Sinopac Financial Holdings Co Ltd
TWSE:2890
Income Statement
Income Statement
Sinopac Financial Holdings Co Ltd
| Dec-2003 | Mar-2004 | Jun-2004 | Sep-2004 | Dec-2004 | Mar-2005 | Jun-2005 | Sep-2005 | Dec-2005 | Mar-2006 | Jun-2006 | Sep-2006 | Dec-2006 | Mar-2007 | Jun-2007 | Sep-2007 | Dec-2007 | Mar-2008 | Jun-2008 | Sep-2008 | Dec-2008 | Mar-2009 | Jun-2009 | Sep-2009 | Dec-2009 | Mar-2010 | Jun-2010 | Sep-2010 | Dec-2010 | Mar-2011 | Jun-2011 | Sep-2011 | Dec-2011 | Mar-2012 | Jun-2012 | Sep-2012 | Dec-2012 | Mar-2013 | Jun-2013 | Sep-2013 | Dec-2013 | Mar-2014 | 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 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Interest Income |
8 030
|
8 361
|
8 812
|
9 465
|
16 121
|
18 506
|
20 632
|
23 277
|
19 557
|
19 901
|
20 720
|
20 448
|
19 936
|
19 591
|
18 832
|
18 494
|
18 442
|
18 161
|
18 005
|
17 769
|
17 377
|
16 234
|
14 686
|
13 281
|
12 392
|
12 799
|
13 560
|
14 363
|
14 771
|
14 893
|
14 972
|
15 038
|
15 197
|
15 223
|
15 330
|
15 350
|
15 240
|
15 335
|
15 448
|
15 664
|
16 099
|
16 652
|
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
|
24 672
|
25 792
|
28 534
|
31 240
|
33 713
|
|
| Interest Income |
14 789
|
15 012
|
15 615
|
16 708
|
27 695
|
32 031
|
36 511
|
41 997
|
37 532
|
39 552
|
41 888
|
43 240
|
44 540
|
46 024
|
46 926
|
48 656
|
51 012
|
49 591
|
47 607
|
44 403
|
39 709
|
35 987
|
31 479
|
26 628
|
22 328
|
20 964
|
20 805
|
21 374
|
21 933
|
22 340
|
22 822
|
23 315
|
24 018
|
24 618
|
25 073
|
25 357
|
25 243
|
25 390
|
25 729
|
26 073
|
26 820
|
27 953
|
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
|
82 099
|
83 959
|
87 481
|
89 090
|
90 151
|
|
| Interest Expense |
6 760
|
6 651
|
6 803
|
7 243
|
11 574
|
13 525
|
15 878
|
18 719
|
17 976
|
19 650
|
21 167
|
22 791
|
24 605
|
26 432
|
28 093
|
30 161
|
32 570
|
31 429
|
29 600
|
26 633
|
22 332
|
19 753
|
16 793
|
13 347
|
9 936
|
8 165
|
7 245
|
7 010
|
7 162
|
7 446
|
7 849
|
8 276
|
8 821
|
9 395
|
9 743
|
10 007
|
10 003
|
10 056
|
10 282
|
10 410
|
10 721
|
11 302
|
11 988
|
12 491
|
12 841
|
12 959
|
12 908
|
12 906
|
12 750
|
12 446
|
11 860
|
11 316
|
11 059
|
11 099
|
11 377
|
11 791
|
12 099
|
12 207
|
12 534
|
12 978
|
13 750
|
14 765
|
16 029
|
17 204
|
17 891
|
17 992
|
16 918
|
15 031
|
13 042
|
11 169
|
9 932
|
9 344
|
9 060
|
9 082
|
10 067
|
13 517
|
20 455
|
29 698
|
38 767
|
46 281
|
51 087
|
53 347
|
55 711
|
57 427
|
58 167
|
58 946
|
57 850
|
56 438
|
|
| Non Interest Income |
7 293
|
9 212
|
9 224
|
8 844
|
10 289
|
8 622
|
7 754
|
7 004
|
5 750
|
4 476
|
3 732
|
3 591
|
5 504
|
3 386
|
4 087
|
3 908
|
2 801
|
3 623
|
3 517
|
3 873
|
(3 345)
|
4 035
|
3 567
|
2 534
|
4 664
|
1 957
|
2 509
|
2 643
|
2 843
|
2 732
|
2 381
|
2 830
|
1 418
|
2 106
|
3 812
|
6 683
|
14 466
|
10 008
|
10 832
|
11 660
|
18 345
|
18 046
|
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
