| |
Financial Results |
|
| |
| Kotak Mahindra Bank Limited
( Consolidated ) |
| Registered Office: 36-38A,
Nariman Bhavan, 227, Nariman Point, Mumbai 400 021 |
| UNAUDITED FINANCIAL RESULTS
FOR THE QUARTER AND NINE MONTHS PERIOD DECEMBER 2004 |
|
|
| |
| Sr. No. |
Particulars |
Quarter
Ended |
Nine
Months Ended |
Year Ended |
Dec-04
(Unaudited) |
Dec-03
(Unaudited) |
Dec-04
(Unaudited) |
Dec-03
(Unaudited) |
Mar-04
(Audited) |
| 1 |
Interest earned
(a+b+c+d) |
20,657.98 |
16,023.53 |
55,626.85 |
44,198.42 |
63,624.87 |
| |
(a) Interest/discount on
advances/bills |
16,111.46 |
11,632.50 |
43,811.17 |
32,627.88 |
46,188.74 |
| |
(b) Income on investments |
3,764.85 |
3,073.10 |
9,771.43 |
8,472.57 |
12,690.16 |
| |
(c) Interest on balances
with RBI & other banks |
457.83 |
237.51 |
1,275.41 |
570.24 |
1,041.58 |
| |
(d) Others |
323.84 |
1,080.42 |
768.84 |
2,527.73 |
3,704.39 |
| 2 |
Other income
(Refer Note 2) |
19,033.49 |
14,036.18 |
43,936.20 |
33,073.68 |
52,885.26 |
| |
(A) Total income
(1+2) |
39,691.47 |
30,059.71 |
99,563.05 |
77,272.10 |
116,510.13 |
| |
|
|
|
|
|
|
| 3 |
Interest expended |
9,326.43 |
6,653.78 |
23,870.43 |
18,928.78 |
25,289.08 |
| 4 |
Operating expenses
(e+f) |
22,299.61 |
14,826.00 |
55,104.32 |
35,893.39 |
57,151.36 |
| |
(e) Payments to and Provisions
for employees |
5,474.37 |
4,467.09 |
15,631.49 |
10,987.62 |
15,878.88 |
| |
(f) Other operating expenses
(Refer Note 3) |
16,825.24 |
10,358.91 |
39,472.83 |
24,905.77 |
41,272.48 |
| |
(B) Total expenditure
(3+4) |
31,626.04 |
21,479.78 |
78,974.75 |
54,822.17 |
82,440.44 |
| |
|
|
|
|
|
|
| |
(C) Operating Profit
(A-B) |
8,065.43 |
8,579.93 |
20,588.30 |
22,449.93 |
34,069.69 |
| |
(D) Other provisions & contingencies
(Refer Note 1) |
380.18 |
175.32 |
1,265.01 |
746.47 |
998.60 |
| |
|
|
|
|
|
|
| |
(E) Profit before
tax |
7,685.25 |
8,404.61 |
19,323.29 |
21,703.46 |
33,071.09 |
| |
(F) Provision for taxes |
2,872.49 |
3,340.20 |
7,626.38 |
8,939.53 |
13,031.02 |
| |
(G) Profit after
tax before Minority Interest (E – F) |
4,812.76 |
5,064.41 |
11,696.91 |
12,763.93 |
20,040.07 |
| |
(H) Less: Share of Minority
Interest |
580.59 |
724.84 |
1,262.51 |
1,648.19 |
2,864.91 |
| |
(I) Add: Share in Profit
of associates |
110.93 |
88.29 |
228.63 |
108.39 |
240.70 |
| |
Consolidated Profit
after tax attributable to the Group
(G - H + I) |
4,343.10 |
4,427.86 |
10,663.03 |
11,224.13 |
17,415.86 |
| |
|
|
|
|
|
|
| 5 |
Paid Up Equity Capital
- (Face Value of Rs 10 per share) |
11,994.55 |
5,952.28 |
11,994.55 |
5,952.28 |
5,953.28 |
| 6 |
Group Reserves (excluding
Minority Interest) |
|
|
|
|
117,357.19 |
| 7 |
Minority Interest |
|
|
|
|
31,777.96 |
| |
|
|
|
|
|
|
| 8 |
Analytical Ratios |
|
|
|
|
|
| |
(i) Earnings per Share Basic
Rs. (Refer Note 7) |
3.62 |
3.73 |
8.93 |
9.47 |
14.68 |
| |
(ii) Earnings per Share
Diluted Rs. |
3.60 |
3.69 |
8.87 |
9.36 |
14.50 |
|
|
| |
|
|
| |
| Kotak
Mahindra Bank Limited ( Standalone ) |
| Registered
Office : 36-38A, Nariman Bhavan, 227, Nariman Point,
Mumbai 400 021 |
| UNAUDITED
FINANCIAL RESULTS FOR THE QUARTER AND NINE MONTHS PERIOD
