Analysis of business results & financial statements · Quý 1/2026
▼ FUNDING UNDER PRESSURE
TTM PATMI rose +VND 286.1bn compared with the same period last year. Key positives came from higher net interest income, lower operating expenses, and higher net fee income. Offsetting pressure came mainly from lower other income, lower investment securities, and higher provision for credit losses.
See what is changing ↓- P/B
- 1.1x
- ROAE
- 14.3%
- NIM
- 3.4%
- Asset Yield
- 6.86%
- Funding Cost
- 3.46%
- ROAA
- 1.6%
- Market price
- 15,000 20 Oct 2026
The current picture
Bank Picture
MSB bank opening narrative plan rendered.
Profit bridge
Vs last year · TTM
- Net interest income
- Operating expenses
- Net fee income
- Other income
- Investment securities
- Provision for credit losses
- Corporate income tax
Across periods
A single data point, or a trajectory?
Latest eight quarters · Quý 1/2026
| Metric | Q1'26 | Q4'25 | Q3'25 | Q2'25 | Q1'25 | Q4'24 | Q3'24 | Q2'24 |
|---|---|---|---|---|---|---|---|---|
| Net Interest Income | 3.197,5 | 3.043,6 | 2.815,3 | 2.584,8 | 2.503,8 | 3.138,9 | 2.396,5 | 2.342,0 |
| NII Growth YoY | +28% | −3% | +17% | +10% | +6% | — | — | — |
| NIM | 3,40% | 3,17% | 3,53% | 3,51% | 3,69% | 3,60% | — | — |
| Net Fee Income | 247,9 | 644,4 | 199,6 | 491,8 | 416,9 | 313,3 | 370,6 | 369,8 |
| Provision Expense | 499,6 | 346,1 | 490,1 | 689,1 | 393,1 | 360,6 | 558,1 | 625,3 |
| Net Profit After Tax | 1.514,2 | 1.851,2 | 1.274,2 | 1.237,5 | 1.265,6 | 1.617,0 | 978,5 | 1.730,0 |
| Net Income Growth YoY | +20% | +14% | +30% | −28% | +6% | — | — | — |
Net interest income
3,198bnProvision expense
500bnNet income
1,514bnInside the statements
A closer look at what is happening inside the business
A bank's statements are read with a bank's own questions: credit quality, margin, liquidity, funding.
Is credit clean?
Credit Quality
●Is asset quality deteriorating?
Direct credit reading is still incomplete, but funding balance has tightened with LDR rising to 93.0%.
Reserve buffer on gross loans is around 1.37%. LDR stands at 93.0%.
Credit reading currently relies mainly on credit cost and reserve buffer; NPL, group-2, and bad-debt coverage signals will be added next.
- Credit cost
- 0.59% +0.0pp
- Reserve / Gross loans
- 1.37% −0.0pp
- LDR
- 93.0% +3.6pp
2026Q1
Is interest margin sustainable?
Interest Margin Quality
▼Is spread coming under pressure?
Spread deserves closer monitoring because funding cost is already at 3.46%, even if pressure is not yet as severe as in clearer compression cases. This suggests spread is under pressure mainly because funding costs are rising.
In the period, NIM reached 3.40%, −0.3pp YoY; asset yield was 6.86%, −0.0pp; while funding cost was 3.46%, +0.3pp. This suggests spread is under pressure from both softer asset yields and rising funding costs.
Spread is under pressure mainly because funding costs are rising.
- NIM
- 3.40% −0.3pp
- Asset yield
- 6.86% −0.0pp
- Funding cost
- 3.46% +0.3pp
2026Q1
Earnings Mix
▲▲Is profit coming from core or supporting income sources?
Earnings remain primarily core-led, with NII contributing around 80.6% of total operating income.
Nii accounts for 80.6% of toi, fee income is 11.0% of toi, other income is 4.5% of toi, cir stands at 35.3%, net profit equals 40.7% of toi.
- NII / TOI
- 80.6% +2.7pp
- Fee / TOI
- 11.0% −1.5pp
- Other income / TOI
- 4.5% +0.4pp
- CIR
- 35.3% −0.8pp
2026Q1
Is liquidity safe?
Funding & Liquidity
▼▼Are funding and capital buffers sufficiently safe?
Funding structure is leaning more toward market sources, with market funding up to 43.5% while customer funding share has softened.
Ldr stands at 93.0%, equity equals 10.7% of assets, customer funding accounts for 56.5% of interest-bearing funding, market funding accounts for 43.5%.
Market funding share is rising quarter over quarter, suggesting a less comfortable funding mix even if stress is not yet severe.
Market funding now accounts for 43.5% of interest-bearing funding.
- LDR
- 93.0% +3.6pp
- Equity / Assets
- 10.7% +0.2pp
- Customer funding
- 56.5% −2.3pp
- Market funding
- 43.5% +2.3pp
2026Q1
Profitability Quality
●What is sustaining current profitability?
Profitability currently looks balanced, with ROAA at 1.62% and ROAE at 14.33%.
Net income on average earning assets is 1.72%, nim stands at 3.40%, credit cost is 0.59%, cir stands at 35.3%, average leverage is around 8.87 times.
- ROAA
- 1.62% +0.1pp
- ROAE
- 14.33% +0.1pp
- NI / Avg EA
- 1.72% +0.1pp
- Quarterly provision
- VND 500bn +44.3% QoQ
2026Q1
In summary
Research synthesis
What this reporting period is showing
MSB bank investment takeaway — funding under pressure. [Placeholder for EN translation.]
- [Placeholder for EN evidence line 1.]
- [Placeholder for EN evidence line 2.]
- [Placeholder for EN conclusion.]
What to verify next
Questions for the next period
Track the stability of credit costs and the bank's ability to maintain reserve buffers over the next few quarters.
Track whether funding pressure continues to build, especially as market funding reliance and liquidity-buffer demands become less comfortable.
Track whether core income can remain the main earnings anchor while fee income continues to broaden in a sustainable way.
From one stock to the whole portfolio
Where does this stock stand
among the rest of your investments?
Each stock is only one part of the wider picture. Looking at investments side by side makes their contribution, risks and opportunities across the portfolio clearer.
How much does this stock
contribute to the portfolio?
Its weight and influence across the assets held for investment.
Is the portfolio
well balanced?
How holdings, sectors and asset groups are distributed in relation to overall risk.
What other opportunities
or risks may be present?
What becomes visible only when investments are viewed together rather than one ticker at a time.