Watchlist Manager

Watchlist

Price: 10.12 MYR 0.2%

Market Cap: 122.3B MYR

Income Statement

Net Interest Income

Non Interest Income

Currency: MYR

		Dec-2001	Mar-2002	Jun-2002	Sep-2002	Dec-2002	Mar-2003	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	Sep-2025
Revenue
Net Interest Income		4 042	3 969	3 936	3 906	3 903	3 919	3 915	3 979	4 040	4 047	4 140	4 150	4 197	4 199	4 260	4 322	4 349	4 447	4 481	4 670	4 825	5 006	5 133	5 154	5 318	5 375	5 427	5 380	5 513	5 707	5 920	6 282	6 418	6 542	6 771	6 918	7 048	7 151	7 186	7 285	7 624	8 064	8 530	9 006	9 297	9 497	9 586	9 629	9 585	9 551	9 577	9 645	9 704	9 916	10 188	10 624	11 114	11 388	11 464	11 380	11 358	11 515	11 794	12 036	12 147	12 132	12 057	11 987	12 073	11 991	11 912	12 071	12 029	11 986	11 786	11 326	11 041	11 042	11 370	11 717	11 993	12 415	12 907	13 330	13 775	13 680	13 370	13 069	12 734	12 653	12 638	12 577	12 742	12 806	12 779	12 932
Interest Income		7 932	7 578	7 387	7 235	7 206	7 229	7 205	7 214	7 238	7 225	7 237	7 302	7 418	7 496	7 564	7 752	7 906	8 216	8 727	9 288	9 842	10 354	10 856	11 146	11 501	11 059	10 756	10 417	10 586	11 250	11 570	11 726	11 295	11 094	10 955	11 135	11 393	11 661	12 038	12 482	13 144	13 919	14 656	15 261	15 652	15 824	15 975	16 162	16 306	16 580	16 897	17 239	17 852	18 357	18 714	19 294	19 793	20 372	20 809	20 935	20 940	21 067	21 416	21 785	22 056	22 147	22 369	22 673	23 194	23 710	23 999	24 273	24 108	23 624	22 527	20 879	19 351	18 134	17 527	17 298	17 205	17 415	18 063	19 371	21 628	23 997	26 430	28 625	30 231	31 585	32 501	32 861	32 770	32 232	31 427	30 450
Interest Expense		3 890	3 609	3 451	3 329	3 303	3 310	3 290	3 236	3 198	3 178	3 098	3 153	3 221	3 298	3 305	3 430	3 557	3 769	4 246	4 618	5 017	5 348	5 723	5 992	6 183	5 685	5 329	5 037	5 073	5 543	5 650	5 444	4 877	4 551	4 184	4 218	4 345	4 510	4 852	2 656	2 978	5 854	6 126	6 254	6 355	6 328	6 389	6 533	6 721	7 029	7 320	7 594	8 148	8 442	8 526	8 671	8 679	8 985	9 345	9 555	9 582	9 553	9 622	9 748	9 909	10 014	10 312	10 686	11 121	11 719	12 087	12 202	12 080	11 639	10 741	9 553	8 310	7 092	6 157	5 581	5 212	5 000	5 157	6 041	7 834	10 317	13 060	15 557	17 496	18 938	19 869	20 289	20 028	19 426	18 648	17 518
Non Interest Income		1 898	2 052	1 978	1 942	1 901	1 921	1 953	1 972	2 021	2 272	2 305	2 523	2 761	2 755	2 870	3 038	3 178	3 401	3 608	3 518	3 613	3 538	3 685	3 748	3 604	3 624	4 136	4 119	4 418	4 535	4 699	5 303	5 612	6 022	5 971	5 732	5 770	5 783	6 695	6 830	7 254	7 861	7 967	8 113	7 678	7 807	8 112	9 076	9 784	10 081	9 833	9 133	13 003	5 082	4 305	4 386	14 626	6 832	6 990	6 282	15 187	7 412	7 479	7 633	16 551	6 994	7 282	7 022	17 497	7 472	7 316	7 669	21 157	10 206	10 278	9 351	23 827	7 723	8 197	8 721	22 447	9 459	11 683	14 708	16 828	15 320	15 672	17 049	16 805	23 374	23 733	23 619	20 876	22 882	23 574	23 821
