First Time Loading...

Watchlist Manager

Watchlist

Price: 6 175 IDR -1.2%

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		35 603 502	37 043 964	38 139 543	39 132 424	40 416 228	42 229 337	44 105 652	45 363 103	47 430 442	48 406 900	51 567 939	51 825 369	52 310 273	53 268 492	52 007 481	51 988 361	52 357 786	52 777 913	53 491 561	54 622 632	55 688 201	56 860 845	58 090 277	59 440 188	60 595 032	59 530 733	57 659 735	62 520 805	64 470 436	68 742 813	73 677 346	73 062 494	76 054 383	79 737 744	83 730 937	87 903 354	90 434 502	93 377 560	95 781 887	95 886 574	97 063 403
Interest Income		53 120 603	56 385 875	59 686 363	62 637 942	65 441 721	67 917 612	69 999 756	71 570 127	72 760 816	73 366 754	75 818 158	76 709 888	77 845 170	79 467 112	79 133 072	77 284 648	76 977 711	76 894 912	77 400 799	80 992 570	83 742 096	86 614 019	89 207 128	91 525 090	93 218 376	92 237 006	90 126 589	95 616 227	96 049 219	98 530 249	101 513 818	97 749 086	99 507 619	102 570 216	106 739 115	112 382 118	117 872 151	123 638 580	129 131 449	132 544 470	136 688 733
Interest Expense		17 517 101	19 341 911	21 546 820	23 505 518	25 025 493	25 688 275	25 894 104	26 207 024	25 330 374	24 959 854	24 250 219	24 884 519	25 534 897	26 198 620	27 125 591	25 296 287	24 619 925	24 116 999	23 909 238	26 369 938	28 053 895	29 753 174	31 116 851	32 084 902	32 623 344	32 706 273	32 466 854	33 095 422	31 578 783	29 787 436	27 836 472	24 686 592	23 453 236	22 832 472	23 008 178	24 478 764	27 437 649	30 261 020	33 349 562	36 657 896	39 625 330
Non Interest Income		21 625 977	22 853 654	23 946 919	24 462 995	25 517 978	26 328 007	27 272 847	28 231 528	28 720 573	29 544 126	29 505 681	29 439 473	30 745 819	31 320 756	32 358 180	34 027 213	37 273 034	38 475 873	38 488 107	38 726 211	41 717 505	41 150 771	42 505 514	38 478 632	40 521 536	39 973 807	39 609 892	42 633 188	43 016 924	45 860 037	47 596 202	47 163 489	48 520 407	48 653 122	49 175 657	49 770 192	50 136 416	51 139 211	52 058 971	54 413 150	54 581 629
Revenue		57 229 479 N/A	59 897 618 +5%	62 086 462 +4%	63 595 419 +2%	65 934 206 +4%	68 557 344 +4%	71 378 499 +4%	73 594 631 +3%	76 151 015 +3%	77 951 026 +2%	81 073 620 +4%	81 264 842 +0%	83 056 092 +2%	84 589 248 +2%	84 365 661 0%	86 015 574 +2%	89 630 820 +4%	91 253 786 +2%	91 979 668 +1%	93 348 843 +1%	97 405 706 +4%	98 011 616 +1%	100 595 791 +3%	97 918 820 -3%	101 116 568 +3%	99 504 540 -2%	97 269 627 -2%	105 153 993 +8%	107 487 360 +2%	114 602 850 +7%	121 273 548 +6%	120 225 983 -1%	124 574 790 +4%	128 390 866 +3%	132 906 594 +4%	137 673 546 +4%	140 570 918 +2%	144 516 771 +3%	147 840 858 +2%	150 299 724 +2%	151 645 032 +1%
Pre-Tax Income
Loan Loss Provision		(4 965 870)	(5 181 122)	(4 532 095)	(5 534 649)	(5 977 371)	(6 761 091)	(10 290 098)	(11 844 079)	(14 883 825)	(17 712 664)	(19 463 268)	(24 826 301)	(25 536 031)	(24 234 610)	(20 833 650)	(15 778 435)	(14 247 912)	(14 260 176)	(14 794 147)	(14 456 471)	(13 333 322)	(12 845 057)	(13 552 212)	(11 810 248)	(12 422 252)	(15 356 003)	(16 705 388)	(23 631 444)	(25 613 838)	(25 168 258)	(24 719 397)	(20 706 294)	(19 576 874)	(17 408 740)	(16 842 561)	(16 378 455)	(15 920 839)	(16 682 936)	(14 023 756)	(11 067 238)	(10 998 427)
Non Interest Expense		(27 392 804)	(28 974 626)	(31 249 595)	(32 052 755)	(33 614 040)	(35 259 295)	(35 180 759)	(35 381 122)	(36 625 258)	(37 502 169)	(38 192 936)	(37 865 576)	(38 616 556)	(38 800 116)	(41 059 444)	(43 080 276)	(45 938 645)	(46 573 152)	(46 249 882)	(44 949 003)	(48 382 532)	(49 296 510)	(50 288 113)	(49 667 132)	(51 266 112)	(51 463 783)	(51 651 298)	(57 130 144)	(59 197 866)	(60 982 875)	(63 652 609)	(61 161 268)	(61 634 420)	(62 793 705)	(62 923 043)	(64 917 365)	(64 722 180)	(64 774 418)	(66 420 661)	(64 547 605)	(65 615 059)
