Documente Academic
Documente Profesional
Documente Cultură
Title page
a. Name of Organization: UNITED BANK LIMITED
b.Name of Internee:
Muhammad Wajid
Student ID:
MC070404198
Session:
2007-2009
c.Submission date:
26-07-2010
e.VU logo
2. Letter of Undertaking
4. Dedication
I would like to dedicate this Internship Report to my parents who have always encourage
me throughout in my academic career and make possible for me to stand where I am
today.
5. Acknowledgement
All praises to Almighty Allah alone, the Most Merciful and the most compassionate and
His Holy Prophet Muhammad (Peace Be Upon Him) the most perfect and exalted one
among and of ever born on the surface of earth, who is forever a torch of guidance and
knowledge for the humanity.
After that I would say thanks to my Finance Instructor for providing me comprehensive
knowledge about Business Administration Courses and also for providing me the
opportunity to complete my internship program in United Bank Limited (Kamalia) to
enhance my practical knowledge about banking sector of Pakistan.
I am also indebted to specially Mr.Muhammad Ramzan (Branch manager of United
Bank Limited, Kamalia Branch) for allowing to me to do my internship and also
providing me necessary assistant and guidance. I am also grateful to Mr. Atir Zulqarnain
(Operational Manager) and Mr.Zahid (Supervisor) because without their help, I would
not be able to achieve this practical knowledge.
I owe depth of gratitude to my affectionate Parents, and Mr. Atir Zulqarnain who
supported me morally.
By the Grace of Almighty Allah and with the co-operation of entire staff of the branch
specifically Mr. Atir Zulqarnain guided me well enough to prepare this entire report and
even during my internship. I tried my level best to prepare this report with high level of
accuracy but no one claim to perfect other than ALMIGHTY ALLAH.
6. Executive Summary
I presented my Finance Report into 3 major sections. In the Ist section I described the
introduction, history of UBL and also the details of products line, introduction of all
departments and the branch where I did my internship and the tasks done by me during
my training programme.
In the 2nd section I made the complete ration analysis, horizontal, vertical and also trend
analysis for three years from 2007 to 2009.In 2009 analysis does not provide satisfactory
results because UBL has not made sufficient investment in current assets. The reason
behind that UBL business is based on large size of deposits so its current liabilities has
more than larger than current assets.
In the 3rd section I suggested some recommendations in the light of financial ratios and
SWOT analysis. UBL has negative working capital in all the three years so it is essential
to increase current assets and reduce investment in fixed assets. Annexes and reference
and sources used are also described in this section.
According to the report of credit rating Company (26th June 2009) United Bank Limited
is one of the largest Commercial Bank in Pakistan. The Bank's long term rating is AA +,
which denotes good credit quality. Protection factors are strong. Risk is modest but may
vary slightly from time to time because of economic conditions.
7. Table of contents
1. Title page.........................................................................................................................1
2. Letter of Undertaking.....................................................................................................2
5. Acknowledgement...........................................................................................................5
6. Executive Summary.........................................................................................................6
7. Table of contents..............................................................................................................7
7. Table of contents..............................................................................................................7
8. Brief introduction of the Organizations Business Sector..............................................9
9. Overview of the organization.......................................................................................10
a. Brief History..............................................................................................................10
b. Nature of the organization.........................................................................................10
c. Business volume........................................................................................................11
d. Product lines..............................................................................................................11
Services:.........................................................................................................................13
e. Competitors................................................................................................................14
10. Organizational structure..............................................................................................14
a. Organizational Hierarchy Chart.................................................................................15
b.Number of employees:................................................................................................16
c.Main offices................................................................................................................16
d. Introduction of all the departments............................................................................17
i. Paying Bank...............................................................................................................18
ii. Collecting Bank.........................................................................................................18
1. To accept transfer deliveries and clearing cheques from the customer of the branch
and to arrange for their collection......................................................................................19
2. To arrange the payment of cheque drawn on the branch and given for collection to
any other branch of UBL of Pakistan or any other members, or sub-members of the local
clearing area.......................................................................................................................19
3. To collect amounts of cheques drawn on members, sub-members of the local
clearing house, sent for collection by those UBL branches which are not represented at
the local clearing area........................................................................................................19
a. Transfer Cheques.........................................................................................................19
b.Transfer Delivery Cheques..........................................................................................19
e. Comments on the organizational structure.................................................................20
11. Plan of Internship Program..........................................................................................20
a. A brief introduction of the branch (UBL) where I did my internship........................20
b. Starting and Ending dates of my Internship..............................................................21
12. Training program.........................................................................................................21
a. Detailed description of the operations/activities which performed by UBL Kamalia
Branch............................................................................................................................21
Documents Required in Account Opening are:.........................................................22
Types of Account in UBL Kamalia Branch:..............................................................22
a. Individual Account.................................................................................................22
b.Joint account:..........................................................................................................22
Current Account:........................................................................................................22
PLS Saving Account:.................................................................................................23
It has major plans to train the staff to provide customers the services they expect from
first-rate banks and also provides customer-orientation.
The Current Scenario of UBL is that Bank's Paid-up capital is Rs.1.48 billion. It is not
enough to meet capital adequacy ratio, but the package of the State Bank of
Pakistan(Central Bank) has put together to shore up UBL will provide Rs.21 billion to
increase the capital base. This huge infusion of capital would improve the Bank's
liquidity and boost public confidence. In turn, it would enable it to step up deposit
mobilization, expand its activities, pay depositors a higher return, and upgrade
technology. All of these would impact on profitability.
9. Overview of the organization
a. Brief History
Agha Hasan Abedi founded this bank in 1959.UBL has a long history in the UAE and is
the second foreign bank to open its branch in Abu Dhabi,UAE in July 1967.UBL has
presence in major centers, which include Pakistan,UAE, Bahrain, Qatar, Yemen, USA,
UK, Switzerland,Oman,Egypt and Iran.
In 2002, the Government of Pakistan sold it in an open auction to a consortium of Abu
Dhabi Group and Bestway Group. In 2002 it merged its operations in the UK with those
belonging to National Bank of Pakistan to form United National Bank Limited, of which
it owns 55%, with National Bank of Pakistan owning the remainder.
UBL remained in the private sector for 15 years until it was nationalized on January 1,
1974 with other Pakistani banks. In 1996, its deposits totaled Rs.105.9 billion; advances
amounted to Rs.68.6 billion; assets totaled Rs.177 billion and the number of branches
was 1701, including 27 overseas branches.
b. Nature of the organization
Basically it is engaged in commercial banking and related services of its registered office
at 13 Floor, UBL Building, Jinnah Avenue, Blue Area Islamabad. In order to provide
services to his customers UBL is engaged in lending and borrowing of money, buying,
selling, discounting, collecting and dealing in negotiable instruments such as bill of
exchange, cheque, and promissory note.
10
It also deals in buying, selling of foreign exchange. It also deals in stocks, shares,
debentures and receiving of all kinds of bonds.
UBL also deals in existing corporates with significant long term funding requirements
that cannot be met by single lenders, either due to per party limits or risk diversification
consideration. It also deals with highly leveraged companies in cyclical industries and
start up companies with substantial capital requirements.
c. Business volume
The pattern of shareholding as required u/s 236 of the Companies Ordinance, 1984 and
Article (xix) of the Code of Corporate Governance is given below:
Bank's Paid-up capital is Rs.1.48 billion .Bank also announced a cash dividend on Ist
March 2010, at PKR 2.50 per share i.e.25%. And it has been recommended by the Board
of Directors to issue Bonus Shares in the proportion of one share for every ten shares held
i.e.10%.
d. Product lines
Current Account:
This account is opened with an initial deposit as stipulated by the Bank from time to time
unless specifically exempted. But I observed during my internship that bank department
11
opens the account with an initial deposit Rs.1000/, whether the type of account is current,
saving or basic banking account.
