Upload
gonzaloromani
View
241
Download
0
Embed Size (px)
Citation preview
2. Souce:PERUDecember 31, 2000The Peruvian Bank Insurance SuperintendencyUS $000 COMMERCIAL BANKING SYSTEMPROFIT & LOSS STAT. CONTNT INTBNKCRDTO WIESE SUDAM CITIBANK STDCHT BOSTONBNP BSCHCOMER BIF FINANLATINONBKNVOMDOTOTALFINANCIAL INCOME 344,524182,055 642,908463,54176,966 88,80421,556 27,441 1,923 195,40245,91741,538 40,73744,909 69,160 83,372 2,370,753Ints.& Fees/ Loans 205,243125,950 360,972289,03960,567 64,52711,055 14,517 949 128,27338,15832,932 33,52630,282 55,209 68,832 1,520,032Ints.& Fees/ Loans to Banks-Demand41,343 10,52771,301 41,939 4,1337,762 1,9943,134 60413,704 2,353 2,4661,918 2,5693,4434,238 213,426Ints.& Fees/ Due from Banks2,5041,203 7,7641,176 1,1821,718 777330 139 977 316 289365 16120426219,368Fees from Contingent Liabilities52,992 18,361 123,981 53,258 5,321 10,686 2,2075,459 18623,277 3,049 3,5533,602 9,5065,2816,449 327,166Trustees & Adm. Fees -158 49549919- -- 0 - - --352215 1,422Exchange Gain 17,8978,40419,724 17,340 3,442983 4,3372,335 10516,068 1,692 2,1971,539 1,4423,1302,812 103,447Gain/ (Loss) on Equities Portfolio23,458 16,12251,503 60,189 2,1573,041 1,186949 (64) 12,104 339(7)(316)8751,794480 173,810Other Financial Income 1,0871,332 7,168100 145 86 -717 4 99912 10910439 97 8512,083FINANCIAL EXPENSES (132,644) (105,522) (221,251) (265,014)(41,671) (31,303)(12,556) (16,744)(745) (89,165) (21,776) (23,041) (23,581)(24,386) (43,584)(50,754) (1,103,737)Interest on Deposits (118,872)(54,879) (182,174) (167,969)(18,151) (21,870)(11,235) (11,381)(226) (48,437) (17,931)(7,359) (12,618)(12,919) (18,680)(24,138) (728,839)Ints.& Fees on Borrowed Funds(7,261)(40,213)(22,812)(84,405)(21,561)(9,104) (351)(4,530)(433) (36,420)(3,398) (14,688) (10,472) (9,743) (23,219)(25,607) (314,216)Exchange Losses(163) (3,384)-(693)--(902) -(86)(240) (34)(929) (66)- (1,230) (100) (7,825)Deposits Indexed to Inflation(120) (1,106) (2,036) (463)-- - (754) -0--(72)-- -(4,552)Deposits Insurance + Others (6,228) (5,939)(14,229)(11,484) (1,959)(329)(68) (79)(1)(4,068)(412) (65)(354) (1,725)(456) (909)(48,305)GROSS FINANCIAL RESULT 211,880 76,534 421,657198,52735,295 57,500 9,000 10,697 1,178 106,23724,14118,497 17,15620,523 25,576 32,618 1,267,016- Loan Loss Provision(114,276) (8,078) (153,202)(45,806) (7,511)(8,972) (3,392) (903) (139) (23,207)(8,413)(7,693)(3,252)(12,384)(5,209) (4,990) (407,425)- Provision for Loan Losses(114,276) (8,078) (153,202)(45,806) (7,511)(8,972) (3,392) (903) (139) (23,207)(8,413)(7,693)(3,252)(12,384)(5,209) (4,990) (407,425)NET FINANCIAL RESULT97,604 68,456 268,455152,72027,784 48,529 5,6089,794 1,03983,03015,72910,804 13,904 8,139 20,368 27,628859,591Other Income83,268 19,82846,838 79,553 3,3118,706 8,946808 336,510 2,573 4,4622,37323,0519,072 