CREDICORP
LTD.
|
|||
|
By:
|
/s/ Giuliana Cuzquen | |
Giuliana Cuzquen | |||
Authorized
Representative
|
|||
CREDICORP
Ltd.
First
Quarter 2010 Results
Lima, Peru, May 06, 2010 -
Credicorp (NYSE:BAP) announced today its unaudited results for the
first quarter of 2010. These results are reported on a consolidated basis
in accordance with IFRS in nominal U.S. Dollars.
HIGHLIGHTS
·
Credicorp
reported a good start for the year with 1Q10 earnings of US$ 123.9
million, reflecting 12% YoY earnings growth and 1.3% QoQ. As
expected, ROAA of 2.18% and a 21.54% ROAE were slightly lower and include
the impact of strengthening our equity and maintaining a conservative
asset & liability matching.
·
The
strong recovery of economic activity in the Peruvian market is clearly
reflected in the average daily balances of loans for the 1Q10, which were
up 15.9% vs. 1Q09, and 6.7% vs. 4Q09. Nevertheless, given that last year’s
loan growth happened basically at the very end of the year, loan book at
each quarter-end reflects more modest growth of 2.9% QoQ. It is
important to note that although retail volumes continued to increase,
growth was slightly subdued in Q1. This contrasts with activity in the
corporate sector, which was extremely dynamic.
·
Though
NII grew 19.3% YoY, it increased 3.2% QoQ. This is lower than the average
daily balances expansion given that a large portion of additional loan
volume came from recovery in the corporate and middle market, segments
with lower spreads. Therefore, the lower margin loan growth and the large
liquidity positions resulting from LT funding raised last year, impacted
NIMs slightly and resulted in NIM slipping from 5.0 % to
4.9%.
·
Fee
income over the Q remained flat; though still 27.6% higher over the year,
while FX income recovered strongly, increasing 9.4% QoQ and 30.4% YoY.
Despite this good performance, the lack of income from the sale of
securities, which was especially high 1H09, could not be fully compensated
and total non-financial income dropped 3.6%.
·
A
further increase in PDLs in 1Q10 was mainly the result of a seasonal
increase of delinquencies, exacerbated by an internal problem with our
newly implemented collection system. Therefore, our PDL ratio increased to
1.8% from 1.6% by the end of 2009, and provisions for loan losses remained
at a relatively high level for the quarter, showing only a 2% drop from
the previous Q.
·
The
continuing good performance of the insurance business is reflected in the
US$ 32.5 million in premiums net of claims, which is 14% higher YoY. As
anticipated, this is lower compared to the previous quarter, since an
unusually low claims rate led to the extraordinary result of
4Q09.
·
Operating
costs reflect a remarkable drop of 8.6% for the quarter following the
seasonally high year-end costs in 4Q09 and the significant efforts to
reduce costs and increase efficiencies. This is especially noteworthy
given that this 1Q also had to absorb significant redundancy costs related
to some personnel reductions, which were part of efficiency improvement
plans.
·
Consequently,
operating income for Credicorp is 7.8% higher QoQ, but normalized taxes
(vs. the low tax rate in 4Q09 due to tax provision reversals), reduced the
growth of net income attributed to Credicorp to only 1.3% for the Q,
though it is still 12% higher YoY.
·
BCP’s
operating results also reflect an increase in average lending volumes in
comparison to 4Q and lower operating costs and although provisions remain
high and there were no gains on the sale of securities, 1Q10’s figures
represent a 13.2% increase in operating income vs. 4Q09. Yet after a
normalized tax rate, BCP’s contribution to Credicorp reached US$ 102
million, 5% lower than 4Q09’s net earnings, which were boosted by the
extraordinary tax provision reversals recorded in 4Q09.
·
ASHC’s
reported a steady and strong income generation, though slightly lower with
regard to 4Q due to lower volume of IEA and some FX-losses on Euros. Thus,
the earnings contribution reached US$ 13.4 million, down from US$ 14.9
million in 4Q09.
·
PPS
continued performing better than expected and reported a contribution to
Credicorp of US$ 8.5 million. It is important to emphasize that this
result, although lower than the US$ 12.4 million contribution recorded in
4Q09- which reflected extraordinarily low claims rate and consequent
provision reversals at the end of the year- is a reflection of sound
insurance underwriting. More importantly, all risk and performance ratios
are currently at low levels, reflecting the successful changes implemented
in PPS’s business model.
·
Prima
AFP performed above expectations this 1Q10 and reported a 41% increase in
its contribution, which totaled US$ 5.9 million despite the regulatory
changes that exempted the additional year-end salary from contributions
into the fund. This robust income growth was achieved thanks to increased
collections as the economy reactivates and tight cost control.
·
The
good performances of all of Credicorp’s subsidiaries are evident in
Credicorp’s operating results, which is why we would like to stress the
robust 7.8% increase of these earnings over the
quarter.
|
Credicorp Ltd.
|
Quarter
|
Change %
|
||||||||||||||||||
US$ thousands
|
1Q10 | 4Q09 | 1Q09 | 1Q10 / 1Q09 | 1Q10 / 4Q09 | |||||||||||||||
Net
Interest income
|
245,585 | 237,963 | 205,866 | 19.3 | % | 3.2 | % | |||||||||||||
Total
provisions, net of recoveries
|
(43,181 | ) | (44,044 | ) | (26,425 | ) | 63.4 | % | -2.0 | % | ||||||||||
Non
financial income
|
167,808 | 174,124 | 173,668 | -3.4 | % | -3.6 | % | |||||||||||||
Insurance
premiums and claims
|
32,487 | 45,029 | 28,507 | 14.0 | % | -27.9 | % | |||||||||||||
Operating
expenses
|
(237,698 | ) | (260,064 | ) | (221,212 | ) | 7.5 | % | -8.6 | % | ||||||||||
Income
before non-recurring items, translation results, employees´ profit sharing
and income taxes
|
165,002 | 153,008 | 160,405 | 2.9 | % | 7.8 | % | |||||||||||||
Translation
results
|
12,059 | 1,075 | (4,708 | ) | -356.1 | % | 1022.1 | % | ||||||||||||
Employees'
profit sharing and income taxes
|
(44,902 | ) | (21,112 | ) | (38,209 | ) | 17.5 | % | 112.7 | % | ||||||||||
Net
income
|
132,158 | 132,971 | 117,488 | 12.5 | % | -0.6 | % | |||||||||||||
Minority
Interest
|
8,288 | 10,675 | 6,910 | 19.9 | % | -22.4 | % | |||||||||||||
Net
income attributed to Credicorp
|
123,870 | 122,296 | 110,578 | 12.0 | % | 1.3 | % | |||||||||||||
Net
income/share (US$)
|
1.55 | 1.53 | 1.39 | 12.0 | % | 1.3 | % | |||||||||||||
Total
loans
|
11,922,859 | 11,585,635 | 10,119,759 | 17.8 | % | 2.9 | % | |||||||||||||
Deposits
and Obligations
|
14,806,660 | 14,091,828 | 13,327,794 | 11.1 | % | 5.1 | % | |||||||||||||
Net
Shareholders' Equity
|
2,284,552 | 2,316,856 | 1,668,154 | 37.0 | % | -1.4 | % | |||||||||||||
Net
interest margin
|
4.9 | % | 5.1 | % | 4.5 | % | ||||||||||||||
Efficiency
ratio
|
42.1 | % | 44.0 | % | 44.0 | % | ||||||||||||||
Return
on average shareholders' equity
|
21.5 | % | 22.0 | % | 26.3 | % | ||||||||||||||
PDL/Total
loans
|
1.81 | % | 1.59 | % | 1.16 | % | ||||||||||||||
Coverage
ratio of PDLs
|
176.7 | % | 192.0 | % | 205.4 | % | ||||||||||||||
Employees
|
19,548 | 20,148 | 19,947 |
Earnings Contribution
|
Quarter
|
Change %
|
||||||||||||||||||
(US$ Thousands)
|
1Q10 | 4Q09 | 1Q09 | 1Q10/1Q09 | 1Q10/4Q09 | |||||||||||||||
Banco
de Crédito BCP(1)
|
99,254 | 104,518 | 98,911 | 0 | % | -5 | % | |||||||||||||
BCB
|
5,610 | 9,521 | 8,518 | -34 | % | -41 | % | |||||||||||||
Atlantic
|
13,411 | 14,856 | 3,017 | 345 | % | -10 | % | |||||||||||||
PPS
|
8,492 | 12,372 | 5,230 | 62 | % | -31 | % | |||||||||||||
Grupo
Crédito (2)
|
7,948 | 5,548 | 6,866 | 16 | % | 43 | % | |||||||||||||
Prima
|
5,946 | 4,224 | 6,246 | -5 | % | 41 | % | |||||||||||||
Others
|
2,002 | 1,324 | 620 | 223 | % | 51 | % | |||||||||||||
Credicorp
and Others (3)
|
(5,235 | ) | (14,996 | ) | (3,446 | ) | 52 | % | -65 | % | ||||||||||
Credicorp
Ltd.
|
(5,224 | ) | (14,992 | ) | (3,941 | ) | 33 | % | -65 | % | ||||||||||
Otras
|
(11 | ) | (4 | ) | 495 | -102 | % | 191 | % | |||||||||||
Net
income attributable to Credicorp
|
123,870 | 122,298 | 110,578 | 12 | % | 1 | % | |||||||||||||
(1)
Includes Banco de Crédito de Bolivia.
