First Time Loading...

Watchlist Manager

Watchlist

Price: 4 710 IDR 0.86%

Updated:

Income Statement

Net Interest Income

Non Interest Income

Currency: IDR

		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
Revenue
Net Interest Income		20 055 761	20 915 460	21 631 611	22 376 301	23 183 525	23 882 265	24 686 350	25 560 196	26 371 654	27 211 682	28 729 833	29 995 062	30 844 963	31 487 660	31 632 082	31 937 763	32 676 390	33 980 785	34 436 709	35 446 315	35 808 682	35 613 043	36 309 332	36 602 374	37 282 936	36 786 027	36 377 048	37 151 966	37 015 845	38 676 752	39 202 586	38 246 731	38 074 773	38 534 467	39 747 714	41 320 692	42 493 782	42 312 698	42 257 993	41 275 673	40 261 816
Interest Income		28 034 522	29 756 162	31 681 769	33 364 942	34 590 397	35 371 610	35 945 758	36 895 081	38 135 940	39 736 159	41 833 928	43 768 439	45 199 874	46 401 092	47 234 232	48 177 849	49 290 649	51 175 677	52 204 084	54 138 613	55 666 332	56 586 167	58 305 018	58 532 373	59 077 586	58 096 698	56 971 815	56 172 871	53 791 998	53 306 370	51 664 558	50 025 887	49 836 254	50 260 746	51 773 535	0	0	0	0	61 471 696	31 128 232
Interest Expense		7 978 761	8 840 702	10 050 158	10 988 641	11 406 872	11 489 345	11 259 408	11 334 885	11 764 286	12 524 477	13 104 095	13 773 377	14 354 911	14 913 432	15 602 150	16 240 086	16 614 259	17 194 892	17 767 375	18 692 298	19 857 650	20 973 124	21 995 686	21 929 999	21 794 650	21 310 671	20 594 767	19 020 905	16 776 153	14 629 618	12 461 972	11 779 156	11 761 481	11 726 279	12 025 821	13 337 989	15 010 017	17 109 705	19 348 829	20 196 023	22 065 399
Non Interest Income		9 770 713	9 914 723	10 074 909	10 893 375	11 674 421	11 968 781	11 094 662	9 867 161	10 712 941	11 320 288	14 022 469	15 676 496	16 748 998	17 810 137	17 945 704	18 416 658	18 243 476	17 565 676	18 093 381	17 831 332	19 182 732	19 916 396	19 285 718	19 870 590	19 983 204	19 609 755	19 724 980	18 743 080	19 411 857	20 678 666	21 382 400	22 110 421	24 023 114	24 274 684	24 923 856	24 821 332	23 966 781	24 239 013	24 841 194	26 665 503	27 456 628
Revenue		29 826 474 N/A	30 830 183 +3%	31 706 520 +3%	33 269 676 +5%	34 857 946 +5%	35 851 046 +3%	35 781 012 0%	35 427 357 -1%	37 084 595 +5%	38 531 970 +4%	42 752 302 +11%	45 671 558 +7%	47 593 961 +4%	49 297 797 +4%	49 577 786 +1%	50 354 421 +2%	50 919 866 +1%	51 546 461 +1%	52 530 090 +2%	53 277 647 +1%	54 991 414 +3%	55 529 439 +1%	55 595 050 +0%	56 472 964 +2%	57 266 140 +1%	56 395 782 -2%	56 102 028 -1%	55 895 046 0%	56 427 702 +1%	59 355 418 +5%	60 584 986 +2%	60 357 152 0%	62 097 887 +3%	62 809 151 +1%	64 671 570 +3%	66 142 024 +2%	66 460 563 +0%	66 551 711 +0%	67 099 187 +1%	67 941 176 +1%	67 718 444 0%
Pre-Tax Income
Loan Loss Provision		(3 163 044)	(3 269 684)	(3 568 492)	(3 641 992)	(3 650 074)	(7 436 804)	(6 737 497)	(7 336 259)	(7 573 496)	(6 069 517)	(7 543 270)	(7 853 131)	(8 175 218)	(6 944 488)	(6 731 573)	(7 126 335)	(7 235 492)	(7 171 119)	(6 977 635)	(7 388 411)	(7 206 911)	(7 488 262)	(7 478 310)	(8 838 178)	(9 380 946)	(12 336 677)	(17 385 025)	(22 590 435)	(25 131 730)	(24 909 640)	(22 410 998)	(18 297 151)	(17 084 797)	(14 913 770)	(13 428 006)	(11 513 892)	(10 062 960)	(9 622 127)	(9 295 815)	(9 196 402)	(8 791 354)
Non Interest Expense		(14 934 200)	(15 384 698)	(15 379 539)	(16 103 374)	(17 134 014)	(17 996 497)	(17 516 518)	(16 624 950)	(17 857 830)	(18 596 219)	(21 638 180)	(23 515 522)	(24 811 163)	(25 491 022)	(25 480 415)	(26 062 699)	(25 994 496)	(25 954 817)	(26 832 272)	(26 068 521)	(27 408 421)	(27 904 526)	(27 558 663)	(28 265 680)	(28 313 025)	(28 478 658)	(28 467 796)	(28 192 458)	(28 515 183)	(28 891 058)	(29 361 070)	(29 509 014)	(30 594 744)	(30 810 654)	(31 544 700)	(31 941 424)	(32 124 840)	(32 357 253)	(32 524 872)	(33 105 036)	(33 307 176)
