Bangkok Life Assurance PCL
SET:BLA
Income Statement
Income Statement
Bangkok Life Assurance PCL
| Jun-2008 | Sep-2008 | Dec-2008 | Mar-2009 | Jun-2009 | Sep-2009 | Dec-2009 | Mar-2010 | Jun-2010 | Sep-2010 | Dec-2010 | Mar-2011 | Jun-2011 | Sep-2011 | Dec-2011 | Mar-2012 | Jun-2012 | Sep-2012 | Dec-2012 | Mar-2013 | Jun-2013 | Sep-2013 | 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 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Gross Premiums Earned |
6 570
|
10 699
|
14 737
|
16 509
|
17 585
|
18 328
|
19 636
|
21 728
|
22 488
|
23 186
|
25 986
|
26 917
|
29 415
|
30 606
|
31 067
|
32 008
|
34 022
|
34 886
|
34 128
|
38 303
|
37 425
|
38 172
|
38 795
|
52 529
|
53 203
|
52 076
|
51 172
|
40 171
|
37 654
|
38 777
|
44 175
|
41 440
|
41 668
|
42 363
|
42 530
|
42 221
|
42 722
|
45 625
|
43 183
|
43 313
|
43 069
|
42 699
|
39 929
|
37 061
|
36 424
|
34 433
|
34 659
|
34 120
|
33 787
|
34 020
|
33 828
|
26 039
|
27 117
|
26 889
|
34 664
|
33 814
|
33 336
|
34 064
|
35 110
|
34 707
|
34 479
|
34 619
|
33 683
|
33 471
|
29 226
|
28 839
|
12 909
|
24 534
|
24 881
|
18 108
|
13 032
|
|
| Revenue |
7 751
N/A
|
12 472
+61%
|
16 808
+35%
|
18 752
+12%
|
19 971
+7%
|
20 921
+5%
|
22 632
+8%
|
24 817
+10%
|
25 831
+4%
|
26 739
+4%
|
29 902
+12%
|
31 073
+4%
|
33 806
+9%
|
35 386
+5%
|
36 078
+2%
|
37 438
+4%
|
39 699
+6%
|
40 836
+3%
|
40 333
-1%
|
44 858
+11%
|
44 397
-1%
|
45 471
+2%
|
46 367
+2%
|
60 243
+30%
|
61 517
+2%
|
60 940
-1%
|
61 427
+1%
|
51 931
-15%
|
49 351
-5%
|
50 629
+3%
|
55 251
+9%
|
52 174
-6%
|
53 888
+3%
|
55 487
+3%
|
55 482
0%
|
54 989
-1%
|
54 924
0%
|
57 560
+5%
|
56 097
-3%
|
56 554
+1%
|
56 494
0%
|
56 263
0%
|
53 670
-5%
|
50 474
-6%
|
49 622
-2%
|
48 370
-3%
|
48 363
0%
|
49 145
+2%
|
48 734
-1%
|
47 609
-2%
|
47 079
-1%
|
45 898
-3%
|
46 960
+2%
|
47 363
+1%
|
47 670
+1%
|
46 928
-2%
|
46 689
-1%
|
47 195
+1%
|
48 084
+2%
|
47 386
-1%
|
46 637
-2%
|
46 241
-1%
|
45 346
-2%
|
45 086
-1%
|
38 239
-15%
|
39 753
+4%
|
15 780
-60%
|
32 432
+106%
|
34 520
+6%
|
25 082
-27%
|
18 154
-28%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(7 052)
|
(11 507)
|
(15 502)
|
(17 179)
|
(18 497)
|
(19 462)
|
(20 989)
|
(23 402)
|
(23 946)
|
(24 533)