Revenue		5 939 N/A	6 021 +1%	5 914 -2%	5 847 -1%	5 804 -1%	5 840 +1%	5 868 +0%	5 951 +1%	6 061 +2%	6 319 +4%	6 445 +2%	6 673 +4%	6 958 +4%	6 954 0%	7 130 +3%	7 360 +3%	7 528 +2%	7 848 +4%	8 089 +3%	8 188 +1%	8 437 +3%	8 544 +1%	8 818 +3%	8 903 +1%	8 923 +0%	8 999 +1%	9 563 +6%	9 499 -1%	9 931 +5%	10 242 +3%	10 619 +4%	11 585 +9%	12 030 +4%	12 564 +4%	12 742 +1%	12 649 -1%	12 818 +1%	12 934 +1%	13 881 +7%	14 115 +2%	14 879 +5%	15 926 +7%	16 497 +4%	17 119 +4%	16 975 -1%	17 304 +2%	17 697 +2%	18 705 +6%	19 369 +4%	19 631 +1%	19 409 -1%	18 778 -3%	22 707 +21%	14 998 -34%	14 493 -3%	15 010 +4%	25 740 +71%	18 220 -29%	18 454 +1%	17 661 -4%	26 545 +50%	18 927 -29%	19 274 +2%	19 669 +2%	28 698 +46%	19 126 -33%	19 338 +1%	19 009 -2%	29 570 +56%	19 462 -34%	19 229 -1%	19 739 +3%	33 186 +68%	22 192 -33%	22 064 -1%	20 677 -6%	34 868 +69%	18 766 -46%	19 567 +4%	20 438 +4%	34 440 +69%	21 875 -36%	24 589 +12%	28 038 +14%	30 603 +9%	29 000 -5%	29 042 +0%	30 117 +4%	29 539 -2%	36 027 +22%	36 370 +1%	36 196 0%	33 618 -7%	35 688 +6%	36 353 +2%	36 753 +1%
Pre-Tax Income
Loan Loss Provision		(1 964)	(1 760)	(1 379)	(1 322)	(1 202)	(1 160)	(912)	(775)	(711)	(549)	(494)	(580)	(575)	(656)	(824)	(831)	(1 025)	(1 206)	(883)	(920)	(738)	(635)	(695)	(491)	(528)	(503)	(810)	(888)	(1 031)	(1 270)	(1 699)	(1 940)	(1 872)	(1 688)	(1 226)	(1 064)	(929)	(775)	(502)	(336)	(449)	(562)	(715)	(693)	(679)	(579)	(806)	(1 000)	(730)	(854)	(581)	(381)	(400)	(438)	(585)	(1 182)	(1 684)	(2 301)	(2 981)	(2 684)	(2 833)	(2 510)	(2 359)	(2 375)	(1 959)	(1 926)	(1 678)	(1 710)	(1 591)	(1 686)	(1 495)	(2 035)	(2 287)	(2 645)	(3 993)	(3 839)	(4 599)	(4 487)	(3 273)	(3 595)	(2 659)	(2 252)	(2 564)	(2 038)	(2 183)	(2 106)	(1 830)	(1 671)	(1 826)	(1 934)	(1 753)	(1 690)	(1 671)	(1 587)	(1 629)	(998)
Non Interest Expense		(2 273)	(2 216)	(2 181)	(2 172)	(2 230)	(2 291)	(2 336)	(2 403)	(2 456)	(2 539)	(2 592)	(2 642)	(2 750)	(2 784)	(2 811)	(2 881)	(2 916)	(3 041)	(3 217)	(3 357)	(3 574)	(3 681)	(3 760)	(3 905)	(3 988)	(4 097)	(4 666)	(4 658)	(5 019)	(5 458)	(7 245)	(7 696)	(7 769)	(7 686)	(6 145)	(5 967)	(6 109)	(6 258)	(7 108)	(7 153)	(7 635)	(8 250)	(8 371)	(8 750)	(8 399)	(8 597)	(8 700)	(9 188)	(9 770)	(9 827)	(9 720)	(9 416)	(13 195)	(5 414)	(4 859)	(4 621)	(14 905)	(7 078)	(7 198)	(6 630)	(14 868)	(7 254)	(7 092)	(7 249)	(16 641)	(6 795)	(6 890)	(6 568)	(17 077)	(6 981)	(6 896)	(6 859)	(19 885)	(8 186)	(8 106)	(6 909)	(21 612)	(5 248)	(5 793)	(6 685)	(20 842)	(8 933)	(11 761)	(14 906)	(16 549)	(15 131)	(14 380)	(15 557)	(15 182)	(21 175)	(21 626)	(21 269)	(18 245)	(20 248)	(20 802)	(21 729)
