|
CREDICORP
Ltd. reports Third Quarter 2009 Earnings
Lima, Peru, November 5, 2009 -
Credicorp (NYSE:BAP) announced today its unaudited results for the
third quarter of 2009. These results are reported on a consolidated basis
in accordance with IFRS in nominal U.S. Dollars.
HIGHLIGHTS
· Credicorp
reported net earnings of US$ 121.7 million for 3Q09, 5.6% up from US$
115.2 million in 2Q09, showing an improved ROAA of 2.34% (vs. 2.2% in
2Q09) and a 24% ROAE.
· Following a strong
contraction in lending activity in 1Q09, demand for financing remained
sluggish throughout 2Q and 3Q, particularly in the USD denominated
portfolio, while the local currency denominated loan book maintained its
dynamism. Consequently, despite signs of recovered economic activity, our
loan book moved only +0.7% QoQ, which is more attributable to currency
exchange movements than to real lending growth.
· In addition, NII dropped as declining interest
rates made it very difficult to sustain profitability in our investment
positions leading to a drop in yields on investments rather than in
interest on loans, which remained flat. NII also dropped due to lower
interest income generated through derivatives. All of this affected NIM,
which dropped to 4.7% from 5.1% last Q.
· Although non
financial income shows an overall 4.6% drop QoQ, it also reveals that (i)
traditional fee income has performed well and is up 8.4% QoQ; and (ii)
income from FX transactions recovered (+52%) in a context of currency
volatility. Thus, the drop responds to significantly lower gains in the
sale of securities, which was boosted in 1H09 by the sale of a large
position in global government bonds.
· Our PDL ratio
evolved better than expected, reaching a relatively low 1.55%. This
allowed us to reduce provisioning levels while still ensuring a
comfortable coverage ratio, which remains above
190%.
· In this context,
lower loan loss provisions and stronger income generation in our insurance
business and other subsidiaries widely compensated for the lack of loan
growth and a lower NII, leading to the reported improvement in quarterly
bottom line results.
· Further, a 2.8% QoQ
increase in operating costs reveals a controlled evolution of costs that
include the higher costs incurred due to network expansion. Increased
earnings also impacted positively on the efficiency ratio, which reached
39.8%, down from 41% in 2Q09 and 44% in 1Q09.
· Similarly,
BCP’s operating results reflected sluggish performance in loan growth and
dropping yields on investments. However, bottom line results still show
significant improvement due to (i) better loan portfolio performance that
led to lower loan loss provisions; (ii) a translation gain as the local
currency strengthened and we took a wider Nuevos Soles position; and (iii)
a lower tax provision. In this context, BCP reported a US$ 98.8 million
contribution to Credicorp for 3Q09, up 15% QoQ.
· BCP Bolivia
performed well despite the economic and political environment in which it
operates, and reported a net earnings contribution for 3Q09 of US$7.1
million, which was 3.7% higher QoQ. This recuperation was due to
improvement in loan book quality, which led the bank to decrease
provisions. The loan portfolio also remained flat this
Q.
· ASHC’s reported strong
improvement in results this 3Q with an earnings contribution of US$ 8.4
million, up from US$ 3.4 million in 2Q09. This result reveals a very clear
recovery in both interest income and fee income from its AuM business, as
well as lower provisions and some realized gains as the markets recover.
Market recuperation also led to a recovery in the unrealized gains/losses
in the capital position, which moved from US$ -12.5 million to an
unrealized gain of US$ 19.2
million.
|
·
|
PPS
performed better than expected after implementing its new business
strategy and reported significant gains of US$ 10.1 million, up from the
US$ 9.7 million contribution for 2Q09. This continued improvement is the
result of stronger premium income and significantly lower claims, which
led to a combined ratio of only
89.7%.
|
·
|
Prima
AFP reported an increase YoY in income through higher fees and growth in
its collections base. Its contribution reached US$ 5.7 million, up from
US$ 4.7 million last Q.
|
·
|
The good results achieved by all
of Credicorp’s businesses meant that net earnings this 3Q09 were in line
with our expectations, reflecting a significant 24% ROAE and 2.34% ROAA
with a PDL ratio of 1.56% and an efficiency ratio of
40%.
|
Credicorp
Ltd.
|
Quarter
|
Change
%
|
Year
ended
|
Change %
|
||||||||||||||||||||||||||||
US$
thousands
|
3Q09
|
2Q09
|
3Q08
|
3Q09/3Q08
|
3Q09/2Q09
|
Sep-09
|
Sep-08
|
Sep-08
|
||||||||||||||||||||||||
Net
Interest income
|
214,547 | 233,542 | 200,440 | 7.0 | % | -8.1 | % | 653,955 | 608,693 | 7.4 | % | |||||||||||||||||||||
Total
provisions, net of recoveries
|
(38,216 | ) | (54,708 | ) | (16,713 | ) | 128.7 | % | -30.1 | % | (119,348 | ) | (42,139 | ) | 183.2 | % | ||||||||||||||||
Non
financial income
|
163,541 | 172,259 | 136,602 | 19.7 | % | -5.1 | % | 513,905 | 433,095 | 18.7 | % | |||||||||||||||||||||
Insurance
premiums and claims
|
36,018 | 28,670 | 16,484 | 118.5 | % | 25.6 | % | 93,195 | 31,708 | 193.9 | % | |||||||||||||||||||||
Operating
expenses
|
(211,568 | ) | (205,795 | ) | (213,841 | ) | -1.1 | % | 2.8 | % | (638,575 | ) | (590,279 | ) | 8.2 | % | ||||||||||||||||
Income
before non-recuring items, translation results, employees´ profit sharing
and income taxes
|
164,322 | 173,968 | 122,971 | 33.6 | % | -5.5 | % | 503,132 | 441,077 | 14.1 | % | |||||||||||||||||||||
Translation
results
|
12,046 | 3,958 | 6,979 | 72.6 | % | 204.4 | % | 11,296 | 14,164 | -20.2 | % | |||||||||||||||||||||
Impairment
|
(945 | ) | (1,782 | ) | (5,733 | ) | -83.5 | % | -47.0 | % | (7,164 | ) | (9,418 | ) | -23.9 | % | ||||||||||||||||
Provision
Atlantic Blue Chip Fund and propietary exposure
|
||||||||||||||||||||||||||||||||
Employee's
profit sharing and income taxes
|
(45,285 | ) | (52,307 | ) | (27,542 | ) | 64.4 | % | -13.4 | % | (135,801 | ) | (90,581 | ) | 49.9 | % | ||||||||||||||||
Net
income
|
130,139 | 123,837 | 96,675 | 34.6 | % | 5.1 | % | 371,463 | 355,242 | 4.6 | % | |||||||||||||||||||||
Minority
Interest
|
8,432 | 8,634 | 4,075 | 106.9 | % | -2.3 | % | 23,976 | 10,978 | 118.4 | % | |||||||||||||||||||||
Net
income attributed to Credicorp
|
121,707 | 115,202 | 92,601 | 31.4 | % | 5.6 | % | 347,487 | 344,264 | 0.9 | % | |||||||||||||||||||||
Net
income/share (US$)
|
1.53 | 1.44 | 1.16 | 31.4 | % | 5.6 | % | 4.36 | 4.32 | 0.9 | % | |||||||||||||||||||||
Total
loans
|
10,675,462 | 10,603,688 | 9,929,562 | 7.5 | % | 0.7 | % | 10,675,462 | 9,929,562 | 7.5 | % | |||||||||||||||||||||
Deposits
and Obligations
|
13,672,287 | 13,708,039 | 13,043,454 | 4.8 | % | -0.3 | % | 13,672,287 | 13,043,454 | 4.8 | % | |||||||||||||||||||||
Net
Shareholders' Equity
|
2,130,102 | 1,932,760 | 1,793,786 | 18.7 | % | 10.2 | % | 2,130,102 | 1,793,786 | 18.7 | % | |||||||||||||||||||||
Net
interest margin
|
4.7 | % | 5.1 | % | 4.3 | % | 4.8 | % | 4.4 | % | ||||||||||||||||||||||
Efficiency
ratio
|
39.8 | % | 40.7 | % | 42.6 | % | 41.4 | % | 40.0 | % | ||||||||||||||||||||||
Return
on average shareholders' equity
|
24.0 | % | 25.6 | % | 20.7 | % | 24.8 | % | 25.7 | % | ||||||||||||||||||||||
PDL/Total
loans
|
1.6 | % | 1.4 | % | 0.8 | % | 1.6 | % | 0.8 | % | ||||||||||||||||||||||
Coverage
ratio of PDLs
|
191.7 | % | 192.9 | % | 297.5 | % | 191.7 | % | 297.5 | % | ||||||||||||||||||||||
Employees
|
19,269 | 19,757 | 19,317 | 19,269 | 19,317 |
Earnings
Contribution
|
Quarter
|
Change
%
|
YTD
|
Change
%
|
||||||||||||||||||||||||||||
(US$
Thousands)
|
3Q09
|
2Q09
|
3Q08
|
3Q09/3Q08
|
3Q09/2Q09
|
Sep-09
|
Sep-08
|
Sep-09/Sep-08
|
||||||||||||||||||||||||
Banco
de Crédito BCP(1)
|
98,826 | 86,246 | 90,659 | 9 | % | 15 | % | 283,983 | 327,992 | -13 | % | |||||||||||||||||||||
BCB
|
7,086 | 6,833 | 10,956 | -35 | % | 4 | % | 20,851 | 31,464 | -34 | % | |||||||||||||||||||||
Atlantic
|
8,444 | 3,399 | 4,205 | 101 | % | 148 | % | 14,860 | 15,073 | -1 | % | |||||||||||||||||||||
PPS
|
10,088 | 9,685 | (3,589 | ) | -381 | % | 4 | % | 25,003 | (8,461 | ) | -396 | % | |||||||||||||||||||
Grupo
Crédito (2)
|
6,878 | 7,264 | 2,309 | 198 | % | -5 | % | 21,008 | 12,998 | 62 | % | |||||||||||||||||||||
Prima
|
5,661 | 4,667 | 1,705 | 232 | % | 21 | % | 16,574 | 9,766 | 70 | % | |||||||||||||||||||||
Others
|
1,217 | 2,597 | 604 | 102 | % | -53 | % | 4,434 | 3,232 | 37 | % | |||||||||||||||||||||
Credicorp
and Others (3)
|
(2,529 | ) | 8,608 | (983 | ) | 157 | % | -129 | % | 2,633 | (3,338 | ) | -179 | % | ||||||||||||||||||
Credicorp
Ltd.