|
(26 234)
|
(26 684)
|
(28 504)
|
(29 275)
|
(31 146)
|
(32 485)
|
(35 115)
|
(36 424)
|
(35 475)
|
(40 164)
|
(39 237)
|
(40 187)
|
(40 948)
|
(54 591)
|
(57 477)
|
(59 399)
|
(58 196)
|
(49 190)
|
(44 605)
|
(45 841)
|
(50 509)
|
(56 958)
|
(49 168)
|
(48 962)
|
(49 418)
|
(39 168)
|
(49 324)
|
(53 090)
|
(52 170)
|
(51 765)
|
(51 704)
|
(50 039)
|
(48 077)
|
(45 529)
|
(45 177)
|
(43 164)
|
(43 596)
|
(46 171)
|
(45 763)
|
(45 857)
|
(45 576)
|
(42 954)
|
(44 231)
|
(44 085)
|
(44 405)
|
(43 765)
|
(43 092)
|
(43 697)
|
(44 406)
|
(43 700)
|
(43 312)
|
(43 170)
|
(42 030)
|
(41 298)
|
(34 150)
|
(33 743)
|
(10 441)
|
(26 931)
|
(27 746)
|
(18 207)
|
(10 368)
|
|
| Selling, General & Administrative |
(463)
|
(705)
|
(678)
|
(1 039)
|
(1 037)
|
(1 060)
|
(1 088)
|
(1 079)
|
(1 116)
|
(1 101)
|
(1 162)
|
(1 119)
|
(1 194)
|
(1 259)
|
(1 238)
|
(1 328)
|
(1 234)
|
(1 237)
|
(1 345)
|
(1 364)
|
(1 440)
|
(1 472)
|
(1 494)
|
(1 495)
|
(1 517)
|
(1 575)
|
(1 577)
|
(1 487)
|
(1 332)
|
(1 209)
|
(1 100)
|
(1 035)
|
(1 114)
|
(1 116)
|
(1 107)
|
(1 118)
|
(1 107)
|
(1 101)
|
(1 100)
|
(1 112)
|
(1 127)
|
(1 268)
|
(1 231)
|
(1 206)
|
(1 166)
|
(1 008)
|
(994)
|
(1 010)
|
(1 229)
|
(1 228)
|
(1 366)
|
(1 353)
|
(1 191)
|
(1 266)
|
(1 581)
|
(1 569)
|
(1 477)
|
(1 428)
|
(1 244)
|
(1 291)
|
(1 429)
|
(1 459)
|
(1 176)
|
(1 253)
|
(1 204)
|
(1 197)
|
(292)
|
0
|
0
|
0
|
(297)
|
|
| Benefits Claims Loss Adjustment |
(6 474)
|
(10 627)
|
(14 593)
|
(15 897)
|
(17 216)
|
(18 151)
|
(19 629)
|
(22 045)
|
(22 543)
|
(23 141)
|
(24 769)
|
(25 261)
|
(26 993)
|
(27 697)
|
(29 596)
|
(30 829)
|
(33 534)
|
(34 779)
|
(33 633)
|
(38 253)
|
(37 213)
|
(38 117)
|
(38 945)
|
(52 613)
|
(55 463)
|
(57 341)
|
(56 038)
|
(47 106)
|
(42 625)
|
(43 943)
|
(48 713)
|
(55 233)
|
(47 393)
|
(47 213)
|
(47 640)
|
(37 403)
|
(47 610)
|
(51 386)
|
(50 497)
|
(50 070)
|
(49 999)
|
(48 210)
|
(46 307)
|
(43 783)
|
(43 436)
|
(41 542)
|
(41 960)
|
(44 512)
|
(43 955)
|
(44 083)
|
(43 703)
|
(31 407)
|
(32 825)
|
(32 606)
|
(42 286)
|
(41 655)
|
(41 088)
|
(41 730)
|
(42 629)
|
(41 879)
|
(41 317)
|
(41 164)
|
(40 310)
|
(39 486)
|
(32 771)
|
(32 330)
|
(9 359)
|
(25 806)
|
(25 926)
|
(16 577)
|
(8 594)
|
