Commercial Bank of Ceylon PLC

Annual Report 2018

Annex 8: Decade at a Glance

LKASs and SLFRSs SLAS
As at December 31, Rs. Mn. CAGR % 2018 2017 2016 2015 2014 2013 2012 2011 2010 2009
Assets
Cash and cash equivalents 39,534 33,225 30,194 20,044 20,592 14,262 19,733 12,911 6,137 5,557
Balances with central banks 54,385 44,801 43,873 28,221 19,634 18,432 18,168 17,343 12,189 11,795
Placements with banks 19,899 17,633 11,718 17,194 14,508 4,132 16,163 11,674 4,420 18,500
Government treasury bills, bonds and other securities 114,541 96,671
Securities purchased under resale agreements 9,514 8,002 41,198 8,946 3,697 1,542 68 5,203
Derivative financial assets 7,910 2,335 1,053 4,118 460 838 1,351 40
Dealing securities 283 81
Other financial instruments – Held for trading 4,411 4,988 7,656 6,327 6,379 6,041 6,418
Financial assets recognised through profit or loss – measured at fair value 5,520
Loans and receivables to banks 17.02 641 624 601 551 546 629 580
Financial assets at amortised cost – Loans and advances to banks 763
Loans and receivables to other customers 737,447 616,018 508,115 405,431 353,062 337,247 286,314
Financial assets at amortised cost – Loans and advances to other customers 861,100
Bills of exchange 5,291 2,847
Lease receivable 11,019 7,794
Loans and advances 200,729 161,329
Investments held to maturity 2,366 1,025
Financial investments – Held to maturity 63,563 60,981
Financial investments – Loans and Receivables 48,712 51,824 57,724 50,436 48,943 31,971 26,630
Financial assets at amortised cost – Debt and other financial instruments 83,855
Financial investments – Available for sale 154,714 160,023 204,244 214,208 131,757 57,963 61,415
Financial assets measured at fair value through other comprehensive income 176,507
1,258,987 1,107,482 981,296 855,919 773,345 587,297 492,963 424,867 357,043 310,802
Investments in subsidiaries 4,264 3,066 2,435 1,237 1,211 289 303 315 354 279
Investments in associates 44 44 44 44 44 44 44 44 44 44
Property, plant & equipment 15,301 14,635 10,308 9,969 9,953 8,387 8,221 7,907 5,930 3,914
Intangible assets 906 777 641 466 439 468 497 467 419 388
Leasehold property 72 73 74 74 75 76 77 78 79 80
Deferred tax assets 964 449 360
Other assets 23,911 17,297 16,439 12,096 10,543 9,426 9,189 7,291 6,191 6,808
Total assets 16.73 1,303,485 1,143,374 1,012,201 879,805 795,610 605,987 511,743 441,329 370,060 322,315
Liabilities
Due to banks 50,101 57,121 67,609 30,319 25,261 14,194 4,894 11,574
Derivative financial liabilities 8,022 3,678 1,515 1,891 1,193 1,412 84 435
Securities sold under repurchase agreements 49,104 49,677 69,867 112,385 124,564 45,519 31,760 41,235 45,774 29,905
Due to other customers/deposits from customers 17.19 850,128 739,563 624,102 529,361 451,153 390,612 323,755 259,779 234,745
Financial liabilities at amortised cost – due to depositors 983,037
Other borrowings 23,786 9,270 9,986 11,637 8,654 15,823 8,368 14,371 11,639
Financial liabilities at amortised cost – other borrowings 25,362
Current tax liabilities 6,566 4,144 3,441 3,002 1,998 1,759 2,802 1,305 2,448 1,203
Deferred tax liabilities 646 3,275 231 2,574 1,563 1,698 1,594 892 633
Other provisions 2 2 2 2 2 1
Other liabilities 24,208 19,225 17,710 15,547 17,444 9,827 10,363 8,162 11,367 12,255
Due to subsidiaries 41 75 20 26 19 16 22 30
Subordinated liabilities 37,992 25,166 24,850 11,973 11,045 10,944 1,106 1,106 2,127 3,436
Total Liabilities 1,185,079 1,036,275 933,847 809,464 725,098 545,043 459,166 397,565 336,758 293,816
Shareholders' funds
Stated capital 39,148 37,144 24,978 23,255 21,458 19,587 18,009 16,474 10,811 10,608
Statutory reserves 7,354 6,477 5,648 4,922 4,327 4,035 3,433 2,890 2,472 2,164
Retained earnings 5,063 4,987 4,464 4,389 4,258 4,233 4,178 2,547 1,516 1,004
Other reserves 66,841 58,491 43,264 37,775 40,469 33,089 26,957 21,853 18,503 14,723
Total liabilities & shareholders' funds 16.73 1,303,485 1,143,374 1,012,201 879,805 795,610 605,987 511,743 441,329 370,060 322,315
Commitments and contingencies 658,722 564,795 498,305 521,232 352,453 295,452 279,593 234,551 196,617 146,072

