|
Provisions
|
0.35M | 0.86M | 0.56M | 0.17M | 0.30M | 0.27M | 0.90M | 1.05M | 0.60M | 1.89M | 1.80M | 0.34M | 0.87M | -0.13M | -0.13M |
|
Revenue
|
9.74M | 13.00M | 14.00M | 13.18M | 15.25M | 16.10M | 17.98M | 17.92M | 0.97M | 1.02M | 0.99M | 1.15M | 1.48M | 1.11M | 1.30M |
|
Interest income - Loans
|
7.65M | 10.18M | 11.51M | 12.16M | 13.76M | 14.63M | 15.76M | 17.11M | 18.06M | 18.43M | 18.91M | 17.50M | 23.45M | 29.02M | 27.35M |
|
Interest Income - Debt Securities
|
2.47M | 2.43M | 1.61M | 0.99M | 0.99M | 0.76M | 1.06M | 1.13M | 1.40M | 1.56M | 1.22M | 1.50M | 1.95M | 1.83M | 1.94M |
|
Other interest income
|
0.02M | 0.01M | 0.01M | 0.01M | 0.01M | 0.06M | 0.04M | 0.14M | 0.33M | 0.29M | 0.10M | 0.22M | 0.97M | 0.37M | 0.85M |
|
Interest Income - Total
|
10.30M | 12.72M | 13.15M | 13.17M | 14.77M | 15.46M | 16.89M | 18.42M | 19.85M | 20.34M | 20.25M | 19.23M | 26.63M | 31.86M | 30.46M |
|
Interest Expense - Deposits
|
2.28M | 2.46M | 2.24M | 2.16M | 2.23M | 2.33M | 2.36M | 3.05M | 4.38M | 5.04M | 3.19M | 1.77M | 4.51M | 12.00M | 11.44M |
|
Interest Expense - Debt
|
0.91M | 0.59M | 0.33M | 0.16M | 0.24M | 0.26M | 0.43M | 0.45M | 0.14M | 0.06M | 0.04M | 0.04M | 0.08M | 0.18M | |
|
Interest Expense - Others
|
| | 0.01M | 0.01M | 0.00M | 0.02M | 0.01M | 0.00M | 0.01M | 0.05M | 0.06M | 0.07M | 0.49M | 0.73M | 0.35M |
|
Interest Expenses
|
3.19M | 3.05M | 2.58M | 2.34M | 2.48M | 2.61M | 2.80M | 3.50M | 4.53M | 5.15M | 3.30M | 1.88M | 5.08M | 12.91M | 11.79M |
|
Interest Income - Net
|
7.11M | 9.67M | 10.57M | 10.84M | 12.29M | 12.85M | 14.09M | 14.93M | 15.31M | 15.18M | 16.94M | 17.36M | 21.55M | 18.95M | 18.67M |
|
Interest Income - Total
|
6.76M | 8.82M | 10.02M | 10.67M | 11.99M | 12.58M | 13.19M | 13.88M | 14.71M | 13.29M | 15.14M | 17.02M | 20.68M | 18.91M | 18.80M |
|
Service Charges
|
| | | 0.33M | 0.46M | 0.56M | 0.76M | 0.88M | 1.41M | 2.88M | 4.46M | 2.33M | 1.48M | 1.52M | 1.57M |
|
Investment Gain (Loss)
|
0.40M | 0.36M | 0.22M | 0.04M | 0.01M | | | 0.09M | | | | | | | |
|
Investment Banking Income
|
1.79M | 2.35M | 2.67M | 1.64M | 2.28M | 2.49M | 2.77M | 1.77M | 1.55M | 2.48M | 4.32M | 1.98M | 0.47M | 0.27M | 0.38M |
|
Trading Income
|
| | | | | | | | | 0.22M | | | | 0.03M | -0.01M |
|
Other Non-Interest Income
|
0.41M | 0.40M | 0.35M | 0.27M | 0.25M | 0.24M | 0.42M | 1.38M | 0.59M | 1.38M | 1.96M | 0.33M | 0.34M | 0.32M | 0.32M |
|
Non-Interest Income
|
2.63M | 3.32M | 3.42M | 2.34M | 2.96M | 3.25M | 3.89M | 2.99M | 2.38M | 3.90M | 5.45M | 3.48M | 2.10M | 1.58M | 2.00M |
|
Amortization - Intangibles
|
| | | | | | | | | | | | 0.17M | 0.33M | 0.28M |
|
Research & Development
|
