MIRA INFORM REPORT

 

 

Report Date :

08.06.2013

 

IDENTIFICATION DETAILS

 

Name :

NATIONAL BANK LTD.

 

 

Registered Office :

18, Dilkusha Commercial Area, Dhaka, 1000

 

 

Country :

Bangladesh

 

 

Financials (as on) :

31.12.2011

 

 

Year of Establishments:

1983

 

 

Legal Form :

Public Parent

 

 

Line of Business :

Subject provides range of products and services, which includes deposit products, credit products and cards.

 

 

No. of Employees :

3,758

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

Overall operation is considered normal. Capable to meet normal commitments.

Satisfactory

 

Status :

Good

 

 

Payment Behaviour :

No Complaints

 

 

Litigation :

Clear

 

 

NOTES:

Any query related to this report can be made on e-mail: infodept@mirainform.com while quoting report number, name and date.

 

ECGC Country Risk Classification List – June 30th, 2012

 

Country Name

Previous Rating

(31.03.2011)

Current Rating

(30.06.2012)

Bangladesh

B1

B1

 

Risk Category

ECGC Classification

Insignificant

 

A1

Low

 

A2

Moderate

 

B1

High

 

B2

Very High

 

C1

Restricted

 

C2

Off-credit

 

D

 

 

Bangladesh - ECONOMIC OVERVIEW

 

The economy has grown 5-6% per year since 1996 despite political instability, poor infrastructure, corruption, insufficient power supplies, and slow implementation of economic reforms. Bangladesh remains a poor, overpopulated, and inefficiently-governed nation. Although more than half of GDP is generated through the service sector, 45% of Bangladeshis are employed in the agriculture sector with rice as the single-most-important product. Bangladesh's growth was resilient during the 2008-09 global financial crisis and recession. Garment exports, totaling $12.3 billion in FY09 and remittances from overseas Bangladeshis, totaling $11 billion in FY10, accounted for almost 12% of GDP.

 

Source : CIA

 


Company name & address 

 

NATIONAL BANK LTD

18, Dilkusha Commercial Area

Dhaka, 1000

Bangladesh

Tel:      880-2-9563081

Fax:     880-2-9669404

www.nblbd.com

 

 

Synthesis

 

Employees:                  3,758

Company Type:             Public Parent

Corporate Family:          3 Companies

Traded:                         Dhaka Stock Exchange: NBL

Incorporation Date:        1983

Auditor:                        Howladar Yunus & Co

Financials in:                 USD (Millions)

Fiscal Year End:            31-Dec-2011

Reporting Currency:       Bangladesh Taka

Annual Sales:                176.5  1

Net Income:                  82.5

Total Assets:                 2,059.8  2

Market Value:                413.7 (01-Nov-2012)

 

 

Business Description   

 

National Bank Limited (NBL) is a private commercial bank. It provides range of products and services, which includes deposit products, credit products and cards. The deposit products consist of savings deposit, current deposit, term deposit, foreign currency deposit and NBL monthly savings scheme. The credit products include overdraft, lease financing, house building, small medium enterprise, consumer credit scheme and trade finance. The card consists of credit card and NBL power card. The term deposit consists of short term deposit and fixed deposit. NBL offers overdraft facility for corporate customers and consumer credit facility for retail customers. NBL credit card has range of merchants, which include hotels, restaurants, airlines and travel agents, shopping malls and departmental stores, hospitals and diagnostic centers, jewelers, electronics, and computer shops. As of December 31, 2009, NBL had 130 branches and 15 small and medium enterprises/agri branches across Bangladesh. For the six months ended 30 June 2012, National Bank Ltd interest income increased 44% to BDT9.29B. Net interest income after loan loss provision increased 9% to BDT2.53B. Net income decreased 57% to BDT1.39B. Net interest income after loan loss provision reflects increase in interest earning assets and decrease in interest bearing liabilities. Net income was offset by Interest paid on deposits & borrowings increase of 71% to BDT6.76B (expense).