CAGR – Compounded Annual Growth Rate



LKASs and SLFRSs SLAS
For the year ended December 31, Rs. Mn. CAGR % 2018 2017 2016 2015 2014 2013 2012 2011 2010 2009
Operating results
Gross income 17.05 138,049 114,357 93,143 77,868 72,753 73,736 63,395 45,860 41,522 43,741
Interest income 117,466 103,034 80,738 66,030 61,832 62,764 52,685 38,356 34,740 35,925
Interest expenses (72,524) (64,011) (47,915) (35,685) (34,610) (36,879) (29,830) (19,650) (18,328) (23,515)
Foreign exchange profit 7,900 588 2,326 2,877 1,481 1,996 4,687 2,322 1,741 2,962
Commission & other income 12,683 10,735 10,079 8,961 9,440 8,976 6,023 5,182 5,041 4,854
Operating expenses & impairment (39,934) (28,400) (25,177) (25,040) (22,407) (22,347) (19,270) (15,313) (13,876) (13,035)
Profit before tax 12.97 25,591 23,183 20,051 17,143 15,736 14,510 14,295 10,897 9,318 7,191
Income tax expenses (8,047) (6,602) (5,539) (5,240) (4,556) (4,065) (4,197) (3,014) (3,794) (2,887)
Profit for the year 12.11 17,544 16,581 14,512 11,903 11,180 10,445 10,098 7,883 5,524 4,304
Ratios
Return on average-shareholders’ funds (%) 15.56 17.88 19.52 16.90 17.01 18.40 20.96 20.28 17.87 15.83
Income growth (%) 20.72 24.10 19.62 7.03 0.96 16.31 38.24 10.45 (5.07) (0.85)
Return on average assets (%) 1.43 1.54 1.53 1.42 1.60 1.87 2.12 1.94 1.60 1.43
Dividend per share 6.50 6.50 6.50 6.50 6.50 6.50 6.50 6.00 7.00 7.00
Ordinary share dividend cover (times) 2.67 2.62 2.25 2.09 1.99 1.89 1.86 1.61 2.09 2.46
Gross Dividends (Rs. Mn.) to ordinary shareholders 6,570.96 6,477.12 5,769.02 5,700.24 5,700.24 5,522.47 5,421.42 4,904.70 2,642.25 1,751.47
Advances to deposits and refinance (%) 86.96 86.07 82.69 80.84 75.89 77.48 82.01 83.30 80.97 70.88
Property, Plant and Equipment to shareholders’ funds (%) 13.75 14.46 14.07 14.94 14.85 14.65 16.73 19.31 19.30 15.38
Total assets to shareholders’ funds (times) 11.01 10.68 12.92 12.51 11.28 9.94 9.73 9.92 11.11 11.31
Capital funds to liabilities including contingent liabilities (%) 6.42 6.69 5.47 5.29 6.54 7.25 7.12 6.92 6.26 6.48

Cost/income Ratio (%)

46.35 51.08 51.06 48.92 49.26 45.59 47.02 50.70 54.69 56.86
Liquid assets Ratio – Domestic Banking Unit (DBU) (%) 24.47 27.28 27.19 26.24 33.15 33.66 25.40 25.70 29.93 39.27
Liquid assets Ratio – Offshore Banking Centre (OBC) (%) 30.20 30.95 30.19 49.13 31.43 29.38 34.16 27.77 30.57 27.93
(As specified in the Banking Act No. 30 of 1988)
Group capital adequacy (%) Tier I N/A N/A 11.59 11.55 13.07 13.30 12.63 12.11 10.86 11.92
Tier I & II N/A N/A 16.01 14.28 16.22 16.93 13.84 13.01 12.26 13.93
Group capital adequacy (%) (under Basel III)
common equity Tier I capital ratio 11.43 12.12
Tier I capital ratio 11.43 12.12
Total capital ratio 15.62 15.70
Share information
Market value of a voting ordinary share (Rs.) 115.00 135.80 145.00 140.20 171.00 120.40 103.00 100.00 259.90 189.50

Earnings per share (Rs.)

17 17 16 13 13 12 12 9 7 6
Price earnings ratio (times) 7 8 9 10 13 10 9 11 18 11
Net assets value per share (Rs.) 117 108 88 80 81 72 63 54 44 38
Earnings yield (%) 15 13 11 10 8 10 12 9 6 9
Dividend payout ratio (%) – Cash 26 26 28 33 35 37 37 42 34 41
Total dividend payout ratio % 37 38 40 48 50 53 54 62 48
Other information
Number of employees 5,027 4,982 4,987 4,951 4,852 4,730 4,602 4,524 4,321 4,071
Number of delivery points – Sri Lanka 3.11 266 261 255 246 239 235 227 213 187 172
Number of delivery points – Bangladesh 19 19 19 18 18 18 17 17 17 15
Number of automated teller machines 8.16 850 775 677 640 625 604 572 514 414 368

CAGR – Compounded Annual Growth Rate

 

TOP
Close