|
| Other Operating Expenses |
(115)
|
(174)
|
(231)
|
(243)
|
(244)
|
(253)
|
(271)
|
(280)
|
(289)
|
(293)
|
(302)
|
(306)
|
(317)
|
(321)
|
(312)
|
(329)
|
(347)
|
(408)
|
(498)
|
(547)
|
(584)
|
(598)
|
(510)
|
(484)
|
(498)
|
(483)
|
(581)
|
(596)
|
(648)
|
(690)
|
(696)
|
(692)
|
(662)
|
(633)
|
(671)
|
(646)
|
(606)
|
(602)
|
(573)
|
(584)
|
(579)
|
(564)
|
(539)
|
(539)
|
(574)
|
(615)
|
(642)
|
(649)
|
(579)
|
(545)
|
(507)
|
(10 193)
|
(10 215)
|
(10 212)
|
(538)
|
(542)
|
(526)
|
(538)
|
(533)
|
(530)
|
(566)
|
(547)
|
(545)
|
(559)
|
(176)
|
(216)
|
(790)
|
(1 125)
|
(1 821)
|
(1 630)
|
(1 476)
|
|
| Operating Income |
699
N/A
|
966
+38%
|
1 306
+35%
|
1 573
+20%
|
1 474
-6%
|
1 457
-1%
|
1 644
+13%
|
1 413
-14%
|
1 883
+33%
|
2 205
+17%
|
3 668
+66%
|
4 390
+20%
|
5 303
+21%
|
6 112
+15%
|
4 932
-19%
|
4 954
+0%
|
4 585
-7%
|
4 413
-4%
|
4 858
+10%
|
4 694
-3%
|
5 160
+10%
|
5 285
+2%
|
5 419
+3%
|
5 652
+4%
|
4 040
-29%
|
1 541
-62%
|
3 230
+110%
|
2 742
-15%
|
4 746
+73%
|
4 787
+1%
|
4 743
-1%
|
(4 786)
N/A
|
4 719
N/A
|
6 524
+38%
|
6 064
-7%
|
15 821
+161%
|
5 600
-65%
|
4 470
-20%
|
3 927
-12%
|
4 788
+22%
|
4 789
+0%
|
6 224
+30%
|
5 593
-10%
|
4 945
-12%
|
4 446
-10%
|
5 205
+17%
|
4 767
-8%
|
2 974
-38%
|
2 971
0%
|
1 752
-41%
|
1 504
-14%
|
2 944
+96%
|
2 729
-7%
|
3 278
+20%
|
3 265
0%
|
3 163
-3%
|
3 597
+14%
|
3 497
-3%
|
3 679
+5%
|
3 686
+0%
|
3 325
-10%
|
3 071
-8%
|
3 317
+8%
|
3 791
+14%
|
4 091
+8%
|
6 013
+47%
|
5 339
-11%
|
5 501
+3%
|
6 773
+23%
|
6 875
+2%
|
7 787
+13%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
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
|
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
|
379
|
0
|
0
|
0
|
(15)
|
0
|
0
|
(24)
|
(48)
|
(46)
|
(47)
|
(1 997)
|
10
|
(3)
|
(3)
|
(5)
|
39
|
|
| Non-Reccuring Items |
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
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(413)
|
(327)
|
(364)
|
(352)
|
68
|
(46)
|
15
|
3
|
45
|
|
| Total Other Income |
(13)
|
(20)
|
(28)
|
(44)
|
(51)
|
(58)
|
(66)
|
(64)
|
(66)
|
(68)
|
(78)
|
(79)
|
(88)
|
(91)
|
(89)
|
(92)
|
(94)
|
(95)
|
(94)
|
(109)
|
(106)
|
(108)
|
(108)
|
(140)
|
(142)
|
(140)
|
(137)
|
(56)
