Annual Report 2012 Faysal Bank Annual Report 2012 35 INCOME and EXPENSE COMPOSITION STATEMENT of FINANCIAL POSITION COMPOSITION
Total Page:16
File Type:pdf, Size:1020Kb
SIX YEARS FINANCIAL SUMMARY SIX YEARS FINANCIAL SUMMARY (Rupees in million) (Rupees in million) 2012 2011 2010 2009 2008 2007 2012 2011 2010 2009 2008 2007 OPERATIONAL RESULTS CASHFLOWS Mark-up / return / interest earned 28,802 28,825 19,710 16,958 13,404 11,611 Operating activities (4,767) 5,912 8,882 17,862 1,882 7,262 Mark-up / return / interest expensed 19,839 19,619 13,919 11,968 8,455 7,459 Investing activities 7,654 (5,842) 2,050 (18,438) (2,669) (5,505) Fee, commission, brokerage & FX Income 2,627 2,624 1,659 1,286 1,161 1,058 Financing activities (204) (209) 3,004 (5) (1,326) (818) Dividend and Capital gains 1,646 363 1,675 1,493 1,073 2,337 Cash & cash equivalents at end of the year 25,694 23,011 23,150 9,214 9,804 11,380 Total income 14,245 13,277 9,804 7,803 7,260 7,593 Provisions / Write-off 1,401 695 2,202 2,192 2,047 2,079 MATURITY PROFILE Operating expenses 11,004 11,103 6,775 4,311 3,416 2,816 Net assets maturity wise: Operating profit / (loss) before tax and provision 3,241 2,173 3,029 3,492 3,844 4,777 Upto one month (28,399) (28,640) (77,873) (71,637) (41,840) (30,936) Profit / (loss) before taxation 1,840 1,478 827 1,301 1,797 2,698 Over one month to three months 8,976 (3,212) 17,346 (10,549) 10,431 2,301 Profit / (loss) after taxation 1,423 1,280 1,190 1,200 1,115 2,272 Over three months to six months 3,729 12,261 8,387 29,493 3,048 6,981 Dividends % - - - - - 25.0 Over six months to one year 30,994 29,662 (5,960) 9,557 803 2,443 Bonus shares % 12.5 12.5 20.0 - 15.0 25.0 Over one year to two years (2,525) (17,458) 18,886 12,839 12,407 17,083 Over two years to three years 5,052 (139) 5,727 10,746 7,316 5,235 BALANCE SHEET Over three years to five years (3,349) 12,261 22,848 12,931 5,316 5,370 Shareholders’ equity 18,729 17,793 16,643 11,336 10,136 10,345 Over five years to ten years (1,275) 4,736 17,006 14,923 6,596 3,970 Revaluation Reserves 2,249 1,420 (125) 1,447 636 5,811 Deposits 240,713 214,615 195,315 123,665 102,777 102,067 Over ten years 7,774 9,743 10,149 4,480 6,695 3,710 Borrowings from financial institutions 35,568 39,697 34,636 34,986 13,027 9,996 Total net assets 20,978 19,214 16,516 12,783 10,772 16,157 Advances - net of provision 172,299 148,162 133,707 91,346 83,512 87,346 Investments - net of provision 87,995 93,409 86,419 56,531 36,153 31,553 Total assets 313,064 292,568 267,321 180,865 138,241 141,277 OTHERS Imports 120,269 103,766 73,116 66,400 38,089 68,171 Exports 83,525 69,033 44,646 36,173 50,395 52,110 FINANCIAL RATIOS Capital Adequacy ratio % 10.75 10.65 10.31 11.93 10.84 10.27 Profit before tax ratio % 6.39 5.13 4.20 7.67 13.41 23.24 Gross spread ratio (Net mark up income / gross mark-up income) % 31.12 31.94 29.38 29.43 36.92 35.75 Income / Expense ratio Times 1.29 1.20 1.45 1.81 2.13 2.70 Return on Capital Employed % 1.16 1.31 0.80 9.00 10.57 11.34 Return on Average Equity (ROE) % 7.79 7.43 8.51 11.18 10.89 23.33 Return on Average Assets (ROA) % 0.47 0.46 0.53 0.75 0.80 1.77 CASA to total deposits % 60.92 54.50 53.22 54.51 47.68 43.85 Weighted Average Cost of Deposit % 6.37 7.04 