20,475349,776Other Expenses (170,084)(86,938) (288,618) (224,223)(27,360) (46,450)(12,541) (11,216) (2,824) (113,607) (17,516) (14,774) (15,518)(32,034) (31,200)(45,194) (1,140,095)Personnel & Board (56,667)(26,102) (117,559)(68,959)(10,739) (19,086) (5,982)(7,273) (1,735)(33,119)(6,172)(5,132)(6,175)(11,375) (10,328)(12,792) (399,193)General & Administrative Expenses (63,172)(35,464) (129,836)(94,282)(11,507) (20,449) (4,039)(3,223) (828)(46,724)(8,957)(6,945)(7,562)(13,472) (13,391)(16,965) (476,816)Depreciation & Amortization (17,707)(12,368)(29,869)(35,488) (2,966)(2,987) (1,065)(613) (220)(10,207)(1,127)(1,389)(1,351) (4,701)(4,071) (7,065) (133,195)Miscellaneous (32,538)(13,004)(11,355)(25,494) (2,147)(3,928) (1,455)(107)(41)(23,557)(1,261)(1,308)(430) (2,486)(3,409) (8,372) (130,892)E.B.I.Tx. 10,7881,34726,675 8,0503,736 10,785 2,013 (614)(1,782)5,933785 493759(843) (1,760)2,90869,272Income Taxes --(964)- (716)(3,638) (2)(284)(6) (267) - -- - - -(5,877)Result on Inflationary Exposure REI (4,293)(391) (5,772)2,588 (360) 2,068(470)24 (241) (3,675)(658) (263)(537) (145)176(417)(12,366)Extraordinary Income/ (Charge) -- - --- --- -- -- - - - -NET PROFIT/(LOSS) 6,494956 19,939 10,638 2,6609,215 1,541 (874)(2,028)1,990 127230222(988) (1,584)2,491 51,029NET PROFIT/(LOSS) -REI6,494956 19,939 8,0502,6607,146 1,541 (898)(2,028)1,990 127230222(988) (1,760)2,491 51,029Jorge Romani Page 2Phone (511) 919-8252 [email protected] 1/29/2011SFN-1200 $SFN1200 3. Souce: PERUDecember 31, 2000The Peruvian Bank Insurance Superintendency US $000COMMERCIAL BANKING SYSTEMFINANCIAL RATIOS CONTNT INTBNK CRDTOWIESESUDAMCITIBANK STDCHT BOSTON BNP BSCH COMERBIF FINANLATINONBKNVOMDOTOTAL PERCENTUAL STRUCTUREESTRUCTURA PORCENTUALQuick Assets/ Total Assets36.0%12.8%31.0%7.7% 18.4% 28.0% 27.6% 16.2% 45.9% 17.5% 15.4%12.5% 8.5% 18.3% 8.4% 12.5% 21.1%Marketable Securities/ Total Assets6.0% 0.6% 3.3%(8.8%)3.1%2.4%9.5%2.1%3.6%1.8%2.2% 0.0% 0.8% 10.8% 2.6%1.8%0.7%Net Loans/ Total Assets 49.1%55.9%50.6%45.6%69.5% 54.2% 47.1% 55.4% 44.7% 54.7% 67.0%72.8%63.7% 46.7%60.9% 62.2% 52.1%Gross Loans/ Total Assets 54.2%62.1%56.6%51.6%72.8% 56.8% 51.3% 56.0% 45.2% 62.0% 73.4%80.0%72.5% 56.1%65.3% 66.1% 57.8%Overdrafts/ Gross Loans2.1% 3.8% 5.4%8.2%7.5% 14.3%1.1%0.3%6.2%2.4% 11.7% 7.4% 2.9% 11.0% 3.8%5.8%5.6%Bills, Disc.& Loans/ Gross Loans65.6%65.6%66.5%69.3%55.0% 69.6% 70.8% 65.9% 60.5% 20.6% 52.7%47.7%39.1% 20.2%45.8% 38.3% 58.6%Net Fixed Assets/ Total Assets 2.6% 3.5% 3.3%4.3%2.6%1.1%5.1%0.6%7.3%4.3%3.9% 5.0% 3.7%4.3% 4.2%6.0%3.6%Deposits/ (Liabilities + Capital Funds) 80.1%55.5%75.3%55.9%46.8% 47.3% 59.7% 36.2%8.4% 48.7% 66.3%30.7%37.2% 48.8%40.4% 34.1% 60.9%Savings/ Deposits 19.6%28.3%36.0%26.8%21.2% 21.6% 12.1%0.0%0.0% 22.9% 16.2% 6.8%25.4% 32.0%18.8% 11.5% 26.6%Time Deposits/ Deposits 66.5%47.4%44.1%52.1%64.7% 39.1% 69.9% 84.6% 38.6% 53.8% 66.9%71.9%61.4% 48.7%59.8% 72.1% 53.6%Placements/ Deposits 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% 0.0%0.0%0.0%Borrowed Funds/Liab.