Watchlist Manager

Watchlist

Price: 22.7 TWD

Market Cap: 288B TWD

Have any thoughts about
Sinopac Financial Holdings Co Ltd?

Write Note

Income Statement

Net Interest Income

Non Interest Income

Currency: TWD

		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	Mar-2023	Jun-2023	Sep-2023	Dec-2023	Mar-2024	Jun-2024
Revenue
Net Interest Income		17 273	17 869	18 141	18 155	17 885	17 532	17 239	16 881	16 708	16 611	16 613	16 628	16 677	16 401	16 103	15 879	15 660	15 771	15 799	15 814	15 734	15 789	16 104	16 574	17 062	17 711	18 501	19 401	20 554	21 449	22 120	22 779	23 963	25 557	26 903	27 327	26 811	25 710	24 444	23 863	23 825
Interest Income		29 261	30 360	30 981	31 115	30 793	30 438	29 989	29 326	28 568	27 927	27 672	27 728	28 055	28 192	28 202	28 085	28 193	28 749	29 549	30 578	31 762	32 992	33 994	34 566	33 980	32 741	31 543	30 568	30 483	30 793	31 180	31 862	34 030	39 073	47 359	57 024	65 578	71 991	75 531	77 209	79 536
Interest Expense		11 988	12 491	12 841	12 959	12 908	12 906	12 750	12 446	11 861	11 317	11 059	11 099	11 378	11 791	12 099	12 207	12 533	12 978	13 750	14 765	16 029	17 204	17 891	17 992	16 918	15 031	13 042	11 170	9 932	9 345	9 060	9 083	10 067	13 517	20 455	29 698	38 767	46 281	51 087	53 347	55 711
Non Interest Income		23 065	23 102	22 126	21 377	17 642	17 355	17 209	17 755	17 362	17 380	16 007	16 512	17 403	18 146	19 213	19 620	19 288	19 606	18 224	19 866	20 843	21 083	22 117	21 131	21 911	22 995	23 217	25 305	25 368	26 015	26 369	26 602	25 886	24 988	23 198	23 435	26 244	29 097	32 584	38 302	40 792
Revenue		40 338 N/A	40 971 +2%	40 267 -2%	39 532 -2%	35 527 -10%	34 887 -2%	34 448 -1%	34 636 +1%	34 070 -2%	33 991 0%	32 620 -4%	33 140 +2%	34 080 +3%	34 547 +1%	35 316 +2%	35 499 +1%	34 948 -2%	35 377 +1%	34 023 -4%	35 680 +5%	36 577 +3%	36 872 +1%	38 221 +4%	37 705 -1%	38 973 +3%	40 706 +4%	41 718 +2%	44 706 +7%	45 922 +3%	47 464 +3%	48 489 +2%	49 381 +2%	49 849 +1%	50 546 +1%	50 101 -1%	50 762 +1%	53 055 +5%	54 807 +3%	57 027 +4%	62 165 +9%	64 616 +4%
Pre-Tax Income
Loan Loss Provision		(4 706)	(3 068)	(4 038)	(2 873)	(607)	(1 721)	(496)	(1 269)	(1 271)	(1 539)	(1 592)	(1 939)	(3 223)	(2 767)	(2 436)	(2 082)	(1 565)	(1 677)	(1 507)	(1 743)	(1 519)	(1 662)	(836)	(1 262)	(1 181)	(1 613)	(2 418)	(2 179)	(2 123)	(2 075)	(2 227)	(2 624)	(2 687)	(2 560)	(2 444)	(2 102)	(2 088)	(1 906)	(2 304)	(2 486)	(2 911)