6.70 8.23 7.03 7.00 Current Ratio Times 0.98 0.73 0.68 0.51 0.54 0.65 Gross Advances / Deposit Ratio (Average) % 78.26 77.25 78.25 82.58 87.69 94.80 Net Advances / Deposit Ratio (Average) % 70.38 68.76 70.55 77.22 83.41 91.69 Non-performing loans to Gross advances ratio % 14.44 15.74 16.34 10.85 8.40 5.22 Specific provision held / Non-performing loans ratio % 66.31 65.51 69.46 62.45 65.14 67.33 Total assets turnover ratio / Fixed assets turnover ratio (Total assets / Fixed assets) Times 28.83 26.96 30.63 64.87 52.23 56.17 Price Earning ratio % 6.94 5.89 12.15 13.54 9.58 26.92 Earning per share (EPS) * Rs. 1.53 1.38 1.28 1.30 1.20 2.45 Net Assets per share Rs. 22.62 23.31 22.60 20.99 20.34 30.50 Market value per share Rs. 10.65 8.13 15.59 17.53 11.51 65.95 Market value per share - high Rs. 14.12 15.95 20.90 18.75 66.70 80.25 Market value per share - low Rs. 8.38 8.07 12.97 7.94 11.51 60.00 Earning Asset to Total Asset Ratio % 83.20 83.39 83.28 90.06 89.51 91.17 Dividend Yield Ratio (Cash Dividend) % - - - - - 3.79 Dividend pay out ratio (Cash Dividend) % - - - - - 102.04 Book value per share - excluding surplus/ (deficit) on revaluation of assets Rs. 20.20 21.59 22.77 18.61 19.14 19.53 Book value per share - excluding surplus on revaluation of fixed assets Rs. 20.64 20.98 22.60 20.99 20.34 30.51 Book value per share - including surplus/ (deficit) on revaluation of assets Rs. 22.62 23.31 20.99 20.34 30.51 Number of employees 3,465 3,435 3,582 2,042 1,929 1,759 Number of branches 265 257 226 133 129 105 * Adjusted for prior years to reflect bonus shares issued during 2012 34 Faysal Bank Annual Report 2012 Faysal Bank Annual Report 2012 35 INCOME AND EXPENSE COMPOSITION STATEMENT OF FINANCIAL POSITION COMPOSITION Income Composition Rupees in Million 16,000 14,000 2,627 Assets Liabilities & Equity Shareholders' Equity 12,000 2,624 10,000 9% 1,659 4% 0% 8,000 1,058 1% 17% 1,286 1,161 8% 6% 14% 6,000 11,618 10,653 1% 0% 8,145 28% 4,000 11% 20% 6,535 6,517 Expense Composition 6,099 55% 77% 49% 2,000 Rupees in Million - 12,000 2007 2008 2009 2010 2011 2012 Fund Based Income 10,000 5,140 5,025 Fee, Commission, Brokerage and FX Income 8,000 6,000 3,075 5,979 4,000 2,051 5,963 Advances Deposits & other accounts Share Capital 1,602 Cash & Bank Balances Borrowing from Financial Institutions Statutory Reserve 2,000 1,493 3,700 2,260 Other assets Revaluation Reserve Share Premium 1,323 1,814 - Investments Sub-ordinated loans Reserve arising on amalgamation Unappropriated Profit 2007 2008 2009 2010 2011 2012 Lending to Financial Institutions Shareholders’ equity Other Liabilities Other Cost Employee Cost 36 Faysal Bank Annual Report 2012 Faysal Bank Annual Report 2012 37 ADVANCES SEGMENT INFORMATION Advances Categorisation 0% Advances 3% 4% 93% Gross Advances Rupees in Million 190,851 Loans, Cash Credits and 200,000 Running Finances 165,483 Net Investment in Finance Lease 180,000 151,206 Bills Discounted & Purchased 160,000 Reverse Repo Transactions 140,000 120,000 98,384 91,016 100,000 88,621 80,000 60,000 40,000 Advances by Currency 20,000 2% - 98% 2007 2008 2009 2010 2011 2012 Chemical and Pharmaceuticals Textile Sugar Ready made garments Automobile and transportation equipment Oil Refining / Marketing Electronics