|
(2,994 | ) | 8,140 | (1,607 | ) | 86 | % | -137 | % | 1,205 | (5,053 | ) | -124 | % | ||||||||||||||||||
Otras
|
465 | 468 | 624 | -25 | % | -1 | % | 1,428 | 1,715 | -17 | % | |||||||||||||||||||||
Net
income attributable to Credicorp
|
121,707 | 115,202 | 92,601 | 31 | % | 6 | % | 347,487 | 344,264 | 1 | % |
Core
Revenues
|
Quarter
|
Change
%
|
Year
to date
|
Change
%
|
||||||||||||||||||||||||||||
US$
000
|
3Q09
|
2Q09
|
3Q08
|
3Q09/3Q08
|
3Q09/2Q09
|
Sep-09
|
Sep-08
|
Sep-09/Sep-08
|
||||||||||||||||||||||||
Net
interest and dividend income
|
197,262 | 209,460 | 178,288 | 10.6 | % | -5.8 | % | 592,883 | 539,257 | 9.9 | % | |||||||||||||||||||||
Fee
income, net
|
93,348 | 87,620 | 87,042 | 7.2 | % | 6.5 | % | 258,521 | 252,017 | 2.6 | % | |||||||||||||||||||||
Net
gain on foreign exchange transactions
|
25,559 | 19,700 | 24,497 | 4.3 | % | 29.7 | % | 65,587 | 75,857 | -13.5 | % | |||||||||||||||||||||
Core
Revenues
|
316,169 | 316,780 | 289,827 | 9.1 | % | -0.2 | % | 916,991 | 867,131 | 5.8 | % |
Credicorp
Ltd.
|
Quarter
|
Change
%
|
Year
ended
|
Change
%
|
||||||||||||||||||||||||||||
US$
thousands
|
3Q09
|
2Q09
|
3Q08
|
3Q09/3Q08
|
3Q09/2Q09
|
Sep-09
|
Sep-08
|
Sep-08
|
||||||||||||||||||||||||
Net
Interest income
|
214,547 | 233,542 | 200,440 | 7.0 | % | -8.1 | % | 653,955 | 608,693 | 7.4 | % | |||||||||||||||||||||
Total
provisions, net of recoveries
|
(38,216 | ) | (54,708 | ) | (16,713 | ) | 128.7 | % | -30.1 | % | (119,348 | ) | (42,139 | ) | 183.2 | % | ||||||||||||||||
Non
financial income
|
163,541 | 172,259 | 136,602 | 19.7 | % | -5.1 | % | 513,905 | 433,095 | 18.7 | % | |||||||||||||||||||||
Insurance
premiums and claims
|
36,018 | 28,670 | 16,484 | 118.5 | % | 25.6 | % | 93,195 | 31,708 | 193.9 | % | |||||||||||||||||||||
Operating
expenses
|
(211,568 | ) | (205,795 | ) | (213,841 | ) | -1.1 | % | 2.8 | % | (638,575 | ) | (590,279 | ) | 8.2 | % | ||||||||||||||||
Income
before non-recuring items, translation results, employees´ profit sharing
and income taxes
|
164,322 | 173,968 | 122,971 | 33.6 | % | -5.5 | % | 503,132 | 441,077 | 14.1 | % | |||||||||||||||||||||
Translation
results
|
12,046 | 3,958 | 6,979 | 72.6 | % | 204.4 | % | 11,296 | 14,164 | -20.2 | % | |||||||||||||||||||||
Impairment
|
(945 | ) | (1,782 | ) | (5,733 | ) | -83.5 | % | -47.0 | % | (7,164 | ) | (9,418 | ) | -23.9 | % | ||||||||||||||||
Provision
Atlantic Blue Chip Fund and propietary exposure
|
||||||||||||||||||||||||||||||||
Employee's
profit sharing and income taxes
|
(45,285 | ) | (52,307 | ) | (27,542 | ) | 64.4 | % | -13.4 | % | (135,801 | ) | (90,581 | ) | 49.9 | % | ||||||||||||||||
Net
income
|
130,139 | 123,837 | 96,675 | 34.6 | % | 5.1 | % | 371,463 | 355,242 | 4.6 | % | |||||||||||||||||||||
Minority
Interest
|
8,432 | 8,634 | 4,075 | 106.9 | % | -2.3 | % | 23,976 | 10,978 | 118.4 | % | |||||||||||||||||||||
Net
income attributed to Credicorp
|
121,707 | 115,202 | 92,601 | 31.4 | % | 5.6 | % | 347,487 | 344,264 | 0.9 | % | |||||||||||||||||||||
Net
income/share (US$)
|
1.53 | 1.44 | 1.16 | 31.4 | % | 5.6 | % | 4.36 | 4.32 | 0.9 | % | |||||||||||||||||||||
Total
loans
|
10,675,462 | 10,603,688 | 9,929,562 | 7.5 | % | 0.7 | % | 10,675,462 | 9,929,562 | 7.5 | % | |||||||||||||||||||||
Deposits
and Obligations
|
13,672,287 | 13,708,039 | 13,043,454 | 4.8 | % | -0.3 | % | 13,672,287 | 13,043,454 | 4.8 | % | |||||||||||||||||||||
Net
Shareholders' Equity
|
2,130,102 | 1,932,760 | 1,793,786 | 18.7 | % | 10.2 | % | 2,130,102 | 1,793,786 | 18.7 | % | |||||||||||||||||||||
Net
interest margin
|
4.7 | % | 5.1 | % | 4.3 | % | 4.8 | % | 4.4 | % | ||||||||||||||||||||||
Efficiency
ratio
|
39.8 | % | 40.7 | % | 42.6 | % | 41.4 | % | 40.0 | % | ||||||||||||||||||||||
Return
on average shareholders' equity
|
24.0 | % | 25.6 | % | 20.7 | % | 24.8 | % | 25.7 | % | ||||||||||||||||||||||
PDL/Total
loans
|
1.6 | % | 1.4 | % | 0.8 | % | 1.6 | % | 0.8 | % | ||||||||||||||||||||||
Coverage
ratio of PDLs
|
191.7 | % | 192.9 | % | 297.5 | % | 191.7 | % | 297.5 | % | ||||||||||||||||||||||
Employees
|
19,269 | 19,757 | 19,317 | 19,269 | 19,317 |
Interest Earning Assets
|
Quarter
|
Change %
|
||||||||||||||||||
US$ 000
|
3Q09
|
2Q09
|
3Q08
|
3Q09/3Q08
|
3Q09/2Q09
|
|||||||||||||||
BCRP
and other banks
|
2,749,996 | 2,630,104 | 3,194,923 | -13.9 | % | 4.6 | % | |||||||||||||
Interbank
funds
|
68,132 | 110,435 | 113,749 | -40.1 | % | -38.3 | % | |||||||||||||
Trading
securities
|
89,718 | 39,579 | 32,468 | 176.3 | % | 126.7 | % | |||||||||||||
Investment
securities available for sale
|
2,793,015 | 3,162,714 | 3,512,873 | -20.5 | % | -11.7 | % | |||||||||||||
Current loans, net
|
10,406,954 | 10,356,401 | 9,759,601 | 6.6 | % | 0.5 | % | |||||||||||||
Total interest earning
assets
|
16,107,815 | 16,299,233 | 16,613,614 | -3.0 | % | -1.2 | % |
|
Domestic
Currency Loans (1)
|
Foreign
Currency Loans (1)
|
||||||||||||||||||||||||||||||||||||||
Segments
|
(Nuevos
Soles million)
|
(US$
million)
|
||||||||||||||||||||||||||||||||||||||
3Q09
|
2Q09
|
3Q08
|
YoY
|
QoQ
|
3Q09
|
2Q09
|
3Q08
|
YoY
|
QoQ
|
|||||||||||||||||||||||||||||||
Wholesale
Banking
|
4,624.1 | 4,757.4 | 3,753.0 | 23.2 | % | -2.8 | % | 4,242.9 | 4,302.7 | 4,257.0 | -0.3 | % | -1.4 | % | ||||||||||||||||||||||||||
-
Corporate
|
3,516.5 | 3,630.0 | 2,575.3 | 36.5 | % | -3.1 | % | 2,743.1 | 2,795.9 | 2,487.4 | 10.3 | % | -1.9 | % | ||||||||||||||||||||||||||
-
Middle Market
|
1,107.5 | 1,127.4 | 1,177.7 | -6.0 | % | -1.8 | % | 1,499.7 | 1,506.8 | 1,769.7 | -15.3 | % | -0.5 | % | ||||||||||||||||||||||||||
Retail
Banking
|
6,686.1 | 6,318.1 | 5,020.1 | 33.2 | % | 5.8 | % | 1,782.5 | 1,785.5 | 1,790.9 | -0.5 | % | -0.2 | % | ||||||||||||||||||||||||||
-
SME + Business
|
2,269.4 | 2,196.4 | 1,703.7 | 33.2 | % | 3.3 | % | 550.6 | 551.6 | 578.8 | -4.9 | % | -0.2 | % | ||||||||||||||||||||||||||
-
Mortgages
|