(2)
Includes Grupo Crédito, Servicorp and Prima AFP
(3)
Includes taxes on BCP's and PPS's dividends, and other expenses at the
holding company level.
|
Banco de Crédito and Subsidiaries
|
Quarter
|
Change %
|
||||||||||||||||||
US$ 000
|
1Q10 | 4Q09 | 1Q09 | 1Q10 / 1Q09 | 1Q10 / 4Q09 | |||||||||||||||
Net
Financial income
|
219,175 | 211,233 | 186,161 | 17.7 | % | 3.8 | % | |||||||||||||
Total
provisions, net of recoveries
|
(43,445 | ) | (44,933 | ) | (27,180 | ) | 59.8 | % | -3.3 | % | ||||||||||
Non
financial income
|
137,841 | 144,977 | 148,246 | -7.0 | % | -4.9 | % | |||||||||||||
Operating
expenses
|
(185,334 | ) | (197,956 | ) | (173,095 | ) | 7.1 | % | -6.4 | % | ||||||||||
Income
before non-recuring items, translation results, employees' profit sharing
and income taxes
|
128,237 | 113,321 | 134,132 | -4.4 | % | 13.2 | % | |||||||||||||
Translation
results
|
11,680 | 12,609 | (4,260 | ) | -374.2 | % | -7.4 | % | ||||||||||||
Employees
profit sharing and income taxes
|
(37,746 | ) | (18,207 | ) | (29,607 | ) | 27.5 | % | 107.3 | % | ||||||||||
Net
income
|
101,909 | 107,398 | 99,982 | 1.9 | % | -5.1 | % | |||||||||||||
Net
income/share (US$)
|
0.046 | 0.048 | 0.045 | 1.8 | % | -5.2 | % | |||||||||||||
Total
loans
|
11,852,548 | 11,577,303 | 10,031,099 | 18.2 | % | 2.4 | % | |||||||||||||
Deposits
and obligations
|
13,777,327 | 14,465,809 | 13,608,169 | 1.2 | % | -4.8 | % | |||||||||||||
Net
Shareholders' equity
|
1,578,484 | 1,675,533 | 1,312,090 | 20.3 | % | -5.8 | % | |||||||||||||
Net
financial margin
|
4.9 | % | 5.0 | % | 4.5 | % | ||||||||||||||
Efficiency
ratio
|
51.3 | % | 53.8 | % | 55.2 | % | ||||||||||||||
Return
on average equity
|
25.1 | % | 26.6 | % | 29.5 | % | ||||||||||||||
PDL/Total
loans
|
1.81 | % | 1.59 | % | 1.16 | % | ||||||||||||||
Coverage
ratio of PDLs
|
176.9 | % | 192.3 | % | 206.6 | % | ||||||||||||||
BIS
ratio
|
14.5 | % | 14.5 | % | 12.5 | % | ||||||||||||||
Branches
|
326 | 334 | 339 | |||||||||||||||||
Agente
BCP
|
2,973 | 2,801 | 2,037 | |||||||||||||||||
ATMs
|
1,021 | 996 | 926 | |||||||||||||||||
Employees
|
16,103 | 16,748 | 16,628 |
Core Revenues
|
Quarter
|
Change %
|
||||||||||||||||||
US$ 000
|
1Q10 | 4Q09 | 1Q09 | 1Q10 / 1Q09 | 1Q10 / 4Q09 | |||||||||||||||
Net
interest and dividend income
|
219,175 | 211,233 | 186,161 | 17.7 | % | 3.8 | % | |||||||||||||
Fee
income, net
|
107,223 | 109,546 | 77,553 | 38.3 | % | -2.1 | % | |||||||||||||
Net
gain on foreign exchange transactions
|
25,503 | 23,430 | 20,328 | 25.5 | % | 8.8 | % | |||||||||||||
Core
Revenues
|
351,901 | 344,209 | 284,042 | 23.9 | % | 2.2 | % |
Interest Earning Assets
|
Quarter
|
Change %
|
||||||||||||||||||
US$ 000
|
1Q10 | 4Q09 | 1Q09 | 1Q10 / 1Q09 | 1Q10 / 4Q09 | |||||||||||||||
BCRP
and other banks
|
2,631,775 | 2,980,575 | 3,141,925 | -16.2 | % | -11.7 | % | |||||||||||||
Interbank
funds
|
97,499 | 75,000 | 25,134 | 287.9 | % | 30.0 | % | |||||||||||||
Trading
securities
|
109,326 | 70,318 | 29,973 | 264.7 | % | 55.5 | % | |||||||||||||
Securities
available for sale
|
4,053,210 | 3,026,542 | 3,672,154 | 10.4 | % | 33.9 | % | |||||||||||||
Current
Loans, net
|
11,637,580 | 11,393,557 | 9,914,864 | 17.4 | % | 2.1 | % | |||||||||||||
Total
interest earning assets
|
18,529,390 | 17,545,992 | 16,784,050 | 10.4 | % | 5.6 | % |
TOTAL
LOANS (1)
|
||||||||||||||||||||
(US$ million)
|
||||||||||||||||||||
1Q10 | 4Q09 | 1Q09 |
YoY
|
QoQ
|
||||||||||||||||
Wholesale
Banking
|
6,497.0 | 5,891.3 | 5,927.9 | 9.6 | % | 10.3 | % | |||||||||||||
Corporate
|
4,423.9 | 3,987.2 | 3,977.0 | 11.2 | % | 11.0 | % | |||||||||||||
Middle
Market
|
2,073.1 | 1,904.0 | 1,950.9 | 6.3 | % | 8.9 | % | |||||||||||||
Retail
Banking
|
4,384.4 | 4,280.5 | 3,700.8 | 18.5 | % | 2.4 | % | |||||||||||||
SME
+ Business
|
1,418.1 | 1,401.8 | 1,227.1 | 15.6 | % | 1.2 | % | |||||||||||||
Mortgages
|
1,610.1 | 1,551.8 | 1,345.6 | 19.7 | % | 3.8 | % | |||||||||||||
Consumer
|
840.7 | 828.8 | 719.4 | 16.9 | % | 1.4 | % | |||||||||||||
Credit
Cards
|
515.5 | 498.1 | 408.8 | 26.1 | % | 3.5 | % | |||||||||||||
Edyficar
(2)
|
288.7 | 254.4 | * | - | - | - | ||||||||||||||
Others
(3)
|
661.0 | 661.0 | 583.1 | 13.4 | % | 0.0 | % | |||||||||||||
Consolidated
total loans
|
11,830.7 | 11,087.2 | 10,211.8 | 15.9 | % | 6.7 | % | |||||||||||||
*
Monthly-end balance as of Dec. 09.
(1) Average daily
balance
(2)
End-of-period balance: Mar. 10 = US$ 276.5 MM vs. Dec. 09 = US$ 254.4 MM.
Growth: 8.7% QoQ.
(3)
Includes work out unit, other banking and BCP Bolivia.
|
Domestic Currency Loans (1)
|
Foreign Currency Loans (1)
|
|||||||||||||||||||||||||||||||||||||||
(Nuevos Soles million)
|
(US$ million)
|
|||||||||||||||||||||||||||||||||||||||
1Q10
|
4Q09
|
1Q09
|
YoY
|
QoQ
|
1Q10
|
4Q09
|
1Q09
|
YoY
|
QoQ
|
|||||||||||||||||||||||||||||||
Wholesale
Banking
|
5,245.1 | 4,706.6 | 4,638.7 | 13.1 | % | 11.4 | % | 4,655.2 | 4,263.3 | 4,475.8 | 4.0 | % | 9.2 | % | ||||||||||||||||||||||||||
Corporate
|
3,931.0 | 3,535.5 | 3,519.2 | 11.7 | % | 11.2 | % | 3,043.6 | 2,764.4 | 2,875.4 | 5.8 | % | 10.1 | % | ||||||||||||||||||||||||||
Middle
Market
|
1,314.1 | 1,171.0 | 1,119.5 | 17.4 | % | 12.2 | % | 1,611.7 | 1,499.0 | 1,600.4 | 0.7 | % | 7.5 | % | ||||||||||||||||||||||||||
Retail
Banking
|
7,455.2 | 7,172.3 | 6,020.5 | 23.8 | % | 3.9 | % | 1,766.6 | 1,799.7 | 1,816.1 | -2.7 | % | -1.8 | % | ||||||||||||||||||||||||||
SME
+ Business
|
2,519.9 | 2,442.1 | 2,092.7 | 20.4 | % | 3.2 | % | 533.3 | 557.1 | 572.0 | -6.8 | % | -4.3 | % | ||||||||||||||||||||||||||
Mortgages
|
1,966.5 | 1,826.3 | 1,394.6 | 41.0 | % | 7.7 | % | 919.6 | 920.2 | 909.0 | 1.2 | % | -0.1 | % | ||||||||||||||||||||||||||
Consumer
|
1,685.9 | 1,657.7 | 1,431.8 | 17.7 | % | 1.7 | % | 248.7 | 255.5 | 271.1 | -8.3 | % | -2.6 | % | ||||||||||||||||||||||||||
Credit
Cards
|
1,282.9 | 1,246.3 | 1,101.5 | 16.5 | % | 2.9 | % | 65.0 | 67.0 | 63.9 | 1.7 | % | -3.0 | % | ||||||||||||||||||||||||||
Edyficar
(2)
|
709.8 | 693.1 | * | - | - | - | 38.8 | 14.6 | * | - | - | - | ||||||||||||||||||||||||||||
Others
(3)
|
157.2 | 138.7 | 50.2 | 213.1 | % | 13.3 | % | 605.8 | 611.9 | 567.4 | 6.8 | % | -1.0 | % | ||||||||||||||||||||||||||
Consolidated
total loans
|
13,567.3 | 12,710.7 | 10,709.5 | 26.7 | % | 6.7 | % | 7,066.4 | 6,689.6 | 6,859.2 | 3.0 | % | 5.6 | % | ||||||||||||||||||||||||||
*
Monthly-end balance as of Dec. 09.
(1) Average daily
balance
(2)
End-of-period balance in Domenstic currency: Mar. 10 = S/.
746.9 MM vs. Dec. 09 = S/. 693.1 MM. Growth: 7.8% QoQ.
End-of-period
balance in Foreign currency: Mar. 10 = US$ 13.6 MM vs. Dec. 09 = US$ 14.6
MM. Growth: -6.9 % QoQ.