and electrical appliances Iron and Steel Synthetic and Rayon Individuals Transportation, Road and Air Others Agriculture Cement Construction Footwear and leather garments Financial Distribution / Trading Production and transmission of energy Food and Allied Paper and Board Local currency Foreign currencies Telecommunication Mining and Quarrying 38 Faysal Bank Annual Report 2012 Faysal Bank Annual Report 2012 39 DEPOSITS SEGMENT INFORMATION Deposits Categorisation Deposits Deposits Rupees in Million 27% 240,713 250,000 38% 214,615 4% 195,315 200,000 31% 150,000 123,655 Savings 102,067 102,777 Term 100,000 Current and margin accounts Financial Institutions 50,000 - Deposits by Currency 2007 2008 2009 2010 2011 2012 10% 90% Chemical and Phamaceuticals Synthetic and Rayon Automobile and transportation equipment Construction Mining and Quarrying Production and transmission of energy Oil Refining / Marketing Textile Individuals Food and Allied Footwear and leather garments Sugar Transportation, Road and Air Electronics and electrical appliances Financial Agriculture Paper and Board Iron and Steel Local currency Ready made garments Others Telecommunication Distribution / Trading Cement Foreign currencies 40 Faysal Bank Annual Report 2012 Faysal Bank Annual Report 2012 41 TOTAL ASSETS AND NET ADVANCES TO DEPOSITS INVESTMENTS Investments Total Assets Net Advances to Deposits Rupees in Million Rupees in Million Rupees in Million Investments 240,713 250,000 5% 350,000 313,064 214,615 292,568 100,000 93,409 195,315 87,995 6% 300,000 267,321 200,000 86,419 172,299 90,000 89% 250,000 148,162 80,000 150,000 133,707 200,000 180,865 123,665 70,000 56,531 138,241 102,067 102,777 60,000 141,277 91,346 150,000 100,000 87,346 83,512 50,000 36,153 100,000 40,000 50,000 31,553 50,000 30,000 20,000 - - 2007 2008 2009 2010 2011 2012 2007 2008 2009 2010 2011 2012 10,000 Advances Net Deposits - 2007 2008 2009 2010 2011 2012 Government Securities Shares / Other Units TFCs / Bonds 42 Faysal Bank Annual Report 2012 Faysal Bank Annual Report 2012 43 EQUITY EPS AND MATURITY PROFILE Earning Per Share In Rupees 2.45 2.50 Paid-up Capital Shareholders' Equity 2.00 Rupees in Million Rupees in Million 1.53 1.50 1.30 1.28 1.38 9,274 1.20 10,000 1.00 9,000 8,243 18,729 Maturity Profile 17,793 20,000 Percentage 8,000 7,309 16,643 18,000 0.50 7,000 6,091 16,000 6,000 5,296 5,296 14,000 11,337 - 10,344 10,136 25 5,000 12,000 2007 2008 2009 2010 2011 2012 4,000 10,000 20 20 8,000 20 3,000 6,000 14 14 15 2,000 4,000 15 13 1,000 10 11 11 11 2,000 9 8 10 9 10 10 8 - - 2007 2008 2009 2010 2011 2012 2007 2008 2009 2010 2011 2012 5 4 1 - Upto 1 months Over 1 month Over 3 months Over 6 months Over 1 year to Over 2 years to Over 3 years to Over 5 years to Over 10 years to 3 months to 6 months to 1 year 2 years 3 years 5 years 10 years Liabilities Assets 44 Faysal Bank Annual Report 2012 Faysal Bank Annual Report 2012 45 STOCK PRICE FINANCIAL RESULTS Profit before Tax Profit after Tax FBL Share Price Movement 2012 vs 2011 Rupees in Million Rupees in Million 18.00 3,000 2,500 16.00 2,698 2,272 2,500 14.00 2,000 1,840 12.00 2,000 1,796 1,423 1,478 1,280 1,500 1,200 1,190 1,115 10.00 1,500 1,301 Share Price 8.00 827 1,000 1,000 6.00 500 500 4.00 - -