First Time Loading...

Watchlist Manager

Watchlist

Price: 73 390 Zac 1.51%

Updated:

Income Statement

Net Interest Income

Non Interest Income

Currency: ZAR

		Dec-2007	Jun-2008	Dec-2008	Jun-2009	Dec-2009	Jun-2010	Dec-2010	Jun-2011	Dec-2011	Jun-2012	Dec-2012	Jun-2013	Dec-2013	Jun-2014	Dec-2014	Jun-2015	Dec-2015	Jun-2016	Dec-2016	Jun-2017	Dec-2017	Jun-2018	Dec-2018	Jun-2019	Dec-2019	Jun-2020	Dec-2020	Jun-2021	Dec-2021	Jun-2022	Dec-2022
Revenue
Net Interest Income		17 915	19 804	20 550	20 292	19 888	20 448	21 244	21 441	22 110	22 498	21 876	22 498	23 565	24 411	25 928	26 916	27 524	28 597	28 809	28 881	29 413	29 551	29 952	30 328	31 772	32 526	33 184	35 628	38 301	40 156	42 387
Interest Income		52 213	62 677	73 475	73 282	62 533	55 368	52 264	49 390	49 210	50 396	48 515	48 298	50 095	52 035	54 810	56 971	60 979	67 904	69 894	70 088	71 438	71 636	74 155	79 576	81 652	78 964	73 886	70 649	72 144	77 041	89 169
Interest Expense		34 298	42 873	52 925	52 990	42 645	34 920	31 020	27 949	27 100	27 898	26 639	25 800	26 530	27 624	28 882	30 055	33 455	39 307	41 085	41 207	42 025	42 085	44 203	49 248	49 880	46 438	40 702	35 021	33 843	36 885	46 782
Non Interest Income		13 355	14 768	16 772	16 884	16 294	16 168	15 741	16 767	17 589	18 180	19 439	19 441	19 434	19 812	19 964	19 900	20 260	21 065	21 595	21 789	22 160	22 724	23 467	23 372	22 924	21 739	23 541	22 987	22 801	22 844	24 414
Revenue		31 270 N/A	34 572 +11%	37 322 +8%	37 176 0%	36 182 -3%	36 616 +1%	36 985 +1%	38 208 +3%	39 699 +4%	40 678 +2%	41 315 +2%	41 939 +2%	42 999 +3%	44 223 +3%	45 892 +4%	46 816 +2%	47 784 +2%	49 662 +4%	50 404 +1%	50 670 +1%	51 573 +2%	52 275 +1%	53 419 +2%	53 700 +1%	54 696 +2%	54 265 -1%	56 725 +5%	58 615 +3%	61 102 +4%	63 000 +3%	66 801 +6%
Pre-Tax Income
Loan Loss Provision		(2 207)	(3 379)	(5 627)	(8 039)	(8 392)	(7 397)	(5 578)	(4 836)	(4 876)	(5 950)	(8 022)	(7 465)	(5 881)	(5 516)	(5 110)	(4 783)	(5 113)	(6 465)	(6 408)	(5 220)	(5 113)	(4 852)	(5 078)	(5 107)	(6 032)	(14 334)	(15 829)	(8 423)	(6 395)	(6 792)	(8 687)
Non Interest Expense		(17 860)	(18 785)	(19 843)	(20 266)	(20 581)	(20 912)	(22 142)	(23 042)	(23 490)	(23 478)	(23 168)	(23 890)	(25 099)	(26 394)	(27 912)	(28 476)	(28 961)	(29 768)	(30 585)	(31 909)	(34 705)	(36 344)	(37 317)	(37 205)	(38 290)	(37 452)	(38 074)	(38 049)	(39 171)	(39 457)	(41 633)
Pre-Tax Income		11 203 N/A	12 408 +11%	11 852 -4%	8 871 -25%	7 209 -19%	8 307 +15%	9 265 +12%	10 330 +11%	11 333 +10%	11 250 -1%	10 125 -10%	10 584 +5%	12 019 +14%	12 313 +2%	12 870 +5%	13 557 +5%	13 710 +1%	13 429 -2%	13 411 0%	13 541 +1%	11 755 -13%	11 079 -6%	11 024 0%	11 388 +3%	10 374 -9%	2 479 -76%	2 822 +14%	12 143 +330%	15 536 +28%	16 751 +8%	16 481 -2%
Net Income
Tax Provision		(3 267)	(3 367)	(3 005)	(2 130)	(1 469)	(1 912)	(2 507)	(2 836)	(3 140)	(3 088)	(2 643)	(2 762)	(3 284)	(3 511)	(3 570)	(3 661)	(3 663)	(3 584)	(3 477)	(3 514)	(3 278)	(3 091)	(3 002)	(3 008)	(2 488)	(352)	(750)	(3 300)	(4 139)	(4 529)	(4 292)
Income from Continuing Operations		7 936	9 041	8 847	6 741	5 740	6 395	6 758	7 494	8 193	8 162	7 482	7 822	8 735	8 802	9 300	9 896	10 047	9 845	9 934	10 027	8 477	7 988	8 022	8 380	7 886	2 127	2 072	8 843	11 397	12 222	12 189
Income to Minority Interest		(3)	(3)	0	(1)	(4)	(6)	(6)	(5)	(8)	(8)	16	16	(2)	0	0	0	0	(14)	(15)	(2)	0	0	0	0	(1)	0	0	0	3	3	0
Net Income (Common)		7 620 N/A	8 619 +13%	8 390 -3%	6 269 -25%	5 315 -15%	6 040 +14%	6 432 +6%	7 188 +12%	7 901 +10%	7 873 0%	7 203 -9%	7 537 +5%	8 439 +12%	8 507 +1%	8 995 +6%	9 579 +6%	9 726 +2%	9 501 -2%	9 568 +1%	9 662 +1%	8 067 -17%	7 487 -7%	7 481 0%	7 768 +4%	7 098 -9%	1 176 -83%	1 176 N/A	8 043 +584%	10 573 +31%	11 380 +8%	11 314 -1%
EPS (Diluted)		22.61 N/A	24.62 +9%	23.37 -5%	17.45 -25%	14.56 -17%	16.41 +13%	17.29 +5%	19.21 +11%	21.12 +10%	21.05 0%	19.1 -9%	19.88 +4%	22.26 +12%	22.09 -1%	23.25 +5%	24.18 +4%	24.19 +0%	23 -5%	22.88 -1%	22.31 -2%	18.3 -18%	16.7 -9%	16.69 0%	17.33 +4%	15.84 -9%	2.62 -83%	2.62 N/A	17.94 +585%	23.6 +32%	25.39 +8%	25.24 -1%

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 134,300+ 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.