Watchlist Manager

Watchlist

Price: 216 IDR 1.89%

Market Cap: 5.3T IDR

Have any thoughts about
Bank Raya Indonesia Tbk PT?

Write Note

Income Statement

Net Interest Income

Non Interest Income

Currency: IDR

		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	Jun-2024	Sep-2024
Revenue
Net Interest Income		252 426	259 192	269 777	303 611	328 649	355 771	372 805	374 321	389 994	421 672	443 441	451 930	475 393	503 123	545 041	608 821	651 145	675 930	683 156	682 801	690 128	693 211	722 465	683 592	645 517	624 636	647 670	734 986	818 069	873 569	847 986	797 120	731 047	660 436	597 305	537 051	505 525	487 829	498 867	528 777	544 823
Interest Income		555 516	598 344	635 896	698 132	745 144	786 710	821 498	848 195	898 433	965 085	1 032 967	1 097 779	1 179 167	1 252 069	1 352 945	1 465 412	1 555 946	1 663 667	1 776 858	1 858 423	1 966 968	2 054 838	2 101 398	2 070 723	2 015 736	1 931 525	1 847 661	1 812 316	1 748 042	1 647 185	1 482 555	1 310 925	1 136 847	0	0	0	0	890 959	484 021	738 602	998 554
Interest Expense		303 090	339 152	366 119	394 521	416 495	430 938	448 693	473 874	508 439	543 413	589 525	645 848	703 774	748 947	807 905	856 592	904 801	987 738	1 093 702	1 175 622	1 276 840	1 361 627	1 378 933	1 387 131	1 370 219	1 306 889	1 199 991	1 077 331	929 974	773 616	634 570	513 805	405 800	369 535	380 439	396 338	407 866	403 130	409 731	425 329	453 732
Non Interest Income		55 158	44 258	60 173	53 352	61 204	70 333	103 108	117 858	122 640	83 453	80 222	69 280	62 124	70 062	65 098	60 011	68 645	52 039	77 524	83 024	75 979	76 571	76 118	70 124	72 060	77 769	87 729	103 341	99 512	112 933	152 318	161 178	534 069	622 328	648 522	703 819	407 360	417 965	552 640	593 480	572 390
Revenue		307 584 N/A	303 450 -1%	329 950 +9%	356 963 +8%	389 853 +9%	426 104 +9%	475 913 +12%	492 179 +3%	512 634 +4%	505 125 -1%	523 663 +4%	521 210 0%	537 517 +3%	573 185 +7%	610 139 +6%	668 832 +10%	719 790 +8%	727 969 +1%	760 680 +4%	765 825 +1%	766 107 +0%	769 782 +0%	798 583 +4%	753 716 -6%	717 577 -5%	702 405 -2%	735 399 +5%	838 327 +14%	917 581 +9%	986 502 +8%	1 000 304 +1%	958 297 -4%	1 265 116 +32%	1 282 764 +1%	1 245 827 -3%	1 240 870 0%	912 885 -26%	905 794 -1%	1 051 507 +16%	1 122 258 +7%	1 117 212 0%
Pre-Tax Income
Loan Loss Provision		(57 827)	(39 862)	(49 299)	(61 778)	(81 081)	(104 111)	(107 121)	(138 404)	(127 082)	(135 191)	(135 951)	(131 350)	(123 177)	(141 138)	(113 952)	(85 869)	(152 446)	(154 157)	(178 182)	(239 145)	(349 402)	(383 543)	(455 482)	(428 549)	(320 907)	(322 513)	(348 647)	(435 118)	(2 381 367)	(3 885 062)	(3 752 690)	(3 695 296)	(2 050 750)	(581 058)	(606 730)	(451 386)	(138 855)	(156 401)	(294 466)	(443 184)	(461 739)
