Dah Sing Banking Group Ltd
OTC:DHSBF
Income Statement
Income Statement
Dah Sing Banking Group Ltd
| Dec-2004 | Jun-2005 | Dec-2005 | Jun-2006 | Dec-2006 | Jun-2007 | 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 | Jun-2023 | Dec-2023 | Jun-2024 | Dec-2024 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||||
| Net Interest Income |
1 647
|
1 425
|
1 333
|
1 647
|
2 122
|
2 027
|
2 068
|
2 199
|
2 208
|
2 114
|
2 135
|
2 069
|
1 956
|
1 931
|
1 919
|
1 970
|
2 204
|
2 527
|
2 798
|
2 925
|
2 991
|
3 113
|
3 337
|
3 512
|
3 638
|
3 748
|
3 893
|
4 127
|
4 164
|
4 091
|
4 074
|
3 890
|
3 696
|
3 803
|
3 944
|
4 001
|
4 383
|
4 632
|
4 815
|
5 085
|
5 288
|
5 526
|
|
| Interest Income |
2 228
|
2 326
|
3 095
|
4 282
|
5 096
|
5 458
|
5 851
|
5 442
|
4 613
|
3 865
|
3 020
|
2 673
|
2 756
|
2 992
|
3 313
|
3 648
|
3 872
|
4 085
|
4 363
|
4 701
|
4 932
|
5 033
|
5 053
|
5 089
|
5 184
|
5 396
|
5 656
|
6 051
|
6 712
|
7 244
|
7 473
|
7 214
|
6 210
|
5 380
|
5 170
|
5 265
|
6 965
|
9 555
|
11 486
|
12 404
|
12 147
|
11 260
|
|
| Interest Expense |
582
|
901
|
1 762
|
2 635
|
2 973
|
3 431
|
3 784
|
3 243
|
2 405
|
1 750
|
885
|
605
|
800
|
1 061
|
1 394
|
1 678
|
1 667
|
1 558
|
1 566
|
1 777
|
1 942
|
1 920
|
1 717
|
1 577
|
1 546
|
1 648
|
1 763
|
1 925
|
2 548
|
3 153
|
3 399
|
3 324
|
2 515
|
1 578
|
1 226
|
1 264
|
2 582
|
4 923
|
6 670
|
7 319
|
6 859
|
5 734
|
|
| Non Interest Income |
689
|
659
|
842
|
849
|
856
|
934
|
1 345
|
366
|
977
|
297
|
829
|
613
|
857
|
1 122
|
1 234
|
1 220
|
1 690
|
2 025
|
1 925
|
2 336
|
2 137
|
2 341
|
2 186
|
1 982
|
2 002
|
2 109
|
2 603
|
2 878
|
2 638
|
2 479
|
2 335
|
2 441
|
2 510
|
2 536
|
2 401
|
2 256
|
3 322
|
3 140
|
2 032
|
2 379
|
2 594
|
2 885
|
|
| Revenue |
2 336
N/A
|
2 084
-11%
|
2 176
+4%
|
2 496
+15%
|
2 978
+19%
|
2 961
-1%
|
3 413
+15%
|
2 565
-25%
|
3 185
+24%
|
2 411
-24%
|
2 963
+23%
|
2 681
-10%
|
2 813
+5%
|
3 053
+9%
|
3 153
+3%
|
3 190
+1%
|
3 894
+22%
|
4 552
+17%
|
4 722
+4%
|
5 261
+11%
|
5 128
-3%
|
5 454
+6%
|
5 523
+1%
|
5 494
-1%
|
5 640
+3%
|
5 857
+4%
|
6 496
+11%
|
7 005
+8%
|
6 803
-3%
|
6 570
-3%
|
6 409
-2%
|
6 331
-1%
|
6 206
-2%
|
6 338
+2%
|
6 346
+0%
|
6 258
-1%
|
7 705
+23%
|
7 772
+1%
|
6 848
-12%
|
7 464
+9%
|
7 882
+6%
|
8 411
+7%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||
| Loan Loss Provision |
(209)
|
(96)
|
(131)
|
(175)
|
(161)
|
(174)
|
(181)
|
(219)
|
(659)
|
(805)
|
(428)
|
(190)
|
(98)
|
(148)
|
(181)
|
(125)
|
(144)
|
(252)
|
(310)
|
(397)
|
(473)
|
(442)
|
(496)
|
(648)
|
(564)
|
(386)
|
(271)
|
(156)
|
(225)
|
(260)
|
(343)
|
(592)
|
(604)
|
(406)
|
(394)
|
(619)
|
(784)
|
(642)
|
(798)
|
(1 128)
|
(1 777)
|
(1 932)
|
|
| Non Interest Expense |
(869)
|
(821)
|
(886)
|
(1 013)
|
(1 371)
|
(1 314)
|
(2 316)
|
(1 542)
|
(2 314)