Pre-Tax Income		1 702 N/A	2 046 +20%	2 354 +15%	2 354 0%	2 372 +1%	2 389 +1%	2 620 +10%	2 773 +6%	2 894 +4%	3 231 +12%	3 359 +4%	3 451 +3%	3 633 +5%	3 514 -3%	3 494 -1%	3 648 +4%	3 587 -2%	3 601 +0%	3 988 +11%	3 912 -2%	4 126 +5%	4 228 +2%	4 364 +3%	4 507 +3%	4 407 -2%	4 399 0%	4 086 -7%	3 954 -3%	3 881 -2%	3 515 -9%	1 674 -52%	1 949 +16%	2 388 +23%	3 190 +34%	5 370 +68%	5 619 +5%	5 781 +3%	5 901 +2%	6 270 +6%	6 626 +6%	6 795 +3%	7 114 +5%	7 412 +4%	7 677 +4%	7 896 +3%	8 129 +3%	8 191 +1%	8 518 +4%	8 870 +4%	8 951 +1%	9 109 +2%	8 982 -1%	9 112 +1%	9 146 +0%	9 050 -1%	9 206 +2%	9 152 -1%	8 841 -3%	8 274 -6%	8 348 +1%	8 844 +6%	9 162 +4%	9 823 +7%	10 045 +2%	10 098 +1%	10 406 +3%	10 771 +4%	10 732 0%	10 901 +2%	10 795 -1%	10 837 +0%	10 846 +0%	11 014 +2%	11 361 +3%	9 965 -12%	9 928 0%	8 657 -13%	9 031 +4%	10 501 +16%	10 159 -3%	10 940 +8%	10 690 -2%	10 264 -4%	11 095 +8%	11 872 +7%	11 762 -1%	12 832 +9%	12 889 +0%	12 532 -3%	12 918 +3%	12 991 +1%	13 237 +2%	13 702 +4%	13 853 +1%	13 922 +0%	14 026 +1%
Net Income
Tax Provision		(832)	(743)	(658)	(645)	(593)	(697)	(563)	(600)	(606)	(710)	(889)	(915)	(977)	(887)	(950)	(993)	(994)	(1 050)	(1 153)	(1 171)	(1 197)	(1 184)	(1 111)	(1 088)	(1 090)	(1 085)	(1 084)	(1 133)	(1 051)	(944)	(924)	(862)	(1 013)	(1 260)	(1 402)	(1 503)	(1 562)	(1 560)	(1 651)	(1 754)	(1 734)	(1 873)	(1 944)	(1 981)	(1 978)	(2 017)	(1 937)	(2 005)	(2 098)	(2 103)	(2 265)	(2 285)	(2 201)	(2 157)	(2 058)	(1 937)	(2 165)	(2 116)	(1 971)	(2 106)	(1 881)	(1 904)	(2 040)	(2 049)	(2 301)	(2 455)	(2 549)	(2 576)	(2 545)	(2 464)	(2 513)	(2 487)	(2 538)	(2 719)	(2 284)	(2 282)	(1 938)	(1 926)	(2 390)	(2 319)	(2 565)	(2 707)	(2 765)	(3 260)	(3 896)	(3 599)	(3 820)	(3 545)	(2 917)	(3 039)	(2 859)	(2 926)	(3 195)	(3 299)	(3 316)	(3 286)
Income from Continuing Operations		871	1 303	1 697	1 709	1 778	1 692	2 056	2 173	2 288	2 522	2 470	2 536	2 657	2 627	2 544	2 655	2 593	2 551	2 835	2 741	2 929	3 044	3 253	3 419	3 317	3 314	3 002	2 821	2 830	2 571	751	1 087	1 376	1 930	3 968	4 115	4 219	4 342	4 620	4 872	5 061	5 241	5 468	5 697	5 919	6 111	6 254	6 513	6 771	6 848	6 843	6 697	6 911	6 989	6 991	7 270	6 986	6 725	6 303	6 241	6 964	7 258	7 783	7 996	7 797	7 951	8 222	8 156	8 356	8 331	8 324	8 359	8 476	8 643	7 681	7 646	6 719	7 105	8 111	7 840	8 375	7 983	7 499	7 835	7 976	8 164	9 012	9 345	9 615	9 878	10 131	10 309	10 506	10 553	10 606	10 740
