|
|
|
| |
| Profit & Loss Account for the year ended December 31st, 2009 |
| |
| |
Group |
Group |
Bank |
Bank |
15 months
2009
|
15 months
2008
|
15 months
2009
|
15 months
2008
|
|
N'm |
N'm |
N'm |
N'm |
|
|
|
|
|
| Gross Earnings |
277,300 |
211,639 |
259,147 |
190,120 |
|
|
|
|
|
| Interest and similar income |
193,545 |
138,737 |
186,019 |
137,814 |
|
|
|
|
|
| Interest and similar expense |
83,957 |
53,294 |
82,836 |
49,964 |
|
|
|
|
|
| Net interest sncome |
109,588 |
85,443 |
103,183 |
87,850 |
|
|
|
|
|
| Fee and commission income |
50,045 |
49,511 |
46,021 |
41,680 |
|
|
|
|
|
| Foreign exchange trading income |
19,687 |
6,174 |
17,369 |
5,427 |
|
|
|
|
|
| Underwriting profit |
2,345 |
2,472 |
- |
- |
|
|
|
|
|
| Trusteeship income |
42 |
51 |
- |
- |
|
|
|
|
|
| Income from investments |
1,326 |
3,444 |
484 |
- |
|
|
|
|
|
| Other income |
5,205 |
7,147 |
4,254 |
5,199 |
|
|
|
|
|
| Operating income |
188,238 |
154,242 |
171,131 |
140,156 |
|
|
|
|
|
| Operating expenses |
113,288 |
87,562 |
103,410 |
81,321 |
|
|
|
|
|
| Diminution in asset values |
39,865 |
10,568 |
36,148 |
9,876 |
|
|
|
|
|
| Profit before tax and extraordinary items |
35,085 |
56,112 |
31,753 |
48,959 |
|
|
|
|
|
| Extra-ordinary item |
- |
8 |
- |
20 |
|
|
|
|
|
| Profit before taxation |
35,085 |
56,120 |
31,753 |
48,939 |
|
|
|
|
|
| Taxation |
14,482 |
4,127 |
13,388 |
2,415 |
|
|
|
|
|
| Profit after taxation |
20,603 |
51,993 |
18,365 |
46,524 |
| |
|
|
|
|
| Non controlling interest |
(106) |
(384) |
- |
- |
|
|
|
|
|
|
|
|
|
|
| Profit attributable to Group shareholders |
20,497 |
51,609 |
18,365 |
46,524 |
|
|
|
|
|
| APPROPRIATIONS |
|
|
|
|
|
|
|
|
|
| Statutory reserve |
2,755 |
6,979 |
2,755 |
6,979 |
| Contingency reserve |
169 |
103 |
- |
- |
| Retained earnings reserve |
17,573 |
44,527 |
15,610 |
39,545 |
| |
20,497 |
51,609 |
39,546,242 |
46,524 |
| |
|
|
|
|
| Earnings per share (basic/diluted) |
82k |
383k |
73k |
345k |
| Earnings per share (adjusted) |
82k |
205k |
73k |
185k |
| Dividend per share (proposed/paid) |
45k |
170k |
45k |
170k |
| |
| |
Group |
Group |
Bank |
Bank |
15 months
2009 |
12 months
2008 |
15 months
2009 |
12 months
2008 |
|
USD'000 |
USD'000 |
USD'000 |
USD'000 |
|
|
|
|
|
| Gross earnings |
1,916,989 |
1,780,364 |
1,756,932 |
1,599,340 |
| |
|
|
|
|
| Interest and similar income |
1,337,987 |
1,167,093 |
1,285,959 |
1,159,328 |
|
|
|
|
|
| Interest and similar expense |
(580,399) |
(448,323) |
(572,650) |
(420,311) |
| |
|
|
|
|
| Net interest income |
757,588 |
718,770 |
713,309 |
739,017 |
|
|
|
|
|
| Fee and commission income |
345,964 |
416,500 |
318,146 |
350,623 |
|
|
|
|
|
| Foreign exchange trading income |
136,097 |
51,937 |
120,073 |
45,653 |
|
|
|
|
|
| Underwriting profit |
16,211 |
20,795 |
- |
- |
|
|
|
|
|
| Trusteeship income |
290 |
429 |
- |
- |
|
|
|
|
|
| Income from investments |
9,167 |
28,972 |
3,346 |
- |
|
|
|
|
|
| Other income |
35,982 |
60,122 |
29,407 |
43,737 |
|
|
|
|
|
|
|
|
|
|
| Operating Income |
1,301,299 |
1,297,525 |
1,184,281 |
1,179,030 |
|
|
|
|
|
| Operating expenses |
(783,166) |
(736,595) |
(714,879) |
(684,094) |
|
|
|
|
|
| Diminution in asset values |
(275,589) |
(88,901) |
249,893 |
83,080 |
|
|
|
|
|
| Profit before tax and extra-ordinary items |
242,544 |
472,029 |
219,509 |
411,856 |
|
|
|
|
|
| Extra-ordinary items |
- |
67 |
- |
(168) |
| |
|
|
|
|
| Profit before tax |
242,544 |
472,096 |
219,509 |
(9,225) |
| |
|
|
|
|
| Taxation |
(100,115) |
(34,717) |
(92,552) |
(20,316) |
|
|
|
|
|
| Profit after tax |
142,429 |
437,379 |
126,957 |
391,372 |
| |
|
|
|
|
| Non controlling interest |
(733) |
(3,230) |
- |
- |
| |
|
|
|
|
| Profit attributable to Group shareholders |
141,696 |
434,149 |
126,957 |
391,372 |
| |
|
|
|
|
| APPROPRIATIONS |
|
|
|
|
| |
|
|
|
|
| Statutory reserve |
19,045 |
58,170 |
19,045 |
58,709 |
| |
|
|
|
|
| Contingency reserve |
1,168 |
866 |
- |
- |
| |
|
|
|
|
| Retained earnings reserve |
121,483 |
374,573 |
107,912 |
332,663 |
| |
|
|
|
|
| |
141,696 |
434,149 |
126,957 |
391,372 |
| |
|
|
|
|
| Earnings per share (basic/diluted) |
82k |
383k |
73k |
345k |
| Earnings per share (adjusted) |
82k |
205k |
73k |
185k |
| Earnings per share (proposed/paid) |
45k |
170k |
45k |
170k |
| |
|
| |
|
| |
| |
|
| |
|
|
|