After opening the account a distinctive number is allotted to every account and this
number should be quoted in all correspondence relating to the account and at the time of
making a deposit or withdrawal.
I also observed that any account consists eight digits in number. I also observed during
my internship that initial digits of current account are 010.
Example of current account number is 010-4050-3.
Basic Banking Account (BBA)
In order to accommodate the banking needs of low income groups, UBL launched Basic
Banking Account from February 25, 2006 across its branch network all over Pakistan.
BBA is a current account and there is no minimum balance penalty on this account,
however all other accounts having nil balance for a continuous six months period are
closed. BBA customers are allowed unlimited free ATM withdrawals from UBLs own
ATMs.
I also observed during my internship that initial digits of BBA are 021.
Example of BBA number is 021-2120-3.
PLS Saving Account
PLS Savings Accounts may also be opened by charitable institutions, for Provident Funds
and other funds of benevolent nature by Local Bodies, Companies, Associations,
Societies, Educational Institutions, and Firms etc. Initial digits of PLS Saving Account
are 100.
Example of PLS Saving Account number is 100-7820-3.
Loan Products:
Businessline
It is a Credit Facility against Residential Property. It is an evergreen credit line that the
customer can use for his business expansion
12
UBL Cashline
It is a flexible loan that provides cash up to Rs. (2 Million) without any security
requirements to the salaried individual or businessman.
Credit Cards
UBL offers a range of innovative and exciting cards that is not only powered by the
security of chip but also enable the account holder to personalize it any way he wants.
Services:
UBL is a commercial bank, which transacts the business of banking in accordance
with the provisions of Banking Companies Ordinance,1962. Section 7 of the Act
authorizes banks to engage in the prescribed form of business. In the light of this section
UBLs services can be categorized as under:
Agency services
General Utility Services
Underwriting of loans raised by the Government or public bodies and trading by
corporations etc.
Providing specialized services to customers, and
Hajj-related services.
Besides I want to describe more facilities which are provided to its account holders.
Demand Drafts
UBL also provides the facility of demand draft to both account holders and also non
account holders. For example if non account holder wants to make payment to any
department then bank helps in this regard.
Now I want to give example for it. Due to non payment of partial amount of fee at the
time of admission my VULMS account was closed by Virtual University. Then I made
payment of that amount with the help of demand draft to the Virtual University. If any
person wants to make payment with the help of demand draft upto Rs.100, 000/, then its
charges are Rs.155/.
Commission Free Remittance
13
14
PRESIDENT
PRESIDENT
SENIOR
SENIOREXECUTIVE
EXECUTIVE
VICE
VICEPRESIDENT
PRESIDENT
EXECUTIVE
EXECUTIVEVICE
VICE
PRESIDENT
PRESIDENT
SENIOR
SENIORVICE
VICE
PRESIDENT
PRESIDENT
VICE
VICEPRESIDENT
PRESIDENT
ASSISTANT
ASSISTANT
VICE
VICEPRESIDENT
PRESIDENT
OFFICER
OFFICER
Grade
GradeI I
OFFICER
OFFICER
Grade
GradeIIII
OFFICER
OFFICER
Grade
GradeIIIIII
ACCOUNTANT
ACCOUNTANT
CASHIER
CASHIER
15
PEON
PEON/ /NAIB
NAIBQASID
QASID
b.Number of employees:
Currently there are 1121 Branches of UBL in Pakistan. Approximately 6000
employees are working in UBL including male and female.85% male and 15%
female.
c.Main offices
Head office of UBL is State Life Insurance Corp. Building #1,
I.I. Chundrigar Road, Karachi.List of main offices are below:
Lahore
Krachi
Islamabad
Multan
Muree
Peshawar
Quetta
Faisalabad
Rawalpindi
Sargodha
Sialkot
Sukkur
Rahim Yar Khan
Gujranwala
Hyderabad
Bahawalpur
Abbottabad
Wahcantt
16
17
Remittance Department:
This department transfers funds from one branch of bank to another branch of same bank.
This is an important service which UBL provides to its customers.
Types of Remittances:
Demand Draft:
In the Bank of UBL, DD is used to transfer of funds from one branch of
bank to another branch of same bank. It is an order to pay money drawn by one office of
a bank upon another office of same bank outside the city for sum of money payable to
order on demand.
Payment Order:
Payment order is used to transfer of funds in same city from one office
of bank to another office of same bank .It is an order instrument payable to a certain
person which is issued by a branch and drawn on a same branch.
Mail Transfer:
In this method, transfer of funds is made through dak. Under such method, one office of
bank sends advice to another office of same bank for payment. Such advice is called
Inter Branch Credit Advice (IBCA).
Online Transfer:
It is modern concept for transfer of funds which I observed during my Internship. The
modern concept of only banking has given it a new dimension through which money is
transferred from one place to another within no time, even one country to another
country. Online inter branch transaction is a facility whereby customers maintaining
accounts in online branches.
Bills Clearing Department:
Every bank acts in two ways
XLVIII
Paying Bank
XLIX
Collecting Bank
18
19
I want to give example for it. Assume an account holder has an account in UBL and also
MCB in Kamalia city.It is rule of any private bank that an account holder can withdraw
maximum amount Rs.25,000 Per Day.If he withdraws more than this limit then he will
pay tax Rs.3 on every Per Rs.1000.If in case of emergency he needs Rs.100,000 and
wants to withdraw from MCB.Then in this situation he will handover the MCB Cheque
to UBL to save the amount of tax.To adopt this method no deduction is made and in this
way he will receive full amount Rs.100,000.Because in this case UBL receives the
amount of cheque from MCB on its behalf.
Cash Department:
This department is the backbone of the bank. This is sensitive department of the branch.
No other person is allowed to enter in the premises of cash department. As obvious from
name that this department deals in cash receipts and payments. Cash department is
performing its functions manually. For payments and receipts, it has to maintain certain
sheets, books of accounts and various ledgers.
As all banking business is based on cash. Cash receipts include customer deposits,
payments include cash withdrawals and utility bills include telephone, electricity, gas and
other bills collection.
Cash department deals with
Cash Receipts
Cash Payments
Utility Bills Collection
Lockers Department:
Locker is also called Safe Deposit Vault. The basic purpose of locker is to provide safe
custody to clients valuable ornaments, jewellery or documents. Almost in all branches,
Lockers are available in different sizes at different rates. For availing this opportunity,
customer has to open his account in the same branch.
e. Comments on the organizational structure
Flow of power and designations in UBL is well organized and fulfills the requirements of
the organization.
20
21
22
b.Joint account:
In this type of account two or more than two persons will open the account. The
account will be operated by one account holder in case of (either of the survival). If the
instructions are not given, all the account holders will have to sign the check.
Nature of accounts in UBL Kamalia Branch:
Current Account:
These are non-profitable demand accounts. The account can be opened with minimum
amount of rupees 1000/. These accounts are usually maintained for business purpose.
Fixed Deposit Account:
In this type of account a certain amount is deposited for a fix period such as six months;
one year, or longer. The amount can not be withdrawn till the expiration of fixed period.
PLS Saving Account:
This account as its name suggests is for those persons who want to make small savings.
In this case deposit can be made only up to a certain amount and withdrawals are allowed
only twice or thrice a week a not exceeding a certain amount. This type of account is
opened by small retailers or mostly by wage earners.
Remittance department:
Current business trends demand fast movement from one geographic
end to another. Latest technology has made it possible to make such transactions with in
minutes. UBL Kamalia Remittance Department performs following functions.
Demand Draft (D.D):
Procedure for D.D:
Purchaser is asked to fill in an application form duly singed by applicant. Three things
should be maintained in the form.
