Watchlist Manager

Watchlist

Price: 40.95 TWD 1.49%

Market Cap: 198.6B TWD

Have any thoughts about
Shanghai Commercial & Savings Bank Ltd?

Write Note

Income Statement

Net Interest Income

Non Interest Income

Currency: TWD

		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		23 977	24 382	25 317	26 417	27 154	27 802	28 585	29 287	29 946	30 352	29 111	27 557	26 389	25 716	26 108	26 454	26 470	26 599	27 643	30 196	33 243	35 350	37 375	38 710	39 152	39 687	38 948	38 762
Interest Income		34 524	35 567	37 343	39 566	42 033	44 670	47 226	49 461	50 915	51 410	49 360	45 805	41 987	38 592	36 871	36 037	35 519	35 547	37 238	41 950	50 044	58 998	68 138	76 156	80 872	84 193	84 205	85 976
Interest Expense		10 548	11 186	12 027	13 149	14 879	16 868	18 640	20 173	20 969	21 058	20 250	18 249	15 598	12 877	10 764	9 584	9 049	8 948	9 595	11 754	16 801	23 647	30 762	37 447	41 720	44 507	45 257	47 214
Non Interest Income		11 363	11 220	11 090	10 908	10 723	11 632	12 004	12 709	11 899	12 391	11 591	12 377	12 359	13 659	13 506	13 329	12 912	13 636	14 867	17 244	15 030	16 315	17 654	15 447	12 547	17 801	17 917	19 916
Revenue		35 340 N/A	35 602 +1%	36 407 +2%	37 325 +3%	37 877 +1%	39 434 +4%	40 589 +3%	41 996 +3%	41 845 0%	42 743 +2%	40 702 -5%	39 934 -2%	38 748 -3%	39 375 +2%	39 614 +1%	39 783 +0%	39 382 -1%	40 235 +2%	42 510 +6%	47 440 +12%	48 273 +2%	51 665 +7%	55 029 +7%	54 156 -2%	51 699 -5%	57 488 +11%	56 865 -1%	58 678 +3%
Pre-Tax Income
Loan Loss Provision		(832)	(765)	(744)	(676)	(639)	(687)	(850)	(973)	(908)	(1 027)	(1 038)	(1 152)	(1 672)	(1 675)	(1 649)	(1 531)	(1 242)	(1 350)	(1 348)	(1 702)	(4 337)	(4 418)	(4 921)	(5 103)	(9 883)	(10 060)	(16 368)	(17 896)
Non Interest Expense		(13 299)	(13 382)	(13 839)	(14 247)	(14 302)	(15 144)	(15 397)	(16 202)	(16 307)	(16 943)	(16 819)	(16 443)	(15 522)	(16 001)	(16 105)	(16 334)	(16 001)	(17 142)	(18 676)	(20 969)	(20 705)	(23 177)	(23 814)	(23 380)	(20 587)	(25 984)	(26 055)	(27 597)
Pre-Tax Income		21 209 N/A	21 456 +1%	21 823 +2%	22 403 +3%	22 937 +2%	23 604 +3%	24 344 +3%	24 822 +2%	24 631 -1%	24 772 +1%	22 844 -8%	22 337 -2%	21 554 -4%	21 699 +1%	21 859 +1%	21 918 +0%	22 139 +1%	21 742 -2%	22 487 +3%	24 769 +10%	23 232 -6%	24 070 +4%	26 294 +9%	25 673 -2%	21 229 -17%	21 443 +1%	14 442 -33%	13 186 -9%
Net Income
Tax Provision		(4 590)	(4 728)	(4 700)	(4 601)	(4 575)	(4 384)	(4 637)	(4 807)	(4 906)	(5 005)	(4 439)	(4 197)	(3 739)	(3 728)	(3 409)	(3 438)	(3 469)	(3 407)	(4 130)	(4 220)	(4 136)	(4 288)	(4 291)	(4 590)	(3 804)	(4 004)	(3 090)	(2 593)
Income from Continuing Operations		16 619	16 730	17 125	17 803	18 362	19 218	19 705	20 014	19 724	19 768	18 406	18 140	17 815	17 971	18 450	18 480	18 671	18 335	18 357	20 549	19 096	19 782	22 003	21 083	17 425	17 439	11 351	10 593
Income to Minority Interest		(4 234)	(4 121)	(4 312)	(4 531)	(4 650)	(4 861)	(5 061)	(5 210)	(5 063)	(5 093)	(4 556)	(4 468)	(4 352)	(4 387)	(4 456)	(4 439)	(4 415)	(4 160)	(4 149)	(4 204)	(4 158)	(4 225)	(4 552)	(4 452)	(2 765)	(2 705)	(658)	(63)
Net Income (Common)		12 385 N/A	12 606 +2%	12 811 +2%	13 271 +4%	13 712 +3%	14 357 +5%	14 644 +2%	14 803 +1%	14 661 -1%	14 675 +0%	13 850 -6%	13 673 -1%	13 463 -2%	13 585 +1%	13 994 +3%	14 041 +0%	14 256 +2%	14 175 -1%	14 209 +0%	16 346 +15%	14 938 -9%	15 557 +4%	17 451 +12%	16 631 -5%	14 660 -12%	14 734 +1%	10 693 -27%	10 530 -2%
EPS (Diluted)		2.96 N/A	3.01 +2%	3.06 +2%	3.17 +4%	3.27 +3%	3.42 +5%	3.48 +2%	3.61 +4%	3.5 -3%	3.28 -6%	3.09 -6%	3.05 -1%	3.01 -1%	3.03 +1%	3.12 +3%	3.13 +0%	3.19 +2%	3.16 -1%	3.12 -1%	3.59 +15%	3.33 -7%	3.2 -4%	3.59 +12%	3.42 -5%	3.02 -12%	3.04 +1%	2.2 -28%	2.17 -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 210,800+ 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.