|
(1 697)
|
(1 852)
|
(1 554)
|
(1 448)
|
(1 566)
|
(1 745)
|
(1 798)
|
(2 112)
|
(2 415)
|
(2 410)
|
(2 624)
|
(2 396)
|
(2 500)
|
(2 518)
|
(2 537)
|
(2 630)
|
(2 766)
|
(3 624)
|
(4 144)
|
(3 670)
|
(3 434)
|
(3 473)
|
(3 600)
|
(3 793)
|
(3 901)
|
(3 986)
|
(3 732)
|
(4 950)
|
(5 206)
|
(3 908)
|
(3 827)
|
(3 710)
|
(3 844)
|
|
| Pre-Tax Income |
1 258
N/A
|
1 167
-7%
|
1 159
-1%
|
1 308
+13%
|
1 446
+11%
|
1 473
+2%
|
916
-38%
|
804
-12%
|
212
-74%
|
(91)
N/A
|
684
N/A
|
937
+37%
|
1 268
+35%
|
1 339
+6%
|
1 227
-8%
|
1 267
+3%
|
1 639
+29%
|
1 885
+15%
|
2 002
+6%
|
2 239
+12%
|
2 259
+1%
|
2 513
+11%
|
2 509
0%
|
2 310
-8%
|
2 447
+6%
|
2 705
+11%
|
2 601
-4%
|
2 705
+4%
|
2 907
+8%
|
2 876
-1%
|
2 593
-10%
|
2 139
-17%
|
1 809
-15%
|
2 032
+12%
|
1 966
-3%
|
1 906
-3%
|
1 970
+3%
|
1 924
-2%
|
2 142
+11%
|
2 510
+17%
|
2 395
-5%
|
2 635
+10%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(136)
|
(123)
|
(178)
|
(219)
|
(244)
|
(222)
|
(109)
|
(99)
|
(21)
|
70
|
(83)
|
(136)
|
(194)
|
(217)
|
(135)
|
(128)
|
(159)
|
(194)
|
(246)
|
(247)
|
(225)
|
(283)
|
(308)
|
(283)
|
(301)
|
(333)
|
(414)
|
(470)
|
(428)
|
(388)
|
(353)
|
(308)
|
(316)
|
(374)
|
(308)
|
(260)
|
(361)
|
(302)
|
(281)
|
(365)
|
(335)
|
(391)
|
|
| Income from Continuing Operations |
1 121
|
1 044
|
981
|
1 089
|
1 201
|
1 251
|
806
|
706
|
191
|
(21)
|
601
|
801
|
1 074
|
1 122
|
1 092
|
1 139
|
1 480
|
1 691
|
1 756
|
1 993
|
2 034
|
2 230
|
2 201
|
2 028
|
2 146
|
2 372
|
2 186
|
2 234
|
2 480
|
2 487
|
2 240
|
1 832
|
1 493
|
1 658
|
1 658
|
1 646
|
1 609
|
1 621
|
1 860
|
2 144
|
2 060
|
2 243
|
|
| Income to Minority Interest |
(3)
|
(3)
|
(2)
|
(4)
|
(5)
|
(5)
|
(6)
|
(5)
|
(2)
|
(0)
|
(0)
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Income (Common) |
1 119
N/A
|
1 041
-7%
|
979
-6%
|
1 085
+11%
|
1 196
+10%
|
1 246
+4%
|
800
-36%
|
701
-12%
|
189
-73%
|
(21)
N/A
|
601
N/A
|
801
+33%
|
1 074
+34%
|
1 123
+5%
|
1 093
-3%
|
1 139
+4%
|
1 480
+30%
|
1 691
+14%
|
1 757
+4%
|
1 993
+13%
|
2 034
+2%
|
2 230
+10%
|
2 201
-1%
|
2 028
-8%
|
2 146
+6%
|
2 372
+11%
|
2 186
-8%
|
2 234
+2%
|
2 480
+11%
|
2 488
+0%
|
2 240
-10%
|
1 832
-18%
|
1 493
-18%
|
1 658
+11%
|
1 658
+0%
|
1 646
-1%
|
1 609
-2%
|
1 621
+1%
|
1 860
+15%
|
2 144
+15%
|
2 060
-4%
|
2 243
+9%
|
|
| EPS (Diluted) |
1.2
N/A
|
1.05
-12%
|
0.98
-7%
|
1.08
+10%
|
1.19
+10%
|
1.24
+4%
|
0.8
-35%
|
0.69
-14%
|
0.19
-72%
|
-0.03
N/A
|
0.55
N/A
|
0.68
+24%
|
0.89
+31%
|
0.88
-1%
|
0.86
-2%
|
0.89
+3%
|
1.15
+29%
|
1.3
+13%
|
1.35
+4%
|
1.51
+12%
|
1.48
-2%
|
1.58
+7%
|
1.57
-1%
|
1.44
-8%
|
1.53
+6%
|
1.68
+10%
|
1.56
-7%
|
1.59
+2%
|
1.77
+11%
|
1.77
N/A
|
1.59
-10%
|
1.3
-18%
|
1.06
-18%
|
1.18
+11%
|
1.18
N/A
|
1.17
-1%
|
1.14
-3%
|
1.15
+1%
|
1.32
+15%
|
1.52
+15%
|
1.46
-4%
|
1.59
+9%
|
|