Malayan Banking Berhad (MAYBANK)

Basic

  • Market Cap

    MYR 109.02B

  • EV

    —

  • Shares Out

    12.06B

  • Revenue

    MYR 26.38B

  • Employees

    43,000

Margins

  • Gross

    —

  • EBITDA

    —

  • Operating

    —

  • Pre-Tax

    50.64%

  • Net

    35.79%

  • FCF

    -65.34%

Returns (5Yr Avg)

  • ROA

    —

  • ROE

    9.36%

  • ROCE

    —

  • ROIC

    1.11%

Valuation (TTM)

  • P/E

    —

  • P/B

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

  • EV/Gross Profit

    —

Valuation (NTM)

  • Price Target

    MYR 9.35

  • P/E

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

Per Share

  • Rev

    MYR 2.19

  • Earnings (Dil)

    MYR 0.78

  • FCF

    -MYR 1.43

  • Book Value

    MYR 7.55

Growth (CAGR)

  • Rev 3Yr

    7.82%

  • Rev 5Yr

    4%

  • Rev 10Yr

    —

  • Dil EPS 3Yr

    6%

  • Dil EPS 5Yr

    1.42%

  • Dil EPS 10Yr

    —

  • Rev Fwd 2Yr

    2.09%

  • EBITDA Fwd 2Yr

    4.48%

  • EPS Fwd 2Yr

    8.37%

  • EPS LT Growth Est

    8.75%

Dividends

  • Yield

    —

  • Payout

    75.32%

  • DPS

    MYR 0.59

  • DPS Growth 3Yr

    3.97%

  • DPS Growth 5Yr

    0.69%

  • DPS Growth 10Yr

    0.61%

  • DPS Growth Fwd 2Yr

    3.94%

Select a metric from the list below to chart it

Dec '13
Dec '15
Dec '17
Dec '19
Dec '21
LTM
Metric
Dec '13
Dec '14
Dec '15
Dec '16
Dec '17
Dec '18
Dec '19
Dec '20
Dec '21
Dec '22
LTM

Interest Income On Loans

23,193.7

24,131.0

19,350.8

17,205.3

21,627.6

28,629.4

Interest Income, Total

23,193.7

24,131.0

19,350.8

17,205.3

21,627.6

28,629.4

Interest On Deposits

11,120.8

12,036.0

8,260.4

5,171.2

7,793.3

15,493.3

Interest Expense, Total

11,120.8

12,036.0

8,260.4

5,171.2

7,793.3

15,493.3

Net Interest Income

12,072.9

12,095.0

11,090.4

12,034.0

13,834.2

13,136.1

Gain (Loss) on Sale of Assets

52.4

-83.1

13.8

1.3

4.0

2.4

Gain (Loss) on Sale of Invest. & Securities

-672.6

3,024.0

2,239.7

-1,163.8

-2,262.1

1,646.7

Total Other Non Interest Income

12,155.3

9,646.3

10,982.2

13,948.2

15,447.0

13,807.5

Non Interest Income, Total

11,535.1

12,587.2

13,235.6

12,785.7

13,188.8

15,456.6

Revenues Before Provison For Loan Losses

23,608.0

24,682.2

24,326.0

24,819.7

27,023.1

28,592.7

Provision For Loan Losses

1,591.3

2,287.5

4,655.9

2,570.5

2,208.3

2,208.3

Total Revenues

22,016.7

22,394.7

19,670.2

22,249.2

24,814.7

26,384.4

Total Revenues % Chg.

3.8%

1.7%

-12.2%

13.1%

11.5%

7.1%

Salaries And Other Employee Benefits

6,445.6

6,581.7

6,482.4

6,710.0

7,415.9

7,994.8

Stock-Based Compensation

3.9

43.3

80.8

98.2

87.6

66.3

Amort. of Goodwill & Intang. Assets

236.1

252.4

286.9

282.7

271.0

253.5

Occupancy Expense

914.3

934.1

966.2

948.2

1,022.4

1,105.4

Selling General & Admin Expenses, Total

3,645.8

3,684.1

3,355.9

3,438.4

3,969.4

4,268.4

(Income) Loss on Equity Invest.

-98.3

-158.4

-209.1

-186.2

-130.9

-185.3

Total Other Non Interest Expense

—

66.4

49.8

41.0

40.8

54.1

Non Operating (Income) Expenses

—

—

-4.3

7.0

-1.3

-1.3

Non Interest Expense, Total

11,147.4

11,403.6

11,008.4

11,339.4

12,675.0

13,555.8

EBT, Excl. Unusual Items

10,869.3

10,991.1

8,661.7

10,909.8

12,139.7

12,828.6

Impairment of Goodwill

—

—

-23.3

-53.5

—

—

Asset Writedown

32.0

22.8

18.5

30.3

13.5

532.0

EBT, Incl. Unusual Items

10,901.3

11,013.9

8,657.0

10,886.6

12,153.3

13,360.6

Income Tax Expense

2,545.4

2,538.2

1,937.9

2,565.1

3,780.3

3,563.7

Earnings From Continuing Operations

8,355.9

8,475.6

6,719.1

8,321.5

8,373.0

9,796.9

Minority Interest

-242.7

-277.6

-237.9

-225.3

-138.1

-355.2

Net Income

8,113.3

8,198.1

6,481.2

8,096.2

8,234.9

9,441.7

Net Income to Common Incl Extra Items

8,113.3

8,198.1

6,481.2

8,096.2

8,234.9

9,441.7

Net Income to Common Excl. Extra Items

8,113.3

8,198.1

6,481.2

8,096.2

8,234.9

9,441.7

Total Shares Outstanding

11,049.7

11,241.4

11,241.4

11,878.5

12,054.1

12,060.2

Weighted Avg. Shares Outstanding

10,933.6

11,161.5

11,241.4

11,622.3

11,968.7

12,053.6

Weighted Avg. Shares Outstanding Dil

10,933.6

11,161.5

11,241.4

11,622.3

11,968.7

12,053.6

EPS

0.7

0.7

0.6

0.7

0.7

0.8

EPS Diluted

0.7

0.7

0.6

0.7

0.7

0.8