Pre-Tax Income		24 870 805 N/A	25 741 870 +4%	26 304 772 +2%	26 008 015 -1%	26 342 795 +1%	26 536 958 +1%	25 907 642 -2%	26 369 430 +2%	24 641 932 -7%	22 736 193 -8%	23 417 416 +3%	18 572 965 -21%	18 903 505 +2%	21 554 522 +14%	22 472 567 +4%	27 156 863 +21%	29 444 263 +8%	30 420 458 +3%	30 935 639 +2%	33 943 369 +10%	35 689 852 +5%	35 870 049 +1%	36 755 466 +2%	36 441 440 -1%	37 428 204 +3%	32 684 754 -13%	28 912 941 -12%	24 392 405 -16%	22 675 656 -7%	28 451 717 +25%	32 901 542 +16%	38 358 421 +17%	43 363 496 +13%	48 188 421 +11%	53 140 990 +10%	56 377 726 +6%	59 927 899 +6%	63 059 417 +5%	67 396 441 +7%	74 684 881 +11%	75 031 546 +0%
Net Income
Tax Provision		(5 384 037)	(5 555 191)	(5 706 703)	(5 353 232)	(5 440 842)	(5 511 210)	(5 131 596)	(5 217 032)	(4 832 195)	(4 418 168)	(4 787 991)	(3 922 802)	(4 003 052)	(4 549 285)	(4 831 386)	(5 713 821)	(6 203 108)	(6 255 606)	(6 420 217)	(8 091 432)	(8 452 341)	(8 608 740)	(8 665 451)	(7 985 848)	(8 359 347)	(7 665 086)	(6 962 430)	(5 993 477)	(5 831 935)	(6 920 106)	(7 882 473)	(7 807 324)	(8 437 490)	(9 278 177)	(10 178 525)	(11 425 358)	(12 009 176)	(12 447 756)	(13 137 986)	(14 633 011)	(14 718 731)
Income from Continuing Operations		19 486 768	20 186 679	20 598 069	20 654 783	20 901 953	21 025 748	20 776 046	21 152 398	19 809 737	18 318 025	18 629 425	14 650 163	14 900 453	17 005 237	17 641 181	21 443 042	23 241 155	24 164 852	24 515 422	25 851 937	27 237 511	27 261 309	28 090 015	28 455 592	29 068 857	25 019 668	21 950 511	18 398 928	16 843 721	21 531 611	25 019 069	30 551 097	34 926 006	38 910 244	42 962 465	44 952 368	47 918 723	50 611 661	54 258 455	60 051 870	60 312 815
Income to Minority Interest		(661 840)	(691 531)	(744 192)	(782 910)	(816 277)	(814 841)	(775 165)	(817 430)	(796 146)	(827 117)	(863 779)	(843 598)	(831 860)	(816 047)	(778 587)	(803 359)	(820 574)	(810 098)	(853 099)	(836 916)	(849 277)	(893 746)	(916 856)	(973 459)	(903 949)	(775 313)	(690 373)	(1 599 413)	(2 041 702)	(2 523 801)	(3 018 492)	(2 522 942)	(2 784 697)	(3 174 013)	(3 510 599)	(3 781 731)	(4 219 442)	(4 418 347)	(4 677 061)	(4 991 813)	(5 110 751)
Net Income (Common)		18 824 928 N/A	19 495 148 +4%	19 853 877 +2%	19 871 873 +0%	20 085 676 +1%	20 210 907 +1%	20 000 881 -1%	20 334 968 +2%	19 013 591 -6%	17 490 908 -8%	17 765 646 +2%	13 806 565 -22%	14 068 593 +2%	16 189 190 +15%	16 862 594 +4%	20 639 683 +22%	22 420 581 +9%	23 354 754 +4%	23 662 323 +1%	25 015 021 +6%	26 388 234 +5%	26 367 563 0%	27 173 159 +3%	27 482 133 +1%	28 164 908 +2%	24 244 355 -14%	21 260 138 -12%	16 799 515 -21%	14 802 019 -12%	19 007 810 +28%	22 000 577 +16%	28 028 155 +27%	32 141 309 +15%	35 736 231 +11%	39 451 866 +10%	41 170 637 +4%	43 699 281 +6%	46 193 314 +6%	49 581 394 +7%	55 060 057 +11%	55 202 064 +0%
EPS (Diluted)		403.39 N/A	417.76 +4%	425.45 +2%	425.83 +0%	430.42 +1%	433.1 +1%	428.6 -1%	435.75 +2%	407.44 -6%	374.81 -8%	380.69 +2%	295.85 -22%	301.47 +2%	346.91 +15%	361.34 +4%	442.28 +22%	480.44 +9%	500.46 +4%	507.05 +1%	536.04 +6%	565.45 +5%	565.01 0%	582.28 +3%	588.9 +1%	603.54 +2%	520.3 -14%	455.92 -12%	360.18 -21%	317.41 -12%	407.43 +28%	472.01 +16%	601.06 +27%	689.25 +15%	765.69 +11%	422.83 -45%	441.26 +4%	468.2 +6%	989.89 +111%	531.23 -46%	589.93 +11%	591.45 +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 139,100+ 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.