Watchlist Manager

Watchlist

Price: 412 IDR -0.48%

Market Cap: 6.1T IDR

Have any thoughts about
Bank Woori Saudara Indonesia 1906 Tbk PT?

Write Note

Income Statement

Net Interest Income

Non Interest Income

Currency: IDR

		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	Jun-2023	Sep-2023	Dec-2023	Mar-2024	Jun-2024	Sep-2024
Revenue
Net Interest Income		60 188	16 594	215 312	320 821	445 103	567 986	770 669	814 483	868 663	875 528	905 246	942 096	955 423	1 024 698	1 086 555	1 152 855	1 234 115	1 274 551	1 289 827	1 290 171	1 249 508	1 182 181	1 113 085	1 070 310	1 086 911	1 149 957	1 247 061	1 337 704	1 403 033	1 446 914	1 513 182	1 590 525	1 683 794	1 831 789	1 789 545	1 429 197	1 317 581	1 609 260	1 536 165	1 527 470	1 579 538
Interest Income		(136 207)	(123 812)	251 564	546 763	868 243	992 899	1 549 763	1 618 212	1 674 087	1 716 106	1 773 722	1 826 656	1 869 383	1 930 193	1 990 350	2 036 213	2 109 007	2 168 202	2 214 687	2 255 144	2 283 796	2 359 459	2 438 993	2 483 683	2 493 847	2 452 844	2 425 276	2 420 551	2 440 281	2 454 692	2 465 956	2 500 989	2 580 109	2 759 101	0	0	0	3 715 555	1 929 311	2 958 655	4 016 121
Interest Expense		(196 395)	(140 406)	36 252	225 942	423 140	424 913	779 094	803 729	805 424	840 578	868 476	884 560	913 960	905 495	903 795	883 358	874 892	893 651	924 860	964 973	1 034 288	1 177 278	1 325 908	1 413 373	1 406 936	1 302 887	1 178 215	1 082 847	1 037 248	1 007 778	952 774	910 464	896 315	927 312	1 122 294	1 112 180	1 387 221	2 106 295	2 267 329	2 382 557	2 436 583
Non Interest Income		242 198	248 731	178 117	206 915	197 261	210 213	202 894	170 124	183 311	204 114	239 611	261 708	277 934	271 266	244 874	239 790	243 131	250 146	262 651	269 716	305 247	319 671	332 763	347 373	297 994	291 001	257 034	259 667	258 804	242 834	228 717	236 596	272 259	307 586	349 432	257 912	242 296	294 791	294 412	328 340	326 977
Revenue		302 386 N/A	265 325 -12%	393 429 +48%	527 736 +34%	642 364 +22%	778 199 +21%	973 563 +25%	984 607 +1%	1 051 974 +7%	1 079 642 +3%	1 144 857 +6%	1 203 804 +5%	1 233 357 +2%	1 295 964 +5%	1 331 429 +3%	1 392 645 +5%	1 477 246 +6%	1 524 697 +3%	1 552 478 +2%	1 559 887 +0%	1 554 755 0%	1 501 852 -3%	1 445 848 -4%	1 417 683 -2%	1 384 905 -2%	1 440 958 +4%	1 504 095 +4%	1 597 371 +6%	1 661 837 +4%	1 689 748 +2%	1 741 899 +3%	1 827 121 +5%	1 956 053 +7%	2 139 375 +9%	2 138 977 0%	1 687 109 -21%	1 559 877 -8%	1 904 051 +22%	1 830 577 -4%	1 855 810 +1%	1 906 515 +3%
Pre-Tax Income
Loan Loss Provision		14 149	13 630	(69 309)	(72 905)	(53 401)	(67 391)	(23 367)	(36 090)	(49 845)	(27 971)	(50 571)	(14 555)	(32 729)	(60 789)	(32 868)	(68 565)	(65 003)	(109 137)	(113 416)	(122 482)	(103 512)	(37 541)	(68 230)	(46 455)	(56 690)	(55 303)	(47 178)	(51 147)	(68 607)	(133 468)	22 385	24 538	34 281	(40 448)	(251 435)	(248 222)	(135 208)	(121 462)	(123 036)	(166 324)	(254 459)
