|
Provisions
|
-2.64M | -2.54M | -2.39M | 0.10M | 0.52M | 0.31M | 0.23M | -0.80M | -0.67M | 20.10M | 0.09M | 0.96M | 0.90M | 0.72M | 0.57M |
|
Revenue
|
1.63M | 1.76M | 1.74M | 1.73M | 1.64M | 1.74M | 1.58M | 1.71M | 1.42M | 2.21M | 2.51M | 9.61M | 2.44M | 2.42M | 2.66M |
|
Interest income - Loans
|
16.45M | 17.42M | 18.62M | 21.15M | 22.76M | 25.30M | 26.43M | 27.32M | 28.05M | 81.67M | 103.68M | 97.90M | 97.03M | 96.80M | 95.13M |
|
Interest income - Investments
|
| | | 5.94M | | | | | | | | | | | |
|
Interest Income - Debt Securities
|
5.36M | 6.57M | 8.17M | 9.52M | 9.80M | 9.42M | 8.91M | 9.05M | 8.94M | 22.57M | 10.21M | 35.55M | 15.46M | 16.30M | 9.57M |
|
Interest Income - Total
|
24.25M | 26.54M | 29.27M | 32.57M | 34.33M | 37.12M | 37.27M | 38.18M | 38.74M | 96.10M | 118.53M | 112.79M | 110.79M | 111.86M | 111.21M |
|
Interest Expense - Deposits
|
0.40M | 0.37M | 0.95M | 2.02M | 5.40M | 10.03M | 11.28M | 12.49M | 12.93M | 30.37M | 39.44M | 35.92M | 31.85M | 30.43M | 30.29M |
|
Interest Expense - Debt
|
0.37M | 0.53M | 1.61M | 2.63M | 4.14M | 3.28M | 3.08M | 3.36M | 3.65M | 4.07M | 3.08M | 3.38M | 3.19M | 4.44M | 4.38M |
|
Interest Expense - Others
|
0.01M | 0.02M | 0.02M | 0.01M | 0.01M | 0.01M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M | 0.03M |
|
Interest Expenses
|
0.78M | 0.91M | 2.58M | 4.66M | 9.55M | 13.32M | 14.38M | 15.88M | 16.61M | 36.33M | 45.35M | 42.08M | 37.80M | 37.62M | 37.44M |
|
Interest Income - Net
|
23.47M | 25.63M | 26.68M | 27.91M | 24.77M | 23.79M | 22.89M | 22.30M | 22.13M | 59.77M | 73.18M | 70.71M | 72.99M | 74.23M | 73.77M |
|
Interest Income - Total
|
26.11M | 28.17M | 29.07M | 27.81M | 24.26M | 23.58M | 22.65M | 23.05M | 22.80M | 35.85M | 73.03M | 69.88M | 72.49M | 73.61M | 73.51M |
|
Investment Gain (Loss)
|
0.10M | | -0.04M | -0.52M | | -0.11M | -0.00M | | | 0.61M | | 0.74M | 0.00M | 0.04M | 0.21M |
|
Investment Banking Income
|
0.05M | 0.01M | -0.00M | | 0.01M | 0.01M | 0.05M | 0.06M | 0.07M | 0.13M | 0.10M | 0.19M | 0.08M | 0.11M | 0.09M |
|
Other Non-Interest Income
|
0.70M | 0.83M | 0.68M | 0.67M | 0.73M | 1.12M | 0.76M | 0.63M | 0.55M | 1.49M | 1.33M | 2.82M | 1.41M | 2.98M | 2.29M |
|
Non-Interest Income
|
4.12M | 4.50M | 4.26M | 4.21M | 4.21M | 4.62M | 4.29M | 4.82M | 4.25M | 9.51M | 10.62M | 11.79M | 10.02M | 12.88M | 11.59M |
|
Amortization - Intangibles
|
2.43M | 2.46M | 2.33M | 1.72M | 1.46M | 1.41M | 1.38M | 1.37M | 1.36M | 2.56M | 4.30M | 3.08M | 3.27M | 3.94M | 4.86M |
|
Depreciation & Amortization - Total
|
1.38M | 1.38M | 1.53M | 1.47M | 1.34M | 1.46M | 1.44M | 1.54M | 1.28M | 12.66M | 4.70M | 4.53M | 4.08M | 4.10M | 3.91M |
|
Wages, Salaries and Other
|