Name of Payee
Place of payment
Amount of D.D
Demand draft is a negotiable instrument, which is drawn by one branch of bank on other
branch of the same bank. So when any person wants to make payment form one city to
an other city then he can make payment through demand draft.
23
UBL Bank also provides this facility to non account holders. They will have to submit a
C.N.I.C copy along with D.D application form.
Pay Order:
If some one wants to make payment to some other person he can make payment through
pay order slip. The main advantage of pay order is that it can not be dishonor by the
bank. When payment is required to make within the city.
OBC (Outward Bills for Collection):
These are negotiable instrument drawn on outstation branches of the bank, and issuing
bank sent it for collection on behalf of the customer i.e. cheques, draft, dividend warrants,
treasury bill etc.
IBC (Inward Bills for Collection):
These are negotiable instrument which is collected locally. These bills are received from
outstation branches and banks.
i)
Against cash
ii)
Against cheques
The commercial bank lend money in any one or more of the following ways:
1)
Overdrafts.
2)
Loans
3)
Cash credit
24
Small Loans
(b)
Other Loan
3) Cash Credit:
Seasonal advances
credit. This type of loans is given
Securedunder cash
Clean are allowed generally
Clean
Secured
against following:
Against locally manufactured goods.
Cash finance against rice and paddy.
Against pledge.
Against commodities
Procedure for Financing from UBL
When a party comes for financing, banker will ask the following questions.
1.Purpose:
In this the party mentions the purpose, they want to apply for the finances. No lending is
done with out purpose.
2. Business
The party must have some specific running business i.e. general merchandise,
construction business etc.The second question arises of the cash flow that how much flow
is generated by the party from the current business.
3 Security:
The bank will secure itself against the lending. There can be two type of security.
25
Commercial
Residential
The bank prefers commercial security. Relationship Manager (RM) is mainly responsible
for the relationship between the banks and party. He acts like a bridge between the two.
Bills Clearing Department:
Bank can make payments of only open Cheques on the counter payment. Payment of
cross Cheques cannot be made on counter its payment is possible through collecting
bankers.
Types of clearing:
In ward clearing
Intercity clearing
In ward clearing:
In inward clearing the cheques of UBL is presented in other bank and it is received by the
UBL through NIFT for clearing.
Out ward clearing:
In out ward clearing the cheques of other banks are presented in the UBL by its customer
for clearing.
Same day clearing:
In same day clearing cheques of other branches are presented by the account holder of the
UBL. The bank clears those cheques through NIFT on behalf of his customer. All the
process is completed with in a day.
Intercity clearing
In intercity clearing cheques of other cities are presented for clearing.
Operation Department:
In UBL Kamalia Branch Operational Manager is Mr.Atir
Zulqarnain.I worked in Deposit department which is under the control of operation
department. Opening of new accounts, closing of zero balance accounts, updating all
operational records etc. is done in operation department.
26
27
28
Made vouchers
Opened new accounts
Also learned that at the time of opening new account of an illiterate
customer two pictures are required and also signs of left thumb in case of
Male and signs of right thumb in case of Female. But in case of literate
customer C.N.I.C is required and also taken signatures.
Learned no online charges when an account holder has a big balance
Also filled the Requisition Form in order to issue the new cheque book
to the account holder
13. Structure of the Finance Department
a. Departmental hierarchy:
There are two types of UBLs Finance Management.
1. President
2. Assistants
There are three types of President which are Senior Vice President, Vice President and
Assistant Vice President. Senior Vice President of Project & Structured Finance is
Muhammad Umer Khan. Vice President of Project & Structured Finance is Hamza Ali
Hasan. Assistant Vice President of Project & Structured Finance is Mehvish Virani.
But Assistants are two types which are Manager and Assistant Manager.Manager of
Equity & Advisory is Mr.Amjad and Assistant Manager of Equity & Advisory is Nazia
Ali.
b. Number of employees working in the finance department:
Numbers of employee who are working in finance department are about 35% of the total
employees.
c. Finance & accounting operations:
First of all I will define Finance which is as under:
Finance is two types which is Cash Inflow and Cash Outflow.
30
31
32
33
34
The repayments of the loans are schedules in periodic installments, which may be
quarterly, half yearly or yearly basis. Mortgage of land is used as security for the
development finance.
15. Critical analysis
a. Financial Analysis
1. Ratio Analysis
a) Liquidity Ratios
Liquidity ratios measure a firms ability to meet its current obligations.
These include:
Current Ratio = Current Assets / Current Liabilities
This ratio indicates the firms ability to pay its short term liabilities by those assets
expected to be converted to cash in the near future.
Current assets normally include cash, marketable securities, accounts receivables, prepaid
expenses and inventories. Current liabilities consist of accounts payable, short-term notes
payable, accrued taxes, and other accrued expenses.
(Rupees in 000)
Year
2007
2008
Current Assets
Current Liabilities
308,271,290 378,293,973
483713620 554222342
362,079,596
558156110
Current ratio
0.64
0.06
0.68
35
2009
Interpretation:
Standard ratio for current ratio is 2:1.
In all the year current ratio is unsatisfactory. It means that UBL has not made sufficient
investment in current assets. The reason behind that UBL business is based on large size
of deposits so its current liabilities has more than larger than current assets.
Acid Test Ratio
= Liquid or Quick assets /current liabilities
Liquid assets = cash and marketable securities
Year
2007
2008
2009
Liquid assets
57,622,360
50,143,570
61,252,772
Current liabilities
483713620
554222342
0.12
0.09
558156110
0.11
Interpretation:
Standard ratio for Acid Test Ratio is 1:1.
All the years Acid Test Ratio is unsatisfactory and below standard or Normal ratio from
1:1.
Sales to Working Capital:
Sales to Working Capital = Sales / Working Capital
Sales to working capital give an indication of the turnover in working capital per year. A
low working capital indicates an unprofitable use of working capital.
Year
2007
2008
2009
Sales
41,962,131
53,097,381
61,495,472
Working Capital
Sales to Working
-175442330
-175928329
-196076514
-0.24
-0.30
-0.31
Capital
36
Interpretation:
Because of inappropriate use of working capital sales figure gives the negative ratio. In
recent year there is a net loss.
Working capital= Current assets Current Liabilities
Positive working capital means that the company is able to pay off its short-term
liabilities.
Working capital is also called net working capital.
Working Capital:
Working Capital = Current Assets Current Liabilities
It is the difference between current assets and current liabilities. It is used to measure
a company's efficiency and its short-term financial health. Working capital is also called net
working capital.
Year
2007
2008
2009
Current Assets
308,271,290
378,293,973
362,079,596
Current Liabilities
483713620
554222342
558156110
Working Capital
-175442330
-175928369
-196076514
Interpretation:
In all consecutive years from 2007 to 2009, UBL has Negative working capital it means
that a company currently is unable to meet its short-term liabilities with its current assets.
b) Leverage Ratios:
Leverage means operating a business with borrowed money.
37
It is a combination of assets, debt, equity, and interest payments. These ratios are used to
understand a company's ability to meet it long term financial obligations.Leverage ratios
measure the degree of protection of suppliers of long term funds.
These include:
Time Interest Earned:
Time Interest Earned Ratio = EBIT / Interest Charges
2007
2008
2009
EBIT
1379
1405
-14392
Interest Charges
Nil
Nil
Nil
EBIT ratio
1379
1405
-14392
Interpretation:
As the UBL uses no debt in its capital structure so the EBIT ratio is hundred percent for
the years 2007, 08 but in 2009 UBL has to face an impairment loss on revaluation of
assets.
Fixed Charge Coverage Ratio:
Fixed Charge Coverage Ratio:
= Net Operating Income / Total Debt
38
The ratio shows the capacity of a firm to meet its total debt (Short and long term debts)
by its operating income/profit.