 

 


Industry

             

Industry           Commercial Banks

ANZSIC 2006:   6221 - Banking

NACE 2002:      6512 - Other monetary intermediation

NAICS 2002:     52211 - Commercial Banking

UK SIC 2003:    65121 - Banks

UK SIC 2007:    64191 - Banks

US SIC 1987:    6029 - Commercial Banks, Not Elsewhere Classified

 

 

Key Executives   

 

Name

Title

Neaz Ahmed

Managing Director

Abdus Sobhan Khan

Executive VP & Head-Treasury

Zainul Haque Sikder

Board Member

Mahbub Ahmed

Board Member

Md. Azizul Ashraf

Board Member

 

 

Significant Developments

 

Topic

#*

Most Recent Headline

Date

New Business / Unit / Subsidiary

2

National Bank Ltd Opens Lauhajong Branch-The Financial Express (Bangladesh)

29-Dec-2011

* number of significant developments within the last 12 months

 

 

 

News

 

Title

Date

Update: Chinese manufacturing PMI picks up in October
Xinhua News Agency (CEIS) (China) (625 Words)

1-Nov-2012

2nd LD-Writethru-China Focus: Chinese manufacturing picks up in October
Xinhua News Agency (604 Words)

1-Nov-2012

Bangladeshi terrorism suspect arrested in US innocent, says father
Dpa English (225 Words)

18-Oct-2012

3rd LD-Writethru-China Focus: China's inflation eases to 1.9 pct in Sept.
Xinhua News Agency (665 Words)

15-Oct-2012

Wells Fargo Names Christopher Lewis Head of Global Trade Services
Business Wire (619 Words)

4-Oct-2012


Financial Summary    

 

 

As of 30-Jun-2012

Key Ratios

Company

Industry

Debt to Equity (MRQ)

0.68

 

Net Profit Margin (TTM) %

33.64

 

Return on Assets (TTM) %

2.51

 

Return on Equity (TTM) %

20.38

 

 

 

Stock Snapshot

 

Traded: Dhaka Stock Exchange: NBL

 

As of 1-Nov-2012

   Financials in: BDT

Recent Price

23.70

 

EPS

3.65

52 Week High

44.85

 

Price/Sales

2.57

52 Week Low

21.50

 

Price/Earnings

9.58

Avg. Volume (mil)

3.67

 

Price/Book

1.56

Market Value (mil)

33,644.60

 

 

 

 

Price % Change

Rel S&P 500%

4 Week

-10.90%

 

13 Week

6.76%

 

52 Week

-40.02%

 

Year to Date

-41.46%

 

 

1 - Profit & Loss Item Exchange Rate: USD 1 = BDT 74.04171
2 - Balance Sheet Item Exchange Rate: USD 1 = BDT 81.83

 

 

Corporate Overview

 

Location
18, Dilkusha Commercial Area

Dhaka, 1000

Bangladesh

Tel:  880-2-9563081

Fax: 880-2-9669404

www.nblbd.com

 

Quote Symbol - Exchange

NBL - Dhaka Stock Exchange

Sales BDT(mil):                         13,069.5

Assets BDT(mil):                       168,555.5

Employees:                              3,758

Fiscal Year End:                        31-Dec-2011

Industry:                                Commercial Banks

Incorporation Date:                    1983

Company Type:                         Public Parent

Quoted Status:                          Quoted

Board Member:                       Zainul Haque Sikder

 

Industry Codes

 

ANZSIC 2006 Codes:

6221    -     Banking

 

NACE 2002 Codes:

6512 -    Other monetary intermediation

 

NAICS 2002 Codes:

52211 -    Commercial Banking

 

US SIC 1987:

6029- Commercial Banks, Not Elsewhere Classified

 

UK SIC 2003:

65121 -    Banks

 

UK SIC 2007:

64191 -    Banks

 

Business Description

National Bank Limited (NBL) is a private commercial bank. It provides range of products and services, which includes deposit products, credit products and cards. The deposit products consist of savings deposit, current deposit, term deposit, foreign currency deposit and NBL monthly savings scheme. The credit products include overdraft, lease financing, house building, small medium enterprise, consumer credit scheme and trade finance. The card consists of credit card and NBL power card. The term deposit consists of short term deposit and fixed deposit. NBL offers overdraft facility for corporate customers and consumer credit facility for retail customers. NBL credit card has range of merchants, which include hotels, restaurants, airlines and travel agents, shopping malls and departmental stores, hospitals and diagnostic centers, jewelers, electronics, and computer shops. As of December 31, 2009, NBL had 130 branches and 15 small and medium enterprises/agri branches across Bangladesh. For the six months ended 30 June 2012, National Bank Ltd interest income increased 44% to BDT9.29B. Net interest income after loan loss provision increased 9% to BDT2.53B. Net income decreased 57% to BDT1.39B. Net interest income after loan loss provision reflects increase in interest earning assets and decrease in interest bearing liabilities. Net income was offset by Interest paid on deposits & borrowings increase of 71% to BDT6.76B (expense).

