China Banking Corp
XPHS:CHIB
Income Statement
Income Statement
China Banking Corp
| 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||||||
| Net Interest Income |
10 834
|
12 295
|
13 232
|
14 089
|
14 784
|
14 723
|
14 930
|
15 085
|
15 294
|
15 609
|
16 119
|
16 694
|
17 247
|
17 977
|
18 700
|
19 626
|
20 447
|
21 455
|
22 449
|
22 926
|
23 564
|
23 611
|
24 429
|
26 051
|
27 984
|
30 475
|
32 294
|
33 843
|
35 093
|
36 168
|
37 166
|
38 314
|
39 899
|
41 749
|
43 827
|
45 590
|
47 492
|
49 145
|
51 032
|
53 528
|
55 838
|
|
| Interest Income |
14 538
|
16 371
|
17 479
|
18 397
|
19 212
|
18 821
|
19 039
|
19 317
|
19 773
|
20 323
|
21 001
|
21 892
|
22 825
|
23 888
|
25 055
|
26 539
|
27 961
|
29 784
|
32 296
|
35 213
|
39 069
|
42 595
|
45 628
|
47 685
|
48 437
|
48 785
|
47 988
|
47 138
|
46 203
|
45 298
|
45 242
|
45 726
|
47 155
|
49 226
|
52 492
|
0
|
0
|
0
|
0
|
79 368
|
43 069
|
|
| Interest Expense |
3 704
|
4 076
|
4 246
|
4 308
|
4 428
|
4 098
|
4 109
|
4 232
|
4 478
|
4 714
|
4 882
|
5 197
|
5 579
|
5 911
|
6 354
|
6 913
|
7 514
|
8 329
|
9 848
|
12 286
|
15 506
|
18 985
|
21 200
|
21 634
|
20 454
|
18 312
|
15 696
|
13 295
|
11 110
|
9 130
|
8 076
|
7 411
|
7 256
|
7 477
|
8 666
|
11 622
|
15 496
|
20 063
|
23 827
|
25 840
|
27 020
|
|
| Non Interest Income |
4 142
|
3 742
|
3 902
|
4 622
|
4 820
|
4 845
|
4 679
|
4 250
|
4 812
|
5 380
|
5 774
|
5 012
|
5 295
|
5 622
|
6 152
|
5 944
|
6 230
|
5 651
|
5 422
|
5 677
|
6 317
|
7 194
|
7 419
|
8 383
|
8 901
|
10 447
|
10 886
|
10 034
|
12 559
|
11 555
|
11 396
|
10 339
|
9 516
|
8 544
|
12 065
|
10 618
|
10 587
|
10 706
|
7 113
|
7 918
|
13 269
|
|
| Revenue |
14 976
N/A
|
16 037
+7%
|
17 134
+7%
|
18 711
+9%
|
19 604
+5%
|
19 568
0%
|
19 609
+0%
|
19 335
-1%
|
20 106
+4%
|
20 989
+4%
|
21 893
+4%
|
21 706
-1%
|
22 542
+4%
|
23 599
+5%
|
24 852
+5%
|
25 570
+3%
|
26 677
+4%
|
27 106
+2%
|
27 871
+3%
|
28 603
+3%
|
29 881
+4%
|
30 805
+3%
|
31 848
+3%
|
34 434
+8%
|
36 885
+7%
|
40 922
+11%
|
43 180
+6%
|
43 877
+2%
|
47 652
+9%
|
47 723
+0%
|
48 562
+2%
|
48 653
+0%
|
49 415
+2%
|
50 293
+2%
|
55 892
+11%
|
56 208
+1%
|
58 079
+3%
|
59 851
+3%
|
58 145
-3%
|
61 446
+6%
|
69 107
+12%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
| Loan Loss Provision |
(395)
|
(491)
|
(400)
|
(441)
|
(533)
|
(510)
|
(802)
|
(967)
|
(933)
|
(970)
|
(906)
|
(851)
|
(865)
|
(916)
|
(830)
|
(754)
|
(800)
|
(403)
|
(583)
|
(141)
|
(243)
|
(505)
|
(265)
|
(2 570)
|
(2 709)
|
(6 989)
|
(8 351)
|
(8 869)
|
(10 674)
|
(9 477)
|
(9 060)
|
(8 877)
|
(7 439)
|
(5 168)
|
(9 313)
|
(9 013)
|
(8 673)
|
(8 234)
|
(3 372)
|
(1 246)
|
(1 108)
|
|
| Non Interest Expense |
(9 314)
|
(10 210)
|
(10 971)
|
(11 590)
|
(12 369)
|
(12 049)
|
(12 261)
|
(11 956)
|
(12 558)
|
(12 879)
|
(13 103)
|
(13 268)
|
(13 982)
|
(14 544)
|
(15 363)
|
(15 804)
|
(16 912)
|
(17 621)
|
(17 928)
|
(18 075)
|
(18 832)
|