9.53M | 9.62M | 10.09M | 10.20M | 9.49M | 9.92M | 9.87M | 9.96M | 9.52M | 20.89M | 20.86M | 25.82M | 20.94M | 21.32M | 20.85M |
|
Rent Expense
|
1.55M | 1.61M | 1.15M | 1.31M | 1.46M | 1.54M | 1.46M | 1.57M | 1.54M | 3.00M | 3.41M | 3.63M | 4.04M | 3.52M | 3.48M |
|
Other Operating Expenses
|
16.24M | 17.38M | 17.27M | 13.67M | 17.57M | 18.35M | 19.53M | 19.19M | 18.35M | 48.77M | 42.72M | 53.25M | 41.53M | 41.68M | 40.70M |
|
Operating Expenses
|
19.16M | 20.37M | 19.95M | 16.46M | 20.36M | 21.35M | 22.42M | 22.30M | 21.16M | 64.43M | 50.83M | 61.41M | 49.66M | 49.30M | 48.09M |
|
EBIT
|
11.84M | 13.21M | 15.96M | 20.23M | 17.66M | 20.18M | 18.90M | 21.45M | 22.50M | 17.26M | 78.17M | 62.34M | 70.64M | 74.81M | 74.44M |
|
Interest & Investment Income
|
0.02M | 0.09M | 0.14M | 0.19M | 0.31M | 0.99M | 0.56M | 0.44M | 0.40M | 0.91M | 1.58M | 1.79M | 0.95M | 1.77M | 2.10M |
|
EBT
|
11.06M | 12.30M | 13.38M | 15.57M | 8.11M | 6.86M | 4.52M | 5.58M | 5.89M | -19.07M | 32.82M | 20.26M | 32.84M | 37.18M | 37.00M |
|
Tax Provisions
|
1.93M | 1.90M | 2.24M | 2.21M | 0.58M | 0.82M | 0.46M | 0.50M | 0.68M | -2.15M | 5.20M | 0.47M | 5.64M | 7.28M | 7.04M |
|
Profit After Tax
|
9.13M | 10.40M | 11.14M | 13.35M | 7.52M | 6.03M | 4.06M | 5.08M | 5.21M | -16.92M | 27.62M | 19.79M | 27.20M | 29.90M | 29.96M |
|
Income from Continuing Operations
|
9.13M | 10.40M | 11.14M | 13.35M | 7.52M | 6.03M | 4.06M | 5.08M | 5.21M | -16.92M | 27.62M | 19.79M | 27.20M | 29.90M | 29.96M |
|
Consolidated Net Income
|
9.13M | 10.40M | 11.14M | 13.35M | 7.52M | 6.03M | 4.06M | 5.08M | 5.21M | -16.92M | 27.62M | 19.79M | 27.20M | 29.90M | 29.96M |
|
Income towards Parent Company
|
9.13M | 10.40M | 11.14M | 13.35M | 7.52M | 6.03M | 4.06M | 5.08M | 5.21M | -16.92M | 27.62M | 19.79M | 27.20M | 29.90M | 29.96M |
|
Preferred Dividend Payments
|
| | | | | | | | | 0.23M | 0.23M | 0.23M | 0.23M | 0.23M | 0.23M |
|
Net Income towards Common Stockholders
|
9.13M | 10.40M | 11.14M | 13.35M | 7.52M | 7.52M | 4.06M | 5.08M | 5.21M | -17.14M | 27.40M | 19.57M | 26.98M | 29.67M | 29.74M |
|
EPS (Basic)
|
1.23 | 1.40 | 1.50 | 1.80 | 1.01 | 0.81 | 0.55 | 0.68 | 0.70 | -1.41 | 1.83 | 1.49 | 1.80 | 1.98 | 1.98 |
|
EPS (Weighted Average and Diluted)
|
1.23 | 1.39 | 1.49 | 1.78 | 1.00 | 0.80 | 0.55 | 0.67 | 0.69 | -1.41 | 1.82 | 1.49 | 1.80 | 1.97 | 1.97 |
|
Shares Outstanding (Weighted Average)
|
| | | 7.43M | 7.43M | 7.43M | 7.43M | 7.43M | 7.44M | 14.85M | 14.94M | 14.97M | 14.98M | 15.01M | 15.02M |
|
EBITDA
|
13.22M | 14.59M | 17.50M | 21.70M | 19.00M | 21.64M | 20.34M | 22.99M | 23.79M | 29.92M | 82.87M | 66.87M | 74.73M | 78.91M | 78.35M |
|
Tax Rate
|
17.48% | 15.45% | 16.75% | 14.22% | 7.20% | 11.98% | 10.27% | 8.96% | 11.51% | 11.29% | 15.84% | 2.30% | 17.18% | 19.59% | 19.02% |