1,656.9 | 1,497.3 | 1,180.9 | 40.3 | % | 10.7 | % | 905.9 | 906.5 | 887.0 | 2.1 | % | -0.1 | % | ||||||||||||||||||||||||||
-
Consumer
|
1,586.7 | 1,501.2 | 1,171.6 | 35.4 | % | 5.7 | % | 260.6 | 263.8 | 262.1 | -0.6 | % | -1.2 | % | ||||||||||||||||||||||||||
-
Credit Cards
|
1,173.0 | 1,123.1 | 963.9 | 21.7 | % | 4.4 | % | 65.5 | 63.5 | 63.1 | 3.7 | % | 3.0 | % | ||||||||||||||||||||||||||
Consolidated
total loans (2)
|
11,419 | 11,155 | 8,804 | 29.7 | % | 2.4 | % | 6,615 | 6,675 | 6,627 | -0.2 | % | -0.9 | % |
|
|
Deposits and Obligations
|
Quarter
|
Change %
|
||||||||||||||||||
US$ (000)
|
3Q09
|
2Q09
|
3Q08
|
3Q09/3Q08
|
3Q09/2Q09
|
|||||||||||||||
Non-interest
bearing deposits
|
3,415,360 | 3,964,955 | 2,874,202 | 18.8 | % | -13.9 | % | |||||||||||||
Demand
deposits
|
883,553 | 37,893 | 962,343 | -8.2 | % | 2231.7 | % | |||||||||||||
Saving
deposits
|
3,387,339 | 3,162,394 | 2,748,290 | 23.3 | % | 7.1 | % | |||||||||||||
Time
deposits
|
5,179,047 | 5,731,125 | 5,754,903 | -10.0 | % | -9.6 | % | |||||||||||||
Severance
indemnity deposits (CTS)
|
1,012,534 | 1,058,723 | 928,891 | 9.0 | % | -4.4 | % | |||||||||||||
Interest payable
|
68,881 | 80,560 | 71,776 | -4.0 | % | -14.5 | % | |||||||||||||
Total customer deposits
|
13,946,714 | 14,035,650 | 13,340,405 | 4.5 | % | -0.6 | % | |||||||||||||
Mutual funds in Perú
|
1,779,085 | 1,492,380 | 2,010,590 | -11.5 | % | 19.2 | % | |||||||||||||
Mutual funds in Bolivia
|
156,339 | 155,613 | 100,141 | 56.1 | % | 0.5 | % | |||||||||||||
Total customer funds
|
15,882,138 | 15,683,643 | 15,451,136 | 2.8 | % | 1.3 | % |
Market
share by type of deposit and currency
|
||||||||||||||||
Demand
deposits
|
Saving
deposits
|
Time
deposits
|
Severance
indemnity
|
|||||||||||||
LC
|
39.1 | % | 35.9 | % | 23.9 | % | 39.1 | % | ||||||||
FC
|
42.8 | % | 41.7 | % | 36.4 | % | 56.3 | % | ||||||||
LC:
Local Currency
FC:
Foreign Currency
|
Net
interest income
|
Quarter
|
Change
%
|
Year
to date
|
Variación
%
|
||||||||||||||||||||||||||||
US$
000
|
3Q09
|
2Q09
|
3Q08
|
3Q09/3Q08
|
3Q09/2Q09
|
Sep-09
|
Sep-08
|
Sep-09/Sep-08
|
||||||||||||||||||||||||
Interest
income
|
292,292 | 314,832 | 322,921 | -9.5 | % | -7.2 | % | 909,494 | 939,001 | -3.1 | % | |||||||||||||||||||||
Interest
on loans
|
260,705 | 263,588 | 246,814 | 5.6 | % | -1.1 | % | 783,044 | 689,639 | 13.5 | % | |||||||||||||||||||||
Interest
and dividends on investments
|
384 | - | 2 | 19100 | % | 100.0 | % | 3,088 | 4,326 | -28.6 | % | |||||||||||||||||||||
Interest
on deposits with banks
|
2,351 | 4,399 | 13,236 | -82.2 | % | -46.6 | % | 16,163 | 45,330 | -64.3 | % | |||||||||||||||||||||
Interest
on trading securities
|
27,730 | 30,513 | 59,477 | -53.4 | % | -9.1 | % | 83,000 | 175,257 | -52.6 | % | |||||||||||||||||||||
Other
interest income
|
1,122 | 16,332 | 3,392 | -66.9 | % | -93.1 | % | 24,199 | 24,449 | -1.0 | % | |||||||||||||||||||||
Interest
expense
|
95,030 | 105,372 | 144,633 | -34.3 | % | -9.8 | % | 316,611 | 399,744 | -20.8 | % | |||||||||||||||||||||
Interest
on deposits
|
61,505 | 75,416 | 103,790 | -40.7 | % | -18.4 | % | 220,103 | 292,127 | -24.7 | % | |||||||||||||||||||||
Interest
on borrowed funds
|
4,746 | 6,445 | 17,400 | -72.7 | % | -26.4 | % | 21,244 | 49,727 | -57.3 | % | |||||||||||||||||||||
Interest
on bonds and subordinated note
|
16,501 | 16,060 | 15,019 | 9.9 | % | 2.7 | % | 47,013 | 39,877 | 17.9 | % | |||||||||||||||||||||
Other
interest expense
|
12,278 | 7,451 | 8,424 | 45.8 | % | 64.8 | % | 28,251 | 18,013 | 56.8 | % | |||||||||||||||||||||
Net
interest income
|
197,262 | 209,460 | 178,288 | 10.6 | % | -5.8 | % | 592,883 | 539,257 | 9.9 | % | |||||||||||||||||||||
Average
interest earning assets
|
16,203,524 | 16,541,642 | 16,568,839 | -2.2 | % | -2.0 | % | |||||||||||||||||||||||||
Net
interest margin*
|
4.87 | % | 5.07 | % | 4.30 | % |
Provisión for loan losses
|
Quarter
|
Change %
|
||||||||||||||||||
US$ 000
|
3Q09
|
2Q09
|
3Q08
|
3Q09/3Q08
|
3Q09/2Q09
|
|||||||||||||||
Provisions
|
(44,080 | ) | (59,761 | ) | (24,040 | ) | 83.4 | % | -26.2 | % | ||||||||||
Loan loss recoveries
|
5,163 | 5,687 | 6,424 | -19.6 | % | -9.2 | % | |||||||||||||
Total provisions, net of
recoveries
|
(38,917 | ) | (54,074 | ) | (17,616 | ) | 120.9 | % | -28.0 | % | ||||||||||
Total loans
|
10,572,063 | 10,502,346 | 9,836,170 | 7.5 | % | 0.7 | % | |||||||||||||
Reserve for loan losses
(RLL)
|
316,718 | 281,675 | 229,071 | 38.3 | % | 12.4 | % | |||||||||||||
Charge-Off amount
|
20,709 | 22,461 | 11,929 | 73.6 | % | -7.8 | % | |||||||||||||
Past due loans (PDL)
|
165,109 | 145,945 | 76,569 | 115.6 | % | 13.1 | % | |||||||||||||
PDL/Total
loans
|
1.56 | % | 1.39 | % | 0.78 | % | ||||||||||||||
Coverage
|
191.82 | % | 193.00 | % | 299.17 | % |
Non financial income
|
Quarter
|
Change %
|
||||||||||||||||||
US$ 000
|
3Q09
|
2Q09
|
3Q08
|
3Q09/3Q08
|
3Q09/2Q09
|
|||||||||||||||
Fee
income
|
93,348 | 87,620 | 87,042 | 7.2 | % | 6.5 | % | |||||||||||||
Net
gain on foreign exchange transactions
|
25,559 | 19,700 | 24,497 | 4.3 | % | 29.7 | % | |||||||||||||
Net
gain on sales of securities
|
9,890 | 35,983 | (3,128 | ) | 416.2 | % |
-72.5
|
% | ||||||||||||
Other income
|
892 | 7,285 | 4,897 | -81.8 | % | -87.8 | % | |||||||||||||
Total non financial income
|
129,689 | 150,588 | 113,308 | 14.5 | % | -13.9 | % |
Quarter
|
Change
%
|
|||||||||||||||||||
N° of Transactions per
channel
|
Average 3Q09
|
Average 2Q09
|
Average 3Q08
|
3Q09/3Q08
|
3Q09/2Q09
|
|||||||||||||||
Teller
|
10,596,719 | 10,277,109 | 10,040,941 | 5.5 | % | 3.1 | % | |||||||||||||
Internet
Banking Via BCP
|
9,770,583 | 9,257,727 | 8,598,560 | 13.6 | % | 5.5 | % | |||||||||||||
ATMs
Via BCP
|
7,239,234 | 7,105,823 | 6,241,016 | 16.0 | % | 1.9 | % | |||||||||||||
Agente
BCP
|
4,006,165 | 3,207,639 | 1,942,643 | 106.2 | % | 24.9 | % | |||||||||||||
Telecrédito
|
3,973,367 | 3,989,840 | 3,345,913 | 18.8 | % | -0.4 | % | |||||||||||||
Points
of Sale P.O.S.