 

More Business Descriptions

·         Commercial banking

·         Commercial Banking Services

·         Commercial Banking

 

 

Brand/ Trade Name

 

NBL

Financial Data

Financials in:

BDT(mil)

 

Revenue:

13,069.5

Net Income:

6,112.0

Assets:

168,555.5

Long Term Debt:

0.0

 

Total Liabilities:

146,992.9

 

 

 

Date of Financial Data:

31-Dec-2011

 

1 Year Growth

-0.2%

-11.0%

25.1%

 

Subsidiaries

Company

Percentage Owned

Country

Balaka Exchange Pte Ltd

100%

SINGAPORE

 

 

 

 

Key Corporate Relationships

Auditor:

Howladar Yunus & Co.

 

Auditor:

Aziz Halim Khair Choudhury, Howladar Yunus & Co.

 

 

 

 

 

Executive report

 

Board of Directors

Name

Title

Function

Zainul Haque Sikder

 

Board Member

Chairman

Neaz Ahmed

 

Managing Director

Director/Board Member

Mahbub Ahmed

 

Board Member

Director/Board Member

Md. Azizul Ashraf

 

Board Member

Director/Board Member

A K M E Hoque

 

Director

Director/Board Member

Moazzam Hossain

 

Board Member

Director/Board Member

Mabroor Hossain

 

Board Member

Director/Board Member

Alhaj Khalilur M. Rahman

 

Deputy Managing Director

Director/Board Member

Abu Monir

 

Director

Director/Board Member

Salim Rahman

 

Board Member

Director/Board Member

Md Abdur Rahman Sarkar

 

Director

Director/Board Member

Rick Haque Sikder

 

Board Member

Director/Board Member

Monowara Sikder

 

Board Member

Director/Board Member

Ron Haque Sikder

 

Board Member

Director/Board Member

Parveen Haque Sikder

 

Board Member

Director/Board Member

Zakaria Taher

 

Board Member

Director/Board Member

 

Executives

 

 

Name

Title

Function

Shamsul Huda Khan

 

Deputy Managing Director-International Division

Division Head Executive

Neaz Ahmed

 

Managing Director

Managing Director

Md Badiul Alam

 

Managing Director

Managing Director

Nazib Uddin Bhuiyan

 

Deputy Managing Director

Managing Director

S. M. Jaffar

 

Deputy Managing Director

Managing Director

A. S. M. Bulbul

 

Deputy Managing Director

Managing Director

Alhaj Khalilur M. Rahman

 

Deputy Managing Director

Managing Director

Abdul Hamid Mia

 

Deputy Managing Director

Managing Director

Abdus Sobhan Khan

 

Executive VP & Head-Treasury

Treasurer

 

 

Significant Developments

 

National Bank Ltd Opens Lauhajong Branch-The Financial Express (Bangladesh)

Dec 29, 2011


The Financial Express (Bangladesh) reported that the Branch of National Bank Limited was inaugurated at Lauhajong in Munshigonj.

 

 

National Bank Ltd Opens Madhobdi Branch-The New Nation (Bangladesh)

Nov 23, 2011


The New Nation (Bangladesh) reported that the branch of National Bank Ltd (NBL) has been inaugurated at Madhobdi in Narshingdi.

 

 

News

 

 

 

 

Update: Chinese manufacturing PMI picks up in October
Xinhua News Agency (CEIS) (China) (625 Words)

01-Nov-2012

 

2nd LD-Writethru-China Focus: Chinese manufacturing picks up in October
Xinhua News Agency (604 Words)

01-Nov-2012

 

Bangladeshi terrorism suspect arrested in US innocent, says father
Dpa English (225 Words)

18-Oct-2012

 

3rd LD-Writethru-China Focus: China's inflation eases to 1.9 pct in Sept.
Xinhua News Agency (665 Words)

15-Oct-2012

 

Wells Fargo Names Christopher Lewis Head of Global Trade Services
Business Wire (619 Words)

04-Oct-2012

 

China's manufacturing contracts again but at a smaller rate
Xinhua News Agency (CEIS) (China) (610 Words)

