Watchlist Manager

Watchlist

Price: 24.4 THB

Market Cap: 179.5B THB

Have any thoughts about
Bank of Ayudhya PCL?

Write Note

Income Statement

Net Interest Income

Non Interest Income

Currency: THB

		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		47 678	47 943	50 304	52 222	54 076	56 350	57 486	58 947	60 464	61 977	63 467	65 150	66 918	68 535	70 073	71 623	73 360	75 328	76 718	76 992	77 030	76 423	79 344	81 000	81 508	81 304	78 159	77 104	76 967	77 980	78 663	79 843	81 736	83 778	85 096	87 852	92 401	99 390	105 494	110 494	111 816
Interest Income		74 504	74 609	77 110	79 159	80 306	81 947	82 046	82 731	84 122	85 925	87 817	90 155	92 654	94 998	97 761	100 702	103 879	107 132	109 095	110 175	110 799	110 455	112 784	112 610	110 869	108 062	103 196	100 941	99 738	99 804	99 602	100 092	101 995	105 428	109 794	116 793	126 603	139 251	150 115	158 615	160 936
Interest Expense		26 825	26 665	26 807	26 937	26 230	25 596	24 558	23 783	23 657	23 948	24 349	25 003	25 734	26 463	27 686	29 078	30 518	31 803	32 378	33 184	33 771	34 032	33 441	31 611	29 361	26 758	25 037	23 837	22 771	21 824	20 941	20 249	20 260	21 650	24 698	28 941	34 202	39 861	44 620	48 121	49 120
Non Interest Income		23 515	24 194	25 601	26 955	28 233	29 670	29 764	30 486	30 693	30 769	31 405	31 643	32 400	33 496	34 948	35 765	35 931	36 034	44 470	45 442	46 322	46 660	37 927	35 401	33 987	33 227	32 801	45 010	45 325	45 614	56 261	45 004	45 019	33 318	33 943	34 918	35 918	40 716	42 952	45 215	47 066
Revenue		71 193 N/A	72 137 +1%	75 905 +5%	79 177 +4%	82 309 +4%	86 020 +5%	87 250 +1%	89 433 +3%	91 157 +2%	92 746 +2%	94 872 +2%	96 793 +2%	99 318 +3%	102 031 +3%	105 021 +3%	107 388 +2%	109 291 +2%	111 362 +2%	121 188 +9%	122 434 +1%	123 352 +1%	123 083 0%	117 271 -5%	116 401 -1%	115 495 -1%	114 531 -1%	110 960 -3%	122 114 +10%	122 292 +0%	123 594 +1%	134 923 +9%	124 847 -7%	126 755 +2%	117 096 -8%	119 040 +2%	122 769 +3%	128 319 +5%	140 106 +9%	148 447 +6%	155 709 +5%	158 882 +2%
Pre-Tax Income
Loan Loss Provision		(17 092)	(15 052)	(16 216)	(17 147)	(17 071)	(17 144)	(17 095)	(16 964)	(16 363)	(16 604)	(16 126)	(15 930)	(17 297)	(17 809)	(19 040)	(19 819)	(19 728)	(20 186)	(19 694)	(19 938)	(20 531)	(21 719)	(24 820)	(25 849)	(27 386)	(29 891)	(27 609)	(27 835)	(27 447)	(25 018)	(24 630)	(23 077)	(21 140)	(19 936)	(18 763)	(19 938)	(22 255)	(28 102)	(34 145)	(37 774)	(39 881)
Non Interest Expense		(38 796)	(38 731)	(39 986)	(41 311)	(42 963)	(45 236)	(45 528)	(46 616)	(47 685)	(49 050)	(51 051)	(52 502)	(53 472)	(54 922)	(56 014)	(57 082)	(58 564)	(59 518)	(61 465)	(61 546)	(61 678)	(60 128)	(58 646)	(57 338)	(55 542)	(55 762)	(54 985)	(56 045)	(56 300)	(56 228)	(66 803)	(66 670)	(68 321)	(58 432)	(60 006)	(61 763)	(64 801)	(70 507)	(74 043)	(77 789)	(79 180)