|
3,474,223 | 3,087,701 | 2,746,508 | 26.5 | % | 12.5 | % | |||||||||||||
Balance
Inquiries
|
2,554,782 | 2,611,452 | 2,386,611 | 7.0 | % | -2.2 | % | |||||||||||||
Telephone
Banking
|
1,470,293 | 1,389,107 | 1,174,645 | 25.2 | % | 5.8 | % | |||||||||||||
Direct
Debit
|
408,430 | 365,878 | 308,098 | 32.6 | % | 11.6 | % | |||||||||||||
Other
ATMs network
|
270,654 | 242,226 | 203,957 | 32.7 | % | 11.7 | % | |||||||||||||
Mobile
banking
|
118,641 | 107,463 | - | - | 10.4 | % | ||||||||||||||
Total transactions
|
43,883,091 | 41,641,965 | 36,988,892 | 18.6 | % | 5.4 | % |
Balance as of
|
Change %
|
|||||||||||||||||||
3Q09
|
2Q09
|
3Q08
|
3Q09/3Q08
|
3Q09/2Q09
|
||||||||||||||||
Branches
|
330 | 336 | 310 | 6.5 | % | -1.8 | % | |||||||||||||
ATMs
|
951 | 950 | 843 | 12.8 | % | 0.1 | % | |||||||||||||
Agentes
BCP
|
2,435 | 2,262 | 1,720 | 41.6 | % | 7.6 | % | |||||||||||||
Total
|
3,716 | 3,548 | 2,873 | 29.3 | % | 4.7 | % |
Operating expenses
|
Quarter
|
Change %
|
||||||||||||||||||
US$ 000
|
3Q09
|
2Q09
|
3Q08
|
3Q09/3Q08
|
3Q09/2Q09 | |||||||||||||||
Salaries
and employees benefits
|
80,318 | 79,316 | 83,496 | -3.8 | % | 1.3 | % | |||||||||||||
Administrative,
general and tax expenses
|
59,269 | 63,919 | 56,266 | 5.3 | % | -7.3 | % | |||||||||||||
Depreciation
and amortizacion
|
14,712 | 14,088 | 11,800 | 24.7 | % | 4.4 | % | |||||||||||||
Other expenses
|
6,794 | 4,262 | 11,467 | -40.8 | % | 59.4 | % | |||||||||||||
Total operating expenses
|
161,093 | 161,585 | 163,029 | -1.2 | % | -0.3 | % | |||||||||||||
Efficiency Ratio
|
48.80 | % | 49.66 | % | 52.29 | % |
Administrative Expenses
|
Quarter
|
Change
%
|
||||||||||||||||||||||||||||||
US$
(000)
|
3Q09
|
%
|
2Q09
|
%
|
3Q08
|
%
|
3Q09/3Q08 |
3Q09/2Q09
|
||||||||||||||||||||||||
Systems
|
7,463 | 12.6 | % | 7,853 | 12.3 | % | 5,054 | 9.0 | % | 47.7 | % | -5.0 | % | |||||||||||||||||||
Marketing
|
7,197 | 12.1 | % | 7,398 | 11.6 | % | 6,260 | 11.1 | % | 15.0 | % | -2.7 | % | |||||||||||||||||||
Transportation
|
6,500 | 11.0 | % | 3,186 | 5.0 | % | 3,169 | 5.6 | % | 105.1 | % | 104.0 | % | |||||||||||||||||||
Consulting
|
5,448 | 9.2 | % | 5,669 | 8.9 | % | 5,421 | 9.6 | % | 0.5 | % | -3.9 | % | |||||||||||||||||||
Comunications
|
3,312 | 5.6 | % | 3,262 | 5.1 | % | 2,843 | 5.1 | % | 16.5 | % | 1.5 | % | |||||||||||||||||||
Maintenance
|
3,052 | 5.1 | % | 3,238 | 5.1 | % | 2,403 | 4.3 | % | 27.0 | % | -5.7 | % | |||||||||||||||||||
Other
expenses
|
18,210 | 30.7 | % | 19,495 | 30.5 | % | 17,537 | 31.2 | % | 3.8 | % | -6.6 | % | |||||||||||||||||||
Property
taxes and others
|
5,937 | 10.0 | % | 5,496 | 8.6 | % | 5,290 | 9.4 | % | 12.2 | % | 8.0 | % | |||||||||||||||||||
Other
subsidiaries and eliminations, net
|
2,150 | 3.6 | % | 8,322 | 13.0 | % | 8,287 | 14.7 | % | -74.1 | % | -74.2 | % | |||||||||||||||||||
Total
Administrative Expenses
|
59,269 | 100.0 | % | 63,919 | 100.0 | % | 56,266 | 100.0 | % | 5.3 | % | -7.3 | % |
Shareholders' equity
|
Quarter
|
Change %
|
||||||||||||||||||
US$ 000
|
3Q09 | 2Q09 | 3Q08 | 3Q09/3Q08 | 3Q09/2Q09 | |||||||||||||||
Capital
stock
|
667,250 | 667,250 | 439,474 | 51.8 | % | 0.0 | % | |||||||||||||
Reserves
|
388,275 | 388,275 | 388,062 | 0.1 | % | 0.0 | % | |||||||||||||
Unrealized
Gains and Losses
|
94,797 | 82,809 | 43,352 | 118.7 | % | 14.5 | % | |||||||||||||
Retained
Earnings
|
115,922 | 115,922 | 111,994 | 3.5 | % | 0.0 | % | |||||||||||||
Income for the year
|
289,980 | 188,524 | 336,897 | -13.9 | % | 53.8 | % | |||||||||||||
Total shareholders' equity
|
1,556,224 | 1,442,780 | 1,319,779 | 17.9 | % | 7.9 | % | |||||||||||||
Return on average equity
(ROAE)
|
27.06 | % | 25.71 | % | 28.93 | % |
Regulatory
Capital and Capital Adequancy Ratios
|
Balance as
of
|
Change
%
|
||||||||||||||||||
US$
(000)
|
Sep-09
|
Jun-09
|
Sep-08
|
Sep 09/
Sep 08
|
Sep 09/
Jun 09
|
|||||||||||||||
Capital
Stock, net
|
772,638 | 740,295 | 506,817 | 52.4 | % | 4.4 | % | |||||||||||||
Legal
and Other capital reserves
|
460,838 | 441,547 | 446,365 | 3.2 | % | 4.4 | % | |||||||||||||
Net
income capitalized
|
114,234 | 109,452 | 134,409 | -15.0 | % | 4.4 | % | |||||||||||||
Subsidiaries
non capitalized net income
|
58,261 |
n.a.
|
n.a.
|
- | - | |||||||||||||||
Investment
in subsidiaries and others
|
233,172 | 235,827 | 194,526 | 19.9 | % | -1.1 | % | |||||||||||||
Goodwill
|
- | - | 8,320 | -100.0 | % | - | ||||||||||||||
Generic
Contingency loss reserves
|
133,804 | 110,012 | 103,338 | 29.5 | % | 21.6 | % | |||||||||||||
Subordinated
Debt
|
432,418 | 399,364 | 289,099 | 49.6 | % | 8.3 | % | |||||||||||||
Unrealized
profit (loss)
|
n.a.
|
21,392 | - | - | - | |||||||||||||||
Non
realized acumulated losses (if it exceeds BCP acumulated net
income)
|
- |
n.a.
|
n.a.