Pre-Tax Income		11 729 230 N/A	12 175 801 +4%	12 758 489 +5%	13 524 310 +6%	14 073 858 +4%	10 417 745 -26%	11 526 997 +11%	11 466 148 -1%	11 653 269 +2%	13 866 234 +19%	13 570 852 -2%	14 302 905 +5%	14 607 580 +2%	16 862 287 +15%	17 365 798 +3%	17 165 387 -1%	17 689 878 +3%	18 420 525 +4%	18 720 183 +2%	19 820 715 +6%	20 376 082 +3%	20 136 651 -1%	20 558 077 +2%	19 369 106 -6%	19 572 169 +1%	15 580 447 -20%	10 249 207 -34%	5 112 153 -50%	2 780 789 -46%	5 554 720 +100%	8 812 918 +59%	12 550 987 +42%	14 418 346 +15%	17 084 727 +18%	19 698 864 +15%	22 686 708 +15%	24 272 763 +7%	24 572 331 +1%	25 278 500 +3%	25 639 738 +1%	25 619 914 0%
Net Income
Tax Provision		(2 346 028)	(2 450 960)	(2 598 278)	(2 694 931)	(2 805 030)	(2 076 490)	(2 305 633)	(2 325 616)	(2 360 745)	(2 773 999)	(2 689 155)	(2 892 709)	(2 933 337)	(3 390 895)	(3 481 771)	(3 394 795)	(3 514 738)	(3 672 971)	(3 752 995)	(4 728 952)	(4 821 833)	(4 773 865)	(4 831 300)	(3 860 523)	(3 961 799)	(3 334 392)	(2 476 371)	(1 790 711)	(1 284 552)	(1 652 341)	(2 063 417)	(1 573 936)	(1 860 700)	(2 274 118)	(2 692 224)	(4 204 928)	(4 502 663)	(4 563 341)	(4 709 766)	(4 533 510)	(4 424 757)
Income from Continuing Operations		9 383 202	9 724 841	10 160 211	10 829 379	11 268 828	8 341 255	9 221 364	9 140 532	9 292 524	11 092 235	10 881 697	11 410 196	11 674 243	13 471 392	13 884 027	13 770 592	14 175 140	14 747 554	14 967 188	15 091 763	15 554 249	15 362 786	15 726 777	15 508 583	15 610 370	12 246 055	7 772 836	3 321 442	1 496 237	3 902 379	6 749 501	10 977 051	12 557 646	14 810 609	17 006 640	18 481 780	19 770 100	20 008 990	20 568 734	21 106 228	21 195 157
Income to Minority Interest		(5 452)	(12 723)	(30 860)	(46 751)	(61 822)	(64 786)	(52 245)	(73 951)	(70 014)	(84 202)	(96 150)	(71 448)	(81 712)	(90 548)	(105 042)	(154 116)	(139 531)	(107 834)	(69 861)	(76 645)	(109 335)	(150 190)	(176 728)	(124 107)	(48 820)	(39 444)	(41 763)	(41 039)	(83 768)	(51 679)	(42 325)	(78 533)	(81 565)	(135 482)	(162 222)	(169 726)	(199 813)	(198 393)	(195 607)	(196 752)	(179 768)
Net Income (Common)		9 377 750 N/A	9 712 118 +4%	10 129 349 +4%	10 782 628 +6%	11 207 006 +4%	8 276 469 -26%	9 169 119 +11%	9 066 581 -1%	9 222 510 +2%	11 008 033 +19%	10 785 547 -2%	11 338 748 +5%	11 592 531 +2%	13 380 844 +15%	13 778 985 +3%	13 616 476 -1%	14 035 609 +3%	14 639 720 +4%	14 897 327 +2%	15 015 118 +1%	15 444 914 +3%	15 212 596 -2%	15 550 049 +2%	15 384 476 -1%	15 561 550 +1%	12 206 611 -22%	7 731 073 -37%	3 280 403 -58%	1 412 469 -57%	3 850 700 +173%	6 707 176 +74%	10 898 518 +62%	12 476 081 +14%	14 675 127 +18%	16 844 418 +15%	18 312 054 +9%	19 570 287 +7%	19 810 597 +1%	20 373 127 +3%	20 909 476 +3%	21 015 389 +1%
EPS (Diluted)		502.87 N/A	520.8 +4%	543.17 +4%	578.2 +6%	600.95 +4%	443.81 -26%	491.68 +11%	486.83 -1%	498.54 +2%	585.56 +17%	578.34 -1%	610 +5%	621.61 +2%	717.51 +15%	738.85 +3%	730.16 -1%	752.61 +3%	785.03 +4%	798.84 +2%	805.16 +1%	828.18 +3%	815.75 -2%	833.82 +2%	824.96 -1%	834.46 +1%	655.95 -21%	415 -37%	176.06 -58%	75.82 -57%	206.7 +173%	360.25 +74%	585.31 +62%	670.59 +15%	786.79 +17%	903.25 +15%	491.25 -46%	524.99 +7%	531.44 +1%	546.12 +3%	561.23 +3%	563.91 +0%

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 141,700+ value investors using Alpha Spread

Create a 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 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.