Pre-Tax Income		15 305 N/A	18 354 +20%	19 702 +7%	20 719 +5%	22 275 +8%	23 640 +6%	24 628 +4%	25 852 +5%	27 107 +5%	27 092 0%	27 693 +2%	28 361 +2%	28 550 +1%	29 300 +3%	29 970 +2%	30 489 +2%	31 002 +2%	31 658 +2%	40 030 +26%	40 951 +2%	41 143 +0%	41 236 +0%	33 804 -18%	33 214 -2%	32 567 -2%	28 878 -11%	28 366 -2%	38 234 +35%	38 546 +1%	42 348 +10%	43 493 +3%	35 102 -19%	37 293 +6%	38 728 +4%	40 270 +4%	41 068 +2%	41 264 +0%	41 496 +1%	40 259 -3%	40 146 0%	39 821 -1%
Net Income
Tax Provision		(3 927)	(4 031)	(4 304)	(4 414)	(4 608)	(4 788)	(4 941)	(5 233)	(5 497)	(5 409)	(5 495)	(5 547)	(5 533)	(5 739)	(5 850)	(5 942)	(6 245)	(6 467)	(8 312)	(8 499)	(8 339)	(8 105)	(6 397)	(6 334)	(6 159)	(5 538)	(5 532)	(7 369)	(7 466)	(8 293)	(8 560)	(6 908)	(7 399)	(7 839)	(8 125)	(8 316)	(8 479)	(8 364)	(8 167)	(8 106)	(8 077)
Income from Continuing Operations		11 378	14 323	15 399	16 306	17 667	18 852	19 687	20 620	21 611	21 684	22 200	22 815	23 018	23 561	24 120	24 547	24 757	25 191	31 717	32 451	32 802	33 132	27 406	26 879	26 408	23 340	22 834	30 865	31 080	34 054	34 933	28 193	29 894	30 890	32 145	32 753	32 785	33 132	32 091	32 040	31 744
Income to Minority Interest		(143)	(154)	(171)	(189)	(205)	(218)	(229)	(242)	(256)	(280)	(301)	(314)	(332)	(351)	(341)	(366)	(376)	(379)	(383)	(380)	(381)	(383)	(362)	(337)	(316)	(300)	(322)	(318)	(285)	(260)	(225)	(194)	(188)	(177)	(174)	(190)	(196)	(203)	(295)	(461)	(588)
Net Income (Common)		11 235 N/A	14 170 +26%	15 229 +7%	16 118 +6%	17 463 +8%	18 634 +7%	19 458 +4%	20 378 +5%	21 355 +5%	21 404 +0%	21 899 +2%	22 501 +3%	22 686 +1%	23 209 +2%	23 779 +2%	24 181 +2%	24 382 +1%	24 813 +2%	31 335 +26%	32 072 +2%	32 421 +1%	32 749 +1%	27 044 -17%	26 542 -2%	26 093 -2%	23 040 -12%	22 513 -2%	30 548 +36%	30 795 +1%	33 794 +10%	34 708 +3%	27 999 -19%	29 707 +6%	30 713 +3%	31 971 +4%	32 563 +2%	32 589 +0%	32 930 +1%	31 796 -3%	31 579 -1%	31 156 -1%
EPS (Diluted)		1.85 N/A	2.33 +26%	2.07 -11%	2.19 +6%	2.37 +8%	2.54 +7%	2.64 +4%	2.77 +5%	2.9 +5%	2.91 +0%	2.98 +2%	3.06 +3%	3.09 +1%	3.16 +2%	3.23 +2%	3.28 +2%	3.3 +1%	3.37 +2%	4.25 +26%	4.35 +2%	4.4 +1%	4.45 +1%	3.68 -17%	3.61 -2%	3.55 -2%	3.13 -12%	3.05 -3%	4.15 +36%	4.18 +1%	4.59 +10%	4.72 +3%	3.8 -19%	4.04 +6%	4.18 +3%	4.35 +4%	4.43 +2%	4.43 N/A	4.48 +1%	4.32 -4%	4.29 -1%	4.24 -1%

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 210,600+ 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.