0.23M | 0.34M | 0.42M | 0.48M | 0.53M | 0.56M | 0.61M | 0.66M | 0.53M | 0.57M | 0.75M | 0.82M | 0.84M | 0.66M | 1.44M |
|
Wages, Salaries and Other
|
4.07M | 5.09M | 5.52M | 5.62M | 6.26M | 6.81M | 7.15M | 6.50M | 6.44M | 7.69M | 8.66M | 9.02M | 9.09M | 9.52M | 8.94M |
|
Rent Expense
|
0.55M | 0.78M | 0.80M | 0.86M | 1.05M | 1.09M | 1.25M | 1.34M | 1.36M | 1.53M | 1.51M | 1.81M | 2.08M | 2.20M | 2.35M |
|
Other Operating Expenses
|
5.73M | 7.04M | 7.47M | 7.60M | 8.36M | 9.16M | 9.81M | 9.04M | 9.18M | 10.28M | 11.52M | 11.86M | 13.09M | 13.57M | 12.36M |
|
Operating Expenses
|
6.51M | 8.17M | 8.68M | 8.93M | 9.94M | 10.81M | 11.67M | 11.05M | 11.07M | 12.38M | 13.78M | 14.50M | 16.01M | 16.43M | 16.15M |
|
Operating Income
|
0.98M | 1.35M | 1.62M | 1.39M | 1.71M | 1.71M | 1.84M | 2.32M | 1.26M | 1.01M | 1.43M | 1.18M | 1.42M | 0.85M | 0.98M |
|
EBIT
|
0.98M | 1.35M | 1.62M | 1.39M | 1.71M | 1.71M | 1.84M | 2.32M | 1.26M | 1.01M | 1.43M | 1.18M | 1.42M | 0.85M | 0.98M |
|
Interest & Investment Income
|
0.15M | 0.10M | 0.02M | 0.01M | 0.01M | 0.01M | 0.03M | 0.05M | 0.06M | 0.05M | 0.01M | 0.00M | 0.25M | 0.65M | 0.33M |
|
EBT
|
2.88M | 3.97M | 4.76M | 4.08M | 5.02M | 5.02M | 5.41M | 5.82M | 6.03M | 4.81M | 6.81M | 6.00M | 6.77M | 4.07M | 4.65M |
|
Tax Provisions
|
1.08M | 1.50M | 1.75M | 1.35M | 1.73M | 1.79M | 2.15M | 2.25M | 1.31M | 0.96M | 1.51M | 1.45M | 1.24M | 0.48M | 0.93M |
|
Profit After Tax
|
1.94M | 2.84M | 3.13M | 2.74M | 3.35M | 3.38M | 3.65M | 3.57M | 4.74M | 3.85M | 5.37M | 4.87M | 5.70M | 3.59M | 3.89M |
|
Income from Continuing Operations
|
1.80M | 2.47M | 3.00M | 2.73M | 3.29M | 3.23M | 3.26M | 3.57M | 4.71M | 3.85M | 5.30M | 4.55M | 5.53M | 3.59M | 3.73M |
|
Consolidated Net Income
|
1.80M | 2.47M | 3.00M | 2.73M | 3.29M | 3.23M | 3.26M | 3.57M | 4.71M | 3.85M | 5.30M | 4.55M | 5.53M | 3.59M | 3.73M |
|
Income towards Parent Company
|
1.80M | 2.47M | 3.00M | 2.73M | 3.29M | 3.23M | 3.26M | 3.57M | 4.71M | 3.85M | 5.30M | 4.55M | 5.53M | 3.59M | 3.73M |
|
Net Income towards Common Stockholders
|
1.80M | 2.47M | 3.00M | 2.73M | 3.29M | 3.23M | 3.26M | 3.57M | 4.71M | 3.85M | 5.30M | 4.55M | 5.53M | 3.59M | 3.73M |
|
EPS (Basic)
|
0.67 | 1.02 | 1.34 | 1.33 | 1.70 | 1.80 | 2.01 | 1.98 | 2.68 | 1.15 | 1.66 | 1.50 | 1.89 | 1.18 | 1.27 |
|
EPS (Weighted Average and Diluted)
|
0.67 | 1.01 | 1.31 | 1.29 | 1.65 | 1.74 | 1.91 | 1.87 | 2.50 | 1.07 | 1.57 | 1.41 | 1.81 | 1.17 | 1.26 |
|
Shares Outstanding (Weighted Average)
|
6.09M | 5.90M | 4.70M | 4.48M | 4.20M | 3.92M | 3.90M | 3.82M | 3.70M | 3.47M | 3.36M | 3.39M | 3.13M | 3.14M | 3.06M |
|
Tax Rate
|
37.48% | 37.76% | 36.89% | 33.02% | 34.39% | 35.75% | 39.76% | 38.69% | 21.79% | 19.91% | 22.11% | 24.18% | 18.32% | 11.70% | 19.96% |