Year
2007
2008
2009
14,052,051
14,392,181
Total debt
65487949
56743538
49158077
0.21
0.25
0.29
Interpretation:
This ratio is a good sign for the bank. Because in incoming year from 2007 to 2009, it
shows the strong capacity of a bank to meet its total debt (Short and long term debts) by
its operating income/profit.
Debt Ratio:
Debt Ratio = Total Debt / Total Assets
The ratio of total debt to total assets, generally called the debt ratio, measures the
percentage of funds provided by the creditors. The higher the ratio, the more leverage the
company is using and the more risk it is assuming.Low leverage means low risk for the
Bank.
Year
2007
2008
2009
Total debt
65487949
56743538
49158077
Total Assets
546,795,871
620,240,530
640,449,529
0.12
0.09
0.08
Debt Ratio
Interpretation:
39
After calculating debt ratio, it came to know that this company is low leveraged .Because
incoming years leverage is coming to fall.
Debt to Equity Ratio:
Debt to Equity Ratio = Long term debt / Total Equity
First of all I want to define the sources of capital which are two in numbers.
1. Equity
2. Debt
Generally this ratio describes the capital structures of the company. It provides detail
around the amount of leverage (liabilities assumed) that a company has in relation to the
money provided by shareholders. The debt to equity ratio gives the proportion of
company assets that are financed by debt versus equity.
A high debt to equity ratio implies that the company has been aggressively financing its
activities through debt and therefore must pay interest on this financing.
Year
2007
2008
2009
Total debt
65487949
56743538
49158077
Total Equity
36,399,410
45,076,576
55,914,736
1.79
1.26
0.88
Interpretation:
Total debt = Short term borrowing + Long term debt.
Total equity = Share capital +Reserve +Unappropriated profit.
In the year 2007 and 2008 total debts are exceeds than the total equity so it leads to high
leverage.
40
Year
2007
2008
2009
Total debt
65487949
56743538
49158077
Net worth
47890938
49395663
67318363
1.79
1.26
0.88
Ratio
Interpretation:
In the year of 2007 ratio is at maximum point whereas in the year of 2009 it is
satisfactory which is 0.88.
Current Worth / Net worth Ratio:
Current Worth to Net worth Ratio= Current Worth / Net worth Ratio
I calculate current worth and net worth by using this following formula:
Current Worth = Total Current Assets Total Current Liabilities
Net Worth = Total Assets - Total Liabilities
Year
2007
2008
2009
Current Worth
-175442330
-175928369
-196076514
Net Worth
Current to Net worth
47890938
49395663
67318363
-3.66
-3.56
-2.91
Interpretation:
Ratio
41
The ratio gives negative values because its current assets are not sufficient to meet its
current liabilities. In recent year 2009 instead of improving the ratio is unsatisfactory
which a bad sign is.
Total Capitalization Ratio:
Total Capitalization Ratio = Long-term debt / long-term debt + shareholders' equity
This ratio is used to measure the debt component of a company's capital structure, or
capitalization (i.e., the sum of long-term debt liabilities and shareholders' equity) to
support a company's operations and growth.
Year
2007
2008
2009
3261
1978
611
36402671
45078554
55915347
worth Ratio
Interpretation:
After calculating the ratio, it came to know that UBL uses little long term debt in its
capital structure.
Fixed Asset Ratio / Equity Ratio:
To calculate this ratio two ratios are required. One is Fixed Asset Ratio which is
calculated as the following formula:
(1) Fixed Assets Ratio= Net Fixed Assets/Long term funds
This ratio establishes the relationship between long term funds and fixed assets.Since
financial management advocates that fixed assets should be purchased out of long
term funds only.
Long term fund = Equity + Long term Debts
42
Year
2007
2008
2009
308,271,290
19,926,915
23,734,082
36402671
45078554
55915347
8.47
0.44
0.42
Interpretation:
After calculated the ratio it is clear that in the year of 2009, Long term funds are enough
to purchase the long term or fixed assets.
(2) Equity Ratio:
Equity Ratio = Equity/Total assets
Equity ratio is also called shareholders equity to total equity/net worth to total assets/
and also called Proprietors ratio.
Year
2007
2008
Equity
36,399,410
Total assets
546,795,871
620,240,530
640,449,529
Equity Ratio
0.07 Times
0.07 Times
0.09 Times
43
45,076,576
2009
55,914,736
Interpretation:
The amount which is calculated through this Ratio shows the equity of the Bank. It means
remaining funds have been supplied by the outsiders.
Now combining the ratios from 2007 to 2009.
Fixed Asset Ratio / Equity Ratio for 2007= 8.47/0.07
=121
Fixed Asset Ratio / Equity Ratio for 2008= 0.44/0.07
= 6.23
Fixed Asset Ratio / Equity Ratio for 2009= 0.42/0.09
=4.67
Long term Assets versus Long term Debt
Long term Assets versus Long term Debt= Long Term Assets/ Long Term Debts
Year
2007
2008
2009
308,271,290
19,926,915
23,734,082
3261
1978
611
94532
10074
38844
worth Ratio
Interpretation:
44
Long term assts are in greater proportion than long term debts. Result is that the assets
are being financed by equity rather than long term debts. It is a good sign for the Bank.
c) Profitability Ratios:
Profitability ratios measure the earning ability of a firm.
These ratios examine the profit made by the firm and compare these figures with the size
of the firm, the assets employed by the firm or its level of sales. The long-term
profitability of a company is vital for both the survivability of the company as well as the
benefit received by shareholders. These ratios are used to measure of corporate
profitability and financial performance. Now I want to analyze the profitability ratios
which are as follows:
Net Profit Margin:
Net Profit margin = Net Profit / Sales x 100
Actually Net Profit Margin gives the net profit that the business is earning per dollar of
sales.This margin indicates the profit after all the costs have been incurred it shows that
what percentage (%) of turnover is represented by the net profit. An increase in the ratios
indicates that a firm is producing higher net profit of sales than before. In fact, Net Profit
is Net Profit after Interest and Tax.
Year
2007
2008
2009
Net Profit
9,237,015
8,445,251
9,487,952
Sales
41,962,131
53,097,381
61,495,472
22%
16%
15%
Interpretation:
45
Result is that the Net Profit Margin was 22% in the 2007, decrease to 16% in 2008 and
then decrease to 15% in 2009.It is a not a good sign.Because it leads to decrease
continuously.
Return on Assets:
Return on Assets (ROA) = Profit after Taxation / Average Total Assets *100
Profit after taxation is generally called Net Profit/Income, which is calculated after
including interest and tax in Operating Profit. If ROA is above the rate that the company
borrows at then the project should be accepted, If ROA is below the rate that the
company borrows at then the project should be rejected.
Year
2007
2008
2009
Net Profit
9,237,015
8,445,251
9,487,952
273397935.5
310120265
320224764.5
ROA
3.38%
2.72%
2.96%
Interpretation:
Return on assets decreased in 2008 and 2009 and it is maximum in year of
2009. Return on asset has been gradually decreased so investment in fixed assets is not
appropriate in 2008 and 2009. In the year of 2009 it gives some increment than the year
of 2008.In the year of 2007 ROA gives maximum value.
DuPont Return on Assets:
DuPont Return on Assets = Profit after taxation/Total Assets x 100
Year
Net Profit
2007
9,237,015
Total assets
46
546,795,871
Dupont ROA
1.69%
2008
2009
8,445,251
9,487,952
620,240,530
640,449,529
1.36%
1.48%
Interpretation:
Calculated ratio is satisfactory in the year of 2007 but decreases in 2008 and also comes
down than the previous year in year of 2009.It is not a good sign for the bank.