|
21
|
91
|
144
|
82
|
4
|
(74)
|
12
|
(3)
|
0
|
36
|
233
|
413
|
378
|
494
|
200
|
264
|
507
|
481
|
539
|
1 042
|
576
|
605
|
258
|
(225)
|
167
|
351
|
120
|
368
|
472
|
281
|
116
|
54
|
(66)
|
(160)
|
136
|
175
|
126
|
127
|
161
|
(1 296)
|
(1 303)
|
672
|
170
|
|
| Pre-Tax Income |
686
N/A
|
945
+38%
|
1 278
+35%
|
1 528
+20%
|
1 422
-7%
|
1 399
-2%
|
1 578
+13%
|
1 350
-14%
|
1 818
+35%
|
2 138
+18%
|
3 591
+68%
|
4 310
+20%
|
5 214
+21%
|
6 020
+15%
|
4 842
-20%
|
4 861
+0%
|
4 490
-8%
|
4 317
-4%
|
4 764
+10%
|
4 585
-4%
|
5 054
+10%
|
5 176
+2%
|
5 311
+3%
|
5 513
+4%
|
3 899
-29%
|
1 403
-64%
|
3 093
+120%
|
2 686
-13%
|
4 768
+78%
|
4 879
+2%
|
4 887
+0%
|
(4 702)
N/A
|
4 724
N/A
|
6 452
+37%
|
6 076
-6%
|
15 819
+160%
|
5 601
-65%
|
4 506
-20%
|
4 160
-8%
|
5 200
+25%
|
5 166
-1%
|
6 717
+30%
|
5 793
-14%
|
5 209
-10%
|
4 953
-5%
|
5 687
+15%
|
5 306
-7%
|
4 017
-24%
|
3 547
-12%
|
2 357
-34%
|
1 761
-25%
|
2 719
+54%
|
2 896
+7%
|
3 629
+25%
|
3 764
+4%
|
3 531
-6%
|
4 069
+15%
|
3 778
-7%
|
3 779
+0%
|
3 740
-1%
|
3 260
-13%
|
2 887
-11%
|
2 992
+4%
|
3 592
+20%
|
3 804
+6%
|
3 790
0%
|
5 578
+47%
|
4 156
-25%
|
5 483
+32%
|
7 545
+38%
|
8 041
+7%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(185)
|
(269)
|
(277)
|
(426)
|
(382)
|
(320)
|
(392)
|
(278)
|
(377)
|
(457)
|
(794)
|
(967)
|
(1 182)
|
(1 379)
|
(1 425)
|
(1 419)
|
(1 337)
|
(1 278)
|
(1 480)
|
(952)
|
(971)
|
(942)
|
(930)
|
(959)
|
(629)
|
(114)
|
(443)
|
(368)
|
(774)
|
(791)
|
(779)
|
1 157
|
(728)
|
(1 060)
|
(976)
|
(2 903)
|
(843)
|
(618)
|
(516)
|
(724)
|
(684)
|
(976)
|
(813)
|
(701)
|
(663)
|
(964)
|
(918)
|
(685)
|
(601)
|
(257)
|
(153)
|
(352)
|
(408)
|
(544)
|
(568)
|
(524)
|
(624)
|
(572)
|
(568)
|
(573)
|
(493)
|
(418)
|
(443)
|
(559)
|
(577)
|
(593)
|
(944)
|
(416)
|
(597)
|
(968)
|
(1 072)
|
|
| Income from Continuing Operations |
501
|
677
|
1 002
|
1 103
|
1 040
|
1 078
|
1 186
|
1 070
|
1 440
|
1 680
|
2 796
|
3 343
|
4 032
|
4 641
|
3 417
|
3 442
|
3 153
|
3 039
|
3 284
|
3 633
|
4 083
|
4 235
|
4 381
|
4 555
|
3 271
|
1 289
|
2 650
|
2 319
|
3 994
|
4 089
|
4 108
|
(3 545)
|
3 997
|
5 392
|
5 100
|
12 915
|
4 757
|
3 887
|
3 645
|
4 476
|
4 482
|
5 741
|
4 980
|
4 508
