China Minsheng Banking Corp Ltd
SSE:600016
Income Statement
Income Statement
China Minsheng Banking Corp Ltd
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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Net Interest Income |
80 424
|
83 033
|
84 114
|
86 069
|
89 849
|
92 136
|
94 093
|
95 530
|
95 220
|
94 268
|
95 222
|
94 712
|
94 668
|
94 684
|
91 258
|
88 361
|
86 768
|
86 552
|
81 613
|
79 311
|
77 401
|
76 680
|
82 961
|
88 329
|
94 159
|
122 034
|
126 936
|
145 531
|
155 744
|
135 224
|
161 772
|
151 540
|
147 593
|
125 775
|
119 433
|
114 845
|
109 386
|
107 463
|
105 285
|
103 974
|
103 263
|
|
Interest Income |
177 311
|
182 154
|
185 067
|
187 314
|
192 434
|
199 052
|
204 470
|
207 741
|
208 371
|
203 382
|
200 603
|
198 565
|
198 277
|
203 918
|
211 086
|
219 001
|
224 638
|
230 910
|
229 705
|
231 903
|
235 264
|
235 347
|
240 980
|
244 089
|
247 226
|
274 815
|
280 755
|
299 485
|
308 266
|
286 593
|
310 023
|
299 374
|
297 439
|
277 679
|
272 212
|
268 671
|
264 470
|
262 937
|
263 038
|
264 289
|
265 449
|
|
Interest Expense |
96 887
|
99 121
|
100 953
|
101 245
|
102 585
|
106 916
|
110 377
|
112 211
|
113 151
|
109 114
|
105 381
|
103 853
|
103 609
|
109 234
|
119 828
|
130 640
|
137 870
|
144 358
|
148 092
|
152 592
|
157 863
|
158 667
|
158 019
|
155 760
|
153 067
|
152 781
|
153 819
|
153 954
|
152 522
|
151 369
|
148 251
|
147 834
|
149 846
|
151 904
|
152 779
|
153 826
|
155 084
|
155 474
|
157 753
|
160 315
|
162 186
|
|
Non Interest Income |
34 200
|
37 795
|
38 797
|
41 574
|
45 028
|
48 884
|
51 692
|
57 145
|
61 896
|
65 596
|
72 326
|
70 779
|
69 218
|
69 256
|
73 175
|
74 050
|
76 770
|
67 283
|
82 455
|
85 729
|
89 057
|
98 975
|
91 338
|
92 245
|
94 080
|
63 968
|
68 606
|
51 375
|
39 135
|
55 471
|
30 256
|
39 914
|
41 075
|
50 464
|
53 636
|
51 135
|
50 441
|
48 479
|
50 278
|
51 631
|
50 808
|
|
Revenue |
114 624
N/A
|
120 828
+5%
|
122 911
+2%
|
127 643
+4%
|
134 877
+6%
|
141 020
+5%
|
145 785
+3%
|
152 675
+5%
|
157 116
+3%
|
159 864
+2%
|
167 548
+5%
|
165 491
-1%
|
163 886
-1%
|
163 940
+0%
|
164 433
+0%
|
162 411
-1%
|
163 538
+1%
|
153 835
-6%
|
164 068
+7%
|
165 040
+1%
|
166 458
+1%
|
175 655
+6%
|
174 299
-1%
|
180 574
+4%
|
188 239
+4%
|
186 002
-1%
|
195 542
+5%
|
196 906
+1%
|
194 879
-1%
|
190 695
-2%
|
192 028
+1%
|
191 454
0%
|
188 668
-1%
|
176 239
-7%
|
173 069
-2%
|
165 980
-4%
|
159 827
-4%
|
155 942
-2%
|
155 563
0%
|
155 605
+0%
|
154 071
-1%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Loan Loss Provision |
(10 968)
|
(12 297)
|
(12 635)
|
(13 435)
|
(17 446)
|
(19 745)
|
(23 845)
|
(28 925)
|
(32 797)
|
(33 029)
|
(38 415)
|
(40 552)
|
(40 622)
|
(41 243)
|
(40 389)
|
(37 755)
|
(35 359)
|
(32 248)
|
(33 710)
|
(36 532)
|
(39 757)
|
(44 290)
|
(51 940)
|
(56 056)
|
(59 147)
|
(61 288)
|
(67 320)
|
(76 508)
|
(82 136)
|
(77 618)
|
(89 754)
|
(86 517)
|
(87 046)
|
(59 290)
|
(72 182)
|
(64 815)
|
(55 556)
|
(41 982)
|
(47 152)
|
(47 012)
|
(45 767)
|
|
Non Interest Expense |
(46 784)
|
(51 380)
|
(50 995)
|
(53 654)
|
(56 013)
|
(61 482)
|
(61 315)
|
(62 825)
|
(62 949)
|
(66 061)
|
(68 383)
|
(64 513)