Operating Income Margin:
Operating Income Margin = Operating Income / Net Sales*100
Operating income is called operating profit which is calculated after subtracting the
selling and administrative expenses from Gross profit/Income.
Year
2007
2008
2009
Operating Income
13,796,269
14,052,051
14,392,181
41,962,131
53,097,381
61,495,472
32.88%
26.46%
23.40%
Net Sales
Operating Income
Margin
Interpretation:
47
Operating income margin is decreased in three consecutive years, from 2007 to 2009.So
it is a bad sign for the Bank. Maximum value which is satisfactory is in the year of 2007,
but in incoming years it is going on decrease.
Operating Assets Turnover:
Operating Assets Turnover = Operating Assets/ Net Sales
Operating Assets are assets in which include, Cash and balances with treasury banks,
Balances with other banks & Operating fixed assets.
Year
2007
2008
2009
Operating Assets
87644926
84610791
99036844
Net Sales
41,962,131 53,097,381
61,495,472
2.08
1.61
1.59
Margin
Interpretation:
UBL has few sales than its competitors and made investment in fixed assets rather than
current assets. In the year of 2007 calculated value is satisfactory. But in incoming years
it will be on decreasing.
Return on Operating Assets:
Return on Operating Assets = Profit after Taxation/ Operating assets*100
Year
2007
2008
2009
Net Profit
9,237,015
8,445,251
9,487,952
Operating assets
19,040,390 19,926,915
23,734,082
48.51%
39.98%
Return on Operating
Assets
48
42.38%
Interpretation:
After calculating the Return on Operating Assets it is crystal clear that
value is decreasing in the years to come. In this scenario maximum value is in the year of
2007 but in incoming years it is on decreasing.
Sales to Fixed Assets:
Sales to Fixed Assets = Net Sales / Fixed Assets
This ratio indicates that how much sales are contributed by investment in fixed Assets.
Year
2007
2008
2009
Sales
41,962,131
53,097,381
Fixed Assets
19,040,390
19,926,915
61,495,472
23,734,082
2.20Times
2.66Times
2.59Times
Interpretation:
It is clear that Sales are increasing in comparison with investment in fixed assets in
2007.In the year of 2008 maximum value which is satisfactory for the Bank.
Return on Investment:
49
2007
2008
2009
13,796,269
14,052,051
14,392,181
T
Capital employed
-156401940
-156001414
-172342432
ROI
-8.82%
-9%
-8.35%
Interpretation:
It is also called Overall Profitability Ratio. It indicates the percentage of return on the
total capital employed in the business.It is clear that in the consecutive three years return
on capital gives negative figure which is not a good sign.
Return on Total Equity (ROE):
Return on Total Equity = Profit after taxation / Total Equity*100
Total equity = Share capital +Reserve +Unappropriated profit.
Here profit after taxation means Net Profit.
Return on Equity measures the amount of Net Profit earned by utilizing each dollar of
total common equity. It is the most important Bottom line ratio.
It is calculated to know how much the shareholders are going to get for their shares. This
ratio indicates how profitable a company is by comparing its net income to its average
shareholders' equity. The return on equity ratio (ROE) measures how much the
50
shareholders earned for their investment in the company. The higher the ratio percentage,
the more efficient management is in utilizing its equity base and the better return is to
investors.
Year
2007
2008
2009
Net income
9,237,015
8,445,251
9,487,952
Total Equity
36,399,410
45,076,576
55,914,736
ROE
25.38%
18.74%
16.97%
Interpretation:
It is clear that in the years to come Return on equity will be on decreasing. It shows that it
is not a better return for Investors. Because after the year 2007 it is decreasing.
Gross Profit Margin:
Gross Profit Margin =Gross Profit/Net sale *100
Gross profit ratio is the ratio of gross profit to net sales (Sales-Sales return).
Thus this ratio reflects the margin of profit that an organization is able to earn on its
trading and manufacturing activity. It is employed for inter-firm and intra-firm
comparison of trading results.
Year
2007
2008
2009
Gross Profit
13,796,269
14,052,051
14,392,181
Net sale
41,962,131
53,097,381
61,495,472
32.88%
26.46%
23.40%
Interpretation:
51
In order to get the required result it is clear that Gross profit margin in the year of 2007 is
maximum point. But in incoming years in 2008 and 2009 it leads to decrease.
d) Activity Ratios:
Activity ratios are sometimes also called efficiency or Turnover ratios.
The word turnover means rotation or utilization of resources in the process of business
activity.
Activity ratios are concerned with measuring the efficiency of assets management. These
ratios express relationship between level of sales and the investment in various assets
inventories, receivables etc. Activity ratios measure a firm's ability to convert different
accounts within their balance sheets into cash.
There are four main activity ratios which are
1. Stock turnover ratio
2. Debtors/Account receivable turnover ratio
3. Creditors/Account payable turnover ratio
4. Working capital turnover ratio
Accounts Receivable Turnover:
Accounts Receivable Turnover = Annual net credit sale/Average account receivable
Annual net credit sale = Annual sale - Sales return
Average account receivable = Opening account receivable+Closing account receivable /2
Interpretation:
This ratio depicts that how many times amount is received from account receivable
during the period of one year.
As UBL has no accounts receivable, so account receivable ratio can not be calculated. I
am analyzing the ratios for banking company(UBL) so the activities ratios does not of
much more concern and usually use for manufacturing business.
Average Collection Period:
Because UBL has not account receivables so it is also impossible to calculate the number
of days for collection.
Accounts Payable Turnover:
52
Year
2007
2008
2009
13,078,063
16,620,583
14,974,445
3043633
2605435
2583180
4.30Times
6.38Times
5.80Times
Average account
payable
Accounts Payable
Turnover
Interpretation:
First of all I want to explain that high payable turnover ratio is satisfactory for the Bank.
So in the year of 2008 payable turnover ratio is maximum point which is 6.38 Times. It
indicates less period of credit enjoyed by the Bank, it may be due to fact that either
business of Bank has better liquidity position.
Average Payment Period:
Average Payment Period = Number of days in a year/ Accounts Payable Turnover
ratio
Average Payment period for 2007:
53
=360/4.30
=83 Days
Average Payment period for 2008:
=360/6.38
=56 Days
Average Payment period for 2009:
=360/5.80
=62 Days
Shorter average payment period is satisfactory for the Bank.
Inventory Turnover Ratio:
Inventory Turnover Ratio = Cost of goods sold/ Average Inventory
Here average inventory is equal to opening inventory of stock+ closing inventory of
stock/2.Inventory turnover ratio is also called Stock turnover ratio.
Interpretation:
It is not possible to calculate this ratio because this ratio is used in manufacturing
concerns. But bank is a service sector so Inventory turnover ratio can not be calculated.
Average Age of Inventory:
Average Age of Inventory = Days in the year/ Inventory Turnover Ratio
Interpretation:
Average age of inventory will be possible in that case if Inventory turnover ratio is
possible. So in previous scenario Inventory turnover ratio cannot be calculated. In this
way it is also impossible.
Operating Cycle:
Definition:
Actually it is the length of time from actual outlay of cash for purchases until the
collection of receivables resulting from the sale of goods.
It is the time period between the acquisitions of goods and final cash realization resulting
from sale and subsequent collection.
Total Assets Turnover:
Total Asset Turnover = Total Sales / Total Assets
54
2007
2008
2009
Total Sales
41,962,131
53,097,381
61,495,472
Total Assets
546,795,871
620,240,530
640,449,529
0.08
0.08
0.09
Interpretation:
In the year of 2009 Ratio is satisfactory.
Fixed Assets Turnover:
Fixed Assets Turnover = Total sales/Fixed assets
Asset turnover measures a firm's efficiency at using its fixed assets in generating sales or
revenue. The higher the number the better it is.