(3)
Includes work out unit, other banking and BCP
Bolivia.
|
Deposits and Obligations
|
Quarter ended
|
Change %
|
||||||||||||||||||
US$ (000)
|
1Q10 | 4Q09 | 1Q09 | 1Q10 / 1Q09 | 1Q10 / 4Q09 | |||||||||||||||
Non-interest
bearing deposits
|
3,707,286 | 3,261,009 | 4,147,227 | -10.6 | % | 13.7 | % | |||||||||||||
Demand
deposits
|
1,225,445 | 1,179,634 | 17,006 | 7106.0 | % | 3.9 | % | |||||||||||||
Saving
deposits
|
3,853,739 | 3,539,917 | 3,162,172 | 21.9 | % | 8.9 | % | |||||||||||||
Time
deposits
|
3,927,540 | 5,361,410 | 5,217,625 | -24.7 | % | -26.7 | % | |||||||||||||
Severance
indemnity deposits (CTS)
|
1,013,010 | 1,069,267 | 987,247 | 2.6 | % | -5.3 | % | |||||||||||||
Interest
payable
|
50,307 | 54,572 | 76,892 | -34.6 | % | -7.8 | % | |||||||||||||
Total
customer deposits
|
13,777,327 | 14,465,809 | 13,608,169 | 1.2 | % | -4.8 | % | |||||||||||||
Mutual
funds in Perú
|
2,182,873 | 2,042,159 | 1,307,943 | 66.9 | % | 6.9 | % | |||||||||||||
Mutual
funds in Bolivia
|
138,922 | 139,709 | 133,336 | 4.2 | % | -0.6 | % | |||||||||||||
Total
customer funds
|
16,099,122 | 16,647,677 | 15,049,448 | 7.0 | % | -3.3 | % |
Market share by type of deposit and
currency
|
||||||||||||||||
Demand
deposits
|
Saving
deposits
|
Time
deposits
|
Severance
indemnity
|
|||||||||||||
LC
|
40.7. | % | 37.3 | % | 23.4 | % | 37.5 | % | ||||||||
FC
|
43.8 | % | 41.6 | % | 28.6 | % | 55.9 | % | ||||||||
LC:
Local Currency
FC:
Foreign Currency
|
Net interest income
|
Quarter
|
Change %
|
||||||||||||||||||
US$ 000
|
1Q10 | 4Q09 | 1Q09 | 1Q10/1Q09 | 1Q10/4Q09 | |||||||||||||||
Interest
income
|
305,922 | 301,319 | 302,370 | 1.2 | % | 1.5 | % | |||||||||||||
Interest
on loans
|
280,165 | 274,340 | 258,751 | 8.3 | % | 2.1 | % | |||||||||||||
Interest
and dividends on investments
|
3,457 | 43 | 2,704 | 28 | % | 7939.5 | % | |||||||||||||
Interest
on deposits with banks
|
1,788 | 2,327 | 4,698 | -61.9 | % | -23.2 | % | |||||||||||||
Interest
on trading securities
|
19,838 | 22,008 | 29,472 | -32.7 | % | -9.9 | % | |||||||||||||
Other
interest income
|
674 | 2,601 | 6,745 | -90.0 | % | -74.1 | % | |||||||||||||
Interest
expense
|
86,747 | 90,086 | 116,209 | -25.4 | % | -3.7 | % | |||||||||||||
Interest
on deposits
|
21,555 | 49,258 | 83,182 | -74.1 | % | -56.2 | % | |||||||||||||
Interest
on borrowed funds
|
28,790 | 6,681 | 10,053 | 186.4 | % | 330.9 | % | |||||||||||||
Interest
on bonds and subordinated notes
|
25,628 | 20,916 | 14,452 | 77.3 | % | 22.5 | % | |||||||||||||
Other
interest expense
|
10,774 | 13,231 | 8,522 | 26.4 | % | -18.6 | % | |||||||||||||
Net
interest income
|
219,175 | 211,233 | 186,161 | 17.7 | % | 3.8 | % | |||||||||||||
Average
interest earning assets
|
18,037,691 | 16,826,904 | 16,746,466 | 7.7 | % | 7.2 | % | |||||||||||||
Net
interest margin*
|
4.9 | % | 5.0 | % | 4.5 | % |
Provision for loan losses
|
Quarter ended
|
Change %
|
||||||||||||||||||
US$ 000
|
1Q10 | 4Q09 | 1Q09 | 1Q10 / 1Q09 | 1Q10 / 4Q09 | |||||||||||||||
Provisions
|
(50,507 | ) | (50,554 | ) | (32,026 | ) | 57.7 | % | -0.1 | % | ||||||||||
Loan
loss recoveries
|
7,062 | 5,620 | 4,846 | 45.7 | % | 25.6 | % | |||||||||||||
Total
provisions, net of recoveries
|
(43,445 | ) | (44,933 | ) | (27,180 | ) | 59.8 | % | -3.3 | % | ||||||||||
Total
loans
|
11,852,548 | 11,577,303 | 10,031,099 | 18.2 | % | 2.4 | % | |||||||||||||
Reserve
for loan losses (RLL)
|
380,248 | 353,348 | 240,091 | 58.4 | % | 7.6 | % | |||||||||||||
Charge-Off
amount
|
25,478 | 31,652 | 13,293 | 91.7 | % | -19.5 | % | |||||||||||||
Past
due loans (PDL)
|
214,968 | 183,746 | 116,235 | 84.9 | % | 17.0 | % | |||||||||||||
PDL/Total
loans
|
1.81 | % | 1.59 | % | 1.16 | % | ||||||||||||||
Coverage
|
176.9 | % | 192.3 | % | 206.6 | % |
Non financial income
|
Quarter
|
Change %
|
||||||||||||||||||
US$ 000
|
1Q10 | 4Q09 | 1Q09 | 1Q10 / 1Q09 | 1Q10/ 4Q09 | |||||||||||||||
Fee
income
|
107,223 | 109,546 | 77,553 | 38.3 | % | -2.1 | % | |||||||||||||
Net
gain on foreign exchange transactions
|
25,503 | 23,430 | 20,328 | 25.5 | % | 8.8 | % | |||||||||||||
Net
gain on sales of securities
|
161 | 9,185 | 46,291 | -99.7 | % | -98.2 | % | |||||||||||||
Other
income
|
4,954 | 2,816 | 4,074 | 21.6 | % | 75.9 | % | |||||||||||||
Total
non financial income
|
137,841 | 144,977 | 148,246 | -7.0 | % | -4.9 | % |
Banking Fee Income
|
Quarter
|
Change %
|
||||||||||||||||||
US$ 000
|
1Q10 | 4Q09 | 1Q09 | 1Q10 / 1Q09 | 1Q10 / 4Q09 | |||||||||||||||
Miscellaneous
accounts*
|
27,800 | 26,591 | 20,164 | 37.9 | % | 4.5 | % | |||||||||||||
Contingents
|
6,395 | 5,611 | 4,559 | 40.3 | % | 14.0 | % | |||||||||||||
Payments
and collections
|
13,859 | 14,025 | 11,522 | 20.3 | % | -1.2 | % | |||||||||||||
Drafts
and transfers
|
6,500 | 6,883 | 5,560 | 16.9 | % | -5.6 | % | |||||||||||||
Credit
cards
|
13,851 | 14,155 | 10,141 | 36.6 | % | -2.1 | % | |||||||||||||
Others
|
38,818 | 42,282 | 25,607 | 51.6 | % | -8.2 | % | |||||||||||||
Total
Fee Income
|
107,223 | 109,546 | 77,553 | 38.3 | % | -2.1 | % |
Quarter
|
Change %
|
|||||||||||||||||||
N° of Transactions per channel
|
Average 1Q10
|
Average 4Q09
|
Average 1Q09
|
1Q10 / 1Q09 | 1Q10 / 4Q09 | |||||||||||||||
Teller
|
10,107,334 | 10,733,475 | 9,792,291 | 3.2 | % | -5.8 | % | |||||||||||||
Internet
Banking Via BCP
|
9,632,114 | 10,466,538 | 8,937,239 | 7.8 | % | -8.0 | % | |||||||||||||
ATMs
Via BCP
|
7,643,857 | 8,193,738 | 6,430,467 | 18.9 | % | -6.7 | % | |||||||||||||
Agente
BCP
|
4,676,832 | 4,614,103 | 2,639,140 | 77.2 | % | 1.4 | % | |||||||||||||
Telecrédito
|
4,166,085 | 4,424,750 | 3,686,367 | 13.0 | % | -5.8 | % | |||||||||||||
Points
of Sale P.O.S.
|
3,819,986 | 3,911,271 | 2,901,872 | 31.6 | % | -2.3 | % | |||||||||||||
Balance
Inquiries
|
2,500,069 | 2,593,456 | 2,468,762 | 1.3 | % | -3.6 | % | |||||||||||||
Telephone
Banking
|
1,421,835 | 1,641,981 | 1,354,645 | 5.0 | % | -13.4 | % | |||||||||||||
Direct
Debit
|
366,097 | 401,154 | 400,771 | -8.7 | % | -8.7 | % | |||||||||||||
Other
ATMs network
|
292,788 | 314,287 | 210,673 | 39.0 | % | -6.8 | % | |||||||||||||
Mobile
banking
|
227,526 | 152,191 | 85,060 | 167.5 | % | 49.5 | % | |||||||||||||
Total
transactions
|
44,854,522 | 47,446,943 | 38,907,287 | 15.3 | % | -5.5 | % |
Balance as of
|
Change %
|
|||||||||||||||||||
1Q10 | 4Q09 | 1Q09 | 1Q10 / 1Q09 | 1Q10 / 4Q09 | ||||||||||||||||
Branches
|
326 | 334 | 339 | -3.8 | % | -2.4 | % | |||||||||||||
ATMs
|
1,021 | 996 | 926 | 10.3 | % | 2.5 | % | |||||||||||||
Agentes
BCP
|
2,973 | 2,801 | 2,037 | 45.9 | % | 6.1 | % | |||||||||||||
Total
|
4,320 | 4,131 | 3,302 | 30.8 | % | 4.6 | % |
Operating expenses
|
Quarter
|
Change %
|
||||||||||||||||||
US$ 000
|
1Q10
|
4Q09
|
1Q09
|
1Q10 / 1Q09
|
1Q10 / 4Q09
|
|||||||||||||||
Salaries
and employee benefits
|
98,445 | 89,486 | 79,349 | 24.1 | % | 10.0 | % | |||||||||||||
Administrative,
general and tax expenses
|
65,785 | 79,622 | 63,553 | 3.5 | % | -17.4 | % | |||||||||||||
Depreciation
and amortization
|
16,423 | 16,153 | 13,756 | 19.4 | % | 1.7 | % | |||||||||||||
Other
expenses
|
4,680 | 12,695 | 16,437 | -71.5 | % | -63.1 | % | |||||||||||||
Total
operating expenses
|
185,333 | 197,956 | 173,095 | 7.1 | % | -6.4 | % | |||||||||||||
Efficiency
Ratio
|
51.3 | % | 53.8 | % | 55.2 | % |
Administrative Expenses
|
Quarter
|
Change %
|
||||||||||||||||||||||||||||||
US$ (000)
|
1Q10
|
%
|
4Q09
|
%
|
1Q09
|
%
|
1Q10 / 1Q09
|
1Q10 / 4Q09
|
||||||||||||||||||||||||
Marketing
|
5,308 | 8.1 | % | 8,351 | 10.5 | % | 4,725 | 7.4 | % | 12.3 | % | -36.4 | % | |||||||||||||||||||
Systems
|
9,351 | 14.2 | % | 11,152 | 14.0 | % | 10,896 | 17.1 | % | -14.2 | % | -16.1 | % | |||||||||||||||||||
Transport
|
5,945 | 9.0 | % | 7,344 | 9.2 | % | 4,537 | 7.1 | % | 31.0 | % | -19.0 | % | |||||||||||||||||||
Maintenance
|
2,675 | 4.1 | % | 6,342 | 8.0 | % | 2,205 | 3.5 | % | 21.3 | % | -57.8 | % | |||||||||||||||||||
Communications
|
3,612 | 5.5 | % | 3,575 | 4.5 | % | 2,873 | 4.5 | % | 25.7 | % | 1.0 | % | |||||||||||||||||||
Consulting
|
2,264 | 3.4 | % | 5,272 | 6.6 | % | 4,000 | 6.3 | % | -43.4 | % | -57.1 | % | |||||||||||||||||||
Others
|