|
- | - | |||||||||||||||
Total
Regulatory Capital
|
1,739,021 | 1,586,234 | 1,277,182 | 36.2 | % | 9.6 | % | |||||||||||||
Tier 1 (1)
|
1,289,384 | 1,194,772 | 982,008 | 31.3 | % | 7.9 | % | |||||||||||||
Tier 2 (2)
|
449,636 | 391,462 | 295,174 | 52.3 | % | 14.9 | % | |||||||||||||
Risk-weighted
assets
|
11,130,078 | 10,975,936 | 10,277,314 | 8.3 | % | 1.4 | % | |||||||||||||
Market
risk
|
85,231 | 71,129 | 13,744 | 520.1 | % | 19.8 | % | |||||||||||||
Operational
risk
|
41,987 |
n.a
|
n.a
|
- | - | |||||||||||||||
Capital
ratios
|
||||||||||||||||||||
BIS ratio (3)
|
14.46 | % | 13.49 | % | 12.25 | % | ||||||||||||||
Risk-weighted
assets / Regulatory Capital
|
6.91 | 7.41 | 8.17 |
Banco de Crédito de Bolivia
|
Quarter
|
Change %
|
||||||||||||||||||
US$ Thousands
|
3Q09
|
2Q09
|
3Q08
|
3Q09/3Q08
|
3Q09/2Q09
|
|||||||||||||||
Net
financial income
|
11,612 | 13,012 | 13,883 | -16.4 | % | -10.8 | % | |||||||||||||
Total
provision, net of recoveries
|
-1,163 | -2,070 | -635 | 83.1 | % | -43.8 | % | |||||||||||||
Non
financial income
|
8,950 | 9,045 | 10,451 | -14.4 | % | -1.0 | % | |||||||||||||
Operating
expenses
|
-11,644 | -12,345 | -12,269 | -5.1 | % | -5.7 | % | |||||||||||||
Income
taxes
|
-729 | -856 | -1,211 | -39.8 | % | -14.8 | % | |||||||||||||
Net
income
|
7,085 | 6,833 | 10,956 | -35.3 | % | 3.7 | % | |||||||||||||
Total
loans
|
470,770 | 469,942 | 499,835 | -5.8 | % | 0.2 | % | |||||||||||||
Past
due loans
|
10,680 | 10,300 | 9,925 | 7.6 | % | 3.7 | % | |||||||||||||
Total
provisions
|
-24,002 | -23,744 | -18,365 | 30.7 | % | 1.1 | % | |||||||||||||
Total
assets
|
1,120,139 | 1,059,826 | 956,049 | 17.2 | % | 5.7 | % | |||||||||||||
Deposits
|
968,629 | 912,778 | 782,734 | 23.8 | % | 6.1 | % | |||||||||||||
Net
shareholders' equity
|
101,078 | 91,494 | 97,851 | 3.3 | % | 10.5 | % | |||||||||||||
PDL/Total
loans
|
2.3 | % | 2.2 | % | 2.0 | % | ||||||||||||||
Coverage
ratio of PDLs
|
192.8 | % | 230.5 | % | 185.0 | % | ||||||||||||||
ROAE*
|
30.3 | % | 31.0 | % | 51.1 | % | ||||||||||||||
Branches
|
65 | 65 | 63 | |||||||||||||||||
ATMs
|
172 | 186 | 181 | |||||||||||||||||
Employees
|
1,522 | 1,518 | 1,553 |
ASHC
|
Quarter
|
Change
%
|
||||||||||||||||||
(US$
Million)
|
3Q
2009
|
2Q
2009
|
3Q
2008
|
3Q09 / 3Q08
|
3Q09 / 2Q09
|
|||||||||||||||
Net
interest income
|
7.5 | 6.5 | 6.3 | 19.2 | 15.5 | |||||||||||||||
Dividend
income
|
0.1 | 22.0 | 0.0 | 688.4 | 100.0 | |||||||||||||||
Fees
and commissions from services
|
1.5 | 1.1 | 2.2 | -29.7 | 37.5 | |||||||||||||||
Net
gains on foreign exchange transactions
|
0.1 | 0.2 | -0.4 | 137.0 | -23.8 | |||||||||||||||
Core
Revenues
|
9.3 | 29.8 | 8.1 | 14.8 | -68.8 | |||||||||||||||
Impairment
provisions, net of recoveries
|
-0.9 | -3.0 | -5.7 | 83.5 | 68.8 | |||||||||||||||
Net
gains from sale of securities
|
1.6 | 0.3 | 1.5 | 6.9 | 387.9 | |||||||||||||||
Other
income
|
0.5 | 0.1 | 2.5 | -78.7 | 606.1 | |||||||||||||||
Operating
expenses
|
-2.0 | -1.8 | -2.1 | -5.8 | 9.6 | |||||||||||||||
Net
income
|
8.4 | 25.3 | 4.2 | 100.8 | -66.7 | |||||||||||||||
Net
income/share
|
0.1 | 0.3 | 0.1 | 56.2 | -66.7 | |||||||||||||||
Total
loans
|
134.3 | 138.0 | 151.6 | -11.5 | -2.7 | |||||||||||||||
Total
investments available for sale
|
825.2 | 666.5 | 671.8 | 22.8 | 23.8 | |||||||||||||||
Total
asset
|
1,508.4 | 1,558.9 | 1,325.5 | 13.8 | -3.2 | |||||||||||||||
Total
deposits
|
1,247.7 | 1,329.8 | 1,131.1 | 10.3 | -6.2 | |||||||||||||||
Shareholder's
equity
|
218.6 | 178.4 | 180.0 | 21.5 | 22.5 | |||||||||||||||
Net
interest margin
|
2.12 | % | 1.79 | % | 2.06 | % | ||||||||||||||
Efficiency
ratio
|
17.7 | % | 6.1 | % | 17.7 | % | ||||||||||||||
Return
on average equity
|
17.0 | % | 68.1 | % | 8.9 | % | ||||||||||||||
PDL
/ Total loans
|
0.00 | 0.00 | 0.00 | |||||||||||||||||
Cover
ratio
|
1.0 | % | 1.0 | % | 0.9 | % | ||||||||||||||
BIS
ratio
|
18.20 | % | 17.94 | % | 16.84 | % |
|
1Q09
|
2Q09
|
3Q09
|
Unrealized
Gains (Losses)
|
||||||||||||
Opening
balance
|
(46.7 | ) | ||||||||||||||
Provisions
for deterioration of portfolio
|
3.0 | (0.3 | ) | (1.0 | ) | 1.7 | ||||||||||
Apreciation
/ (Devaluation) of market value
|
(2.9 | ) | 34.4 | 32.7 | 64.2 | |||||||||||
Closing
balance
|
19.2 |
INTEREST EARNING ASSETS*
|
Quarter
|
Change %
|
||||||||||||||||||
(US$ Million)
|
3Q 2009
|
2Q 2009
|
3Q 2008
|
3Q09 / 3Q08
|
3Q09 / 2Q09
|
|||||||||||||||
Due
from banks
|
458 | 659 | 422 | 8.5 | % | -30.4 | % | |||||||||||||
Loans
|
134 | 138 | 152 | -11.5 | % | -2.7 | % | |||||||||||||
Investments
|
807 | 646 | 626 | 28.7 | % | 24.8 | % | |||||||||||||
Total
interest-earning assets
|
1,399 | 1,443 | 1,200 | 16.6 | % | -3.1 | % |
At the end of the period:
|
3Q09
|
2Q09
|
3Q08
|
|||||||||
Affiliates
(thousands)
|
4,416 | 4,373 | 4,260 | |||||||||
%
Change (1)
|
1.0 | % | 0.8 | % | 1.2 | % | ||||||
Sales
force
|
1,129 | 1,172 | 1,942 | |||||||||
Funds
under management (US$ mm)
|
23,202 | 19,693 | 17,969 | |||||||||
%
Change (1)
|
17.8 | % | 18.0 | % | -15.6 | % | ||||||
Income
(US$ mm) (2)
|
64.1 | 63.4 | 69.9 | |||||||||
Operating
Expenses (US$ mm)
|
38.8 | 40.6 | 46.2 | |||||||||
Operating
income (US$ mm)
|
25.3 | 22.8 | 23.8 | |||||||||
Net
Income (US$ mm) (3)
|
41.5 | 35.3 | -16.2 |
PRIMA
3T09
|
System
3Q09
|
Share 3Q09
%
|
PRIMA
2Q09
|
System
2Q09
|
Share 2Q09
%
|
|||||||||||||||||||
Affiliates
|
1,068,689 | 4,416,403 | 24.2 | % | 1,058,479 | 4,373,366 | 24.2 | % | ||||||||||||||||
New
affiliations (1)
|
11,310 | 51,700 | 21.9 | % | 11,743 | 46,376 | 25.3 | % | ||||||||||||||||
Funds
under management US$ mm
|
7,062 | 23,202 | 30.4 | % | 5,980 | 19,693 | 30.4 | % | ||||||||||||||||
Collections
US$ mm (1)
|
123 | 388 | 31.7 | % | 120 | 377 | 31.7 | % | ||||||||||||||||
Voluntary
Contributions US$ mm
|
84 | 191 | 43.8 | % | 71 | 161 | 43.8 | % | ||||||||||||||||
RAM
US$ mm (2)
|
369 | 1,167 | 31.6 | % | 356 | 1,131 | 31.5 | % |
Sep-09
|
Share %
|
Jun-09
|
Share %
|
|||||||||||||
Fund
1
|
575 | 8.1 | % | 542 | 9.1 | % | ||||||||||
Fund
2
|
4,756 | 67.4 | % | 4,046 | 67.7 | % | ||||||||||
Fund
3
|
1,730 | 24.5 | % | 1,392 | 23.3 | % | ||||||||||
Total
US$ mm
|
7,062 | 100 | % | 5,980 | 100 | % |
PRIMA Sep-09
|
SYSTEM Sep-09
|
Share. %
|
||||||||||
Income
(1)
|
6.4 | 21.2 | 30.1 | % | ||||||||
Administrative
Fees (2)
|
1.75 | % |
n.a.