Non Interest Expense		12 763	7 975	(135 322)	(229 576)	(336 930)	(409 799)	(588 102)	(625 392)	(648 355)	(638 124)	(674 797)	(675 982)	(682 378)	(712 274)	(703 069)	(704 987)	(694 593)	(689 952)	(704 339)	(695 368)	(709 999)	(693 236)	(704 752)	(723 876)	(731 208)	(741 265)	(764 863)	(814 057)	(825 690)	(831 308)	(943 634)	(950 236)	(1 004 062)	(1 031 395)	(774 087)	(669 208)	(697 394)	(874 488)	(862 579)	(838 688)	(842 364)
Pre-Tax Income		329 298 N/A	286 930 -13%	188 798 -34%	225 255 +19%	252 033 +12%	301 009 +19%	362 094 +20%	323 125 -11%	353 774 +9%	413 547 +17%	419 489 +1%	513 267 +22%	518 250 +1%	522 901 +1%	595 492 +14%	619 093 +4%	717 650 +16%	725 608 +1%	734 723 +1%	742 037 +1%	741 244 0%	771 075 +4%	672 866 -13%	647 352 -4%	597 007 -8%	644 390 +8%	692 054 +7%	732 167 +6%	767 540 +5%	724 972 -6%	820 650 +13%	901 423 +10%	986 272 +9%	1 067 532 +8%	1 113 455 +4%	769 679 -31%	727 275 -6%	908 101 +25%	844 962 -7%	850 798 +1%	809 692 -5%
Net Income
Tax Provision		(84 644)	(70 074)	(50 725)	(48 125)	(32 558)	(46 439)	(96 864)	(108 548)	(125 643)	(133 140)	(109 673)	(109 439)	(124 075)	(130 937)	(156 767)	(173 058)	(202 337)	(216 302)	(196 752)	(209 222)	(202 297)	(202 774)	(173 075)	(161 945)	(146 945)	(147 892)	(156 053)	(163 366)	(166 489)	(162 096)	(191 482)	(213 508)	(237 681)	(259 204)	(252 884)	(169 219)	(162 184)	(210 237)	(195 182)	(197 867)	(186 199)
Income from Continuing Operations		244 654	216 856	138 073	177 130	219 475	254 570	265 230	214 577	228 131	280 407	309 816	403 828	394 175	391 964	438 725	446 035	515 313	509 306	537 971	532 815	538 947	568 301	499 791	485 407	450 062	496 498	536 001	568 801	601 051	562 876	629 168	687 915	748 591	808 328	860 571	600 460	565 091	697 864	649 780	652 931	623 493
Net Income (Common)		244 654 N/A	216 856 -11%	138 073 -36%	177 130 +28%	219 475 +24%	254 570 +16%	265 230 +4%	214 577 -19%	228 131 +6%	280 407 +23%	309 816 +10%	403 828 +30%	394 175 -2%	391 964 -1%	438 725 +12%	446 035 +2%	515 313 +16%	509 306 -1%	537 971 +6%	532 815 -1%	538 947 +1%	568 301 +5%	499 791 -12%	485 407 -3%	450 062 -7%	496 498 +10%	536 001 +8%	568 801 +6%	601 051 +6%	562 876 -6%	629 168 +12%	687 915 +9%	748 591 +9%	808 328 +8%	860 571 +6%	600 460 -30%	565 091 -6%	697 864 +23%	649 780 -7%	652 931 +0%	623 493 -5%
EPS (Diluted)		135.84 N/A	88.4 -35%	45.03 -49%	57.77 +28%	71.58 +24%	83.03 +16%	49.38 -41%	39.94 -19%	42.46 +6%	52.19 +23%	57.68 +11%	75.17 +30%	73.38 -2%	42.5 -42%	65.93 +55%	67.02 +2%	77.43 +16%	76.53 -1%	80.84 +6%	80.06 -1%	80.98 +1%	85.39 +5%	75.1 -12%	72.94 -3%	67.63 -7%	74.61 +10%	80.55 +8%	85.48 +6%	90.33 +6%	84.57 -6%	88.89 +5%	80.28 -10%	87.37 +9%	94.34 +8%	96.18 +2%	67.11 -30%	63.15 -6%	78 +24%	72.62 -7%	31.94 -56%	42.43 +33%

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 211,600+ 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.