04-Oct-2012

 

Lewis to head global trade services at Wells Fargo
EquityBites (284 Words)

03-Oct-2012

 

3rd LD Writethru-China Focus: China's manufacturing contracts again but at a smaller rate
Xinhua News Agency (581 Words)

01-Oct-2012

 

Media Release: Serco
Australian Press Releases (870 Words)

10-Sep-2012

 

3rd LD-Writethru-China Focus: China's exports remain weak amid global downturn
Xinhua News Agency (669 Words)

10-Sep-2012

 

Articles

 

Governor Dimitar Bogov says that the banks should increase the crediting after the National Bank limited the trade with treasury bills

Macedonian Electronic Media Digest (26 Words) (1 Page)

10-May-2012

 

 

Annual Income Statement

 

 

 

Financials in: USD (mil)

Except for share items (millions) and per share items (actual units)

 

 

 

31-Dec-2011

31-Dec-2010

31-Dec-2009

31-Dec-2008

31-Dec-2007

Period Length

12 Months

12 Months

12 Months

12 Months

12 Months

UpdateType/Date

Updated Normal
31-Dec-2011

Reclassified Normal
31-Dec-2011

Restated Normal
31-Dec-2010

Restated Normal
31-Dec-2009

Updated Normal
31-Dec-2008

Filed Currency

BDT

BDT

BDT

BDT

BDT

Exchange Rate (Period Average)

74.041708

69.60265

69.026932

68.582616

68.868552

Auditor

Howladar Yunus & Co.

Howladar Yunus & Co.

Aziz Halim Khair Choudhury

Aziz Halim Khair Choudhury

Aziz Halim Khair Choudhury

Auditor Opinion

Unqualified

Unqualified

Unqualified

Unqualified

Unqualified

 

 

 

 

 

 

    Interest & Fees on Loans

195.5

138.2

101.5

84.4

62.3

Interest Income, Bank

195.5

138.2

101.5

84.4

62.3

    Interest on Deposit

124.1

78.7

65.1

52.4

41.1

Total Interest Expense

124.1

78.7

65.1

52.4

41.1

Net Interest Income

71.4

59.5

36.5

32.0

21.1

 

 

 

 

 

 

Loan Loss Provision

4.5

1.9

2.9

4.3

2.6

Net Interest Income after Loan Loss Provision

66.9

57.6

33.6

27.7

18.5

 

 

 

 

 

 

    Commissions & Fees from Securities Activities

28.3

23.0

21.7

22.4

18.3

    Investment Securities Gains

45.0

87.9

25.8

13.7

16.1

    Other Unusual Income

0.0

0.0

-

-

-

    Other Revenue

12.3

17.4

11.0

9.6

7.7

Non-Interest Income, Bank

105.1

128.6

58.4

45.7

42.2

    Labor & Related Expenses

-28.2

-29.1

-22.3

-17.7

-15.7

    Depreciation Expense

-3.2

-2.5

-

-

-

    Other Expense

-13.0

-27.8

-23.1

-14.2

-15.4

Non-Interest Expense, Bank

-44.4

-59.5

-45.5

-32.0

-31.1

Income Before Tax

127.6

126.8

46.5

41.4

29.6

 

 

 

 

 

 

Total Income Tax

45.1

28.0

16.3

19.1

11.6

Income After Tax

82.5

98.7

30.2

22.2

18.0

 

 

 

 

 

 

    Minority Interest

0.0

0.0

-

-

-

Net Income Before Extraord Items

82.5

98.7

30.2

22.2

18.0

Net Income

82.5

98.7

30.2

22.2

18.0

 

 

 

 

 

 

    Miscellaneous Earnings Adjustment

0.0

0.0

0.0

0.0

-

Total Adjustments to Net Income

0.0

0.0

0.0

0.0

-

Income Available to Common Excl Extraord Items

82.6

98.7

30.2

22.2

18.0

 

 

 

 

 

 

Income Available to Common Incl Extraord Items

82.6

98.7

30.2

22.2

18.0

 

 

 

 

 

 