Year
2007
2008
2009
Total Sales
41,962,131
53,097,381
61,495,472
Fixed Assets
19,040,390
19,926,915
23,734,082
55
e) Market Ratio:
Market ratios are commonly used by the investors to assess the performance of a business
as an investment and also the cost of issuing stock.
Dividend per share:
Dividend per Share = Total amount of Dividend/ Number of outstanding shares
Year
2007
2008
2009
1,942,500
3,945,703
1,094,748
Number of Shares
1,618,750
2023438
1,011,719
1.2
1.95
1.08
2007
2008
2009
9,237,015
8,445,251
9,487,952
Number of Shares
1,618,750
2023438
1,011,719
5.7
4.17
9.38
56
Interpretation:
Earnings per share serves as an indicator of a company's profitability. Earnings per share
are generally considered to be the single most important variable in determining a share's
price. In the year of 2009 Ratio is high.
Market Price / Earning Ratio:
Price / Earning Ratio = Stock Price per Share/ Earning Per Share
Year
2007
2008
2009
4.99
10.99
5.7
4.17
9.38
0.88
1.19
1.17
Year
2007
2008
2009
1.2
1.95
1.08
5.7
4.17
9.38
0.21
0.47
0.12
57
Interpretation:
The percentage of earnings paid to shareholders in form of dividend. More mature
companies tend to have a higher payout ratio. In the year of 2008 ratio is high.
Dividend Yield:
Dividend Yield = Dividend per Share/ Share Price
Year
2007
2008
2009
1.2
1.95
1.08
Share price
4.99
10.99
Dividend Yield
0.24
0.39
0.09
2007
2008
2009
Equity
36,399,410
45,076,576
55,914,736
Share Capital
8,093,750
10,117,188
11,128,907
4.49
4.45
5.02
Interpretation:
58
2007
2008
2009
50,482,038
1,025,033
26,774,872
12,078,519
49,960,560
42,334,638
4.18
0.02
0.63
Current maturities of
long term debt +ACs
payables
Ratio
Interpretation:
The ratio tells the amount of long term debt and account payables in the year of 2008 and
2009.
(ii) Operating Cash Flow to Total Debt:
Operating Cash Flow to Total Debt = Operating Cash Flow/Total Debt
This ratio provides an indication of a company's ability to cover total debt with its yearly
cash flow from operations. The higher the percentage ratio, the better the company's
ability to carry its total debt.
59
Year
2007
2008
2009
50,482,038
1,025,033
26,774,872
Total Debts
65,487,949
56,743,538
49,158,077
0.77
0.02
0.54
Interpretation:
In the year of 2009 ratio is higher which is better for the Bank.
(iii)Operating Cash Flow per Share:
Operating Cash Flow per Share = Operating cash flow / Total Shares
Year
2007
2008
2009
50,482,038
1,025,033
26,774,872
Total Shares
1618750
2023438
1011719
31.12
0.51
26.46
Year
2007
2008
2009
50,482,038
1,025,033
26,774,872
Cash Dividends
1,942,500
3,945,703
1,094,748
25.98
0.26
24.46
Ratio
60
Interpretation:
More the cash flow from operating leads to more cash dividend which is paid to the
shareholders. In the year of 2007 and 2009 % of cash flow from operating is high.
2. Horizontal Analysis:
It is also called Index analysis. This analysis considers changes in items of financial
statements from a base year to the following years to show the direction of change. In this
analysis I assume base year (2007).
Computation explained = Item of any year/ Base year item (2007) *100
Horizontal Analysis
United Bank Limited
Consolidated Balance Sheet
As On Dec 31 2007, 2008 & 2009
(Rupees in 000)
Horizontal Analysis
2007
ASSETS
Cash and balances
with treasury banks
Balances with
other banks
2008
2009
2007
2008
2009
57,622,360
50,143,570
61,252,772
100
87.02
106.30
10,982,176
14,540,306
14,049,990
100
132.40
127.93
61
Lending to
financial
24,781,723
22,805,341
23,162,130
100
92
93.46
Investments
114,026,273
115,057,090
137,734,578
100
100.90
120.79
Advances
308,271,290
378,293,973
362,079,596
100
122.71
117.45
19,040,390
19,926,915
23,734,082
100
104.65
124.65
---------------
2,164,148
649,814
Other assets
12,071,659
17,309,187
17,786,567
100
143.39
147.34
TOTAL ASSETS
LIABILITIES
Bills payable
546,795,871
620,240,530
640,449,529
100
113.43
117.13
6,087,266
5,210,870
5,166,361
100
85.60
84.87
Borrowings
59,491,253
44,749,690
37,168,277
100
75.22
62.47
412,138,405
492,267,898
503,831,672
100
119.44
122.25
5,996,696
11,993,848
11,989,800
100
200
199.94
3,261
1,978
611
100
60.65
18.74
2,109,989
----------------
-------------------
100
13,078,063
16,620,583
14,974,445
100
127.08
114.50
570,844,867
573,131,166
100
114.42
114.88
49,395,663
67,318,363
100
103.14
140.56
institutions
Operating fixed
assets
498,904,933
LIABILITIES
NET ASSETS
47,890,938
REPRESENTED BY
Shareholders Equity
Share capital
8,093,750
Reserves
11,577,342
Unappropriated
16,728,318
profit
Minority interest
2,115,645
10,117,188
17,256,061
11,128,907
21,167,954
100
100
125
149
137.50
182.84
17,703,327
23,617,875
100
105.82
141.85
2,044,589
2,279,691
100
96.64
107.75
62
Surplus on
revaluation of
9,375,883
2,274,498
9,123,936
100
24.26
97.31
assets
TOTAL EQUITY
47,890,938
49,395,663
67,318,363
100
103.14
140.56
Horizontal Analysis
United Bank Limited
Consolidated Profit & Loss Account
As On Dec 31 2007, 2008 &2009
(Rupees in 000)
Mark-up / return /
interest earned
Mark-up / return /
interest expensed
Net mark-up / interest
income
Provision against
loans and advances -
2007
2008
2009
Horizontal Analysis
2007
2008
2009
41,962,131
53,097,381
61,495,472
100
126.53
146.55
17,162,817
24,303,193
28,323,272
100
141.60
165
24,799,314
28,794,188
33,172,200
100
116
133.76
1,690,095
5,883,778
9,644,927
100
348.13
570.67
(3,803,759)
(1,369,230)
560,852
100
(35.90)
14.75
(6,233)
1,871,589
1,187,460
100
(300)
(190)
Net
Additional
provisioning arising
on account of change
in Prudential
Regulations(Provision
against loans(2009)
Reserve for
diminution Investmnt
63
935,165
directly
1,485,976
100
68.68
158.90
6,422,78
18,376,528
21,040,498
20,292,985
100
114.50
110.43
5,899,632
7,298,807
6,736,356
100
123.71
114.19
364,260
191,376
214,727
100
52.54
58.95
893,790
1,680,870
1,275,914
100
188
142.75
851,589
254,418
699,275
100
29.80
82.11
(15,755)
(10,682)
(2,582)
(100)
(67.80)
(16.39)
1,614,151
1,506,146
3,396,800
100
93.30
210
9,607,667
10,920,935
12,320,490
100
113.66
128.23
14,257,211
16,679,968
17,803,338
100
116.90
124.87
236,281
468,042
642,274
100
198
271.83
17,430
292,377
64,552
100
167
370
------------------ 340,548
401,073
14,510,922
18,911,237
100
122.53
130.32
17,780,935
64
Profit before
taxation
13,796,269
14,052,051
14,392,181
100
101.8
104.32
- Current
- Prior years
- Deferred
5,151,242
442,667
(1,034,655)
4,559,254
9, ,237,015
6,151,520
435,072
(979,792)
5,606,800
8,445,251
6,996,257
78,710
(2,170,738)
4,904,229
9,487,952
100
100
(100)
100
100
119.42
98.29
(94.69)
122.98
91.43
135.82
17.79
(209.80)
107.57
102.72
8,975,280
8,355,757
9,521,546
100
93
106
261,735
9,237,015
89,494
8,445,251
(33,594)
9,487,952
100
100
34.19
91.42
12.85
102.72
11.09
8.26
8.56
100
74.48
77.12
3. Vertical Analysis:
It is also called common size / component percentage/Static analysis. It indicates the size
of each item in the financial statement as a % of total of that statement i.e. Assets,
Liabilities & shareholders equity in balance sheet and sales in income statement.
