First Time Loading...

Watchlist Manager

Watchlist

Price: 4 680 IDR 0.21%

Updated:

Income Statement

Net Interest Income

Non Interest Income

Currency: IDR

		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
Revenue
Net Interest Income		44 106 271	46 588 684	49 104 122	50 835 024	51 442 410	52 550 784	54 192 662	56 418 927	58 279 767	60 624 870	62 847 026	64 647 045	65 717 900	67 836 169	69 733 012	70 797 433	73 403 508	74 054 818	75 294 611	76 966 969	77 665 772	78 458 648	79 347 722	80 340 286	81 707 305	83 264 073	78 284 757	77 177 702	93 584 113	99 737 915	108 160 569	113 161 203	114 094 429	121 316 211	131 564 956	138 911 233	124 597 073	126 969 284	125 523 852	129 286 480	135 183 487
Interest Income		59 461 084	63 207 911	67 471 507	71 812 216	75 122 213	78 891 314	81 635 170	84 025 105	85 434 037	87 329 706	90 636 597	92 901 678	94 294 704	96 249 491	98 277 119	100 073 611	103 297 789	104 876 801	106 279 363	109 180 877	111 582 804	114 881 154	117 967 099	119 968 160	121 756 276	123 574 752	118 308 928	116 835 129	135 764 561	139 109 751	144 112 971	145 966 429	143 523 329	150 619 600	160 510 352	167 767 266	151 874 816	157 603 616	160 604 638	168 516 389	178 995 994
Interest Expense		15 354 813	16 619 227	18 367 385	20 977 192	23 679 803	26 340 530	27 442 508	27 606 178	27 154 270	26 704 836	27 789 571	28 254 633	28 576 804	28 413 322	28 544 107	29 276 178	29 894 281	30 821 983	30 984 752	32 213 908	33 917 032	36 422 506	38 619 377	39 627 874	40 048 971	40 310 679	40 024 171	39 657 427	42 180 448	39 371 836	35 952 402	32 805 226	29 428 900	29 303 389	28 945 396	28 856 033	27 277 743	30 634 332	35 080 786	39 229 909	43 812 507
Non Interest Income		9 604 026	9 486 520	10 135 924	11 820 391	9 695 660	11 482 003	11 556 564	10 916 155	12 048 207	14 270 256	16 396 784	16 676 753	17 307 280	17 853 402	18 351 163	19 125 452	19 487 682	20 821 952	19 389 976	19 473 865	24 398 969	20 332 749	22 963 937	23 604 735	29 464 108	26 771 272	24 606 640	25 557 982	31 940 999	34 334 198	35 878 283	36 276 895	33 298 661	34 878 882	37 090 310	39 168 795	36 702 466	36 095 686	35 809 092	34 622 593	31 398 888
Revenue		53 710 297 N/A	56 075 204 +4%	59 240 046 +6%	62 655 415 +6%	61 138 070 -2%	64 032 787 +5%	65 749 226 +3%	67 335 082 +2%	70 327 974 +4%	74 895 126 +6%	79 243 810 +6%	81 323 798 +3%	83 025 180 +2%	85 689 571 +3%	88 084 175 +3%	89 922 885 +2%	92 891 190 +3%	94 876 770 +2%	94 684 587 0%	96 440 834 +2%	102 064 741 +6%	98 791 397 -3%	102 311 659 +4%	103 945 021 +2%	111 171 413 +7%	110 035 345 -1%	102 891 397 -6%	102 735 684 0%	125 525 112 +22%	134 072 113 +7%	144 038 852 +7%	149 438 098 +4%	147 393 090 -1%	156 195 093 +6%	168 655 266 +8%	178 080 028 +6%	161 299 539 -9%	163 064 970 +1%	161 332 944 -1%	163 909 073 +2%	166 582 375 +2%
Pre-Tax Income
Loan Loss Provision		(3 426 335)	(3 469 908)	(4 660 517)	(5 614 622)	(3 554 117)	(4 867 274)	(4 804 043)	(6 072 165)	(6 343 201)	(9 609 731)	(11 396 618)	(12 160 462)	(13 454 979)	(15 018 050)	(16 762 025)	(17 706 587)	(16 800 820)	(16 903 995)	(15 020 597)	(11 537 135)	(17 592 892)	(11 804 363)	(13 332 415)	(15 212 233)	(20 810 248)	(16 677 975)	(12 953 115)	(14 970 255)	(22 088 371)	(24 229 527)	(30 298 466)	(32 030 162)	(26 337 315)	(24 923 928)	(23 884 285)	(19 616 753)	(13 393 785)	(11 978 802)	(8 306 609)	(10 228 644)	(10 200 045)