Non Interest Expense		(189 840)	(178 234)	(191 052)	(196 146)	(206 645)	(211 198)	(244 586)	(233 644)	(237 610)	(228 669)	(236 796)	(244 668)	(244 128)	(238 413)	(258 744)	(282 268)	(287 301)	(281 303)	(298 364)	(302 724)	(325 000)	(312 040)	(329 214)	(327 241)	(307 589)	(315 820)	(315 300)	(328 299)	(374 543)	(404 571)	(454 526)	(500 053)	(545 330)	(585 520)	(626 815)	(654 078)	(625 862)	(621 002)	(629 304)	(629 503)	(678 706)
Pre-Tax Income		59 916 N/A	85 354 +42%	89 598 +5%	99 038 +11%	102 126 +3%	110 795 +8%	124 208 +12%	120 133 -3%	147 944 +23%	141 266 -5%	150 916 +7%	145 192 -4%	170 211 +17%	193 633 +14%	237 443 +23%	300 694 +27%	280 042 -7%	292 509 +4%	284 132 -3%	223 956 -21%	91 706 -59%	74 198 -19%	13 889 -81%	(2 072) N/A	89 082 N/A	64 072 -28%	71 452 +12%	74 909 +5%	(1 838 329) N/A	(3 303 131) -80%	(3 206 911) +3%	(3 237 050) -1%	(1 330 963) +59%	116 186 N/A	12 283 -89%	135 406 +1 002%	148 168 +9%	128 391 -13%	127 737 -1%	49 571 -61%	(23 233) N/A
Net Income
Tax Provision		(19 062)	(23 353)	(22 575)	(26 871)	(27 259)	(30 303)	(36 584)	(32 988)	(38 381)	(38 262)	(39 233)	(38 997)	(47 493)	(53 137)	(65 508)	(79 464)	(74 797)	(88 297)	(86 503)	(72 377)	(38 776)	(23 137)	(7 231)	(5 158)	(27 911)	(32 811)	(39 029)	(37 435)	12 361	257 430	191 056	180 511	149 563	(104 726)	(44 162)	(130 050)	(154 507)	(104 040)	(98 596)	(14 469)	66 796
Income from Continuing Operations		40 856	62 001	67 022	72 167	74 867	80 492	87 625	87 145	109 563	103 003	111 683	106 196	122 719	140 496	171 937	221 231	205 246	204 213	197 629	151 579	52 929	51 061	6 657	(7 232)	61 171	31 261	32 424	37 476	(1 825 968)	(3 045 701)	(3 015 857)	(3 056 541)	(1 181 401)	11 461	(31 879)	5 356	(6 339)	24 351	29 142	35 101	43 562
Net Income (Common)		40 856 N/A	62 001 +52%	67 022 +8%	72 167 +8%	74 867 +4%	80 492 +8%	87 625 +9%	87 145 -1%	109 563 +26%	103 003 -6%	111 683 +8%	106 196 -5%	122 719 +16%	140 496 +14%	171 937 +22%	221 231 +29%	205 246 -7%	204 213 -1%	197 629 -3%	151 579 -23%	52 929 -65%	51 061 -4%	6 657 -87%	(7 232) N/A	61 171 N/A	31 261 -49%	32 424 +4%	37 476 +16%	(1 825 968) N/A	(3 045 701) -67%	(3 015 857) +1%	(3 056 541) -1%	(1 181 401) +61%	11 461 N/A	(31 879) N/A	5 356 N/A	(6 339) N/A	24 351 N/A	29 142 +20%	35 101 +20%	43 562 +24%
EPS (Diluted)		4.26 N/A	6.47 +52%	6.99 +8%	7.2 +3%	2.91 -60%	6.46 +122%	5.79 -10%	5.77 0%	7.24 +25%	6.59 -9%	8.76 +33%	5.85 -33%	5.29 -10%	8.3 +57%	9.42 +13%	11.66 +24%	7.16 -39%	10.25 +43%	9.04 -12%	6.94 -23%	2.42 -65%	2.34 -3%	0.31 -87%	-0.33 N/A	2.81 N/A	1.43 -49%	1.49 +4%	1.67 +12%	-81.61 N/A	-141.52 -73%	-140.12 +1%	-127.5 +9%	-51.93 +59%	0.5 N/A	-1.28 N/A	0.21 N/A	-0.25 N/A	0.98 N/A	1.18 +20%	1.41 +19%	1.76 +25%

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 211,100+ 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 Wide Economic Moat 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.