|
42 698
|
42 626
|
42 211
|
40 338
|
40 999
|
|
| Revenue |
15 323
N/A
|
17 573
+15%
|
18 036
+3%
|
18 309
+2%
|
26 410
+44%
|
27 128
+3%
|
28 386
+5%
|
30 281
+7%
|
25 307
-16%
|
24 377
-4%
|
24 452
+0%
|
24 039
-2%
|
25 440
+6%
|
22 977
-10%
|
22 919
0%
|
22 402
-2%
|
21 243
-5%
|
21 784
+3%
|
21 522
-1%
|
21 642
+1%
|
14 032
-35%
|
20 269
+44%
|
18 253
-10%
|
15 815
-13%
|
17 056
+8%
|
14 756
-13%
|
16 069
+9%
|
17 006
+6%
|
17 614
+4%
|
17 625
+0%
|
17 353
-2%
|
17 868
+3%
|
16 615
-7%
|
17 329
+4%
|
19 142
+10%
|
22 033
+15%
|
29 706
+35%
|
25 343
-15%
|
26 280
+4%
|
27 324
+4%
|
34 444
+26%
|
34 698
+1%
|
40 338
+16%
|
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%
|
67 370
+4%
|
68 418
+2%
|
70 745
+3%
|
71 578
+1%
|
74 712
+4%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Loan Loss Provision |
(1 913)
|
(1 991)
|
(1 631)
|
(1 494)
|
(2 510)
|
(2 480)
|
(3 011)
|
(3 206)
|
(4 123)
|
(4 544)
|
(8 073)
|
(8 994)
|
(11 735)
|
(12 470)
|
(10 050)
|
(10 916)
|
(8 363)
|
(8 222)
|
(7 793)
|
(7 030)
|
(6 804)
|
(6 728)
|
(6 897)
|
(6 900)
|
(6 223)
|
(6 125)
|
(5 897)
|
(5 473)
|
(5 056)
|
(4 238)
|
(2 712)
|
(2 323)
|
(3 444)
|
(3 064)
|
(3 198)
|
(1 782)
|
566
|
760
|
780
|
(742)
|
(1 975)
|
(2 443)
|
(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)
|
(3 688)
|
(4 571)
|
(4 845)
|
(4 161)
|
(3 894)
|
|
| Non Interest Expense |
(8 059)
|
(8 758)
|
(9 203)
|
(10 444)
|
(13 261)
|
(13 860)
|
(14 183)
|
(14 221)
|
(13 397)
|
(12 632)
|
(10 769)
|
(10 149)
|
(10 992)
|
(7 027)
|
(7 013)
|
(8 113)
|
(10 241)
|
(16 987)
|
(18 806)
|
(20 551)
|
(12 327)
|
(14 813)
|
(14 274)
|
(9 249)
|
(9 897)
|
(7 034)
|
(7 087)
|
(7 877)
|
(7 179)
|
(7 227)
|
(7 299)
|
(9 380)
|
(8 590)
|
(8 450)
|
(9 867)
|
(11 675)
|
(18 948)
|
(14 334)
|
(14 408)
|
(14 436)
|
(19 968)
|
(19 012)
|
(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)
|
(36 261)
|
(36 552)
|
(38 169)
|
(39 398)
|
(41 116)
|
|
| Pre-Tax Income |
5 350
N/A
|
6 824
+28%
|
7 203
+6%
|
6 373
-12%
|
10 640
+67%
|
10 791
+1%
|
11 194
+4%
|
12 854
+15%
|
7 787
-39%
|
7 200
-8%
|
5 609
-22%
|
4 896
-13%
|
2 712
-45%
|
3 481
+28%
|
5 856
+68%
|
3 373
-42%
|
2 639
-22%
|
(3 426)
N/A
|
(5 077)
-48%
|
(5 940)
-17%
|
(5 100)
+14%
|
(1 274)
+75%
|
(2 920)
-129%
|
(335)
+89%
|
937
N/A
|
1 597
+70%
|
3 085
+93%
|
3 657
+19%
|
5 379
+47%
|
6 162
+15%
|
7 344
+19%
|
6 167
-16%
|
4 582
-26%
|
5 816
+27%
|
6 078
+5%
|
8 576
+41%
|
11 324
+32%
|
11 767
+4%
|
12 651
+8%
|
12 145
-4%
|
12 501
+3%
|
13 245
+6%
|
14 723
+11%
|
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%
|
27 420
+3%
|
27 295
0%
|
27 732
+2%
|
28 020
+1%
|
29 703
+6%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(1 089)
|
(1 398)
|
(1 630)
|
(1 605)
|
(2 689)
|
(2 861)
|
(2 941)
|
(3 148)
|
(1 993)
|
(1 794)
|
(1 462)
|
(1 245)
|
(756)
|
(836)
|
(1 167)
|
(269)
|