Income to Minority Interest		21	(2)	(37)	(41)	(41)	(46)	(60)	(57)	(29)	(65)	(46)	(58)	(77)	(45)	(42)	(35)	(32)	(52)	(62)	(73)	(102)	(77)	(74)	(74)	(33)	(36)	(74)	(56)	(61)	(58)	(59)	(85)	(115)	(142)	(150)	(151)	(122)	(133)	(169)	(164)	(219)	(194)	(137)	(152)	(173)	(206)	(219)	(233)	(219)	(200)	(188)	(180)	(195)	(173)	(167)	(154)	(150)	(163)	(166)	(207)	(221)	(239)	(266)	(247)	(276)	(263)	(233)	(237)	(243)	(280)	(291)	(283)	(278)	(204)	(242)	(253)	(238)	(281)	(267)	(263)	(225)	(232)	(102)	(23)	(15)	(23)	(141)	(215)	(265)	(306)	(368)	(366)	(418)	(365)	(318)	(369)
Net Income (Common)		892 N/A	1 302 +46%	1 659 +27%	1 669 +1%	1 737 +4%	1 646 -5%	1 996 +21%	2 117 +6%	2 260 +7%	2 456 +9%	2 425 -1%	2 478 +2%	2 579 +4%	2 582 +0%	2 503 -3%	2 620 +5%	2 561 -2%	2 499 -2%	2 772 +11%	2 668 -4%	2 826 +6%	2 966 +5%	3 178 +7%	3 345 +5%	3 284 -2%	3 278 0%	2 928 -11%	2 765 -6%	2 769 +0%	2 513 -9%	692 -72%	1 002 +45%	1 261 +26%	1 788 +42%	3 818 +114%	3 965 +4%	4 096 +3%	4 208 +3%	4 450 +6%	4 709 +6%	4 842 +3%	5 047 +4%	5 330 +6%	5 545 +4%	5 746 +4%	5 905 +3%	6 035 +2%	6 280 +4%	6 552 +4%	6 648 +1%	6 656 +0%	6 517 -2%	6 716 +3%	6 815 +1%	6 824 +0%	7 115 +4%	6 836 -4%	6 562 -4%	6 138 -6%	6 035 -2%	6 743 +12%	7 019 +4%	7 518 +7%	7 749 +3%	7 521 -3%	7 689 +2%	7 989 +4%	7 919 -1%	8 113 +2%	8 052 -1%	8 034 0%	8 075 +1%	8 198 +2%	8 439 +3%	7 439 -12%	7 393 -1%	6 481 -12%	6 824 +5%	7 844 +15%	7 577 -3%	8 150 +8%	7 751 -5%	7 397 -5%	7 812 +6%	7 961 +2%	8 141 +2%	8 871 +9%	9 129 +3%	9 350 +2%	9 572 +2%	9 764 +2%	9 944 +2%	10 089 +1%	10 189 +1%	10 287 +1%	10 371 +1%
EPS (Diluted)		0.18 N/A	0.27 +50%	0.33 +22%	0.34 +3%	0.35 +3%	0.33 -6%	0.4 +21%	0.43 +7%	0.46 +7%	0.5 +9%	0.48 -4%	0.5 +4%	0.52 +4%	0.51 -2%	0.49 -4%	0.51 +4%	0.49 -4%	0.46 -6%	0.53 +15%	0.5 -6%	0.52 +4%	0.56 +8%	0.59 +5%	0.62 +5%	0.6 -3%	0.43 -28%	0.53 +23%	0.5 -6%	0.49 -2%	0.46 -6%	0.12 -74%	0.16 +33%	0.17 +6%	0.25 +47%	0.54 +116%	0.56 +4%	0.58 +4%	0.59 +2%	0.61 +3%	0.62 +2%	0.66 +6%	0.65 -2%	0.71 +9%	0.7 -1%	0.73 +4%	0.69 -5%	0.72 +4%	0.73 +1%	0.76 +4%	0.76 N/A	0.75 -1%	0.73 -3%	0.74 +1%	0.74 N/A	0.74 N/A	0.76 +3%	0.72 -5%	0.69 -4%	0.64 -7%	0.62 -3%	0.68 +10%	0.7 +3%	0.74 +6%	0.76 +3%	0.72 -5%	0.7 -3%	0.75 +7%	0.73 -3%	0.74 +1%	0.73 -1%	0.72 -1%	0.72 N/A	0.73 +1%	0.75 +3%	0.66 -12%	0.65 -2%	0.58 -11%	0.6 +3%	0.69 +15%	0.66 -4%	0.7 +6%	0.65 -7%	0.61 -6%	0.65 +7%	0.67 +3%	0.68 +1%	0.74 +9%	0.76 +3%	0.78 +3%	0.8 +3%	0.82 +2%	0.83 +1%	0.84 +1%	0.84 N/A	0.85 +1%	0.86 +1%

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 302,100+ 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.