|
|||||||||
RAM
base (3)
|
369 | 1,167 | 31.6 | % |
3Q09
|
2Q09
|
3Q08
|
||||||||||
Income
from commissions
|
18,972 | 18,728 | 19,591 | |||||||||
Administrative
and sale expenses
|
(8,718 | ) | (8,230 | ) | (11,493 | ) | ||||||
Depreciation
and amortization
|
(2,344 | ) | (2,347 | ) | (2,310 | ) | ||||||
Net
operating income
|
7,910 | 8,151 | 5,788 | |||||||||
Other
income and expenses, net
|
(1,035 | ) | (958 | ) | (844 | ) | ||||||
Employee
profit sharing and Income tax
|
(749 | ) | (2,224 | ) | (1,695 | ) | ||||||
Net
income before translation results
|
6,126 | 4,969 | 3,249 | |||||||||
Translations
results and deferred liabilities
|
(462 | ) | (305 | ) | (1,545 | ) | ||||||
Net
income (losses)
|
5,664 | 4,664 | 1,704 | |||||||||
Total
assets
|
241,161 | 229,305 | 237,950 | |||||||||
Total
liabilities
|
86,011 | 86,481 | 106,382 | |||||||||
Equity
|
155,150 | 142,824 | 131,568 |
US$
Thousand
|
Net
Earnings *
|
Adjustment
for
|
Total
Contribution to
|
||||||||||||||||||||||
Period
|
PPS
|
PV
|
EPS
|
PGA
|
Consolidation
|
BAP
|
|||||||||||||||||||
3Q08 | (2,537 | ) | 4,569 | (900 | ) | 1,221 | (4,810 | ) | (3,589 | ) | |||||||||||||||
4Q08 | (9,253 | ) | 1,156 | (1,731 | ) | (9,824 | ) | 2,384 | (7,440 | ) | |||||||||||||||
1Q09 | 1,852 | 4,281 | 805 | 6,884 | (6,884 | ) | 5,230 | ||||||||||||||||||
2Q09 | 5,730 | 5,347 | 1,684 | 12,748 | 3,063 | 9,685 | |||||||||||||||||||
3T09 | 9,530 | 4,263 | (540 | ) | 13,277 | (3,190 | ) | 10,088 | |||||||||||||||||
Var
% 3Q09 / 2Q09
|
66.3 | % | -20.3 | % | -132.1 | % | 4.2 | % |
n.a.
|
4.2 | % | ||||||||||||||
Var
% 3Q09 / 3Q08
|
475.7 | % | -6.7 | % |
n.a.
|
987.6 | % |
n.a.
|
381.1 | % |
3Q09
|
2Q09
|
3Q08
|
||||||||||||||||||||||||||||||||||||||||||||||
US$
millon
|
Vehicles
|
Assistance
|
P&C
|
TOTAL
|
Vehicles
|
Assistance
|
P&C
|
TOTAL
|
Vehicles
|
Assistance
|
P&C
|
TOTAL
|
||||||||||||||||||||||||||||||||||||
&
SOAT
|
PPS
|
&
SOAT
|
PPS
|
&
SOAT
|
PPS
|
|||||||||||||||||||||||||||||||||||||||||||
Net
Premiums Earned
|
20.3 | 13.8 | 16.2 | 50.3 | 19.2 | 13.1 | 13.8 | 46.2 | 17.2 | 11.4 | 17.1 | 45.7 | ||||||||||||||||||||||||||||||||||||
Technical
Results
|
7.3 | 1.5 | 9.3 | 18.1 | 3.7 | 2.5 | 3.5 | 9.7 | (2.3 | ) | (1.1 | ) | 1.5 | (1.9 | ) | |||||||||||||||||||||||||||||||||
Net
claims / Earned Net Premiums
|
45.5 | % | 81.2 | % | 32.9 | % | 51.2 | % | 60.5 | % | 73.5 | % | 60.0 | % | 64.0 | % | 87.1 | % | 99.2 | % | 74.4 | % | 85.4 | % | ||||||||||||||||||||||||
Technical
Results / Earned net Premiums
|
36.2 | % | 10.7 | % | 57.1 | % | 36.0 | % | 19.1 | % | 18.9 | % | 25.4 | % | 20.9 | % | -13.6 | % | -9.4 | % | 8.7 | % | -4.2 | % |
Products
|
Total
Premiums
|
Change
%
|
||||||||||||||||||
(US$
millions)
|
3Q09 | 2Q09 | 3Q08 | 3Q09 / 2Q09 | 3Q09 / 3Q08 | |||||||||||||||
Individual
life
|
12.7 | 12.0 | 11.1 | 5.6 | % | 14.4 | % | |||||||||||||
Individual
annuity
|
10.3 | 9.6 | 9.4 | 7.6 | % | 10.0 | % | |||||||||||||
Disability
& survivor (Pension)
|
8.2 | 7.7 | 9.3 | 6.2 | % | -12.7 | % | |||||||||||||
Credit
Life
|
5.9 | 5.4 | 5.4 | 8.5 | % | 8.4 | % | |||||||||||||
Personal
accidents
|
2.8 | 2.7 | 2.5 | 3.4 | % | 8.3 | % | |||||||||||||
Group
life (Law)
|
2.1 | 2.3 | 2.1 | -7.8 | % | 1.3 | % | |||||||||||||
Group
life
|
3.7 | 3.8 | 2.9 | -3.8 | % | 25.7 | % | |||||||||||||
Limited
workers compensation
|
2.3 | 2.3 | 2.7 | -1.0 | % | -15.8 | % | |||||||||||||
TOTAL
|
47.8 | 45.7 | 45.4 | 4.5 | % | 5.2 | % |
2007
|
2008
|
2009
|
||||||||||||||||||||||||||||||
Year
|
IQ
|
IIQ
|
IIIQ
|
IVQ
|
Year
|
IQ
|
IIQ
|
|||||||||||||||||||||||||
GDP
(US$ MM)
|
107,504 | 30,296 | 34,825 | 32,558 | 30,027 | 127,707 | 27,954 | 32,092 | ||||||||||||||||||||||||
Real
GDP (var. %)
|
8.9 | 10.3 | 11.8 | 10.9 | 6.5 | 9.8 | 1.8 | -1.1 | ||||||||||||||||||||||||
GDP
per-capita (US$)
|
3,873 | 4,334 | 4,967 | 4,616 | 4,219 | 4,534 | 3,893 | 4,430 | ||||||||||||||||||||||||
Domestic
demand (var. %)
|
11.8 | 11.9 | 14.6 | 13.7 | 9.1 | 12.3 | -0.9 | -5.5 | ||||||||||||||||||||||||
Consumption
(var. %)
|
8.3 | 8.4 | 9.4 | 9.2 | 8.0 | 8.7 | 3.8 | 1.9 | ||||||||||||||||||||||||
Private
investment (var. %)
|
22.6 | 23.7 | 37.1 | 31.8 | 21.2 | 28.1 | 3.9 | -16.2 | ||||||||||||||||||||||||
CPI
(annual change, %)
|
3.9 | 5.5 | 5.7 | 6.2 | 6.7 | 6.7 | 4.8 | 3.4 | ||||||||||||||||||||||||
Exchange
rate, eop (S/. per US$)
|
3.00 | 2.74 | 2.97 | 2.98 | 3.14 | 3.14 | 3.16 | 3.01 | ||||||||||||||||||||||||
Devaluation
(annual change, %)
|
-6.1 | -13.8 | -6.4 | -3.6 | 4.7 | 4.7 | 15.2 | 1.5 | ||||||||||||||||||||||||
Exchange
rate, average (S/. per US$)
|
3.12 | 2.89 | 2.81 | 2.90 | 3.09 | 2.92 | 3.18 | 3.02 | ||||||||||||||||||||||||
Non-financial
Public Sector (% of GDP)
|
3.1 | 4.3 | 5.4 | 1.4 | -2.7 | 2.1 | 2.3 | 1.2 | ||||||||||||||||||||||||
Central
Gonvernment current revenues (% of GPD)
|
18.1 | 18.0 | 19.4 | 18.4 | 17.0 | 18.2 | 16.3 | 16.2 | ||||||||||||||||||||||||
Tax
Income (% of GDP)
|
15.6 | 15.4 | 16.4 | 15.7 | 14.9 | 15.6 | 14.5 | 13.6 | ||||||||||||||||||||||||
Non
Tax Income (% of GDP)
|
2.5 | 2.5 | 3.0 | 2.7 | 2.1 | 2.6 | 1.8 | 2.6 | ||||||||||||||||||||||||
Current
expenditures (% of GDP)
|
12.6 | 10.4 | 10.5 | 16.1 | 12.4 | 12.4 | 11.8 | 10.7 | ||||||||||||||||||||||||
Capital
expenditures (% of GDPI)
|
2.1 | 1.1 | 1.7 | 2.5 | 4.2 | 2.4 | 1.9 | 3.7 | ||||||||||||||||||||||||
Trade
Balance (US$ MM)
|
8,287 | 1,505 | 920 | 838 | -173 | 3,090 | 499 | 1,229 | ||||||||||||||||||||||||
Exports
(US$ MM)
|
27,882 | 7,771 | 8,470 | 8,814 | 6,474 | 31,529 | 5,382 | 6,054 | ||||||||||||||||||||||||
Imports
(US$ MM)
|
19,595 | 6,265 | 7,550 | 7,976 | 6,648 | 28,439 | 4,882 | 4,825 | ||||||||||||||||||||||||
Current
Account Balance (US$ MM)
|
1,220 | -846 | -1,578 | -994 | -759 | -4,177 | -410 | 36 | ||||||||||||||||||||||||
Current
Account Balance (% of GDP)
|
1.1 | -2.8 | -4.5 | -3.1 | -2.5 | -3.3 | -1.5 | 0.1 |
As
of
|
Sep-09/
|
Sep-09/
|
||||||||||||||||||
Sep-09
|
Jun-09
|
Sep-08
|
Sep-08
|
