First Time Loading...

Watchlist Manager

Watchlist

Price: 6.88 CNY

Updated:

Income Statement

Net Interest Income

Non Interest Income

Currency: CNY

		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		82 371	85 688	87 711	90 627	92 932	94 741	96 658	98 871	101 439	104 433	107 942	108 125	107 211	106 138	103 684	102 196	100 887	99 645	98 748	99 959	102 232	104 772	110 677	116 476	122 046	146 925	153 739	159 337	165 336	150 515	150 993	150 673	148 657	147 896	147 434	147 662	148 561	150 647	150 327	150 005	148 534
Interest Income		152 993	163 335	176 410	190 216	200 180	205 639	208 878	211 044	212 582	215 661	217 552	215 661	214 134	213 474	213 284	216 074	218 637	220 762	220 850	222 856	228 227	233 793	243 146	252 191	260 120	288 152	299 476	306 659	312 817	298 006	298 357	301 089	302 980	306 165	306 908	308 240	310 560	313 609	315 946	318 404	319 929
Interest Expense		70 622	77 647	88 699	99 589	107 248	110 898	112 220	112 173	111 143	111 228	109 610	107 536	106 923	107 336	109 600	113 878	117 750	121 117	122 102	122 897	125 995	129 021	132 469	135 715	138 074	141 227	145 737	147 322	147 481	147 491	147 364	150 416	154 323	158 269	159 474	160 578	161 999	162 962	165 619	168 399	171 395
Non Interest Income		18 626	20 950	25 250	28 910	30 872	31 961	34 568	36 973	40 898	43 861	48 470	49 234	50 105	52 226	52 261	55 180	58 574	62 435	70 262	71 978	71 536	71 637	68 835	67 514	70 785	47 266	53 696	53 896	45 631	50 170	51 590	53 625	58 055	62 204	67 377	67 626	68 946	65 012	66 338	67 162	67 139
Revenue		100 997 N/A	106 638 +6%	112 961 +6%	119 537 +6%	123 804 +4%	126 702 +2%	131 226 +4%	135 844 +4%	142 337 +5%	148 294 +4%	156 412 +5%	157 359 +1%	157 316 0%	158 364 +1%	155 945 -2%	157 376 +1%	159 461 +1%	162 080 +2%	169 010 +4%	171 937 +2%	173 768 +1%	176 409 +2%	179 512 +2%	183 990 +2%	192 831 +5%	194 191 +1%	207 435 +7%	213 233 +3%	210 967 -1%	200 685 -5%	202 583 +1%	204 298 +1%	206 712 +1%	210 100 +2%	214 811 +2%	215 288 +0%	217 507 +1%	215 659 -1%	216 665 +0%	217 167 +0%	215 673 -1%
Pre-Tax Income
Loan Loss Provision		(14 401)	(11 292)	(13 724)	(18 020)	(21 147)	(22 036)	(23 606)	(27 110)	(32 727)	(35 120)	(46 541)	(47 230)	(46 968)	(45 749)	(52 055)	(52 818)	(56 368)	(50 138)	(55 454)	(57 534)	(57 674)	(11)	(64 554)	(65 681)	(71 465)	(68 776)	(79 842)	(89 952)	(90 414)	(69 294)	(80 691)	(80 577)	(80 170)	(50 237)	(75 629)	(74 063)	(72 261)	(55 788)	(66 342)	(63 436)	(62 060)