|
(63 463)
|
(62 448)
|
(64 071)
|
(65 137)
|
(68 720)
|
(61 025)
|
(69 296)
|
(66 511)
|
(63 769)
|
(72 580)
|
(62 440)
|
(63 196)
|
(66 678)
|
(59 976)
|
(62 675)
|
(61 000)
|
(60 377)
|
(76 371)
|
(68 707)
|
(72 374)
|
(69 669)
|
(81 349)
|
(66 643)
|
(67 986)
|
(70 763)
|
(76 790)
|
(70 732)
|
(73 195)
|
(71 446)
|
|
Pre-Tax Income |
56 872
N/A
|
57 151
+0%
|
59 281
+4%
|
60 554
+2%
|
61 418
+1%
|
59 793
-3%
|
60 625
+1%
|
60 925
+0%
|
61 370
+1%
|
60 774
-1%
|
60 750
0%
|
60 426
-1%
|
59 801
-1%
|
60 249
+1%
|
59 973
0%
|
59 519
-1%
|
59 459
0%
|
60 562
+2%
|
61 062
+1%
|
61 997
+2%
|
62 932
+2%
|
58 785
-7%
|
59 919
+2%
|
61 322
+2%
|
62 414
+2%
|
64 738
+4%
|
65 547
+1%
|
59 398
-9%
|
52 366
-12%
|
36 706
-30%
|
33 567
-9%
|
32 563
-3%
|
31 953
-2%
|
35 600
+11%
|
34 244
-4%
|
33 179
-3%
|
33 508
+1%
|
37 170
+11%
|
37 679
+1%
|
35 398
-6%
|
36 858
+4%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(13 824)
|
(13 869)
|
(14 355)
|
(14 675)
|
(14 815)
|
(14 226)
|
(14 420)
|
(14 177)
|
(14 170)
|
(13 752)
|
(13 346)
|
(12 974)
|
(11 953)
|
(11 471)
|
(10 638)
|
(9 829)
|
(9 463)
|
(9 640)
|
(9 521)
|
(9 836)
|
(9 959)
|
(8 455)
|
(8 746)
|
(8 877)
|
(9 132)
|
(9 814)
|
(9 780)
|
(7 662)
|
(5 659)
|
(1 604)
|
(660)
|
496
|
1 036
|
(747)
|
(188)
|
(179)
|
(398)
|
(1 393)
|
(1 399)
|
(533)
|
(1 281)
|
|
Income from Continuing Operations |
43 048
|
43 282
|
44 926
|
45 879
|
46 603
|
45 567
|
46 205
|
46 748
|
47 200
|
47 022
|
47 404
|
47 452
|
47 848
|
48 778
|
49 335
|
49 690
|
49 996
|
50 922
|
51 541
|
52 161
|
52 973
|
50 330
|
51 173
|
52 445
|
53 282
|
54 924
|
55 767
|
51 736
|
46 707
|
35 102
|
32 907
|
33 059
|
32 989
|
34 853
|
34 056
|
33 000
|
33 110
|
35 777
|
36 280
|
34 865
|
35 577
|
|
Income to Minority Interest |
(981)
|
(1 004)
|
(987)
|
(976)
|
(861)
|
(1 021)
|
(958)
|
(994)
|
(1 055)
|
(911)
|
(964)
|
(896)
|
(951)
|
(935)
|
(999)
|
(982)
|
(1 073)
|
(1 109)
|
(985)
|
(818)
|
(718)
|
(3)
|
4
|
(113)
|
(111)
|
(1 105)
|
(1 090)
|
(1 087)
|
(1 088)
|
(793)
|
(501)
|
(647)
|
(522)
|
(472)
|
(698)
|
(537)
|
(438)
|
(508)
|
(503)
|
(457)
|
(509)
|
|
Net Income (Common) |
42 067
N/A
|
42 278
+1%
|
43 939
+4%
|
44 903
+2%
|
45 742
+2%
|
44 546
-3%
|
45 247
+2%
|
45 754
+1%
|
46 145
+1%
|
46 111
0%
|
46 440
+1%
|
46 556
+0%
|
46 897
+1%
|
47 843
+2%
|
48 336
+1%
|
48 708
+1%
|
48 923
+0%
|
49 290
+1%
|
50 033
+2%
|
50 820
+2%
|
51 732
+2%
|
49 777
-4%
|
50 627
+2%
|
51 782
+2%
|
52 621
+2%
|
53 261
+1%
|
54 119
+2%
|
48 151
-11%
|
42 320
-12%
|
30 972
-27%
|
29 069
-6%
|
29 075
+0%
|
29 221
+1%
|
31 053
+6%
|
29 879
-4%
|
27 845
-7%
|
27 988
+1%
|
31 163
+11%
|
32 038
+3%
|
30 092
-6%
|
30 725
+2%
|
|
EPS (Diluted) |
1
N/A
|
0.99
-1%
|
1.02
+3%
|
1.09
+7%
|
1.04
-5%
|
1.04
N/A
|
1.04
N/A
|
1.04
N/A
|
1.05
+1%
|
1.06
+1%
|
1.09
+3%
|
1.03
-6%
|
1.04
+1%
|
1.09
+5%
|
1.1
+1%
|
1.12
+2%
|
1.1
-2%
|
1.13
+3%
|
1.15
+2%
|
1.16
+1%
|
1.14
-2%
|
1.14
N/A
|
1.14
N/A
|
1.17
+3%
|
1.2
+3%
|
1.22
+2%
|
1.23
+1%
|
1.1
-11%
|
0.96
-13%
|
0.71
-26%
|
0.67
-6%
|
0.66
-1%
|
0.67
+2%
|
0.71
+6%
|
0.68
-4%
|
0.64
-6%
|
0.64
N/A
|
0.71
+11%
|
0.73
+3%
|
0.69
-5%
|
0.7
+1%
|