Basic/Primary Weighted Average Shares

1,419.6

1,419.6

1,419.6

1,419.6

1,419.6

Basic EPS Excl Extraord Items

0.06

0.07

0.02

0.02

0.01

Basic/Primary EPS Incl Extraord Items

0.06

0.07

0.02

0.02

0.01

Diluted Net Income

82.6

98.7

30.2

22.2

18.0

Diluted Weighted Average Shares

1,419.6

1,419.6

1,419.6

1,419.6

1,419.6

Diluted EPS Excl Extraord Items

0.06

0.07

0.02

0.02

0.01

Diluted EPS Incl Extraord Items

0.06

0.07

0.02

0.02

0.01

Dividends per Share - Common Stock Primary Issue

0.00

0.00

0.00

0.00

0.00

Gross Dividends - Common Stock

0.0

0.0

0.0

0.0

0.0

Depreciation, Supplemental

3.2

2.5

-

-

-

Total Special Items

-19.5

-0.3

-

-

-

Normalized Income Before Tax

108.1

126.5

46.5

41.4

29.6

 

 

 

 

 

 

Effect of Special Items on Income Taxes

-6.9

-0.1

-

-

-

Inc Tax Ex Impact of Sp Items

38.2

28.0

16.3

19.1

11.6

Normalized Income After Tax

69.9

98.5

30.2

22.2

18.0

 

 

 

 

 

 

Normalized Inc. Avail to Com.

69.9

98.5

30.2

22.2

18.0

 

 

 

 

 

 

Basic Normalized EPS

0.05

0.07

0.02

0.02

0.01

Diluted Normalized EPS

0.05

0.07

0.02

0.02

0.01

Rental Expenses

2.7

2.2

-

-

-

Bank Total Revenue

176.5

188.1

94.9

77.6

63.3

    Current Tax - Domestic

45.0

27.6

16.7

19.1

11.6

Current Tax - Total

45.0

27.6

16.7

19.1

11.6

    Deferred Tax - Domestic

0.1

0.4

-0.3

0.0

0.0

Deferred Tax - Total

0.1

0.4

-0.3

0.0

0.0

Income Tax - Total

45.1

28.0

16.3

19.1

11.6

Other Pension, Net - Domestic

0.4

1.0

-

-

-

Domestic Pension Plan Expense

0.4

1.0

-

-

-

Defined Contribution Expense - Domestic

0.8

0.8

-

-

-

Total Pension Expense

1.3

1.8

-

-

-

Total Plan Other Expense

0.4

1.0

-

-

-

 

Annual Balance Sheet

 

Financials in: USD (mil)

 

 Financial Glossary

 

 

 

31-Dec-2011

31-Dec-2010

31-Dec-2009

31-Dec-2008

31-Dec-2007

UpdateType/Date

Updated Normal
31-Dec-2011

Reclassified Normal
31-Dec-2011

Restated Normal
31-Dec-2010

Reclassified Normal
31-Dec-2009

Updated Normal
31-Dec-2008

Filed Currency

BDT

BDT

BDT

BDT

BDT

Exchange Rate

81.83

70.475

69.26

68.91

69.555

Auditor

Howladar Yunus & Co.

Howladar Yunus & Co.

Aziz Halim Khair Choudhury

Aziz Halim Khair Choudhury

Aziz Halim Khair Choudhury

Auditor Opinion

Unqualified

Unqualified

Unqualified

Unqualified

Unqualified

 

 

 

 

 

 

Cash & Due from Banks

187.1

171.6

133.3

96.2

113.4

    Fed Funds Sold/Securities Purch Under Resale Agrmnt

8.8

1.4

19.6

44.8

23.1

    Other Short Term Investments

65.3

84.9

51.0

51.5

48.0

    Total Investment Securities

366.5

354.1

177.4

132.7

111.4

Other Earning Assets, Total

440.6

440.4

248.0

229.0

182.5

Net Loans

1,353.0

1,220.6

889.4

683.8

476.4

        Buildings

9.1

7.6

-

-

-

        Land/Improvements

7.0

15.9

-

-

-

        Machinery/Equipment

21.1

20.3

-

-

-

        Other Property/Plant/Equipment

0.3

0.2

-

-

-

    Property/Plant/Equipment - Gross

37.4

44.0

-

-

-

    Accumulated Depreciation

-13.2

-12.2

-

-

-

Property/Plant/Equipment - Net

24.2

31.8

26.4

23.1

26.5

    Other Assets

54.9

47.6

30.7

16.2

13.9

Other Assets, Total

54.9

47.6

30.7

16.2

13.9

Total Assets

2,059.8

1,912.0

1,327.8

1,048.1

812.8

 