DECEMBER 2004 |
|
| |
| Sr. No. |
Particulars |
Quarter
Ended |
Nine
Months Ended |
Year
Ended |
Dec-04
(Reviewed) |
Dec-03
(Reviewed) |
Dec-04
(Reviewed) |
Dec-03
(Reviewed) |
Mar-04
(Audited) |
| 1 |
Interest earned
(a+b+c+d) |
11,296.38 |
6,930.43 |
29,751.79 |
19,276.55 |
28,841.75 |
| |
(a) Interest/discount on
advances/ bills |
8,191.76 |
5,038.58 |
21,981.72 |
14,349.78 |
21,052.51 |
| |
(b) Income on investments |
2,813.99 |
1,785.64 |
6,996.48 |
4,663.68 |
7,207.51 |
| |
(c) Interest on balances
with RBI & other banks |
264.67 |
95.77 |
705.08 |
213.66 |
505.95 |
| |
(d) Others |
25.96 |
10.44 |
68.51 |
49.43 |
75.78 |
| 2 |
Other income |
3,035.22 |
2,511.09 |
8,339.15 |
7,314.55 |
9,472.47 |
| |
(A) Total income
(1+2) |
14,331.60 |
9,441.52 |
38,090.94 |
26,591.10 |
38,314.22 |
| |
|
|
|
|
|
|
| 3 |
Interest expended |
5,542.10 |
3,046.18 |
13,929.01 |
8,869.61 |
11,746.47 |
| 4 |
Operating expenses
(e+f) |
5,901.02 |
3,404.21 |
14,793.30 |
8,660.68 |
13,916.14 |
| |
(e) Payments to and Provisions
for employees |
1,815.60 |
1,060.86 |
4,936.55 |
2,815.45 |
4,293.17 |
| |
(f) Other operating expenses |
4,085.42 |
2,343.35 |
9,856.75 |
5,845.23 |
9,622.97 |
| |
(B) Total expenditure
(3+4) |
11,443.12 |
6,450.39 |
28,722.31 |
17,530.29 |
25,662.61 |
| |
|
|
|
|
|
|
| |
(C) Operating Profit
(A-B) |
2,888.48 |
2,991.13 |
9,368.63 |
9,060.81 |
12,651.61 |
| |
(D) Other provisions & contingencies
(Refer Note 1) |
238.15 |
171.90 |
727.11 |
226.20 |
573.06 |
| |
|
|
|
|
|
|
| |
(E) Profit before
tax |
2,650.33 |
2,819.23 |
8,641.52 |
8,834.61 |
12,078.55 |
| |
(F) Provision for taxes |
740.00 |
923.92 |
2,460.00 |
3,021.00 |
4,205.79 |
| |
(G) Profit after
tax (E - F) |
1,910.33 |
1,895.31 |
6,181.52 |
5,813.61 |
7,872.76 |
| |
|
|
|
|
|
|
| 5 |
Paid Up Equity Capital
- (Face Value Rs. 10 per share) |
11,994.55 |
5,952.28 |
11,994.55 |
5,952.28 |
5,953.28 |
| 6 |
Reserves excluding
revaluation reserves |
|
|
|
|
54,612.82 |
| |
|
|
|
|
|
|
| 7 |
Analytical Ratios |
|
|
|
|
|
| |
(i) % of shares held by
Govt. of India |
Nil |
Nil |
Nil |
Nil |
Nil |
| |
(ii) % Capital adequacy
ratio (Refer Notes 11 and 12) |
13.73% |
13.89% |
13.73% |
13.89% |
15.25% |
| |
(iii) Earnings per Share
Basic Rs. * |
1.59 |
1.60 |
5.18 |
4.91 |
6.63 |
| |
(iv) Earnings per Share
Diluted Rs. |
1.58 |
1.58 |
5.14 |
4.85 |
6.55 |
| |
* Refer Note 7 |
|
|
|
|
|
| 8 |
Non Promoter Shareholding |
|
|
|
|
|
| |
(i) No. of shares (Refer
Note 7) |
47,490,524 |
23,223,865 |
47,490,524 |
23,223,865 |
23,247,762 |
| |
(ii) % of shareholding |
39.59% |
39.02% |
39.59% |
39.02% |
39.05% |
|
|
| |
|
|
| |
|
|
| |
Kotak
Mahindra Bank Limited ( Standalone
)
Registered Office : 36-38A,
Nariman Bhavan, 227, Nariman Point, Mumbai 400 021
SEGMENT RESULTS
|
|
| |
| Sr. No. |
Particulars |
Quarter
Ended |
Nine
Months Ended |
Year Ended |
Dec-04
(Reviewed) |
Dec-03
(Reviewed) |
Dec-04
(Reviewed) |
Dec-03
(Reviewed) |
Mar-04
(Audited) |
| 1 |
Segment Revenue
(Standalone) |
|
|
|
|
|
| |
Retail Lending activities |
7,372.42 |
4,448.65 |
19,845.56 |
12,840.92 |
18,922.54 |
| |
Corporate Banking |
