11%	126 +25%	148 +17%	136 -8%	132 -3%	231 +75%	176 -24%	214 +21%	198 -8%	1 888 +856%	219 -88%	217 -1%	259 +19%	276 +7%	286 +3%	297 +4%	312 +5%	279 -10%	329 +18%	389 +18%	439 +13%	532 +21%	545 +2%	545 +0%	539 -1%	547 +1%	547 0%	561 +3%	582 +4%	559 -4%	575 +3%	567 -1%	610 +8%	620 +2%	641 +3%	655 +2%	670 +2%	682 +2%	712 +4%	758 +6%	768 +1%	787 +3%	794 +1%	752 -5%	679 -10%	565 -17%	514 -9%	556 +8%	522 -6%	534 +2%	481 -10%	404 -16%	446 +10%	492 +10%	504 +2%	523 +4%	520 0%	553 +6%	564 +2%	565 +0%	555 -2%	571 +3%	568 -1%	558 -2%
EPS (Diluted)		0.14 N/A	0.14 N/A	0.13 -7%	0.12 -8%	0.13 +8%	0.13 N/A	0.11 -15%	0.1 -9%	-0.7 N/A	-0.75 -7%	-0.78 -4%	-0.91 -17%	-1.89 -108%	-1.82 +4%	-0.71 +61%	-0.52 +27%	0.9 N/A	0.87 -3%	0.17 -80%	0.19 +12%	0.24 +26%	0.21 -13%	0.19 -10%	0.16 -16%	0.12 -25%	0.09 -25%	0.11 +22%	0.13 +18%	0.11 -15%	0.11 N/A	0.2 +82%	0.15 -25%	0.18 +20%	0.17 -6%	1.63 +859%	0.19 -88%	0.19 N/A	0.22 +16%	0.26 +18%	0.24 -8%	0.25 +4%	0.26 +4%	0.26 N/A	0.22 -15%	0.26 +18%	0.29 +12%	0.36 +24%	0.36 N/A	0.35 -3%	0.35 N/A	0.36 +3%	0.35 -3%	0.36 +3%	0.37 +3%	0.35 -5%	0.36 +3%	0.35 -3%	0.37 +6%	0.38 +3%	0.38 N/A	0.39 +3%	0.4 +3%	0.4 N/A	0.4 N/A	0.42 +5%	0.45 +7%	0.45 N/A	0.45 N/A	0.43 -4%	0.39 -9%	0.22 -44%	0.19 -14%	0.22 +16%	0.2 -9%	0.22 +10%	0.22 N/A	0.18 -18%	0.21 +17%	0.23 +10%	0.23 N/A	0.24 +4%	0.23 -4%	0.25 +9%	0.25 N/A	0.25 N/A	0.24 -4%	0.25 +4%	0.25 N/A	0.25 N/A

Income Statement Balance Sheet Cash Flow Statement

Income Statement Balance Sheet Cash Flow Statement

See Also

Relative Valuation

Wall Street Estimates

Profitability Analysis

Solvency Analysis

Join more than 302,000+ value investors using Alpha Spread

Create Free Account

or see our plans & pricing

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

What is Intrinsic Value? Help Center Contact Us

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 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.