 

 

 

 

 

Accounts Payable

24.7

30.3

18.6

18.0

19.3

    Non-Interest Bearing Deposits

196.0

200.4

150.1

127.6

118.6

    Interest Bearing Deposits

1,337.2

1,223.3

940.7

728.0

551.7

    Other Deposits

-

-

-0.1

-0.1

0.0

Total Deposits

1,533.1

1,423.8

1,090.8

855.5

670.2

    Other Short Term Borrowings

30.6

35.5

0.0

-

-

Total Short Term Borrowings

101.9

93.7

20.1

18.2

9.9

Current Portion - Long Term Debt/Capital Leases

0.4

0.0

-

-

-

    Dividends Payable

0.1

0.1

-

-

-

    Income Taxes Payable

35.7

19.5

-

-

-

Other Current liabilities, Total

35.8

19.6

-

-

-

Total Long Term Debt

0.0

0.0

0.0

0.0

0.0

Total Debt

102.3

93.7

20.1

18.2

9.9

 

 

 

 

 

 

    Deferred Income Tax - LT Liability

0.3

0.3

-

-

-

Deferred Income Tax

0.3

0.3

-

-

-

Minority Interest

0.0

0.0

-

-

-

    Other Liabilities

100.1

73.1

69.6

67.5

47.7

Other Liabilities, Total

100.1

73.1

69.6

67.5

47.7

Total Liabilities

1,796.3

1,640.7

1,199.1

959.2

747.1

 

 

 

 

 

 

    Common Stock

105.1

62.6

41.5

27.4

17.6

Common Stock

105.1

62.6

41.5

27.4

17.6

Retained Earnings (Accumulated Deficit)

158.4

208.7

87.7

61.8

48.3

    Other Equity

-

-

-0.4

-0.2

-0.2

Other Equity, Total

-

-

-0.4

-0.2

-0.2

Total Equity

263.5

271.3

128.8

89.0

65.7

 

 

 

 

 

 

Total Liabilities & Shareholders’ Equity

2,059.8

1,912.0

1,327.8

1,048.1

812.8

 

 

 

 

 

 

    Shares Outstanding - Common Stock Primary Issue

1,419.6

1,419.6

1,419.6

1,419.6

1,419.6

Total Common Shares Outstanding

1,419.6

1,419.6

1,419.6

1,419.6

1,419.6

Employees

3,758

-

-

-

-

Number of Common Shareholders

72,374

-

-

-

-

Tier 1 Capital %

10.32%

9.10%

-

-

-

Total Capital %

12.65%

12.29%

-

-

-

Total Long Term Debt, Supplemental

71.4

58.2

-

-

-

Long Term Debt Maturing within 1 Year

71.4

58.2

-

-

-

Long Term Debt Matur. in Year 6 & Beyond

0.0

0.0

-

-

-

 

 

Financial health

 

Financials in: USD (mil)

 

Except for share items (millions) and per share items (actual units)

 

 

Key Indicators USD (mil)

 

Quarter
Ending
30-Jun-2012

Quarter
Ending
Yr Ago

Annual
Year End
31-Dec-2011

1 Year
Growth

3 Year
Growth

5 Year
Growth

Total Revenue1

35.1

-22.40%

176.5

-0.18%

34.90%

-

Income Available to Common Excl Extraord Items1

-2.8

-

82.6

-11.04%

58.89%

-

Basic EPS Excl Extraord Items1

0.00

-

0.06

-11.04%

58.88%

-

Capital Expenditures2

0.8

-

-

-

-

-

Cash from Operating Activities2

40.6

-

-

-

-

-

Free Cash Flow

40.3

-

-

-

-

-

Total Assets3

2,306.3

23.93%

2,059.8

25.09%

32.64%

-

Total Liabilities3

2,033.3

25.49%

1,796.3

27.12%

30.53%

-

Total Long Term Debt3

0.0

-

0.0

-

-

-

Employees3

-

-

3758

-

-

-

Total Common Shares Outstanding3

1,419.6

0.00%

1,419.6

0.00%

0.00%

-

1-ExchangeRate: BDT to USD Average for Period

81.846224

 

74.041708

 

 

 

2-ExchangeRate: BDT to USD Average for Period

82.752407

 

 

 

 

 

3-ExchangeRate: BDT to USD Period End Date

81.830002

 