Common-size balance sheets and income statements can be more easily compared,
whether across the years for a single company or across different companies. When using
vertical analysis, the analyst calculates each item on a single financial statement as a
percentage of a total.
Computation explained = Amount of one column/ Total amount of that column *100
Vertical Analysis
United Bank Limited
Consolidated Balance Sheet
As On Dec 31 2007, 2008 & 2009
(Rupees in 000)
Vertical Analysis
2007
2008
2009
65
ASSETS
Cash and balances
2007
2008
2009
57,622,360
50,143,570
61,252,772
10.55
8.08
9.56
10,982,176
14,540,306
14,049,990
2.34
2.19
24,781,723
22,805,341
23,162,130
4.53
3.68
3.62
Investments
114,026,273
115,057,090
137,734,578
20
18.55
21.51
Advances
308,271,290
378,293,973
362,079,596
56.38
60.99
56.54
19,040,390
19,926,915
23,734,082
3.45
3.21
3.70
---------------
2,164,148
649,814
.35
.10
Other assets
12,071,659
17,309,187
17,786,567
2.20
2.79
2.77
TOTAL ASSETS
LIABILITIES
Bills payable
546,795,871
620,240,530
640,449,529
100
100
100
6,087,266
5,210,870
5,166,361
1.11
.84
.81
Borrowings
59,491,253
44,749,690
37,168,277
10.88
7.21
5.80
412,138,405
492,267,898
503,831,672
75.37
79.37
78.67
5,996,696
11,993,848
11,989,800
1.09
1.93
1.87
3,261
1,978
611
5.96
3.19
9.54
2,109,989
----------------
-------------------
0.39
13,078,063
16,620,583
14,974,445
2.39
2.68
2.33
570,844,867
573,131,166
91.24
92.04
89.49
49,395,663
67,318,363
8.76
7.96
10.51
1.49
1.63
1.75
Operating fixed
assets
498,904,933
LIABILITIES
NET ASSETS
47,890,938
REPRESENTED BY
Shareholders Equity
Share capital
8,093,750
10,117,188
11,128,907
66
Reserves
Unappropriated
11,577,342
17,256,061
21,167,954
2.12
2.78
3.30
16,728,318
17,703,327
23,617,875
3.05
2.85
3.69
2,115,645
2,044,589
2,279,691
0.38
0.33
0.35
revaluation of
9,375,883
2,274,498
9,123,936
1.72
0.36
1.42
assets
TOTAL EQUITY
47,890,938
49,395,663
67,318,363
8.76
7.96
10.51
profit
Minority interest
Surplus on
Vertical Analysis
United Bank Limited
Consolidated Profit & Loss Account
As On Dec 31 2007, 2008 &2009
2007
(Rupees in 000)
Mark-up / return /
interest earned
Mark-up / return /
interest expensed
Net mark-up /
interest income
Provision against
loans and
2008
2009
Vertical Analysis
2007
2008
2009
41,962,131
53,097,381
61,495,472
100
100
100
17,162,817
24,303,193
28,323,272
40.90
45.77
46.06
24,799,314
28,794,188
33,172,200
59.09
54.23
53.94
1,690,095
5,883,778
9,644,927
4.03
11.08
15.68
(3,803,759)
(1,369,230)
560,852
(9.06)
(2.58)
0.91
advances(Net)
Additional
provisioning arising
on account of change
in Prudential
Regulations(Provision
against loans(2009)
67
Reserve for
diminution
(6,233)
1,871,589
1,187,460
(.01)
3.52
1.93
2.23
1.21
2.42
Investment
Bad debts written off
directly
935,165
6,422,78
1,485,976
Net mark-up /
interest income after
provisions
Fee, commission and
brokerage income
Dividend
Income from dealing
in foreign currencies
Gain on sale of
securities
Unrealized loss on
revaluation of
investments
Other
income/Charges
Total non mark up
Non mark-up /
interest expense
Administrative
expenses
Other provisions /
write offs - net
Other charges
Workers welfare fund
18,376,528
21,040,498
20,292,985
43.79
39.62
32.99
5,899,632
7,298,807
6,736,356
14.06
13.75
10.95
364,260
191,376
214,727
0.87
0.36
0.35
893,790
1,680,870
1,275,914
2.13
3.17
2.07
851,589
254,418
699,275
2.03
0.48
1.14
(15,755)
(10,682)
(2,582)
(0.04)
(0.02)
(4.19)
1,614,151
1,506,146
3,396,800
3.85
2.84
5.52
9,607,667
10,920,935
12,320,490
22.89
20.56
20.03
14,257,211
16,679,968
17,803,338
33.98
31.41
28.95
236,281
468,042
642,274
0.56
0.88
1.04
17,430
292,377
64,552
0.04
0.55
0.10
------------------
340,548
401,073
0.64
0.65
68
14,510,922
17,780,935
18,911,237
34.58
33.48
30.75
taxation
13,796,269
14,052,051
14,392,181
32.88
26.46
23.40
- Current
- Prior years
- Deferred
5,151,242
442,667
(1,034,655)
4,559,254
9, ,237,015
6,151,520
435,072
(979,792)
5,606,800
8,445,251
6,996,257
78,710
(2,170,738)
4,904,229
9,487,952
10.86
22.01
10.55
15.90
7.97
15.43
8,975,280
8,355,757
9,521,546
21.38
15.74
15.48
261,735
9,237,015
89,494
8,445,251
(33,594)
9,487,952
0.62
0.17
(0.05)
11.09
8.26
8.56
2.64
1.55
1.39
interest expenses
Profit before
69
In annual report 2009 and ratio analysis Balance sheet on 31st December 2009 shows
negative working capital which is Rs.(-196,076,514).But net worth (Total assets Total
liabilities) is satisfactory, which is Rs.(67,318,363).
I also want to tell that Gross profit leads to decline from previous years which are
Rs.43.39% and Net profit also leads to decrease which is Rs.28.60%.At the end of the
year 2009 ,Financial statements also depicts that Dividend Payout Ratio is less than
previous year 2008.
After that balance sheet at the end of December 31, 2009 Share capital is maximum value
from previous years which is Rs.11, 128,907.
The auditors conducted their audit in accordance with the auditing standards as applicable
in Pakistan. These standards require that they plan and perform the audit to obtain
reasonable assurance about whether the above said statements are free of any material
misstatement. And in their opinion the consolidated financial statements present fairly the
financial position of United Bank Limited as at December 31, 2007, 2008 & 2009 and the
results of its operations, its cash flows and changes in equity for the year, then ended in
accordance with the approved accounting standards as applicable in Pakistan.
The Current Scenario of UBL is that Bank's Paid-up capital is Rs.1.48 billion. It is not
enough to meet capital adequacy ratio, but the package of the State Bank of
Pakistan(Central Bank) has put together to shore up UBL will provide Rs.21 billion to
increase the capital base. This huge infusion of capital would improve the Bank's
liquidity (Working capital) and boost public confidence. In turn, it would enable it to step
up deposit mobilization, expand its activities, pay depositors a higher return, and upgrade
technology. All of these would impact on profitability. The Banks major credit risk in the
case of loans and advances is concentrated in the construction/real estate and trading and
commerce sectors.