Non Interest Expense		(20 911)	(21 537)	(21 346)	(21 730)	(21 523)	(21 540)	(21 494)	(22 093)	(22 300)	(22 365)	(21 502)	(21 983)	(21 896)	(22 352)	(22 330)	(22 405)	(22 238)	(21 652)	(21 264)	(21 642)	(21 945)	(22 425)	(23 128)	(23 713)	(24 637)	(25 271)	(25 330)	(26 148)	(26 619)	(27 208)	(27 613)	(28 083)	(28 220)	(28 442)	(28 252)	(28 988)	(29 856)	(30 912)	(31 652)	(33 976)	(35 202)
Pre-Tax Income		14 723 N/A	16 369 +11%	14 884 -9%	14 931 +0%	13 398 -10%	11 626 -13%	12 457 +7%	11 272 -10%	10 497 -7%	10 086 -4%	9 526 -6%	9 219 -3%	8 962 -3%	9 428 +5%	10 550 +12%	11 011 +4%	11 144 +1%	12 047 +8%	11 253 -7%	12 296 +9%	13 114 +7%	12 786 -3%	14 257 +12%	12 731 -11%	13 156 +3%	13 823 +5%	13 969 +1%	16 379 +17%	17 179 +5%	18 180 +6%	18 649 +3%	18 674 +0%	18 943 +1%	19 545 +3%	19 405 -1%	19 672 +1%	21 112 +7%	21 989 +4%	23 071 +5%	25 702 +11%	26 503 +3%
Net Income
Tax Provision		(2 589)	(2 600)	(1 866)	(1 245)	(1 049)	(905)	(1 601)	(1 322)	(1 205)	(1 256)	(1 245)	(1 300)	(1 339)	(1 295)	(1 465)	(1 651)	(1 625)	(1 883)	(1 825)	(1 752)	(1 892)	(1 766)	(1 780)	(1 654)	(1 583)	(1 622)	(1 728)	(2 081)	(1 998)	(2 380)	(2 438)	(2 464)	(3 091)	(3 192)	(3 444)	(3 372)	(3 279)	(3 252)	(3 307)	(3 775)	(4 653)
Income from Continuing Operations		12 134	13 769	13 017	13 685	12 348	10 721	10 856	9 951	9 294	8 831	8 282	7 921	7 624	8 133	9 084	9 360	9 519	10 165	9 428	10 544	11 222	11 020	12 477	11 076	11 571	12 199	12 241	14 297	15 181	15 799	16 211	16 209	15 851	16 353	15 961	16 301	17 833	18 737	19 764	21 927	21 850
Income to Minority Interest		0	0	0	0	0	0	0	0	0	1	2	2	2	1	1	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Net Income (Common)		12 134 N/A	13 769 +13%	13 018 -5%	13 686 +5%	12 349 -10%	10 721 -13%	10 857 +1%	9 951 -8%	9 294 -7%	8 833 -5%	8 283 -6%	7 923 -4%	7 625 -4%	8 133 +7%	9 085 +12%	9 359 +3%	9 519 +2%	10 165 +7%	9 428 -7%	10 544 +12%	11 222 +6%	11 020 -2%	12 477 +13%	11 076 -11%	11 571 +4%	12 199 +5%	12 241 +0%	14 297 +17%	15 181 +6%	15 799 +4%	16 211 +3%	16 209 0%	15 851 -2%	16 353 +3%	15 961 -2%	16 301 +2%	17 833 +9%	18 737 +5%	19 764 +5%	21 927 +11%	21 850 0%
EPS (Diluted)		0.97 N/A	1.3 +34%	1.22 -6%	1.21 -1%	1.09 -10%	0.96 -12%	0.96 N/A	0.88 -8%	0.82 -7%	0.78 -5%	0.73 -6%	0.7 -4%	0.67 -4%	0.71 +6%	0.81 +14%	0.82 +1%	0.84 +2%	0.9 +7%	0.84 -7%	0.93 +11%	0.99 +6%	0.97 -2%	1.11 +14%	0.98 -12%	1.02 +4%	1.08 +6%	1.09 +1%	1.27 +17%	1.35 +6%	1.4 +4%	1.44 +3%	1.42 -1%	1.38 -3%	1.42 +3%	1.33 -6%	1.4 +5%	1.41 +1%	1.51 +7%	1.58 +5%	1.74 +10%	1.73 -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 201,100+ 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.