(19 693)
|
(20 652)
|
(20 277)
|
(21 888)
|
(21 270)
|
(21 687)
|
(21 545)
|
(22 013)
|
(22 275)
|
(21 867)
|
(22 313)
|
(22 856)
|
(23 546)
|
(25 484)
|
(24 910)
|
(27 196)
|
(29 004)
|
(30 573)
|
(34 392)
|
(40 494)
|
|
| Pre-Tax Income |
5 267
N/A
|
5 336
+1%
|
5 764
+8%
|
6 680
+16%
|
6 703
+0%
|
7 009
+5%
|
6 546
-7%
|
6 413
-2%
|
6 616
+3%
|
7 140
+8%
|
7 884
+10%
|
7 588
-4%
|
7 693
+1%
|
8 138
+6%
|
8 658
+6%
|
9 012
+4%
|
8 964
-1%
|
9 081
+1%
|
9 360
+3%
|
10 388
+11%
|
10 806
+4%
|
10 608
-2%
|
10 930
+3%
|
11 588
+6%
|
12 287
+6%
|
12 661
+3%
|
13 142
+4%
|
13 463
+2%
|
14 967
+11%
|
15 973
+7%
|
17 637
+10%
|
17 463
-1%
|
19 122
+9%
|
21 580
+13%
|
21 094
-2%
|
22 285
+6%
|
22 210
0%
|
22 613
+2%
|
24 199
+7%
|
25 808
+7%
|
27 505
+7%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(800)
|
(1 001)
|
(1 226)
|
(1 565)
|
(1 540)
|
(1 584)
|
(1 106)
|
(810)
|
(835)
|
(783)
|
(1 130)
|
(1 127)
|
(1 148)
|
(1 347)
|
(1 356)
|
(1 489)
|
(1 412)
|
(1 592)
|
(1 960)
|
(2 271)
|
(2 329)
|
(1 837)
|
(1 644)
|
(1 513)
|
(1 829)
|
(1 561)
|
(1 524)
|
(1 391)
|
(1 537)
|
(1 866)
|
(2 637)
|
(2 357)
|
(2 699)
|
(3 633)
|
(2 467)
|
(3 150)
|
(2 948)
|
(2 734)
|
(3 560)
|
(3 790)
|
(4 605)
|
|
| Income from Continuing Operations |
4 468
|
4 335
|
4 538
|
5 115
|
5 162
|
5 425
|
5 441
|
5 603
|
5 781
|
6 357
|
6 753
|
6 461
|
6 546
|
6 792
|
7 303
|
7 523
|
7 552
|
7 489
|
7 400
|
8 116
|
8 476
|
8 771
|
9 286
|
10 075
|
10 460
|
11 101
|
11 620
|
12 071
|
13 431
|
14 108
|
15 000
|
15 106
|
16 423
|
17 947
|
18 628
|
19 136
|
19 262
|
19 879
|
20 639
|
22 018
|
22 901
|
|
| Income to Minority Interest |
2
|
31
|
9
|
3
|
0
|
(19)
|
1
|
4
|
7
|
9
|
12
|
(3)
|
(8)
|
(13)
|
(21)
|
(9)
|
(9)
|
(9)
|
(8)
|
(6)
|
(6)
|
(6)
|
(7)
|
(6)
|
(8)
|
(7)
|
(6)
|
(9)
|
(11)
|
(12)
|
(15)
|
(18)
|
(19)
|
(25)
|
(27)
|
(28)
|
(29)
|
(29)
|
(31)
|
(7)
|
(2)
|
|
| Net Income (Common) |
4 470
N/A
|
4 367
-2%
|
4 549
+4%
|
5 118
+13%
|
5 163
+1%
|
5 407
+5%
|
5 441
+1%
|
5 607
+3%
|
5 788
+3%
|
6 367
+10%
|
6 768
+6%
|
6 458
-5%
|
6 540
+1%
|
6 780
+4%
|
7 281
+7%
|
7 514
+3%
|
7 542
+0%
|
7 480
-1%
|
7 393
-1%
|
8 110
+10%
|
8 471
+4%
|
8 765
+3%
|
9 280
+6%
|
10 069
+9%
|
10 453
+4%
|
11 095
+6%
|
11 613
+5%
|
12 063
+4%
|
13 419
+11%
|
14 095
+5%
|
14 985
+6%
|
15 088
+1%
|
16 403
+9%
|
17 921
+9%
|
18 600
+4%
|
19 108
+3%
|
19 234
+1%
|
19 850
+3%
|
20 608
+4%
|
22 011
+7%
|
22 899
+4%
|
|
| EPS (Diluted) |
2.15
N/A
|
1.92
-11%
|
2.16
+13%
|
2.25
+4%
|
2.27
+1%
|
2.38
+5%
|
2.39
+0%
|
2.47
+3%
|
2.55
+3%
|
2.8
+10%
|
2.98
+6%
|
2.85
-4%
|
2.89
+1%
|
2.86
-1%
|
2.94
+3%
|
2.91
-1%
|
2.85
-2%
|
2.78
-2%
|
2.75
-1%
|
3.02
+10%
|
3.15
+4%
|
3.26
+3%
|
3.45
+6%
|
3.75
+9%
|
3.89
+4%
|
4.13
+6%
|
4.33
+5%
|
4.49
+4%
|
5
+11%
|
5.25
+5%
|
5.58
+6%
|
5.61
+1%
|
6.11
+9%
|
6.67
+9%
|
6.92
+4%
|
7.1
+3%
|
7.15
+1%
|
7.38
+3%
|
7.66
+4%
|
8.18
+7%
|
8.51
+4%
|
|