19,969 | 30.4 | % | 21,458 | 26.9 | % | 18,710 | 29.4 | % | 6.7 | % | -6.9 | % | |||||||||||||||||||
Taxes
and contributions
|
6,694 | 10.2 | % | 5,813 | 7.3 | % | 6,631 | 10.4 | % | 0.9 | % | 15.1 | % | |||||||||||||||||||
Other
subsidiaries and eliminations, net
|
9,967 | 15.2 | % | 10,315 | 13.0 | % | 8,975 | 14.1 | % | 11.1 | % | -3.4 | % | |||||||||||||||||||
Total
Administrative Expenses
|
65,785 | 100.0 | % | 79,622 | 100.0 | % | 63,553 | 100.0 | % | 3.5 | % | -17.4 | % |
Shareholders' equity
|
Quarter
|
Change %
|
||||||||||||||||||
US$ 000
|
1Q10
|
4Q09
|
1Q09
|
1Q10 / 1Q09
|
1Q10 / 4Q09
|
|||||||||||||||
Capital
stock
|
783,213 | 667,250 | 667,646 | 17.3 | % | 17.4 | % | |||||||||||||
Reserves
|
388,309 | 388,275 | 388,365 | 0.0 | % | 0.0 | % | |||||||||||||
Unrealized
gains and losses
|
117,908 | 106,708 | 40,652 | 190.0 | % | 10.5 | % | |||||||||||||
Retained
earnings
|
187,145 | 115,922 | 115,445 | 62.1 | % | 61.4 | % | |||||||||||||
Income
for the year
|
101,909 | 397,378 | 99,982 | 1.9 | % | -74.4 | % | |||||||||||||
Net
shareholders' equity
|
1,578,484 | 1,675,533 | 1,312,090 | 20.3 | % | -5.8 | % | |||||||||||||
Return
on average equity (ROAE)
|
25.1 | % | 26.6 | % | 29.5 | % |
Regulatory Capital and Capital Adequacy Ratios
|
Balance as of
|
Change %
|
||||||||||||||||||
US$ (000)
|
Mar 10
|
Dec 09
|
Mar 09
|
Mar 10 / Mar 09
|
Mar 10 / Dec 09
|
|||||||||||||||
Capital
Stock
|
900,295 | 771,034 | 704,931 | 27.7 | % | 16.8 | % | |||||||||||||
Legal
and Other capital reserves
|
467,848 | 459,881 | 420,454 | 11.3 | % | 1.7 | % | |||||||||||||
Accumulated
earnings with capitalization agreement
|
- | 113,997 | - | - | - | |||||||||||||||
Loan loss reserves (1)
|
155,317 | 148,355 | 104,450 | 48.7 | % | 4.7 | % | |||||||||||||
Perpetual
subordinated debt
|
250,000 | 250,000 | - | - | 0.0 | % | ||||||||||||||
Subordinated
Debt
|
447,115 | 426,264 | 342,634 | 30.5 | % | 4.9 | % | |||||||||||||
Unrealized
profit (loss)
|
- | - | 22,447 | - | - | |||||||||||||||
Investment
in subsidiaries and others, net of unrealized profit
|
(210,861 | ) | (226,319 | ) | (173,921 | ) | 21.2 | % | -6.8 | % | ||||||||||
Goodwill
|
(42,972 | ) | (54,933 | ) | (8,290 | ) | 418.4 | % | -21.8 | % | ||||||||||
Total
Regulatory Capital
|
1,966,742 | 1,888,278 | 1,412,706 | 39.2 | % | 4.2 | % | |||||||||||||
Tier 1 (2)
|
1,511,418 | 1,449,953 | 1,052,583 | 43.6 | % | 4.2 | % | |||||||||||||
Tier 2 (3) +
Tier 3 (4)
|
455,323 | 438,325 | 360,124 | 26.4 | % | 3.9 | % | |||||||||||||
Total
risk-weighted assets
|
13,578,861 | 13,007,788 | 11,348,225 | 19.7 | % | 4.4 | % | |||||||||||||
Market risk capital requirement (5)
|
64,860 | 64,759 | 89,393 | -27.4 | % | 0.2 | % | |||||||||||||
Operational risk capital
requirement (6)
|
44,721 | 43,486 | - | - | 2.8 | % | ||||||||||||||
Capital
ratios
|
||||||||||||||||||||
BIS
ratio (7) (legal
minimum = 9.5% since July 2009)
|
14.5 | % | 14.5 | % | 12.5 | % | ||||||||||||||
Risk-weighted
assets / Regulatory Capital
|
6.9 | 6.9 | 8.0 |
Banco de Crédito de Bolivia
|
Quarter
|
Change %
|
||||||||||||||||||
US$ millions
|
1Q10 | 4Q09 | 1Q09 | 1Q10 / 1Q09 | 1Q10 / 4Q09 | |||||||||||||||
Net
financial income
|
9.0 | 11.5 | 14.0 | -36.0 | % | -22.1 | % | |||||||||||||
Total
provision, net of recoveries
|
-0.3 | 0.9 | -2.1 | -86.8 | % | -129.9 | % | |||||||||||||
Non
financial income
|
9.9 | 10.8 | 11.4 | -12.9 | % | -8.3 | % | |||||||||||||
Operating
expenses
|
-11.9 | -12.7 | -13.4 | -11.2 | % | -6.4 | % | |||||||||||||
Translation
result
|
0.0 | 0.0 | -0.4 | -97.1 | % | -125.0 | % | |||||||||||||
Income
taxes
|
-1.1 | -1.0 | -0.9 | 18.3 | % | 13.1 | % | |||||||||||||
Net
income
|
5.6 | 9.5 | 8.6 | -35.0 | % | -40.9 | % | |||||||||||||
Total
loans
|
489.7 | 481.3 | 468.2 | 4.6 | % | 1.7 | % | |||||||||||||
Past
due loans
|
9.6 | 8.7 | 10.8 | -10.7 | % | 11.4 | % | |||||||||||||
Total
provisions
|
-21.7 | -21.05 | -22.1 | -1.6 | % | 3.3 | % | |||||||||||||
Total
Investments
|
249.6 | 305.42 | 400.0 | -37.6 | % | -18.3 | % | |||||||||||||
Total
assets
|
1,062.2 | 1,097.8 | 1007.3 | 5.5 | % | -3.2 | % | |||||||||||||
Deposits
|
926.6 | 943.6 | 874.5 | 6.0 | % | -1.8 | % | |||||||||||||
Net
shareholders' equity
|
85.7 | 108.3 | 84.8 | 1.1 | % | -20.9 | % | |||||||||||||
PDL
/ Total loans
|
1.98 | % | 1.81 | % | 2.33 | % | ||||||||||||||
Coverage
ratio of PDLs
|
234.6 | % | 257.9 | % | 210.8 | % | ||||||||||||||
ROAE*
|
25.0 | % | 30.4 | % | 31.7 | % | ||||||||||||||
Branches
|
65 | 65 | 65 | |||||||||||||||||
ATMs
|
163 | 172 | 186 | |||||||||||||||||
Employees
|
1,416 | 1,518 | 1,536 |
ASHC
|
Quarter
|
Change %
|
||||||||||||||||||
(US$ million)
|
1Q10
|
4Q09
|
1Q09
|
1Q10 / 1Q09
|
1Q10 / 4Q09
|
|||||||||||||||
Net
interest income
|
9.2 | 9.4 | 6.0 | 51.9 | -3.0 | |||||||||||||||
Dividend
income
|
0.2 | 0.2 | 0.0 | 426.1 | 100.0 | |||||||||||||||
Fees
and commissions from services
|
2.2 | 2.5 | 1.3 | 67.9 | -8.7 | |||||||||||||||
Net
gains on foreign exchange transactions
|
-0.2 | -0.1 | -0.8 | 74.9 | -172.5 | |||||||||||||||
Core
Revenues
|
11.4 | 12.0 | 6.6 | 72.6 | -5.2 | |||||||||||||||
Impairment
provisions, net of recoveries
|
0.0 | -2.3 | -4.4 | 100.0 | 100.0 | |||||||||||||||
Net
gains from sale of securities
|
3.6 | 4.1 | 1.3 | 167.1 | -12.1 | |||||||||||||||
Other
income
|
0.3 | 5.5 | 1.5 | -82.1 | -95.2 | |||||||||||||||
Operating
expenses
|
-1.8 | -2.2 | -1.8 | 2.7 | -18.8 | |||||||||||||||
Net
income
|
13.4 | 17.1 | 3.2 | 316.0 | -21.4 | |||||||||||||||
Net
income / share
|
0.1 | 0.2 | 0.0 | 223.6 | -21.4 | |||||||||||||||
Contribution
to Credicorp
|
13.4 | 14.9 | 3.0 | 345 | % | -10 | % | |||||||||||||
Total
loans
|
507.7 | 132.3 | 181.4 | 179.9 | 283.9 | |||||||||||||||
Total
investments available for sale
|
752.9 | 779.3 | 617.2 | 22.0 | -3.4 | |||||||||||||||
Total
asset
|
1,427.3 | 1,483.6 | 1,479.8 | -3.5 | -3.8 | |||||||||||||||
Total
deposits
|
1,122.9 | 1,220.6 | 1,289.2 | -12.9 | -8.0 | |||||||||||||||
Shareholder's
equity
|
207.1 | 239.8 | 119.0 | 74.1 | -13.6 | |||||||||||||||
Net
interest margin
|
2.66 | % | 2.75 | % | 1.90 | % | ||||||||||||||
Efficiency
ratio
|
11.9 | % | 10.3 | % | 18.7 | % | ||||||||||||||
Return
on average equity
|
24.0 | % | 29.8 | % | 11.0 | % | ||||||||||||||
PDL
/ Total loans
|
0.0 | 0.0 | 0.0 | |||||||||||||||||
Cover
ratio
|
0.2 | % | 0.8 | % | 0.1 | % | ||||||||||||||
BIS
ratio
|
22.0 | % | 19.6 | % | 13.8 | % |
Interest Earning Assets*
|
Quarter
|
Change %
|
||||||||||||||||||
(US$ million)
|
1Q10 | 4Q09 | 1Q09 | 1Q10 / 1Q09 | 1Q10 / 4Q09 | |||||||||||||||
Due
from banks
|
77 | 483 | 588 | -86.9 | % | -84.1 | % | |||||||||||||
Loans
|
508 | 132 | 181 | 179.9 | % | 283.9 | % | |||||||||||||
Investments
|
742 | 763 | 579 | 28.1 | % | -2.7 | % | |||||||||||||
Total
interest-earning assets
|
1,327 | 1,377 | 1,348 | -1.6 | % | -3.7 | % |
PRIMA
1Q10
|
System
1Q10
|
Share 1Q10
%
|
PRIMA
4Q09
|
System
4Q09
|
Share 4Q09
%
|
|||||||||||||||||||
Affiliates
|
1,088,878 | 4,500,531 | 24.2 | % | 1,078,317 | 4,458,045 | 24.2 | % | ||||||||||||||||
New
affiliations (1)
|
12,093 | 48,522 | 24.9 | % | 10,612 | 47,002 | 22.6 | % | ||||||||||||||||
Funds
under management US$ mm
|
7,722 | 25,086 | 30.8 | % | 7,324 | 23,967 | 30.6 | % | ||||||||||||||||
Collections
US$ mm (1)
|
136 | 428 | 31.8 | % | 132 | 412 | 32.2 | % | ||||||||||||||||
Voluntary
Contributions US$ mm (2)
|
85 | 200 | 42.4 | % | 86 | 199 | 43.1 | % | ||||||||||||||||
RAM
US$ mm (3)
|
395 | 1,231 | 32.1 | % | 374 | 1,174 | 31.8 | % |
Funds
under management as of March 2010
|
||||||||||||||||
Mar 10
|
Share %
|
Dec 09
|
Share %
|
|||||||||||||
Fund
1
|
631 | 8.2 | % | 580 | 7.9 | % | ||||||||||
Fund
2
|
5,154 | 66.7 | % | 4,933 | 67.4 | % | ||||||||||
Fund
3
|
1,938 | 25.1 | % | 1,810 | 24.7 | % | ||||||||||
Total
US$ mm
|
7,722 | 100 | % | 7,324 | 100 | % | ||||||||||
Source:
Superintendencia de Banca, Seguros y AFP
|
Estimate of base to calculate earnings - US$ mm
|
||||||||||||
PRIMA - Mar 2010
|
System - Mar 2010
|
Share %
|
||||||||||
Income
(1)
|
6.9 | 23.3 | 29.6 | % | ||||||||
Administrative
Fees
|
1.75 | % |
n.a.