3,277.38 |
1,414.34 |
8,011.63 |
3,079.09 |
6,221.01 |
| |
Treasury |
3,768.51 |
3,077.77 |
9,678.69 |
10,423.79 |
12,800.42 |
| |
Retail Liabilities and Branch
banking |
1,259.99 |
173.23 |
2,429.28 |
344.62 |
807.61 |
| |
Corporate Centre |
1,777.54 |
2,081.17 |
6,189.99 |
5,069.60 |
6,699.78 |
| |
Total |
17,455.84 |
11,195.16 |
46,155.15 |
31,758.02 |
45,451.36 |
| |
Less: Inter segment revenue |
3,135.18 |
1,753.64 |
8,104.40 |
5,166.92 |
7,137.14 |
| |
Add: Unallocable revenue |
10.94 |
- |
40.19 |
- |
- |
| |
Total Revenue |
14,331.60 |
9,441.52 |
38,090.94 |
26,591.10 |
38,314.22 |
| |
|
|
|
|
|
|
| 2 |
Segment Results
(Standalone) |
|
|
|
|
|
| |
Retail Lending activities |
1,839.98 |
1,546.23 |
5,418.45 |
4,555.73 |
6,182.97 |
| |
Corporate Banking |
914.62 |
372.64 |
2,422.61 |
746.05 |
2,372.53 |
| |
Treasury |
(360.30) |
156.02 |
(875.54) |
1,971.80 |
1,692.95 |
| |
Retail Liabilities and Branch
banking |
(1,224.33) |
(1,216.22) |
(3,802.22) |
(2,994.61) |
(4,191.74) |
| |
Corporate Centre |
1,469.42 |
1,960.56 |
5,438.03 |
4,555.64 |
6,021.84 |
| |
Total |
2,639.39 |
2,819.23 |
8,601.33 |
8,834.61 |
12,078.55 |
| |
Add: Unallocable revenue |
10.94 |
- |
40.19 |
- |
- |
| |
Profit Before Tax |
2,650.33 |
2,819.23 |
8,641.52 |
8,834.61 |
12,078.55 |
| |
|
|
|
|
|
|
| 3 |
Segment Assets (Standalone) |
|
|
|
|
|
| |
Retail Lending activities |
257,700.02 |
174,034.61 |
257,700.02 |
174,034.61 |
181,754.56 |
| |
Corporate Banking |
114,241.38 |
183,294.76 |
114,241.38 |
183,294.76 |
322,593.59 |
| |
Treasury |
283,738.44 |
121,278.03 |
283,738.44 |
121,278.03 |
173,617.68 |
| |
Retail Liabilities and Branch
banking |
57,953.93 |
78,362.61 |
57,953.93 |
78,362.61 |
155,981.23 |
| |
Corporate Centre |
40,803.63 |
55,925.41 |
40,803.63 |
55,925.41 |
55,831.75 |
| |
Total |
754,437.40 |
612,895.42 |
754,437.40 |
612,895.42 |
889,778.81 |
| |
Less: Inter segment assets |
223,567.18 |
168,064.38 |
223,567.18 |
168,064.38 |
308,875.84 |
| |
Total Assets |
530,870.22 |
444,831.04 |
530,870.22 |
444,831.04 |
580,902.97 |
| |
|
|
|
|
|
|
| 4 |
Segment Liabilities
(Standalone) |
|
|
|
|
|
| |
Retail Lending activities |
231,292.59 |
137,245.76 |
231,292.59 |
137,245.76 |
163,375.12 |
| |
Corporate Banking |
102,818.77 |
181,270.37 |
102,818.77 |
181,270.37 |
318,945.14 |
| |
Treasury |
284,622.08 |
124,560.40 |
284,622.08 |
124,560.40 |
177,177.83 |
| |
Retail Liabilities and Branch
banking |
61,791.57 |
84,089.41 |
61,791.57 |
84,089.41 |
162,912.84 |
| |
Corporate Centre |
7,428.13 |
25,725.07 |
7,428.13 |
25,725.07 |
7,529.13 |
| |
Total |
687,953.14 |
552,891.01 |
687,953.14 |
552,891.01 |
829,940.06 |
| |
Less: Inter segment liabilities |
223,567.18 |
168,064.38 |
223,567.18 |
168,064.38 |
308,875.84 |
| |
Total Liabilities |
464,385.96 |
384,826.63 |
464,385.96 |
384,826.63 |
521,064.22 |
| |
|
|
|
|
|
|
| 5 |
Unallocated Assets
net off Liabilities |
900.94 |
155.57 |
900.94 |
155.57 |
792.48 |
|
|
| |
Notes:
1. Provisions and contingencies
are net of recoveries made against accounts which have been
written off as bad in the previous year/s.