5. Comparisons:
In order to comparison I compared previous three years (2007,
2008 and 2009) financial data which are required in my Report and which also
observes the changes. This comparison will lead to assess the current financial
position of the Bank.
Now I will adopt more methods for comparison which are required in my Report.
70
2007
2008
2009
Trend Analysis
a) Liquidity Ratios
Current Ratio
0.64
0.68
0.06
0.12
0.09
0.11
-2.87
-5.82
-0.14
Working capital
Unsatisfactory
(Normal 2:1)
Lower liquidity
in all the years
(Normal 1:1)
Unsatisfactory
Current assets
-175442330 -175928369
-196076514
b) Leverage Ratios
Time Interest Earned
1379
1405
-14392
0.21
0.25
0.29
0.12
0.09
0.08
Lower since
2009 & no
interest charges
High coverage in
2009
Leverage
decreases in
71
2009
Debt / Equity Ratio
1.79
1.79
1.26
1.26
0.88
0.88
worth Ratio
Current Worth / Net worth
Ratio
Total Capitalization Ratio
-3.66
-3.56
-2.91
94532
10074
38844
c) Profitability Ratios
Decreasing
Net Profit Margin
37.24%
29.32%
28.60%
Return on Assets
Lower ROA
3.38%
continuously
2.72%
2.96%
1.69%
1.36%
1.48%
55.63%
48.80%
43.39%
353.42%
293.85%
298.53%
48.51%
42.38%
39.98%
1.30Times
1.44Times
1.39Times
72
Return
on Investment (ROI)
Return on Total Equity
Gross Profit Margin
d) Activity Ratios
Accounts Payable
Turnover
Average Payment Period
Total Assets Turnover
Fixed Assets Turnover
e) Market Ratios
Dividend per share
Earning per Share
Price/Earning Ratio
Dividend Payout
Dividend Yield
Book Value per
Share
f) Statement of cash flow
Operating Cash
Flow/Current Maturities
of Long Term Debt and
Current Notes Payable
Operating Cash
Flow/Total Debt
Operating Cash Flow per
Share
Operating Cash
Flow/Cash Dividends
Unsatisfactory
-8.82%
-9%
-8.35%
25.38%
18.74%
16.97%
55.63%
48.80%
43.39%
4.30Times
6.38Times
5.80Times
Higher in 2008
83 Days
0.05
1.30
56 Days
0.05
1.44
62 Days
0.05
1.39
Higher in 2009
Constant
Higher in 2008
1.2
1.95
1.08
5.7
0.88
0.21
0.24
4.17
1.19
0.47
0.39
9.38
1.17
0.12
0.09
4.49
4.45
5.02
Decreasing
continuously
Gradually
decreases
Good percentage
in 2008
Higher in 2009
Higher in 2008
Lower in 2009
Lower in 2009
Higher in 2009
Satisfactory in
4.18
0.02
0.63
0.77
0.02
0.54
31.12
0.51
26.46
25.98
0.26
24.46
73
Weaknesses:
There is yet no ATM machine in UBL Kamalia Branch.
There is also lack of workplace in the Bank.
74
I observed during my internship that some of the employees were burdened with
over work. So according to my point of view that the work should be distributed
according to their post.
Due to lack of workplace, staff members as well as the general public face
disturbance in the bank.
UBL has formulized a lot of products and services for its customers, but any
advertisement on electronic media has not been seen.
There is no corporate credit department in UBL Kamalia Branch.
The promotion of UBL employees almost depends on bringing of deposits
respectively.
Employees are not well grooming as compare to other modern commercial banks.
UBL mostly depend upon one to one marketing for deposit not organized setup.
External Environment
Opportunities:
Great opportunity of starting Islamic banking system like Bank Alfalah in
Kamalia.
UBL has an opportunity to provide the facility of Online free for their clients like
Bank Alfalah Islamic Banking System in Kamalia.
UBL Kamalia Branch is surrounded by many competitors it has an opportunity to
aggressive marketing to increase its business.
UBL has a great opportunity to open the Branch in busy business areas like KSM
(Kamalia Sugar Mill), Flour Mill and Poultry Farming.
UBL also should introduce attractive mark up rates on customer or public
deposits.
Threats:
UBL is facing a strong competition by its competitors in Kamalia like MCB,
ABL, and Bank Alfalah Islamic. Business of all these Banks is rapidly growing.
75
Because in Kamalia UBL Branch takes online charges from their customer but
Bank Alfalah not. So due to this difference people will want to open their account
in Bank Alflah Islamic. In this way deposit in the Bank cannot be increased.
Behavior of some employees is not good, so due to this reason customers cannot
open the account in this Branch. If customer has an account in Branch then he
withdraws the whole amount from the Bank. I also observed of this case during
my Internship.
17. Conclusion
I concluded in the light of ratios and SWOT analysis. UBL has negative working capital
in all the three years from 2007 to 2009, so it is essential to increase current assets and
reduce investment in fixed assets.
While having an opportunity to go for internship at UBL Kamalia Branch, I observed the
following reservations:I concluded that UBL Kamalia Branch is housed in small a banking premises which does
not suffice the requirements of visiting clients as well as corporate clients of the Bank. By
having a glance over the current business of the branch, the same should immediately be
shifted to some spacious building at specific area so that best banking services can be
offered to the bank customers. Moreover UBL has no enough staff and have only three
PCs.Due to which clients have to wait to their turn in case of transfer the money
(Online).
Moreover UBL has no ATM machine. So there is an immediate need for ATM Machine at
present era. In this way account holders easily withdraw the amount within the 24 hours.
Recently branch of Bank Alfalah Islamic was opened in Kamalia and it introduced
attractive interest rates on the customer deposits. Bank Alfalah Islamic introduced a new
package to provide the Free Online facility to account holders and also to non account
holders. Due to this unique characteristic UBL faces the challenge.
18. Recommendations for Improvement
I suggested some recommendations in the light of ratios and SWOT analysis. UBL has
negative working capital in all the three years from 2007 to 2009, so it is essential to
increase current assets and reduce investment in fixed assets.
76
During my internship at the UBL I found out weak areas that require improvements for
long-term benefit of the organization. These suggestions and recommendation for
improvements are as follows:
Professional Training:
UBL staff lacks professionalism. They lack the necessary training to do the job
efficiently. For this purpose staff colleges should be reorganized and their syllabus should
be made in such a way which can help the employee understand the ever-changing global
economic scenario.
Delegation of Authority:
Employees of the UBL should be given a task and authority and they should be asked for
their responsibility. The sense responsibility in employees mind and moral check is one
of the most important factors in the success of the organization.
Slow System:
I also pointed out that system of computers is very slow. When an account holder wants
to make online, then online process takes a lot time. In this way there is possibility that
customers will want to open their accounts in other branches which have very fast system
like Bank Alfalah and MCB in Kamalia.
Credit Card:
UBL should start its operation in credit card. These cards are very helpful for the ordinary
customer in general and the business people in particular. To make it more secure and to
eliminate the misuse of it, the management is required to keep proper security against
credit card.
Bank Charges:
At the end of my Internship I also observed that in case of providing the services of
Online to its customers, bank charges are Rs.155/ up to amount Rs.100,000/.But newly
opened branch Bank Alfalah Islamic provides this facility Free to account holders and
also to non account holders.So UBL should also adopt the Free Online policy in order to
success.
77
Web Sites.
www.ubl.com.pk
www.privatisation.gov.pk
www.google.com
20. Annexes:
Scanned Copies of Financial Statements (UBL) are attached which are on next page.
78
79
80
81
82
83
84
85
86
87
88
89
90
Brochures:
91
92
93