Documente Academic
Documente Profesional
Documente Cultură
Rupees
Nineteen only
Yield analysis
%
Q4FY11
Q1FY12
Q2FY12
Q3FY12
Q4FY12
YoY (bps) QoQ (bps)
Yield on advances*8.6
9
9.5
9.5
9.8
123
33
Yield on investments*
6.6
6.6
6.5
6.6
6.8
18
11
Yield on assets* 7.2
7.4
7.6
7.6
7.9
70
23
Cost of funds*
4.7
5.1
5.3
5.2
5.2
55
-2
NIM*
2.5
2.3
2.3
2.4
2.7
15
25
NIM (Reported) 2.6
2.6
2.6
2.7
3
37
31
Valuation table
Y/E March 31
Net IncomeNet IncomeEPS (Rs) ABV (RS) ROA (%) ROE (%) PE (X)
FY11
156,648
51,514
44.7
457.4
1.3
9.7
19.3
FY12A
182,364
64,648
56.1
506.7
1.5
11.2
15.4
FY13E
212,451
76,026
66
548.4
1.6
12.1
13.1
FY14E
248,713
90,265
78.3
601.7
1.6
13.1
11
P/ ABV
1.9
1.7
1.6
1.4
KYE FINANCIALS-QUARTERLY
Q4FY11
Net Interest Income
Other Income
Fee Income
Net Income
Total Operating Expenses
As % Of Net Income
Employee Expenses
As % Of Net Income
Other Expenses
As % Of Net Income
Operating Profit
As % Of Net Income
Provisions
PBT
Total Tax
Adjusted PAT
Extra Ordinary Items
Reported PAT
Reported EPS
25,097
16,410
17,910
41,507
18,455
44.46%
8,566
20.64%
9,436
22.73%
23,053
55.54%
3,836
19,217
4,692
14,524
0
14,524
12.6
Q1FY12
Q2FY12
24,109
16,429
15,780
40,538
18,198
44.89%
7,329
18.08%
10,533
25.98%
22,340
55.11%
4,539
17,802
4,480
13,322
0
13,322
11.6
25,064
17,396
17,000
42,460
18,922
44.56%
8,427
19.85%
10,133
23.86%
23,538
55.44%
3,188
20,350
5,318
15,032
0
15,032
13
KYE FINANCIALS-QUARTERLY
Q3FY12
Q4FY12
27,120
18,918
17,010
46,038
19,168
41.64%
8,366
18.17%
10,429
22.65%
26,870
58.36%
3,411
23,459
6,179
17,280
0
17,280
15
31,048
22,280
17,280
53,328
22,216
41.66%
11,031
20.69%
10,652
19.97%
31,111
58.34%
4,693
26,418
7,405
19,013
0
19,013
16.5
YoY (%)
QoQ (%)
YTD' 12
YTD' 11
23.71%
14.48%
107,342
90,169
35.77%
17.77%
75,023
66,478
-3.52%
1.59%
67,070
64,190
28.48%
15.83%
182,364
156,647
20.38%
15.90%
78,504
66,168
43.44%
42.2
28.78%
31.86%
35,153
28,169
19.48%
18
12.89%
2.14%
41,747
36,433
23.04%
23.3
34.95%
15.78%
103,860
90,479
56.56%
57.8
22.34%
37.58%
15,831
22,867
37.47%
12.61%
88,030
67,612
57.82%
19.84%
23,382
16,093
30.91%
10.03%
64,648
51,519
0
0
30.91%
10.03%
64,648
51,519
30.95%
0.1
56.1
45
YoY (%)
19
12.9
4.5
16.4
18.6
24.8
14.6
14.8
-30.8
30.2
45.3
25.5
25.5
24.6
CASA Mix
Rs bn
Current Deposits
Savings Deposits
CASA
Term deposits
Total deposits
CASA (%)
Other income
Rs bn
Fee/Commission inocome
Trading gains/(losses)
Others
Total
Asset quality
Rs bn
Gross NPAs
Net NPAs
Gross NPAs (%)
Net NPAs (%)
Net NPAs/Net worth (%)
76
76.9
77.9
78.8
80.4
FY12
770
860
680
880
2,600
13,840
-416
19,214
FY11
1,130
530
740
720
2,330
8,080
-800
12,730
FY10
1,230
850
510
1,280
1,610
2,580
1,440
9,500
YoY (%)
-31.86%
62.26%
-8.11%
22.22%
11.59%
71.29%
-48.00%
50.93%
YoY (%)
QoQ (%) % of total
7.65%
9.21%
35.51%
25.91%
-0.29%
27.39%
6.19%
27.43%
8.79%
28.85%
15.52%
5.28%
26.68% -10.15%
23.02%
17.24%
3.00% 100.00%
YoY (%)
QoQ (%) % of total
12.99%
8.75%
9.66%
20.27%
26.24%
19.76%
-56.52%
0.00%
1.11%
-10.71%
0.00%
2.77%
6.86%
5.11%
63.93%
4.55%
9.52%
2.55%
7.65%
9.21% 100.00%
YoY (%)
QoQ (%)
0.57% -12.50%
13.60%
3.40%
9.25%
-2.20%
16.53%
-1.77%
13.25%
-1.96%
-160
-12
YoY (%)
QoQ (%) YTD' 12
YTD' 11
YoY (%)
-3.52%
1.59%
67,070
64,190
4.49%
-180.61% -343.08%
-124
-2,150 -94.23%
643.48%
33.70%
8,077
4,438
82.00%
35.77%
17.77%
75,023
66,478
12.85%
YoY (%)
QoQ (%)
-5.57%
-3.51%
-22.70% -10.62%
YoY (%)
QoQ (%)
-0.23077
-16.4
-32.6
-13.9
-21.5
4.6
-74
-23.5
-15.7
18.6
-43.3
-29
-35.9
-14.6
YoY (%)
QoQ (%)
22.4
1.3
-74.3
-1.9
340.5
-13.1
-13.7
3.4
-18.4
-1.9
0.7
4.2
15.6
-1.9
Income statement
Statement
(Rs. (Rs.
Mn)