2. Details of other income
forming part of the Consolidated unaudited results are as
follows :
| Sr. No. |
Particulars |
Quarter
Ended |
Nine
Months Ended |
Year Ended |
Dec-04
(Unaudited) |
Dec-03
(Unaudited) |
Dec-04
(Unaudited) |
Dec-03
(Unaudited) |
Mar-04
(Audited) |
| 1 |
Commission, Fees, Exchange and brokerage |
9,955.07 |
8,625.05 |
24,751.39 |
17,434.78 |
27,040.69 |
| 2 |
Premium on insurance business |
6,867.38 |
3,327.08 |
14,165.82 |
6,660.93 |
14,651.18 |
| 3 |
Profit on sale of investments |
880.29 |
2,037.20 |
2,868.31 |
8,061.21 |
9,786.93 |
| 4 |
Others |
1,330.75 |
46.85 |
2,150.88 |
916.76 |
1,406.46 |
| |
Total - Other income |
19,033.49 |
14,036.18 |
43,936.20 |
33,073.68 |
52,885.26 |
3. Details of other expenditure forming part of the Consolidated
unaudited results are as follows :
| Sr. No. |
Particulars |
Quarter
Ended |
Nine
Months Ended |
Year Ended |
Dec-04
(Unaudited) |
Dec-03
(Unaudited) |
Dec-04
(Unaudited) |
Dec-03
(Unaudited) |
Mar-04
(Audited) |
| 1 |
Policy holder reserves |
5,303.40 |
1,864.27 |
10,353.82 |
3,489.52 |
9,493.73 |
| 2 |
Brokerage |
2,354.78 |
1,447.84 |
5,734.32 |
3,559.37 |
6,187.09 |
| 3 |
Depreciation |
1,216.66 |
625.04 |
3,255.83 |
2,228.73 |
3,236.24 |
| 4 |
Rent, taxes and lighting |
1,056.91 |
774.66 |
2,857.42 |
1,994.26 |
2,899.61 |
| 5 |
Others |
12,367.86 |
10,114.19 |
32,902.93 |
24,621.52 |
35,334.69 |
| |
Total – Other operating exp. |
22,299.61 |
14,826.00 |
55,104.32 |
35,893.40 |
57,151.36 |
4.The Bank, upto the financial
year ended 31st March 2003, accounted for brokerage expenses
and service charges received in respect of advances by using
the internal rate of return method to provide a constant
periodic rate of return over the period of the advance.
The Bank changed its method of accounting for the financial
year ended 31st March 2004 (in the quarter January 2004
to March 2004), wherein service charges received on such
transactions are recognised as revenue when due and brokerage
expenses due on such transactions are charged to revenue
when due. Had the said change been effected during the reporting
periods of the previous year, the profit after tax for the
quarter October 2003 to December 2003 and for the period
April 2003 to December 2003 would have been lower by Rs.
45.87 lakhs and Rs. 87.73 lakhs respectively.
5. During the period April
2004 to December 2004, the Bank has subscribed to the rights
issue of equity shares of its subsidiary, Kotak Mahindra
Old Mutual Life Insurance Limited (Kotak Life) amounting
to Rs. 3,731.02 lakhs, including Rs.1,492.41 lakhs in the
quarter October 2004 to December 2004. The total investment
made by the Bank in Kotak Life as of December 2004 is Rs.
14,924.08 lakhs.
6. At the Annual General
Meeting of the Bank held on 26th July 2004, the shareholders
approved the increase in authorised share capital from Rs.