Non Interest Expense		(22 373 896)	(23 499 048)	(24 135 489)	(25 544 613)	(26 779 841)	(28 142 498)	(30 177 787)	(30 392 089)	(31 490 755)	(32 682 670)	(34 577 369)	(35 972 921)	(35 523 166)	(36 250 452)	(36 595 004)	(36 690 030)	(39 067 134)	(39 904 074)	(40 409 434)	(42 750 862)	(42 718 155)	(44 246 167)	(45 861 118)	(45 855 495)	(46 997 112)	(49 990 930)	(50 895 488)	(55 047 512)	(75 824 377)	(83 114 307)	(84 986 607)	(84 595 605)	(82 464 401)	(86 290 197)	(91 334 855)	(95 942 441)	(83 309 053)	(82 252 336)	(82 453 782)	(82 603 682)	(79 952 618)
Pre-Tax Income		27 910 066 N/A	29 106 248 +4%	30 444 040 +5%	31 496 180 +3%	30 804 112 -2%	31 023 015 +1%	30 767 396 -1%	30 870 828 +0%	32 494 018 +5%	32 602 725 +0%	33 269 823 +2%	33 190 415 0%	34 047 035 +3%	34 421 069 +1%	34 727 146 +1%	35 526 268 +2%	37 023 236 +4%	38 068 701 +3%	39 254 556 +3%	42 152 837 +7%	41 753 694 -1%	42 740 867 +2%	43 118 126 +1%	42 877 293 -1%	43 364 053 +1%	43 366 440 +0%	39 042 794 -10%	32 717 917 -16%	27 612 364 -16%	26 728 279 -3%	28 753 779 +8%	32 812 331 +14%	38 591 374 +18%	44 980 968 +17%	53 436 126 +19%	62 520 834 +17%	64 596 701 +3%	68 833 832 +7%	70 572 553 +3%	71 076 747 +1%	76 429 712 +8%
Net Income
Tax Provision		(6 556 385)	(6 901 366)	(7 495 943)	(7 432 071)	(6 577 511)	(6 586 733)	(6 336 547)	(6 384 765)	(7 083 230)	(7 087 518)	(7 630 312)	(7 228 039)	(7 761 784)	(7 728 018)	(7 175 889)	(7 675 908)	(7 978 187)	(8 260 064)	(8 718 173)	(10 107 210)	(9 335 208)	(9 556 140)	(9 483 615)	(9 203 224)	(8 950 228)	(8 979 162)	(10 590 787)	(8 953 825)	(8 951 971)	(9 377 706)	(7 754 592)	(9 235 598)	(7 835 608)	(8 865 663)	(10 343 925)	(11 523 654)	(13 188 494)	(14 081 331)	(14 479 256)	(14 766 416)	(16 004 664)
Income from Continuing Operations		21 353 681	22 204 882	22 948 097	24 064 109	24 226 601	24 436 282	24 430 849	24 486 063	25 410 788	25 515 207	25 639 511	25 962 376	26 285 251	26 693 051	27 551 257	27 850 360	29 045 049	29 808 637	30 536 383	32 045 627	32 418 486	33 184 727	33 634 511	33 674 069	34 413 825	34 387 278	28 452 007	23 764 092	18 660 393	17 350 573	20 999 187	23 576 733	30 755 766	36 115 305	43 092 201	50 997 180	51 408 207	54 752 501	56 093 297	56 310 331	60 425 048
Income to Minority Interest		(10 200)	(11 516)	(11 130)	(7 812)	(11 690)	(12 650)	(13 680)	(10 600)	(13 046)	(15 370)	(12 095)	(30 557)	(50 995)	(58 581)	(69 852)	(58 844)	(47 908)	(55 100)	(72 002)	(89 746)	(67 353)	(76 114)	(13 407)	(13 918)	(41 216)	(16 081)	(65 638)	(55 945)	(5 640)	(32 489)	(50 142)	218 177	310 826	292 340	287 969	(30 605)	(237 895)	(247 556)	(287 681)	(303 645)	(325 185)
Net Income (Common)		21 343 481 N/A	22 193 366 +4%	22 936 967 +3%	24 056 297 +5%	24 214 911 +1%	24 423 632 +1%	24 417 169 0%	24 475 463 +0%	25 397 742 +4%	25 499 837 +0%	25 627 416 +1%	25 931 819 +1%	26 234 256 +1%	26 634 470 +2%	27 481 405 +3%	27 791 516 +1%	28 997 141 +4%	29 753 537 +3%	30 464 381 +2%	31 955 881 +5%	32 351 133 +1%	33 108 613 +2%	33 621 104 +2%	33 660 151 +0%	34 372 609 +2%	34 371 197 0%	28 386 369 -17%	23 708 147 -16%	18 654 753 -21%	17 318 084 -7%	20 949 045 +21%	23 794 910 +14%	31 066 592 +31%	36 407 645 +17%	43 380 170 +19%	50 966 575 +17%	51 170 312 +0%	54 504 945 +7%	55 805 616 +2%	56 006 686 +0%	60 099 863 +7%
EPS (Diluted)		155.81 N/A	175.53 +13%	181.41 +3%	190.27 +5%	191.53 +1%	193.18 +1%	193.12 0%	193.58 +0%	201.06 +4%	201.86 +0%	206.22 +2%	206.96 +0%	209.12 +1%	212.57 +2%	219.33 +3%	221.81 +1%	231.15 +4%	237.46 +3%	242.53 +2%	254.72 +5%	258.2 +1%	264.24 +2%	268.22 +2%	268.6 +0%	274.1 +2%	271.87 -1%	225.28 -17%	187.22 -17%	147.59 -21%	142.07 -4%	165.94 +17%	191.27 +15%	237.92 +24%	240.21 +1%	286.34 +19%	336.73 +18%	337.96 +0%	361.09 +7%	369.89 +2%	370.98 +0%	398.24 +7%

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 135,700+ 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.