Non Interest Expense		(40 245)	(42 797)	(44 681)	(46 708)	(48 204)	(50 092)	(52 783)	(53 543)	(54 287)	(58 188)	(54 717)	(53 982)	(53 595)	(58 007)	(49 277)	(50 115)	(49 660)	(59 666)	(60 344)	(60 801)	(62 237)	(122 072)	(60 504)	(61 983)	(63 768)	(68 870)	(69 868)	(70 432)	(69 142)	(73 534)	(62 476)	(61 687)	(63 080)	(94 346)	(71 151)	(71 920)	(73 255)	(86 455)	(75 523)	(76 659)	(77 286)
Pre-Tax Income		46 351 N/A	52 549 +13%	54 556 +4%	54 809 +0%	54 453 -1%	54 574 +0%	54 837 +0%	55 191 +1%	55 323 +0%	54 986 -1%	55 154 +0%	56 147 +2%	56 753 +1%	54 608 -4%	54 613 +0%	54 443 0%	53 433 -2%	52 276 -2%	53 212 +2%	53 602 +1%	53 857 +0%	54 326 +1%	54 454 +0%	56 326 +3%	57 598 +2%	56 545 -2%	57 725 +2%	52 849 -8%	51 411 -3%	57 857 +13%	59 416 +3%	62 034 +4%	63 462 +2%	65 517 +3%	68 031 +4%	69 305 +2%	71 991 +4%	73 416 +2%	74 800 +2%	77 072 +3%	76 327 -1%
Net Income
Tax Provision		(11 271)	(12 832)	(13 240)	(13 310)	(13 122)	(13 120)	(13 217)	(13 193)	(13 288)	(13 246)	(13 308)	(13 699)	(13 824)	(12 822)	(12 638)	(12 170)	(11 375)	(9 398)	(9 297)	(8 713)	(8 402)	(8 950)	(8 105)	(8 288)	(8 150)	(7 551)	(7 574)	(6 728)	(6 598)	(8 325)	(8 611)	(8 986)	(8 933)	(9 140)	(9 948)	(9 473)	(10 242)	(10 466)	(9 943)	(10 350)	(8 847)
Income from Continuing Operations		35 080	39 717	41 316	41 499	41 331	41 454	41 620	41 998	42 035	41 740	41 846	42 448	42 929	41 786	41 975	42 273	42 058	42 878	43 915	44 889	45 455	45 376	46 349	48 038	49 448	48 994	50 151	46 121	44 813	49 532	50 805	53 048	54 529	56 377	58 083	59 832	61 749	62 950	64 857	66 722	67 480
Income to Minority Interest		(414)	(542)	(653)	(681)	(736)	(762)	(706)	(754)	(697)	(582)	(416)	(276)	(154)	(157)	(157)	(233)	(234)	(312)	(572)	(613)	(828)	(863)	(786)	(939)	(982)	(979)	(899)	(872)	(632)	(552)	(637)	(578)	(711)	(736)	(733)	(698)	(761)	(847)	(960)	(1 076)	(1 047)
Net Income (Common)		34 666 N/A	39 175 +13%	40 663 +4%	40 818 +0%	40 595 -1%	40 692 +0%	40 914 +1%	41 244 +1%	41 338 +0%	41 158 0%	41 430 +1%	42 172 +2%	42 775 +1%	41 629 -3%	41 818 +0%	42 040 +1%	41 824 -1%	41 236 -1%	42 013 +2%	42 946 +2%	43 297 +1%	43 183 0%	44 233 +2%	45 844 +4%	46 021 +0%	46 685 +1%	48 149 +3%	44 071 -8%	43 092 -2%	45 970 +7%	47 271 +3%	49 396 +4%	50 864 +3%	52 631 +3%	54 099 +3%	54 603 +1%	57 438 +5%	57 315 0%	59 273 +3%	60 858 +3%	60 369 -1%
EPS (Diluted)		0.74 N/A	0.84 +14%	0.87 +4%	0.87 N/A	0.87 N/A	0.87 N/A	0.87 N/A	0.88 +1%	0.88 N/A	0.84 -5%	0.84 N/A	0.87 +4%	0.87 N/A	0.85 -2%	0.84 -1%	0.85 +1%	0.74 -13%	0.84 +14%	0.86 +2%	0.87 +1%	0.74 -15%	0.88 +19%	0.88 N/A	0.77 -13%	0.81 +5%	0.89 +10%	0.88 -1%	0.85 -3%	0.8 -6%	0.83 +4%	0.86 +4%	0.93 +8%	0.92 -1%	0.98 +7%	1.1 +12%	0.92 -16%	1.09 +18%	1.06 -3%	1.08 +2%	1.11 +3%	1.07 -4%

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 134,200+ 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.