|
|||||||||
RAM
base (2)
|
395 | 1,231 | 32.1 | % | ||||||||
PRIMA
AFP estimates. In accordance to local public
infomation, (CONASEV)
(1)
Average income from the last four months, excluding special collections
and voluntary
contribution
fees
(2)
RAM: average of aggregated income during the last 4 months excluding
special collections and voluntary contributions fees.
|
Change %
|
||||||||||||||||||||
Main financial indicators (US$ thousand) (1)
|
1Q10
|
4Q09
|
1Q09
|
1Q10/1Q09
|
1Q10/4Q09
|
|||||||||||||||
Income
from commissions
|
20,494 | 19,904 | 21,187 | -3 | % | 3.0 | % | |||||||||||||
Administrative
and sale expenses
|
(8,826 | ) | (10,181 | ) | (8,549 | ) | 3 | % | -13.3 | % | ||||||||||
Depreciation
and amortization
|
(2,467 | ) | (2,363 | ) | (2,276 | ) | 8 | % | 4.4 | % | ||||||||||
Net
operating income
|
9,201 | 7,360 | 10,363 | -11 | % | 25.0 | % | |||||||||||||
Other
income and expenses, net
|
(629 | ) | (906 | ) | (479 | ) | 31 | % | -30.5 | % | ||||||||||
Employee
profit sharing and Income tax
|
(2,405 | ) | (2,150 | ) | (3,544 | ) | -32 | % | 11.9 | % | ||||||||||
Net
income before translation results
|
6,166 | 4,304 | 6,339 | -3 | % | 43.3 | % | |||||||||||||
Translations
results and deferred liabilities
|
(220 | ) | (82 | ) | (93 | ) | 137 | % | 167.8 | % | ||||||||||
Net
income
|
5,946 | 4,222 | 6,246 | -5 | % | 40.8 | % | |||||||||||||
Total
assets
|
245,996 | 249,771 | 224,720 | 9 | % | -1.5 | % | |||||||||||||
Total
liabilities
|
94,573 | 84,543 | 90,900 | 4 | % | 11.9 | % | |||||||||||||
Equity
|
151,423 | 165,228 | 133,820 | 13 | % | -8.4 | % | |||||||||||||
(1)
IFRS
|
US$ thousands
|
Net Earnings *
|
Adjustment for
|
Total Contribution
|
|||||||||||||||||||||
Period
|
PPS
|
PV
|
EPS
|
PGA
|
Consolidation
|
to BAP
|
||||||||||||||||||
1Q09
|
1,852 | 4,281 | 805 | 6,884 | (1,654 | ) | 5,230 | |||||||||||||||||
2Q09
|
5,730 | 5,347 | 1,684 | 12,748 | (3,063 | ) | 9,685 | |||||||||||||||||
3Q09
|
9,530 | 4,263 | (540 | ) | 13,277 | (3,189 | ) | 10,088 | ||||||||||||||||
4Q09
|
9,093 | 6,495 | 783 | 16,283 | (3,911 | ) | 12,372 | |||||||||||||||||
1Q10
|
5,774 | 4,810 | 1,673 | 12,095 | (3,603 | ) | 8,492 | |||||||||||||||||
Var % 1Q10 / 4Q09
|
-36 | % | -26 | % | 114 | % | -26 | % |
n.a.
|
-31 | % | |||||||||||||
Var % 1Q10 / 1Q09
|
212 | % | 12 | % | 108 | % | 76 | % |
n.a.
|
62 | % | |||||||||||||
* Including minority interest
|
1Q10
|
4Q09
|
1Q09
|
||||||||||||||||||||||||||||||||||||||||||||||
US$
millon
|
Vehicles
&
SOAT
|
Medical
assistance
|
P&C
|
TOTAL
PPS
|
Vehicles
&
SOAT
|
Medical
assistance
|
P&C
|
TOTAL
PPS
|
Vehicles
&
SOAT
|
Medical
assistance
|
P&C
|
TOTAL
PPS
|
||||||||||||||||||||||||||||||||||||
Net
Premiums Earned
|
19.8 | 14.7 | 10.6 | 45.1 | 20.4 | 15.0 | 17.0 | 52.4 | 18.6 | 11.7 | 13.7 | 44.1 | ||||||||||||||||||||||||||||||||||||
Technical
Results
|
7.5 | 3.4 | 2.1 | 13.0 | 9.3 | 4.4 | 11.7 | 25.4 | 1.6 | 1.2 | 5.8 | 8.7 | ||||||||||||||||||||||||||||||||||||
Net
claims / Earned Net Premiums
|
39.6 | % | 68.4 | % | 62.6 | % | 54.4 | % | 31.3 | % | 62.2 | % | 17.4 | % | 35.6 | % | 72.1 | % | 79.9 | % | 43.7 | % | 65.3 | % | ||||||||||||||||||||||||
Technical
Results / Earned net Premiums
|
38.0 | % | 23.2 | % | 19.4 | % | 28.8 | % | 45.7 | % | 29.3 | % | 68.7 | % | 48.5 | % | 8.4 | % | 10.6 | % | 42.6 | % | 19.6 | % |
Products
|
Total Premiums
|
Change %
|
||||||||||||||||||
(US$ millions)
|
1Q10
|
4Q09
|
1Q09
|
1Q09
|
4Q09
|
|||||||||||||||
Individual
life
|
13.7 | 13.2 | 11.6 | 13.7 | % | 3.3 | % | |||||||||||||
Individual
annuity
|
14.2 | 9.9 | 10.6 | -6.9 | % | 43.6 | % | |||||||||||||
Disability
& survivor (Pension)
|
10.7 | 8.8 | 7.3 | 20.1 | % | 21.5 | % | |||||||||||||
Credit
Life
|
6.6 | 6.5 | 5.3 | 24.2 | % | 0.8 | % | |||||||||||||
Personal
accidents
|
2.9 | 2.8 | 2.6 | 7.6 | % | 2.1 | % | |||||||||||||
Group
life (Law)
|
2.8 | 2.1 | 2.4 | -12.2 | % | 32.6 | % | |||||||||||||
Group
life
|
4.1 | 3.1 | 3.4 | -7.3 | % | 29.2 | % | |||||||||||||
Limited
workers compensation
|
2.7 | 2.8 | 2.7 | 4.5 | % | -4.7 | % | |||||||||||||
TOTAL
|
57.6 | 49.3 | 45.9 | 7.4 | % | 16.7 | % |
Source:
INEI, BCR
|
2007
|
2008
|
2009
|
||||||||||||||||||||||||||||||||||||||||||
Year
|
IQ
|
IIQ
|
IIIQ
|
IVQ
|
Year
|
IQ
|
IIQ
|
IIIQ
|
IVQ
|
Year
|
||||||||||||||||||||||||||||||||||
GDP
(US$ MM)
|
107,504 | 30,273 | 34,744 | 32,531 | 30,096 | 127,643 | 27,914 | 31,927 | 32,010 | 35,302 | 127,153 | |||||||||||||||||||||||||||||||||
Real
GDP (var. %)
|
8.9 | 10.3 | 11.7 | 10.9 | 6.5 | 9.8 | 1.9 | -1.2 | -0.6 | 3.4 | 0.9 | |||||||||||||||||||||||||||||||||
GDP
per-capita (US$)
|
3,873 | 4,331 | 4,956 | 4,612 | 4,229 | 4,532 | 3,888 | 4,407 | 4,379 | 4,786 | 4,365 | |||||||||||||||||||||||||||||||||
Domestic
demand (var. %)
|
11.8 | 11.7 | 14.3 | 13.4 | 9.1 | 12.1 | -0.8 | -5.8 | -5.0 | 0.4 | -2.9 | |||||||||||||||||||||||||||||||||
Consumption
(var. %)
|
8.3 | 8.4 | 9.3 | 9.2 | 8.0 | 8.7 | 4.1 | 1.6 | 1.0 | 2.8 | 2.4 | |||||||||||||||||||||||||||||||||
Private
investment (var. %)
|
22.6 | 24.1 | 37.2 | 31.9 | 21.4 | 28.3 | 4.3 | -16.0 | -14.6 | -5.9 | -8.6 | |||||||||||||||||||||||||||||||||
CPI
(annual change, %)
|
3.9 | 5.5 | 5.7 | 6.2 | 6.7 | 6.7 | 4.8 | 3.1 | 1.2 | 0.3 | 0.3 | |||||||||||||||||||||||||||||||||
Exchange
rate, eop (S/. per US$)
|
3.00 | 2.74 | 2.97 | 2.98 | 3.14 | 3.14 | 3.16 | 3.01 | 2.88 | 2.89 | 2.89 | |||||||||||||||||||||||||||||||||
Devaluation
(annual change, %)
|
-6.1 | -13.8 | -6.4 | -3.6 | 4.7 | 4.7 | 15.2 | 1.5 | -3.1 | -8.0 | -8.0 | |||||||||||||||||||||||||||||||||
Exchange
rate, average (S/. per US$)
|
3.12 | 2.89 | 2.81 | 2.90 | 3.09 | 2.92 | 3.18 | 3.02 | 2.96 | 2.89 | 3.01 | |||||||||||||||||||||||||||||||||
Non-financial
Public Sector (% of GDP)
|
3.1 | 4.3 | 5.4 | 1.4 | -2.7 | 2.1 | 2.6 | 1.8 | -3.2 | -8.2 | -1.9 | |||||||||||||||||||||||||||||||||
Central
Gonvernment current revenues (% of GPD)
|
18.1 | 18.0 | 19.5 | 18.4 | 16.9 | 18.2 | 16.5 | 16.7 | 15.3 | 15.2 | 15.9 | |||||||||||||||||||||||||||||||||
Tax
Income (% of GDP)
|
15.6 | 15.5 | 16.5 | 15.7 | 14.8 | 15.6 | 14.6 | 14.1 | 13.0 | 13.4 | 13.8 | |||||||||||||||||||||||||||||||||
Non
Tax Income (% of GDP)
|
2.5 | 2.5 | 3.1 | 2.7 | 2.1 | 2.6 | 1.9 | 2.6 | 2.2 | 1.8 | 2.1 | |||||||||||||||||||||||||||||||||
Current
expenditures (% of GDP)
|
12.6 | 10.4 | 10.6 | 16.1 | 12.3 | 12.4 | 11.8 | 10.7 | 14.8 | 13.5 | 12.7 | |||||||||||||||||||||||||||||||||
Capital
expenditures (% of GDPI)
|
2.1 | 1.1 | 1.7 | 2.5 | 4.2 | 2.4 | 1.9 | 3.8 | 3.6 | 5.9 | 3.9 | |||||||||||||||||||||||||||||||||
Trade
Balance (US$ MM)
|
8,287 | 1,505 | 920 | 838 | -173 | 3,090 | 513 | 1,335 | 1,838 | 2,188 | 5,873 | |||||||||||||||||||||||||||||||||
Exports
(US$ MM)
|
27,882 | 7,771 | 8,470 | 8,814 | 6,474 | 31,529 | 5,396 | 6,161 | 7,169 | 8,159 | 26,885 | |||||||||||||||||||||||||||||||||
Imports
(US$ MM)
|
19,595 | 6,265 | 7,550 | 7,976 | 6,648 | 28,439 | 4,883 | 4,827 | 5,330 | 5,971 | 21,011 | |||||||||||||||||||||||||||||||||
Current
Account Balance (US$ MM)
|
1,220 | -969 | -1,720 | -1,105 | -929 | -4,723 | -391 | 106 | 264 | 267 | 247 | |||||||||||||||||||||||||||||||||
Current