+ Capital Funds2.9%25.2% 4.8%25.1%39.8% 22.9%7.2% 27.5% 50.0% 26.8% 12.8%50.9%29.3% 15.2%35.3% 40.3% 18.0%Bonds & Mrtge.Bills/Liab.+ Cap.Funds 0.0% 0.0% 0.2%0.0%0.1%0.0%0.0%0.0%0.0%0.0%0.0% 0.0% 0.0%0.0% 0.0%7.1%0.3%Cap.Funds/ Liab.+ Capital Funds8.3% 8.6% 9.9%9.6%7.2% 13.1% 16.6%7.9% 35.2%8.2% 10.3% 8.2%10.7% 13.1%11.6%9.7%9.6% OPERATIONAL RATIOSCOEFICIENTES OPERATIVOS Y DE RENTABILIDADReturn on Equity (ROE) 2.5% 0.8%4.0%1.8% 5.7%6.4%5.1% (3.5%) (20.5%) 1.5% 0.5%0.8%0.7%(1.5%) (2.6%)3.4%2.6%Return on Assets (ROA) 0.2% 0.1%0.4%0.2% 0.4%0.8%0.9% (0.3%)(7.2%) 0.1% 0.1%0.1%0.1%(0.2%) (0.3%)0.3%0.3%Net Profit (Loss)/ Total Deposits0.3% 0.1%0.5%0.3% 0.9%1.8%1.4% (0.8%) (85.8%) 0.3% 0.1%0.2%0.2%(0.4%) (0.8%)1.0%0.4%Net Profits/ Earning Assets 13.4%19.4% 15.9% 13.4%14.1% 13.0% 15.7% 11.9% 7.7%17.1%23.9% 15.8% 21.8%20.2%19.1%16.1% 15.3%Return on Risk Assets-RORA 0.3% 0.1%0.6%0.2% 0.5%1.2%1.2% (0.3%) (13.3%) 0.2% 0.1%0.1%0.1%(0.2%) (0.3%)0.4%0.3%Risk Assets (US$MM)$1,984 $1,178 $ 3,456 $ 4,174 $ 526 $ 610 $ 131 $272 $ 15 $1,295 $ 213 $ 291 $ 260 $ 402 $531 $ 653 $ 15,991Operating Cost/ Net Financial Result 140.9% 108.0%103.3%130.1%90.7% 87.6%197.7%113.4% 267.8% 108.5% 103.4%124.6%108.5% 363.0% 136.4% 133.3%117.4%Operating Cost/ Total Assets 4.4% 5.5%5.5%4.4% 3.9%5.0%6.1% 3.4%9.9% 5.7% 6.5%4.1%5.3%6.0% 4.8%4.9%5.0%Personnel/ Total Deposits2.3% 3.5%3.1%2.7% 3.6%4.8%5.5% 6.2% 73.4% 4.3% 3.7%5.0%5.8%4.7% 4.4%5.0%3.2%Personnel/ Total Asssets 1.8% 1.9%2.3%1.5% 1.7%2.3%3.3% 2.2%6.2% 2.1% 2.4%1.5%2.2%2.3% 1.8%1.7%2.0%Operating Cost/ Earning Assets 5.3% 7.9%6.8%5.7% 4.6%6.2%8.1% 4.8% 11.2% 7.9% 8.5%5.1%8.1%13.3%7.7%7.1%6.5%Market Share-Deposits 20.1% 6.1% 30.6% 20.5% 2.4%3.2%0.9% 1.0%0.0% 6.2% 1.4%0.8%0.9%1.9% 1.9%2.1%100.0%Market Share-Loans14.4% 7.2% 24.0% 19.5% 4.2%4.3%0.8% 1.7%0.1% 8.1% 1.6%2.3%1.7%2.2% 3.3%4.4%100.0%ASSETS QUALITYCALIDAD DE ACTIVOS Doubtful & PD Loans/ Gross Loans8.7% 11.7% 11.2% 9.9% 5.2%4.7% 8.7%0.7% 0.0% 13.4% 10.1% 5.3%7.1%21.9% 9.0% 7.7%9.9% Doubt.+ Refinanc Loans/ Gross Loans14.1% 19.8% 16.4% 15.9%8.6%5.2% 9.5%0.7% 0.0% 24.8% 18.3% 15.8% 21.0% 55.2%17.9% 13.2% 16.8% Loan Loss Rsve/Doubt & Refincd.Loans 66.5% 50.6% 65.3% 72.9%53.5%85.3%86.2%160.0% #DIV/0!47.6% 48.0% 57.0% 58.4% 30.1%37.6% 44.3% 58.6% Loan Loss Reserve/ Gross Loans9.4% 10.0% 10.7% 11.6%4.6%4.5% 8.2%1.1% 1.1% 11.8% 8.8%9.0%12.2% 16.7% 6.7% 5.9%9.8% Loan Loss Reserve/ Net Loans 10.3% 11.2% 12.0% 13.1%4.8%4.7% 8.9%1.1% 1.1% 13.4% 9.6%9.9%14.0% 20.0% 7.2% 6.2%10.9% Earning Assets (-) Expensive Liabilities $ 7,013 $ (150,504) $38,025 $ (201,385) $ (12,288) $ 88,729 $ 16,143 $ 24,349 $ 