100 crores to Rs. 200 crores.
7. Following the approval
of the shareholders at the Annual General Meeting on 26th
July 2004, a committee of the Board of Directors at its
meeting held on 28th August 2004 allotted bonus shares in
the ratio of one equity share for every share held. In accordance
with Accounting Standard 20 (AS 20), Earnings Per Share
issued by the Institute of Chartered Accountants of India
(ICAI), the earnings per share for all the reporting periods
including the previous quarter, previous period and year
ended 31st March 2004 have been reworked as if the bonus
shares were in existence during the said periods.
8. At the Extraordinary
General Meeting held on 27th December 2004, the shareholders
of the Bank approved by way of a special resolution, the
issue of 33,00,000 equity shares on a preferential basis
to the sub accounts of M/s. Warburg Pincus International
LLC, a Foreign Institutional Investor (FII) registered as
such with SEBI (M/s. Madison Holding Limited – 16,50,000
equity shares and M/s. Melany Holdings Limited – 16,50,000
equity shares) at a price of Rs. 230/= per share (including
a premium of Rs. 220/= per share). The preferential issue
is now awaiting approval from the Reserve Bank of India.
9. At the aforesaid meeting
on 27th December 2004, the shareholders also approved by
way of a special resolution increase in the ceiling limit
of total holdings of FIIs/ SEBI approved sub accounts of
FIIs in the equity share capital of the Bank from 24% to
30%, with effect from such date(s) as may be decided by
the Board of Directors from time to time. The Board of Directors
of the Bank has not initiated the increase in the ceiling
limit.
10. During the quarter,
the Bank allotted 1,56,000 equity shares to employees consequent
to the exercise of employee stock options by them. As on
31st December 2004, the stock options outstanding are 9,50,300.
11. During the quarter,
the Bank has raised Rs. 8,370 lakhs of Bonds eligible to
be classified as Tier II Capital. The same has been considered
for arriving at the capital adequacy as on 31st December
2004.
12. The capital adequacy
as on 31st December 2004 is after considering the financial
results upto 30th September 2004, which have been audited
for this purpose, in line with the Reserve Bank of India
guidelines.
13. Share issue expenses
amounting to Rs. 78.06 lakhs have been charged off to the
Share Premium account as allowed under Section 78 of the
Companies Act, 1956.
14. The Bank's business
has been segregated into the following segments whose principal
activities are as under :
| Segment |
Principal activity |
Treasury |
Money market, forex market, derivatives and investments
other than those handled by Corporate Centre |
Corporate Banking |
Wholesale borrowings and lendings and services to
corporate sector |
| Retail liabilities and Branch banking |
Retail borrowings covering savings and current accounts
and banking branch network and services. |
Retail Lending Activities |
Commercial vehicle finance, personal loans, home loans,
agriculture finance and other loans/services. |
Corporate Centre |
Strategic and portfolio investments and group activities |
The above segments have
been identified based on the organisation structure, the
customer segment, products and services offered and its
relation to risk and reward, and the internal reporting
process. A transfer pricing mechanism between all the above
segments has been established to arrive at interest cost
on the borrowings of the segments.
15. For the purposes of
consolidation, in respect of subsidiaries operating outside
India, the annual audited accounts for the calendar year
December is considered, ie. A lag of three months as compared
to the financial year of the bank and other subsidiaries.
This is in line with Accounting Standard 21 (AS 21) issued
by the ICAI. In tune with the same, for the purposes of
quarterly consolidation, financials with a similar three
month lag is utilized of the said subsidiaries.
16. Status of shareholder
complaints received during the quarter ended 31st December
2004 :
| Total complaints pending as at 30th September
2004 |
Nil |
| Total complaints received during the quarter ended
31st December 2004 |
147 |
| Total complaints resolved during the quarter ended
31st December 2004 |
147 |
| Total complaints pending as at 31st December 2004 |
Nil |
17. The above results
for the quarter ended December 2004 and for the period April
to December 2004 (of the standalone entity), have been subjected
to a “limited review” by the statutory auditors
of the Bank.
18. Figures for the previous
period/ year have been regrouped wherever necessary to conform
to current year's presentation.
19. The above results
were taken on record at the Audit Committee meeting and
at the meeting of the Board of Directors held on 24th January
2005. |
|
| |
| |
By order
of the Board of Directors |
| |
For
Kotak Mahindra Bank limited |
| |
|
| |
Dipak
Gupta |
| Mumbai, 24th January
2005 |
Executive
Director |
|
|
| |
Click here to Download
Press Release
Click here to Download
Results |
|
|