|
4 290
|
4 722
|
4 388
|
3 332
|
2 946
|
2 100
|
1 608
|
2 367
|
2 488
|
3 085
|
3 196
|
3 007
|
3 445
|
3 207
|
3 212
|
3 167
|
2 767
|
2 470
|
2 548
|
3 033
|
3 227
|
3 197
|
4 634
|
3 740
|
4 885
|
6 577
|
6 968
|
|
| Income to Minority Interest |
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
|
0
|
0
|
0
|
0
|
0
|
6
|
9
|
10
|
10
|
4
|
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)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Net Income (Common) |
501
N/A
|
677
+35%
|
1 002
+48%
|
1 103
+10%
|
1 040
-6%
|
1 078
+4%
|
1 186
+10%
|
1 070
-10%
|
1 440
+35%
|
1 680
+17%
|
2 796
+66%
|
3 343
+20%
|
4 032
+21%
|
4 641
+15%
|
3 417
-26%
|
3 442
+1%
|
3 153
-8%
|
3 039
-4%
|
3 284
+8%
|
3 633
+11%
|
4 083
+12%
|
4 235
+4%
|
4 381
+3%
|
4 555
+4%
|
3 271
-28%
|
1 289
-61%
|
2 650
+106%
|
2 319
-12%
|
3 994
+72%
|
4 089
+2%
|
4 108
+0%
|
(3 545)
N/A
|
4 003
N/A
|
5 401
+35%
|
5 110
-5%
|
12 923
+153%
|
4 755
-63%
|
3 882
-18%
|
3 635
-6%
|
4 467
+23%
|
4 473
+0%
|
5 730
+28%
|
4 970
-13%
|
4 499
-9%
|
4 286
-5%
|
4 720
+10%
|
4 386
-7%
|
3 331
-24%
|
2 945
-12%
|
2 099
-29%
|
1 608
-23%
|
2 368
+47%
|
2 488
+5%
|
3 085
+24%
|
3 196
+4%
|
3 007
-6%
|
3 445
+15%
|
3 207
-7%
|
3 212
+0%
|
3 167
-1%
|
2 767
-13%
|
2 470
-11%
|
2 548
+3%
|
3 033
+19%
|
3 227
+6%
|
3 197
-1%
|
4 634
+45%
|
3 740
-19%
|
4 885
+31%
|
6 577
+35%
|
6 968
+6%
|
|
| EPS (Diluted) |
0.3
N/A
|
0.4
+33%
|
0.6
+50%
|
0.65
+8%
|
0.61
-6%
|
0.64
+5%
|
0.71
+11%
|
0.64
-10%
|
0.86
+34%
|
1
+16%
|
1.66
+66%
|
1.98
+19%
|
2.38
+20%
|
2.74
+15%
|
2.02
-26%
|
2.03
+0%
|
1.86
-8%
|
1.79
-4%
|
1.94
+8%
|
2.15
+11%
|
2.42
+13%
|
2.51
+4%
|
2.58
+3%
|
2.69
+4%
|
1.93
-28%
|
0.54
-72%
|
1.56
+189%
|
1.36
-13%
|
2.32
+71%
|
2.41
+4%
|
2.41
N/A
|
-2.09
N/A
|
2.34
N/A
|
3.16
+35%
|
3
-5%
|
7.58
+153%
|
2.79
-63%
|
2.28
-18%
|
2.13
-7%
|
2.62
+23%
|
2.62
N/A
|
3.35
+28%
|
2.92
-13%
|
2.64
-10%
|
2.51
-5%
|
2.77
+10%
|
2.57
-7%
|
1.95
-24%
|
1.73
-11%
|
1.23
-29%
|
0.94
-24%
|
1.39
+48%
|
1.46
+5%
|
1.81
+24%
|
1.87
+3%
|
1.76
-6%
|
2.02
+15%
|
1.88
-7%
|
1.88
N/A
|
1.85
-2%
|
1.62
-12%
|
1.45
-10%
|
1.49
+3%
|
1.78
+19%
|
1.89
+6%
|
1.87
-1%
|
2.71
+45%
|
2.19
-19%
|
2.86
+31%
|
3.85
+35%
|
4.08
+6%
|
|