Sep-09
|
||||||||||||||||
Assets
|
||||||||||||||||||||
Cash
and due from banks
|
||||||||||||||||||||
Non-interest
bearing
|
754,875 | 730,266 | 591,053 | 27.7 | % | 3.4 | % | |||||||||||||
Interest
bearing
|
2,732,677 | 2,776,593 | 3,365,197 | -18.8 | % | -1.6 | % | |||||||||||||
Total
cash and due from banks
|
3,487,551 | 3,506,859 | 3,956,250 | -11.8 | % | -0.6 | % | |||||||||||||
Marketable
securities, net
|
89,718 | 39,579 | 32,468 | 176.3 | % | 126.7 | % | |||||||||||||
Loans
|
10,675,462 | 10,603,688 | 9,929,562 | 7.5 | % | 0.7 | % | |||||||||||||
Current
|
10,509,564 | 10,456,961 | 9,852,112 | 6.7 | % | 0.5 | % | |||||||||||||
Past
Due
|
165,898 | 146,727 | 77,449 | 114.2 | % | 13.1 | % | |||||||||||||
Less
- Reserve for possible loan losses
|
(318,094 | ) | (283,051 | ) | (230,390 | ) | 38.1 | % | 12.4 | % | ||||||||||
Loans,
net
|
10,357,368 | 10,320,637 | 9,699,172 | 6.8 | % | 0.4 | % | |||||||||||||
Investments
securities available for sale
|
4,828,806 | 4,910,272 | 5,209,636 | -7.3 | % | -1.7 | % | |||||||||||||
Reinsurance
assets
|
135,688 | 186,983 | 150,936 | -10.1 | % | -27.4 | % | |||||||||||||
Premiums
and other policyholder receivables
|
109,669 | 107,336 | 110,790 | -1.0 | % | 2.2 | % | |||||||||||||
Property,
plant and equipment, net
|
323,233 | 324,279 | 312,653 | 3.4 | % | -0.3 | % | |||||||||||||
Due
from customers on acceptances
|
63,901 | 159,407 | 217,302 | -70.6 | % | -59.9 | % | |||||||||||||
Other
assets
|
1,376,525 | 1,343,498 | 1,080,273 | 27.4 | % | 2.5 | % | |||||||||||||
Total
Assets
|
20,772,459 | 20,898,850 | 20,769,479 | 0.0 | % | -0.6 | % | |||||||||||||
Liabilities
and shareholders' equity
|
||||||||||||||||||||
Deposits
and Obligations
|
||||||||||||||||||||
Non-interest
bearing
|
3,462,195 | 4,008,297 | 2,757,069 | 25.6 | % | -13.6 | % | |||||||||||||
Interest
bearing
|
10,210,091 | 9,699,742 | 10,286,385 | -0.7 | % | 5.3 | % | |||||||||||||
Total
deposits and Obligations
|
13,672,287 | 13,708,039 | 13,043,454 | 4.8 | % | -0.3 | % | |||||||||||||
Due
to banks and correspondents
|
1,713,177 | 1,976,787 | 2,805,330 | -38.9 | % | -13.3 | % | |||||||||||||
Acceptances
outstanding
|
63,901 | 159,407 | 217,302 | -70.6 | % | -59.9 | % | |||||||||||||
Reserves
for property and casualty claims
|
874,243 | 889,326 | 812,990 | 7.5 | % | -1.7 | % | |||||||||||||
Reserve
for unearned premiums
|
140,907 | 140,962 | 149,725 | -5.9 | % | 0.0 | % | |||||||||||||
Reinsurance
payable
|
38,832 | 36,272 | 50,056 | -22.4 | % | 7.1 | % | |||||||||||||
Bonds
and subordinated debt
|
915,091 | 904,337 | 836,909 | 9.3 | % | 1.2 | % | |||||||||||||
Other
liabilities
|
1,052,250 | 1,012,341 | 944,947 | 11.4 | % | 3.9 | % | |||||||||||||
Minority
interest
|
171,670 | 138,619 | 114,981 | 49.3 | % | 23.8 | % | |||||||||||||
Total
liabilities
|
18,642,357 | 18,966,090 | 18,975,693 | -1.8 | % | -1.7 | % | |||||||||||||
Capital
stock
|
471,912 | 471,912 | 471,912 | 0.0 | % | 0.0 | % | |||||||||||||
Treasury
stock
|
(74,242 | ) | (73,107 | ) | (73,107 | ) | 1.6 | % | 1.6 | % | ||||||||||
Capital
surplus
|
130,341 | 140,693 | 140,693 | -7.4 | % | -7.4 | % | |||||||||||||
Reserves
|
1,053,494 | 1,053,494 | 815,387 | 29.2 | % | 0.0 | % | |||||||||||||
Unrealized
gains
|
179,179 | 92,057 | 72,713 | 146.4 | % | 94.6 | % | |||||||||||||
Retained
earnings
|
369,418 | 247,711 | 366,189 | 0.9 | % | 49.1 | % | |||||||||||||
Net
Shareholder's equity
|
2,130,102 | 1,932,760 | 1,793,786 | 18.7 | % | 10.2 | % | |||||||||||||
Total
liabilities and net shareholder's equity
|
20,772,459 | 20,898,850 | 20,769,479 | 0 | % | -0.6 | % | |||||||||||||
Contingent
Credits
|
7,752,352 | 6,573,382 | 6,335,325 | 22.4 | % | 17.9 | % |
Quarter
|
Change
%
|
YTD
|
Change
%
|
|||||||||||||||||||||||||||||
3Q09/ | 3Q09/ |
Sep-09/
|
||||||||||||||||||||||||||||||
3Q09
|
2Q09 | 3Q08 | 3Q08 | 2Q09 |
Sep-09
|
Sep-08
|
Sep-08
|
|||||||||||||||||||||||||
Interest
income and expense
|
||||||||||||||||||||||||||||||||
Interest
and dividend income
|
313,956 | 343,031 | 350,362 | -10.4 | % | -8.5 | % | 982,895 | 1,028,166 | -4.4 | % | |||||||||||||||||||||
Interest
expense
|
(99,409 | ) | (109,489 | ) | (149,922 | ) | -33.7 | % | -9.2 | % | (328,940 | ) | (419,473 | ) | -21.6 | % | ||||||||||||||||
Net
interest income
|
214,547 | 233,542 | 200,440 | 7.0 | % | -8.1 | % | 653,955 | 608,693 | 7.4 | % | |||||||||||||||||||||
Provision
for loan losses
|
(38,216 | ) | (54,708 | ) | (16,713 | ) | 128.7 | % | -30.1 | % | (119,348 | ) | (42,139 | ) | 183.2 | % | ||||||||||||||||
Non
financial income
|
||||||||||||||||||||||||||||||||
Fee
income
|
110,460 | 101,900 | 103,327 | 6.9 | % | 8.4 | % | 310,656 | 300,572 | 3.4 | % | |||||||||||||||||||||
Net
gain on foreign exchange transactions
|
29,957 | 19,661 | 24,110 | 24.3 | % | 52.4 | % | 69,133 | 76,151 | -9.2 | % | |||||||||||||||||||||
Net
gain on sales of securities
|
16,276 | 37,996 | (6,608 | ) | 346.3 | % | -57.2 | % | 100,150 | 23,707 | 322.4 | % | ||||||||||||||||||||
Other
|
5,903 | 10,920 | 10,040 | -41.2 | % | -45.9 | % | 26,802 | 23,247 | 15.3 | % | |||||||||||||||||||||
Total
non financial income, net
|
162,596 | 170,477 | 130,869 | 24.2 | % | -4.6 | % | 506,741 | 423,677 | 19.6 | % | |||||||||||||||||||||
Insurance
premiums and claims
|
||||||||||||||||||||||||||||||||
Net
premiums earned
|
108,965 | 101,541 | 104,124 | 4.6 | % | 7.3 | % | 309,575 | 288,859 | 7.2 | % | |||||||||||||||||||||
Net
claims incurred
|
(13,522 | ) | (19,109 | ) | (26,710 | ) | -49.4 | % | -29.2 | % | (51,281 | ) | (77,455 | ) | -33.8 | % | ||||||||||||||||
Increase
in cost for life and health policies
|
(59,425 | ) | (53,762 | ) | (60,930 | ) | -2.5 | % | 10.5 | % | (165,099 | ) | (179,696 | ) | -8.1 | % | ||||||||||||||||
Total
other operating income, net
|
36,018 | 28,670 | 16,484 | 118.5 | % | 25.6 | % | 93,195 | 31,708 | 193.9 | % | |||||||||||||||||||||
Operating
expenses
|
||||||||||||||||||||||||||||||||
Salaries