81.830000

 

 

 

Banking Industry Specific USD (mil)

 

31-Dec-2011

31-Dec-2010

31-Dec-2009

31-Dec-2008

31-Dec-2007

 

Interest Income, Bank1

195.5

138.2

101.5

84.4

62.3

 

Total Interest Expense1

124.1

78.7

65.1

52.4

41.1

 

Loan Loss Provision1

4.5

1.9

2.9

4.3

2.6

 

Cash & Due from Banks3

187.1

171.6

133.3

96.2

113.4

 

Total Deposits3

1,533.1

1,423.8

1,090.8

855.5

670.2

 

1-ExchangeRate: BDT to USD Average for Period

74.041708

69.602650

69.026932

68.582616

68.868552

 

3-ExchangeRate: BDT to USD Period End Date

81.830000

70.475000

69.260000

68.910000

69.555000

 

Key Ratios

 

31-Dec-2011

31-Dec-2010

31-Dec-2009

31-Dec-2008

31-Dec-2007

Profitability

Pretax Margin

65.28%

91.75%

45.82%

49.02%

47.46%

Net Profit Margin

42.24%

71.46%

29.72%

26.34%

28.87%

Financial Strength

Long Term Debt/Equity

0.00

0.00

0.00

0.00

0.00

Total Debt/Equity

0.39

0.35

0.16

0.21

0.15

Management Effectiveness

Return on Assets

4.03%

6.06%

2.54%

2.37%

-

Return on Equity

30.05%

49.02%

27.67%

28.49%

-

Efficiency

Receivables Turnover

0.13

0.18

0.12

0.13

-

Asset Turnover

0.09

0.12

0.08

0.08

-

Market Valuation USD (mil)

P/E (TTM)

7.85

.

Enterprise Value2

375.1

Price/Sales (TTM)

2.64

.

Price/Book (MRQ)

1.51

Enterprise Value/EBITDA (TTM)

1.42

.

Market Cap1

413.7

1-ExchangeRate: BDT to USD on 1-Nov-2012

81.326996

 

 

 

2-ExchangeRate: BDT to USD on 30-Jun-2012

81.830002

 

 

 

 

 

 

 

 

 


 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.56.74

UK Pound

1

Rs.88.53

Euro

1

Rs.75.20

 

INFORMATION DETAILS

 

Report Prepared by :

PRL

 

RATING EXPLANATIONS

 

RATING

STATUS

 

 

PROPOSED CREDIT LINE

>86

Aaa

Possesses an extremely sound financial base with the strongest capability for timely payment of interest and principal sums

 

Unlimited

71-85

Aa

Possesses adequate working capital. No caution needed for credit transaction. It has above average (strong) capability for payment of interest and principal sums

 

Large

56-70

A

Financial & operational base are regarded healthy. General unfavourable factors will not cause fatal effect. Satisfactory capability for payment of interest and principal sums

 

Fairly Large

41-55

Ba

Overall operation is considered normal. Capable to meet normal commitments.

 

Satisfactory

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

 

Small

11-25

Ca

Adverse factors are apparent. Repayment of interest and principal sums in default or expected to be in default upon maturity

 

Limited with full security

<10

C

Absolute credit risk exists. Caution needed to be exercised

 

 

Credit not recommended

----

NB

New Business

----

 

This score serves as a reference to assess SC’s credit risk and to set the amount of credit to be extended. It is calculated from a composite of weighted scores obtained from each of the major sections of this report. The assessed factors and their relative weights (as indicated through %) are as follows:

 

Financial condition (40%)            Ownership background (20%)                  Payment record (10%)

Credit history (10%)                   Market trend (10%)                                Operational size (10%)

 

 

PRIVATE & CONFIDENTIAL : This information is provided to you at your request, you having employed MIPL for such purpose. You will use the information as aid only in determining the propriety of giving credit and generally as an aid to your business and for no other purpose. You will hold the information in strict confidence, and shall not reveal it or make it known to the subject persons, firms or corporations or to any other. MIPL does not warrant the correctness of the information as you hold it free of any liability whatsoever. You will be liable to and indemnify MIPL for any loss, damage or expense, occasioned by your breach or non observance of any one, or more of these conditions

This report is issued at your request without any risk and responsibility on the part of MIRA INFORM PRIVATE LIMITED (MIPL) or its officials.