Account Balance (% of GDP)
|
1.1 | -3.2 | -5.0 | -3.4 | -3.1 | -3.7 | -1.4 | 0.3 | 0.8 | 0.8 | 0.2 |
As of
|
Change %
|
|||||||||||||||||||
Mar 10
|
Dec 09
|
Mar 09
|
Mar 10 / Mar 09
|
Mar 10 / Dec 09
|
||||||||||||||||
Assets
|
||||||||||||||||||||
Cash
and due from banks
|
||||||||||||||||||||
Non-interest
bearing
|
959,387 | 938,486 | 920,392 | 4.2 | % | 2.2 | % | |||||||||||||
Interest
bearing
|
2,508,872 | 2,898,172 | 3,029,996 | -17.2 | % | -13.4 | % | |||||||||||||
Total
cash and due from banks
|
3,468,259 | 3,836,658 | 3,950,387 | -12.2 | % | -9.6 | % | |||||||||||||
Marketable
securities, net
|
109,326 | 70,774 | 29,973 | 264.7 | % | 54.5 | % | |||||||||||||
Loans
|
11,922,859 | 11,585,635 | 10,119,759 | 17.8 | % | 2.9 | % | |||||||||||||
Current
|
11,707,108 | 11,401,113 | 10,002,756 | 17.0 | % | 2.7 | % | |||||||||||||
Past
Due
|
215,750 | 184,523 | 117,003 | 84.4 | % | 16.9 | % | |||||||||||||
Less
- Reserve for possible loan losses
|
(381,206 | ) | (354,355 | ) | (240,267 | ) | 58.7 | % | 7.6 | % | ||||||||||
Loans,
net
|
11,541,653 | 11,231,281 | 9,879,492 | 16.8 | % | 2.8 | % | |||||||||||||
Investments
securities available for sale
|
6,121,314 | 5,079,606 | 5,266,532 | 16.2 | % | 20.5 | % | |||||||||||||
Reinsurance
assets
|
147,719 | 137,098 | 184,579 | -20.0 | % | 7.7 | % | |||||||||||||
Premiums
and other policyholder receivables
|
98,527 | 121,338 | 98,693 | -0.2 | % | -18.8 | % | |||||||||||||
Property,
plant and equipment, net
|
347,185 | 338,535 | 326,019 | 6.5 | % | 2.6 | % | |||||||||||||
Due
from customers on acceptances
|
78,795 | 96,423 | 202,563 | -61.1 | % | -18.3 | % | |||||||||||||
Other
assets
|
1,568,695 | 1,116,395 | 1,133,882 | 38.3 | % | 40.5 | % | |||||||||||||
Total
Assets
|
23,481,472 | 22,028,107 | 21,072,120 | 11.4 | % | 6.6 | % | |||||||||||||
Liabilities
and shareholders' equity
|
||||||||||||||||||||
Deposits
and Obligations
|
||||||||||||||||||||
Non-interest
bearing
|
3,820,384 | 3,297,995 | 4,213,305 | -9.3 | % | 15.8 | % | |||||||||||||
Interest
bearing
|
10,986,276 | 10,793,833 | 9,114,489 | 20.5 | % | 1.8 | % | |||||||||||||
Total
deposits and Obligations
|
14,806,660 | 14,091,828 | 13,327,794 | 11.1 | % | 5.1 | % | |||||||||||||
Due
to banks and correspondents
|
2,557,479 | 2,256,659 | 2,768,068 | -7.6 | % | 13.3 | % | |||||||||||||
Acceptances
outstanding
|
78,795 | 96,423 | 202,563 | -61.1 | % | -18.3 | % | |||||||||||||
Reserves
for property and casualty claims
|
916,970 | 878,767 | 875,335 | 4.8 | % | 4.3 | % | |||||||||||||
Reserve
for unearned premiums
|
138,553 | 140,024 | 137,985 | 0.4 | % | -1.1 | % | |||||||||||||
Reinsurance
payable
|
33,999 | 48,009 | 39,722 | -14.4 | % | -29.2 | % | |||||||||||||
Bonds
and subordinated debt
|
1,279,789 | 1,287,022 | 866,978 | 47.6 | % | -0.6 | % | |||||||||||||
Other
liabilities
|
1,203,198 | 726,023 | 1,076,530 | 11.8 | % | 65.7 | % | |||||||||||||
Minority
interest
|
181,477 | 186,496 | 108,990 | 66.5 | % | -2.7 | % | |||||||||||||
Total
Liabilities
|
21,196,920 | 19,711,251 | 19,403,966 | 9.2 | % | 7.5 | % | |||||||||||||
Capital
stock
|
471,912 | 471,912 | 471,912 | 0.0 | % | 0.0 | % | |||||||||||||
Treasury
stock
|
(75,090 | ) | (74,242 | ) | (73,107 | ) | 2.7 | % | 1.1 | % | ||||||||||
Capital
surplus
|
116,186 | 130,341 | 140,693 | -17.4 | % | -10.9 | % | |||||||||||||
Reserves
|
1,385,098 | 1,059,344 | 1,053,494 | 31.5 | % | 30.8 | % | |||||||||||||
Unrealized
gains
|
262,680 | 237,446 | (35,415 | ) | -841.7 | % | 10.6 | % | ||||||||||||
Retained
earnings
|
123,765 | 492,055 | 110,578 | 11.9 | % | -74.8 | % | |||||||||||||
Net
Shareholder's equity
|
2,284,552 | 2,316,856 | 1,668,154 | 37.0 | % | -1.4 | % | |||||||||||||
Total
liabilities and net shareholder's equity
|
23,481,472 | 22,028,107 | 21,072,120 | 11 | % | 6.6 | % | |||||||||||||
Contingent
Credits
|
2,662,856 | 2,528,135 | 1,766,059 | 50.8 | % | 5.3 | % |
Quarter
|
Change %
|
|||||||||||||||||||
1Q10
|
4Q09
|
1Q09
|
1Q10 / 1Q09
|
1Q10 / 4Q09
|
||||||||||||||||
Interest
income and expense
|
||||||||||||||||||||
Interest
and dividend income
|
332,739 | 329,796 | 325,909 | 2.1 | % | 0.9 | % | |||||||||||||
Interest
expense
|
(87,153 | ) | (91,834 | ) | (120,043 | ) | -27.4 | % | -5.1 | % | ||||||||||
Net
interest income
|
245,585 | 237,963 | 205,866 | 19.3 | % | 3.2 | % | |||||||||||||
Provision
for loan losses
|
(43,181 | ) | (44,044 | ) | (26,425 | ) | 63.4 | % | -2.0 | % | ||||||||||
Non
financial income
|
||||||||||||||||||||
Fee
income
|
125,430 | 126,163 | 98,295 | 27.6 | % | -0.6 | % | |||||||||||||
Net
gain on foreign exchange transactions
|
25,439 | 23,256 | 19,516 | 30.4 | % | 9.4 | % | |||||||||||||
Net
gain on sales of securities
|
7,022 | 10,956 | 45,878 | -84.7 | % | -35.9 | % | |||||||||||||
Other
|
9,917 | 13,749 | 9,980 | -0.6 | % | -27.9 | % | |||||||||||||
Total
non financial income, net
|
167,808 | 174,124 | 173,668 | -3.4 | % | -3.6 | % | |||||||||||||
Insurance
premiums and claims
|
||||||||||||||||||||
Net
premiums earned
|
111,029 | 115,107 | 99,069 | 12.1 | % | -3.5 | % | |||||||||||||
Net
claims incurred
|
(13,624 | ) | (7,967 | ) | (18,650 | ) | -27.0 | % | 71.0 | % | ||||||||||
Increase
in cost for life and health policies
|
(64,919 | ) | (62,111 | ) | (51,912 | ) | 25.1 | % | 4.5 | % | ||||||||||
Total
other operating income, net
|
32,487 | 45,029 | 28,507 | 14.0 | % | -27.9 | % | |||||||||||||
Operating
expenses
|
||||||||||||||||||||
Salaries
and employees benefits
|
(115,196 | ) | (108,303 | ) | (94,100 | ) | 22.4 | % | 6.4 | % | ||||||||||
Administrative,
general and tax expenses
|
(78,001 | ) | (93,152 | ) | (74,773 | ) | 4.3 | % | -16.3 | % | ||||||||||
Depreciation
and amortization
|
(20,507 | ) | (19,890 | ) | (17,288 | ) | 18.6 | % | 3.1 | % | ||||||||||
Merger
expenses
|
- | - | - | 100.0 | % | 100.0 | % | |||||||||||||
Other
|
(23,995 | ) | (38,719 | ) | (35,051 | ) | -31.5 | % | -38.0 | % | ||||||||||
Total
operating expenses
|
(237,698 | ) | (260,064 | ) | (221,212 | ) | 7.5 | % | -8.6 | % | ||||||||||
Income
before translation results, employees' profit sharing and income
taxes
|
165,002 | 153,008 | 160,405 | 2.9 | % | 7.8 | % | |||||||||||||
Translation
result
|
12,059 | 1,075 | (4,708 | ) | -356.1 | % | 1022.1 | % | ||||||||||||
Workers’
profit sharing
|
(5,474 | ) | (1,734 | ) | (4,579 | ) | 19.5 | % | 215.7 | % | ||||||||||
Income
taxes
|
(39,429 | ) | (19,378 | ) | (33,630 | ) | 17.2 | % | 103.5 | % | ||||||||||
Net
income
|
132,158 | 132,971 | 117,488 | 12.5 | % | -0.6 | % | |||||||||||||
Minority
interest
|
8,288 | 10,675 | 6,910 | 19.9 | % | -22.4 | % | |||||||||||||
Net
income attributed to Credicorp
|
123,870 | 122,296 | 110,578 | 12.0 | % | 1.3 | % |
Quarter
|
||||||||||||
1Q10
|
4Q09
|
1Q09
|
||||||||||
Profitability
|
||||||||||||
Net
income per common share (US$ per share)(1)
|
1.55 | 1.53 | 1.39 | |||||||||
Net
interest margin on interest earning assets (2)
|
4.9 | % | 5.1 | % | 4.5 | % | ||||||
Return
on average total assets (2)(3)
|
2.2 | % | 2.3 | % | 2.1 | % | ||||||
Return
on average shareholders' equity (2)(3)
|
21.5 | % | 22.0 | % | 26.3 | % | ||||||
No.