8,430 $ (40,331) $ (7,114) $ (8,273) $ (2,089) $ (93,795) $ (77,250) $ (38,080) $ (448,418) Net Earning Assets/ Total Assets0.2% (11.1%)0.8% (4.5%) (1.9%) 10.5% 8.9%7.5%30.0% (2.6%)(2.8%)(2.5%)(0.7%)(19.0%)(13.3%) (5.1%)(2.2%) Gross Loans/ Total Deposits67.7% 111.8%75.2% 92.1% 155.6% 120.1%85.9%154.8% 537.0%127.3%110.9%261.0%195.2% 114.8% 161.6% 193.7% 94.9% Fixed Assets/ Capital Funds31.1% 41.0% 33.5% 44.7%36.0% 8.6%30.9%7.1%20.9% 52.2% 38.0% 60.6% 34.6% 33.0%36.6% 61.9% 37.2% (*) (*) Total Deposits includes: Demand Deposits, Savings, Time Deposits (plus Fgn Cy. CDs3rd. Parties Severance Indemnities) and Pledged Deposits Total Deposits includes: Demand Deposits, Savings, Time Deposits (plus Fgn Cy. CDs & & 3rd. Parties Severance Indemnities) and Pledged Deposits LIQUIDITYLIQUIDEZ Quick Assets/ Total Deposits44.9% 23.1%41.2% 13.8% 39.3%59.2% 46.3% 44.7% 545.1% 36.0% 23.2%40.8%22.8% 37.6%20.9% 36.8% 34.7% Borrowed Funds/ Gross Loans (**) 5.4% 40.5% 8.5% 48.6% 54.7%40.3% 14.0% 49.2% 110.6% 43.2% 17.4%63.5%40.4% 27.2%54.0% 60.9% 31.2% Demand Deposits/ Total Deposits 12.8% 10.7%17.8% 14.3% 12.0%34.5% 17.3%9.7%58.7% 14.8% 12.9%17.5% 6.1% 13.6%13.0%6.6% 15.2% Call Loans/ Total Deposits 3.6% 45.3% 6.1% 44.8% 84.8%48.4% 12.1% 76.1% 594.2% 55.0% 19.3% 165.8%78.9% 31.2%87.2% 97.3% 29.1% Call Loans/ Gross Loans5.4% 40.5% 8.1% 48.6% 54.5%40.3% 14.0% 49.2% 110.6% 43.2% 17.4%63.5%40.4% 27.2%54.0% 50.2% 30.7% Due From Banks/ Total Assets 1.5%0.0% 0.1%0.0%1.0% 0.5% 6.0% 3.1% 0.0% 0.1% 0.9% 0.7% 0.4%0.2% 0.0%0.0%0.4% Financial Cost/ Borrowed Funds 8.1% 11.8% 9.5%7.4%8.4% 4.7% 2.7% 5.1% 3.1% 8.7%10.5% 8.7%12.6% 13.0%11.4%8.5%8.6% (**)(**) Borrowed Funds includes: Call Loans owed, Deposits from Banks (placements), Loans and other financing received from domestic/ foreign banksBonds/bills issued to finance loans & WKBorrowed Funds includes: Call Loans owed, Deposits from Banks (placements), Loans and other financing received from domestic/ foreign banks & & Bonds/bills issued to finance loans & WK CAPITALIZATION CAPITALIZACIONCapital Funds/ Total Assets 8.3%8.6% 9.9% 9.6% 7.2% 13.1% 16.6%7.9% 35.2%8.2% 10.3% 8.2%10.7% 13.1%11.6%9.7%9.6%Capital Funds/ Risk Assets(***)13.0%9.9%14.3%10.5% 8.9% 18.2% 22.9%9.4% 65.0% 10.0% 12.2% 9.4%11.7% 16.1%12.7% 11.1% 12.2%Capital Funds/ Gross Loans 15.4% 13.9%17.4%18.7% 9.9% 23.1% 32.3% 14.1% 77.8% 13.2% 14.1%10.3%14.8% 23.4%17.8% 14.7% 16.6%Capital Funds/ Total Deposits10.4% 15.5%13.1%17.2%15.5% 27.7% 27.7% 21.8%417.8% 16.8% 15.6%26.8%28.8% 26.9%28.7% 28.4% 15.8%Risk Weighted Ratio 8.408.00 8.10 7.60 9.105.305.204.501.908.609.00 7.60 7.107.20 8.00 10.807.95 (***) Risk Assets = Total Assets less Quick Assets(***) Risk Assets = Total Assets less Quick AssetsJorge RomaniPage 3Phone (511) 919-8252 [email protected]/29/2011SFN-1200 $SFN1200