(128)
|
1 925
|
1 967
|
1 833
|
1 402
|
111
|
(74)
|
(451)
|
(33)
|
(279)
|
137
|
278
|
(269)
|
(539)
|
(701)
|
(897)
|
(1 513)
|
(1 478)
|
(1 392)
|
(2 049)
|
(1 700)
|
(2 032)
|
(2 103)
|
(1 768)
|
(1 711)
|
(2 366)
|
(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)
|
(4 919)
|
(5 066)
|
(5 151)
|
(5 208)
|
(5 196)
|
|
| Income from Continuing Operations |
4 262
|
5 426
|
5 573
|
4 768
|
7 951
|
7 929
|
8 251
|
9 704
|
5 794
|
5 405
|
4 147
|
3 651
|
1 956
|
2 645
|
4 689
|
3 105
|
2 511
|
(1 500)
|
(3 109)
|
(4 107)
|
(3 697)
|
(1 162)
|
(2 994)
|
(787)
|
903
|
1 316
|
3 221
|
3 935
|
5 109
|
5 622
|
6 643
|
5 270
|
3 069
|
4 338
|
4 685
|
6 526
|
9 624
|
9 735
|
10 549
|
10 378
|
10 791
|
10 880
|
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
|
22 501
|
22 229
|
22 580
|
22 811
|
24 506
|
|
| Income to Minority Interest |
(49)
|
(69)
|
(90)
|
(71)
|
(47)
|
(32)
|
(15)
|
(15)
|
(7)
|
(5)
|
(7)
|
4
|
7
|
7
|
13
|
(9)
|
(12)
|
(13)
|
(20)
|
1
|
8
|
10
|
13
|
11
|
4
|
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
|
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
|
0
|
0
|
(61)
|
(165)
|
(184)
|
|
| Net Income (Common) |
4 212
N/A
|
5 356
+27%
|
5 483
+2%
|
4 697
-14%
|
7 904
+68%
|
7 897
0%
|
8 236
+4%
|
9 689
+18%
|
5 787
-40%
|
6 136
+6%
|
4 896
-20%
|
4 397
-10%
|
2 706
-38%
|
2 658
-2%
|
4 688
+76%
|
3 096
-34%
|
2 499
-19%
|
(1 513)
N/A
|
(3 129)
-107%
|
(4 106)
-31%
|
(3 690)
+10%
|
(1 152)
+69%
|
(2 981)
-159%
|
(776)
+74%
|
908
N/A
|
1 316
+45%
|
3 221
+145%
|
3 935
+22%
|
5 109
+30%
|
5 622
+10%
|
6 643
+18%
|
5 270
-21%
|
3 069
-42%
|
4 338
+41%
|
4 685
+8%
|
6 526
+39%
|
9 624
+47%
|
9 735
+1%
|
10 549
+8%
|
10 378
-2%
|
10 791
+4%
|
10 880
+1%
|
12 134
+12%
|
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%
|
22 501
+3%
|
22 229
-1%
|
22 519
+1%
|
22 646
+1%
|
24 321
+7%
|
|
| EPS (Diluted) |
0.6
N/A
|
0.75
+25%
|
0.77
+3%
|
0.65
-16%
|
0.62
-5%
|
0.61
-2%
|
0.65
+7%
|
0.76
+17%
|
0.44
-42%
|
0.49
+11%
|
0.38
-22%
|
0.35
-8%
|
0.21
-40%
|
0.22
+5%
|
0.37
+68%
|
0.26
-30%
|
0.2
-23%
|
-0.13
N/A
|
-0.26
-100%
|
-0.35
-35%
|
-0.31
+11%
|
-0.11
+65%
|
-0.25
-127%
|
-0.08
+68%
|
0.09
N/A
|
0.12
+33%
|
0.27
+125%
|
0.33
+22%
|
0.43
+30%
|
0.47
+9%
|
0.56
+19%
|
0.44
-21%
|
0.26
-41%
|
0.36
+38%
|
0.39
+8%
|
0.55
+41%
|
0.81
+47%
|
0.82
+1%
|
0.89
+9%
|
0.88
-1%
|
0.91
+3%
|
0.93
+2%
|
0.88
-5%
|
1.18
+34%
|
1.1
-7%
|
1.1
N/A
|
0.99
-10%
|
0.86
-13%
|
0.87
+1%
|
0.8
-8%
|
0.74
-8%
|
0.71
-4%
|
0.66
-7%
|
0.63
-5%
|
0.61
-3%
|
0.65
+7%
|
0.73
+12%
|
0.75
+3%
|
0.76
+1%
|
0.81
+7%
|
0.75
-7%
|
0.84
+12%
|
0.9
+7%
|
0.88
-2%
|
1
+14%
|
0.89
-11%
|
0.93
+4%
|
0.98
+5%
|
0.98
N/A
|
1.15
+17%
|
1.22
+6%
|
1.27
+4%
|
1.3
+2%
|
1.3
N/A
|
1.26
-3%
|
1.31
+4%
|
1.29
-2%
|
1.3
+1%
|
1.33
+2%
|
1.42
+7%
|
1.52
+7%
|
1.67
+10%
|
1.66
-1%
|
1.71
+3%
|
1.69
-1%
|
1.73
+2%
|
1.73
N/A
|
1.85
+7%
|
|