of outstanding shares (millions)(4)
|
79.8 | 79.8 | 79.8 | |||||||||
Quality
of loan portfolio
|
||||||||||||
Past
due loans as a percentage of total loans
|
1.81 | % | 1.59 | % | 1.16 | % | ||||||
Reserves
for loan losses as a percentage of
|
||||||||||||
total
past due loans
|
176.7 | % | 192.0 | % | 205.4 | % | ||||||
Reserves
for loan losses as a percentage of
|
||||||||||||
total
loans
|
3.2 | % | 3.1 | % | 2.4 | % | ||||||
Operating
efficiency
|
||||||||||||
Oper.
expense as a percent. of total income (5)
|
42.1 | % | 44.0 | % | 44.0 | % | ||||||
Oper.
expense as a percent. of av. tot. assets(2)(3)(5)
|
3.8 | % | 4.1 | % | 3.6 | % | ||||||
Average
balances (millions of US$) (3)
|
||||||||||||
Interest
earning assets
|
19,948.1 | 18,805.2 | 18,244.2 | |||||||||
Total
Assets
|
22,754.8 | 21,400.3 | 20,946.6 | |||||||||
Net
equity
|
2,300.7 | 2,223.5 | 1,678.7 |
As of
|
Change %
|
|||||||||||||||||||
1Q10
|
4Q09
|
1Q09
|
1Q10 / 1Q09
|
1Q10 / 4Q09
|
||||||||||||||||
ASSETS
|
||||||||||||||||||||
Cash
and due from banks
|
3,395,676 | 3,724,635 | 3,735,010 | -9.1 | % | -8.8 | % | |||||||||||||
Cash
and BCRP
|
2,761,952 | 2,964,509 | 2,959,967 | -6.7 | % | -6.8 | % | |||||||||||||
Deposits
in other Banks
|
534,928 | 683,527 | 747,836 | -28.5 | % | -21.7 | % | |||||||||||||
Interbanks
|
97,499 | 75,000 | 25,134 | 287.9 | % | 30.0 | % | |||||||||||||
Accrued
interest on cash and due from banks
|
1,297 | 1,599 | 2,073 | -37.4 | % | -18.9 | % | |||||||||||||
Marketable
securities, net
|
109,326 | 70,318 | 29,973 | 264.7 | % | 55.5 | % | |||||||||||||
Loans
|
||||||||||||||||||||
Current
|
11,637,580 | 11,393,557 | 9,914,864 | 17.4 | % | 2.1 | % | |||||||||||||
Past
Due
|
214,968 | 183,746 | 116,235 | 84.9 | % | 17.0 | % | |||||||||||||
Less
- Reserve for possible loan losses
|
(380,248 | ) | (353,348 | ) | (240,091 | ) | 58.4 | % | 7.6 | % | ||||||||||
Loans,
net
|
11,472,300 | 11,223,955 | 9,791,008 | 17.2 | % | 2.2 | % | |||||||||||||
Investment
securities available for sale
|
4,053,210 | 3,026,542 | 3,672,154 | 10.4 | % | 33.9 | % | |||||||||||||
Property,
plant and equipment, net
|
281,627 | 278,202 | 259,043 | 8.7 | % | 1.2 | % | |||||||||||||
Due
from customers acceptances
|
78,795 | 96,423 | 202,563 | -61.1 | % | -18.3 | % | |||||||||||||
Other
assets
|
1,262,861 | 1,143,234 | 834,183 | 51.4 | % | 10.5 | % | |||||||||||||
Total
Assets
|
20,653,795 | 19,563,309 | 18,523,934 | 11.5 | % | 5.6 | % | |||||||||||||
LIABILITIES
AND SHAREHOLDER'S EQUITY
|
||||||||||||||||||||
Deposits
and obligations
|
13,777,327 | 14,465,809 | 13,608,169 | 1.2 | % | -4.8 | % | |||||||||||||
Demand
deposits
|
4,932,731 | 4,440,643 | 4,164,233 | 18.5 | % | 11.1 | % | |||||||||||||
Saving
deposits
|
3,853,739 | 3,539,917 | 3,162,172 | 21.9 | % | 8.9 | % | |||||||||||||
Time
deposits
|
3,927,540 | 5,361,410 | 5,217,625 | -24.7 | % | -26.7 | % | |||||||||||||
Severance
indemnity deposits (CTS)
|
1,013,010 | 1,069,267 | 987,247 | 2.6 | % | -5.3 | % | |||||||||||||
Interest
payable
|
50,307 | 54,572 | 76,892 | -34.6 | % | -7.8 | % | |||||||||||||
Due
to banks and correspondents
|
3,007,252 | 1,278,245 | 1,629,959 | 84.5 | % | 135.3 | % | |||||||||||||
Bonds
and subordinated debt
|
1,225,968 | 1,228,901 | 876,708 | 39.8 | % | -0.2 | % | |||||||||||||
Acceptances
outstanding
|
78,795 | 96,423 | 202,563 | -61.1 | % | -18.3 | % | |||||||||||||
Other
liabilities
|
982,393 | 813,959 | 890,984 | 10.3 | % | 20.7 | % | |||||||||||||
Total
Liabilities
|
19,071,735 | 17,883,337 | 17,208,383 | 10.8 | % | 6.6 | % | |||||||||||||
NET
SHAREHOLDER'S EQUITY
|
1,578,484 | 1,675,533 | 1,312,090 | 20.3 | % | -5.8 | % | |||||||||||||
Capital
stock
|
783,213 | 667,250 | 667,646 | 17.3 | % | 17.4 | % | |||||||||||||
Reserves
|
388,309 | 388,275 | 388,365 | 0.0 | % | 0.0 | % | |||||||||||||
Unrealized
gains and losses
|
117,908 | 106,708 | 40,652 | 190.0 | % | 10.5 | % | |||||||||||||
Retained
earnings
|
187,145 | 115,922 | 115,445 | 62.1 | % | 61.4 | % | |||||||||||||
Income
for the year
|
101,909 | 397,378 | 99,982 | 1.9 | % | -74.4 | % | |||||||||||||
Minority
interest
|
3,576 | 4,439 | 3,461 | 3.3 | % | -19.4 | % | |||||||||||||
TOTAL
LIABILITIES AND NET SHAREHOLDER'S EQUITY
|
20,653,795 | 19,563,309 | 18,523,934 | 11.5 | % | 5.6 | % | |||||||||||||
CONTINGENT
CREDITS
|
8,786,376 | 7,780,722 | 6,219,698 | 41.3 | % | 12.9 | % |
Quarter
|
Change %
|
|||||||||||||||||||
1Q10
|
4Q09
|
1Q09
|
1Q10 / 1Q09
|
1Q10 / 4Q09
|
||||||||||||||||
Interest
income and expense
|
||||||||||||||||||||
Interest
and dividend income
|
305,922 | 301,319 | 302,370 | 1.2 | % | 1.5 | % | |||||||||||||
Interest
expense
|
(86,747 | ) | (90,086 | ) | (116,209 | ) | -25.4 | % | -3.7 | % | ||||||||||
Net
interest and dividend income
|
219,175 | 211,233 | 186,161 | 17.7 | % | 3.8 | % | |||||||||||||
Provision
for loan losses
|
(43,445 | ) | (44,933 | ) | (27,180 | ) | 59.8 | % | -3.3 | % | ||||||||||
Non
financial income
|
||||||||||||||||||||
Banking
services commissions
|
107,223 | 109,546 | 77,553 | 38.3 | % | -2.1 | % | |||||||||||||
Net
gain on foreign exchange transactions
|
25,503 | 23,430 | 20,328 | 25.5 | % | 8.8 | % | |||||||||||||
Net
gain on sales of securities
|
161 | 9,185 | 46,291 | -99.7 | % | -98.2 | % | |||||||||||||
Other
|
4,954 | 2,816 | 4,074 | 21.6 | % | 75.9 | % | |||||||||||||
Total
fees and income from services, net
|
137,841 | 144,977 | 148,246 | -7.0 | % | -4.9 | % | |||||||||||||
Operating
expenses
|
||||||||||||||||||||
Salaries
and employees benefits
|
(98,445 | ) | (89,486 | ) | (79,349 | ) | 24.1 | % | 10.0 | % | ||||||||||
Administrative
expenses
|
(65,785 | ) | (79,622 | ) | (63,553 | ) | 3.5 | % | -17.4 | % | ||||||||||
Depreciation
and amortization
|
(16,423 | ) | (16,153 | ) | (13,756 | ) | 19.4 | % | 1.7 | % | ||||||||||
Other
|
(4,680 | ) | (12,695 | ) | (16,437 | ) | -71.5 | % | -63.1 | % | ||||||||||
Total
operating expenses
|
(185,333 | ) | (197,956 | ) | (173,095 | ) | 7.1 | % | -6.4 | % | ||||||||||
Income
before translation results, workers' profit sharing and income
taxes
|
128,238 | 113,321 | 134,132 | -4.4 | % | 13.2 | % | |||||||||||||
Translation
result
|
11,680 | 12,609 | (4,260 | ) | -374.2 | % | -7.4 | % | ||||||||||||
Employees’
profit sharing
|
(4,840 | ) | (2,041 | ) | (3,815 | ) | 26.9 | % | 137.1 | % | ||||||||||
Income
taxes
|
(32,906 | ) | (16,166 | ) | (25,792 | ) | 27.6 | % | 103.6 | % | ||||||||||
Minority
Interest
|
(263 | ) | (325 | ) | (283 | ) | -7.4 | % | -19.4 | % | ||||||||||
Net
income
|
101,909 | 107,398 | 99,982 | 1.9 | % | -5.1 | % |
Quarter
|
||||||||||||
1Q10
|
4Q09
|
1Q09
|
||||||||||
Profitability
|
||||||||||||
Net
income per common share (US$ per share)(1)
|
0.046 | 0.048 | 0.045 | |||||||||
Net
interest margin on interest earning assets (2)
|
4.9 | % | 5.0 | % | 4.5 | % | ||||||
Return
on average total assets (2)(3)
|
2.0 | % | 2.3 | % | 2.2 | % | ||||||
Return
on average shareholders' equity (2)(3)
|
25.8 | % | 26.6 | % | 29.5 | % | ||||||
No.
of outstanding shares (millions)
|
2,228.3 | 2,228.3 | 2,228.3 | |||||||||
Quality
of loan portfolio
|
||||||||||||
Past
due loans as a percentage of total loans
|
1.81 | % | 1.59 | % | 1.16 | % | ||||||
Reserves
for loan losses as a percentage of
|
||||||||||||
total
past due loans
|
176.9 | % | 192.3 | % | 206.6 | % | ||||||
Reserves
for loan losses as a percentage of
|
||||||||||||
total
loans
|
3.2 | % | 3.1 | % | 2.4 | % | ||||||
Operating
efficiency
|
||||||||||||
Oper.
expense as a percent. of total income (4)
|
51.3 | % | 53.8 | % | 55.2 | % | ||||||
Oper.
expense as a percent. of av. tot. assets(2)(3)(4)
|
3.6 | % | 4.0 | % | 3.4 | % | ||||||
Capital
adequacy
|
||||||||||||
Total
Regulatory Capital (US$ millions)
|
1,966.7 | 1,888.3 | 1,412.7 | |||||||||
Tier
I Capital (US$ millions)
|
1,511.4 | 1,450.0 | 1,052.6 | |||||||||
Regulatory
capital / risk-weighted assets (5)
|
14.5 | % | 14.5 | % | 12.4 | % | ||||||
Average
balances (millions of US$) (3)
|
||||||||||||
Interest
earning assets
|
18,037.7 | 16,826.9 | 16,746.5 | |||||||||
Total
Assets
|
20,108.6 | 18,721.8 | 18,515.7 | |||||||||
Net
equity
|
1,578.5 | 1,615.9 | 1,356.2 |
Balance to and for the period of
|
||||||||||||||||||||
Three month ending
|
||||||||||||||||||||
31 Mar 09
|
31 Dec 09
|
31 Mar 10
|
Change %
|
|||||||||||||||||
1Q09
|
4Q09
|
1Q10
|
1Q09
|
4Q09
|
||||||||||||||||
Results
|
||||||||||||||||||||
Total
Premiums
|
138,237 | 172,697 | 155,626 | 12.6 | % | -9.9 | % | |||||||||||||
Ceded
Premiums
|
23,104 | 34,968 | 25,268 | 9.4 | % | -27.7 | % | |||||||||||||
Adjusment
of reserves
|
13,161 | 18,582 | 15,161 | 15.2 | % | -18.4 | % | |||||||||||||
Earned
net premiums
|
101,972 | 119,146 | 115,197 | 13.0 | % | -3.3 | % | |||||||||||||
Direct
claims
|
107,990 | 92,473 | 94,845 | -12.2 | % | 2.6 | % | |||||||||||||
Ceded
claims
|
37,428 | 22,396 | 16,302 | -56.4 | % | -27.2 | % | |||||||||||||
Net
claims
|
70,562 | 70,078 | 78,543 | 11.3 | % | 12.1 | % | |||||||||||||
Direct
commissions
|
16,902 | 17,970 | 18,147 | 7.4 | % | 1.0 | % | |||||||||||||
Commissions
received
|
2,349 | 2,395 | 2,419 | 3.0 | % | 1.0 | % | |||||||||||||
Net
commissions
|
14,554 | 15,575 | 15,727 | 8.1 | % | 1.0 | % | |||||||||||||
Technical
expenses
|
5,709 | 7,267 | 6,666 | 16.8 | % | -8.3 | % | |||||||||||||
Technical
resolves
|
2,267 | 2,749 | 2,905 | 28.1 | % | 5.7 | % | |||||||||||||
Net
technical expenses
|
3,443 | 4,518 | 3,761 | 9.3 | % | -16.7 | % | |||||||||||||
Technical
results
|
13,414 | 28,976 | 17,166 | 28.0 | % | -40.8 | % | |||||||||||||
Financial
income
|
14,164 | 16,043 | 17,798 | 25.7 | % | 10.9 | % | |||||||||||||
Gains
on sale of real state and secutirities
|
1,675 | 2,262 | 3,083 | 84.1 | % | 36.3 | % | |||||||||||||
Renting
(Net of expenses)
|
866 | 1,147 | 1,186 | 36.9 | % | 3.4 | % | |||||||||||||
(-)
Financial expenses
|
685 | 493 | 474 | -30.7 | % | -3.8 | % | |||||||||||||
Financial
income, net
|
16,020 | 18,960 | 21,593 | 34.8 | % | 13.9 | % | |||||||||||||
Salaries
and benefits
|
9,799 | 14,258 | 13,012 | 32.8 | % | -8.7 | % | |||||||||||||
Administrative
expenses
|
8,333 | 17,128 | 9,919 | 19.0 | % | -42.1 | % | |||||||||||||
Third
party services
|
3,936 | 5,039 | 4,819 | 22.4 | % | -4.4 | % | |||||||||||||
Sundry
management expenses
|
1,756 | 2,192 | 2,203 | 25.5 | % | 0.5 | % | |||||||||||||
Provisions
|
1,261 | 5,204 | 1,555 | 23.3 | % | -70.1 | % | |||||||||||||
Taxes
|
1,196 | 1,697 | 1,456 | 21.8 | % | -14.2 | % | |||||||||||||
Other
expenses
|
185 | 2,997 | (113 | ) | -161.2 | % | -103.8 | % | ||||||||||||
General
expenses
|
18,132 | 31,386 | 22,931 | 26.5 | % | -26.9 | % | |||||||||||||
Other
income
|
916 | 945 | 211 | -77.0 | % | -77.7 | % | |||||||||||||
Traslations
results
|
(511 | ) | 382 | 1,005 | -296.7 | % | 163.2 | % | ||||||||||||
Employee
participations and income tax
|
2,199 | (2,388 | ) | 2,000 | -9.1 | % | -183.7 | % | ||||||||||||
Income
before minority interest
|
9,508 | 20,264 | 15,043 | 58.2 | % | -25.8 | % | |||||||||||||
Minority
interest
|
2,624 | 3,981 | 2,948 | 12.4 | % | -25.9 | % | |||||||||||||
Net
income
|
6,884 | 16,283 | 12,095 | 75.7 | % | -25.7 | % | |||||||||||||
Balance
(end of period)
|
||||||||||||||||||||
Total
Assets
|
1,323,292 | 1,498,255 | 1,520,168 | 14.9 | % | 1.5 | % | |||||||||||||
Invesment
on securities and real state (1)
|
828,689 | 1,057,162 | 1,086,084 | 31.1 | % | 2.7 | % | |||||||||||||
Technical
reserves
|
1,013,762 | 1,019,551 | 1,056,204 | 4.2 | % | 3.6 | % | |||||||||||||
Net
equity
|
156,333 | 265,219 | 270,626 | 73.1 | % | 2.0 | % | |||||||||||||
Ratios
|
||||||||||||||||||||
Ceded
|
16.7 | % | 20.2 | % | 16.2 | % | ||||||||||||||
Net
claims/ earned net premiums
|
69.2 | % | 58.8 | % | 68.2 | % | ||||||||||||||
Commissions+technical
expenses, net / earned net premiums
|
17.6 | % | 16.9 | % | 16.9 | % | ||||||||||||||
Technical
results / earned net premiums
|
13.2 | % | 24.3 | % | 14.9 | % | ||||||||||||||
General
expenses / earned net premiums
|
17.8 | % | 26.3 | % | 19.9 | % | ||||||||||||||
Return
on equity (2)(3)
|
19.5 | % | 6.4 | % | 19.3 | % | ||||||||||||||
Return
on total premiums
|
5.0 | % | 9.4 | % | 7.8 | % | ||||||||||||||
Net
equity / Total Assets
|
11.8 | % | 17.7 | % | 17.8 | % | ||||||||||||||
Increase
in technical reserves
|
11.4 | % | 13.5 | % | 11.6 | % | ||||||||||||||
General
expenses / Assets (2)(3)
|
5.6 | % | 2.1 | % | 6.2 | % | ||||||||||||||
Combined
ratio of PPS + PS (4)
|
99.1 | % | 94.2 | % | 96.4 | % | ||||||||||||||
Net
claims / earned net premiums
|
72.2 | % | 54.7 | % | 64.9 | % | ||||||||||||||
General
expenses and commissions / earned net premiums
|
26.9 | % | 39.5 | % | 31.4 | % |