and employees benefits
|
(95,765 | ) | (94,197 | ) | (101,259 | ) | -5.4 | % | 1.7 | % | (284,062 | ) | (280,691 | ) | 1.2 | % | ||||||||||||||||
Administrative,
general and tax expenses
|
(70,436 | ) | (73,894 | ) | (67,524 | ) | 4.3 | % | -4.7 | % | (219,104 | ) | (186,021 | ) | 17.8 | % | ||||||||||||||||
Depreciation
and amortization
|
(18,343 | ) | (17,701 | ) | (15,396 | ) | 19.1 | % | 3.6 | % | (53,332 | ) | (43,500 | ) | 22.6 | % | ||||||||||||||||
Merger
Expenses
|
- | - | - | 100.0 | % | 100.0 | % | - | - | |||||||||||||||||||||||
Other
|
(27,025 | ) | (20,002 | ) | (29,662 | ) | -8.9 | % | 35.1 | % | (82,078 | ) | (80,067 | ) | 2.5 | % | ||||||||||||||||
Total
operating expenses
|
(211,568 | ) | (205,795 | ) | (213,841 | ) | -1.1 | % | 2.8 | % | (638,575 | ) | (590,279 | ) | 8.2 | % | ||||||||||||||||
Income
before translation results, employees' profit sharing and income
taxes
|
163,377 | 172,186 | 117,238 | 39.4 | % | -5.1 | % | 495,968 | 431,659 | 14.9 | % | |||||||||||||||||||||
Translation
result
|
12,046 | 3,958 | 6,979 | 72.6 | % | 204.4 | % | 11,296 | 14,164 | -20.2 | % | |||||||||||||||||||||
Translation
result
|
12,046 | 3,958 | 6,979 | 72.6 | % | 204.4 | % | 11,296 | 14,164 | -20.2 | % | |||||||||||||||||||||
Impairment
|
(945 | ) | (1,782 | ) | (5,733 | ) | -83.5 | % | -47.0 | % | (7,164 | ) | (9,418 | ) | -23.9 | % | ||||||||||||||||
Provision
Atlantic Blue chip Fund propietary exposure
|
- | - | - | |||||||||||||||||||||||||||||
Workers’
profit sharing
|
(5,747 | ) | (6,352 | ) | (3,301 | ) | 74.1 | % | -9.5 | % | (16,678 | ) | (10,585 | ) | 57.6 | % | ||||||||||||||||
Income
taxes
|
(39,538 | ) | (45,955 | ) | (24,241 | ) | 63.1 | % | -14.0 | % | (119,123 | ) | (79,996 | ) | 48.9 | % | ||||||||||||||||
Net
income
|
130,139 | 123,837 | 96,675 | 34.6 | % | 5.1 | % | 371,463 | 355,242 | 4.6 | % | |||||||||||||||||||||
Minority
interest
|
8,432 | 8,634 | 4,075 | 106.9 | % | -2.3 | % | 23,976 | 10,978 | 118.4 | % | |||||||||||||||||||||
Net
income attributed to Credicorp
|
121,707 | 115,202 | 92,601 | 31.4 | % | 5.6 | % | 347,487 | 344,264 | 0.9 | % |
Quarter
|
YTD
|
|||||||||||||||||||
3Q09 | 2Q09 | 3Q08 |
Sep-09
|
Sep-08
|
||||||||||||||||
Profitability
|
||||||||||||||||||||
Net
income per common share (US$ per share)(1)
|
1.53 | 1.44 | 1.16 | 4.36 | 4.32 | |||||||||||||||
Net
interest margin on interest earning assets (2)
|
4.72 | % | 5.12 | % | 4.35 | % | 4.78 | % | 4.45 | % | ||||||||||
Return
on average total assets (2)(3)
|
2.34 | % | 2.20 | % | 1.80 | % | 2.22 | % | 2.25 | % | ||||||||||
Return
on average shareholders' equity (2)(3)
|
23.96 | % | 25.59 | % | 20.66 | % | 24.83 | % | 25.66 | % | ||||||||||
No.
of outstanding shares (millions)(4)
|
79.76 | 79.76 | 79.76 | 79.76 | 79.76 | |||||||||||||||
Quality
of loan portfolio
|
||||||||||||||||||||
Past
due loans as a percentage of total loans
|
1.55 | % | 1.38 | % | 0.78 | % | 1.55 | % | 0.78 | % | ||||||||||
Reserves
for loan losses as a percentage of
|
||||||||||||||||||||
total
past due loans
|
191.74 | % | 192.91 | % | 297.47 | % | 191.74 | % | 297.47 | % | ||||||||||
Reserves
for loan losses as a percentage of
|
||||||||||||||||||||
total
loans
|
2.98 | % | 2.67 | % | 2.32 | % | 2.98 | % | 2.32 | % | ||||||||||
Operating
efficiency
|
||||||||||||||||||||
Oper.
expense as a percent. of total income (5)
|
39.78 | % | 40.69 | % | 42.63 | % | 41.43 | % | 40.04 | % | ||||||||||
Oper.
expense as a percent. of av. tot. assets(2)(3)(5)
|
3.54 | % | 3.54 | % | 3.57 | % | 3.55 | % | 3.33 | % | ||||||||||
Average
balances (millions of US$) (3)
|
||||||||||||||||||||
Interest
earning assets
|
18,172.09 | 18,256.33 | 18,436.55 | 18,224.48 | 18,253.83 | |||||||||||||||
Total
Assets
|
20,835.65 | 20,985.49 | 20,624.78 | 20,910.57 | 20,418.73 | |||||||||||||||
Net
equity
|
2,031.43 | 1,800.46 | 1,792.43 | 1,915.94 | 1,806.65 |
As
of
|
Change
%
|
|||||||||||||||||||
Sep-09
|
Jun-09
|
Sep-08
|
Sep-09/Sep-08
|
Sep-09/Jun-09
|
||||||||||||||||
ASSETS
|
||||||||||||||||||||
Cash
and due from banks
|
3,368,733 | 3,316,964 | 3,871,243 | -13.0 | % | 1.6 | % | |||||||||||||
Cash
and BCRP
|
2,757,898 | 2,604,482 | 3,029,179 | -9.0 | % | 5.9 | % | |||||||||||||
Deposits
in other Banks
|
540,877 | 600,551 | 721,464 | -25.0 | % | -9.9 | % | |||||||||||||
Interbanks
|
68,132 | 110,435 | 113,749 | -40.1 | % | -38.3 | % | |||||||||||||
Accrued
interest on cash and due from banks
|
1,826 | 1,496 | 6,851 | -73.3 | % | 22.1 | % | |||||||||||||
Marketable
securities, net
|
89,718 | 39,579 | 32,468 | 176.3 | % | 126.7 | % | |||||||||||||
Loans
|
||||||||||||||||||||
Current
|
10,406,954 | 10,356,401 | 9,759,601 | 6.6 | % | 0.5 | % | |||||||||||||
Past
Due
|
165,109 | 145,945 | 76,569 | 115.6 | % | 13.1 | % | |||||||||||||
Less
- Reserve for possible loan losses
|
(316,718 | ) | (281,675 | ) | (229,071 | ) | 38.3 | % | 12.4 | % | ||||||||||
Loans,
net
|
10,255,345 | 10,220,671 | 9,607,099 | 6.7 | % | 0.3 | % | |||||||||||||
Investment
securities available for sale
|
2,793,015 | 3,162,714 | 3,512,873 | -20.5 | % | -11.7 | % | |||||||||||||
Property,
plant and equipment, net
|
257,201 | 257,565 | 252,008 | 2.1 | % | -0.1 | % | |||||||||||||
Due
from customers acceptances
|
63,901 | 159,407 | 217,302 | -70.6 | % | -59.9 | % | |||||||||||||
Other
assets
|
1,052,317 | 1,030,392 | 781,378 | 34.7 | % | 2.1 | % | |||||||||||||
Total
Assets
|
17,880,230 | 18,187,292 | 18,274,371 | -2.2 | % | -1.7 | % | |||||||||||||
LIABILITIES
AND SHAREHOLDERS' EQUITY
|
||||||||||||||||||||
Deposits
and obligations
|
13,946,714 | 14,035,650 | 13,340,405 | 4.5 | % | -0.6 | % | |||||||||||||
Demand
deposits
|
4,298,914 | 4,002,848 | 3,836,545 | 12.1 | % | 7.4 | % | |||||||||||||
Saving
deposits
|
3,387,339 | 3,162,394 | 2,748,290 | 23.3 | % | 7.1 | % | |||||||||||||
Time
deposits
|
5,179,047 | 5,731,125 | 5,754,903 | -10.0 | % | -9.6 | % | |||||||||||||
Severance
indemnity deposits (CTS)
|
1,012,534 | 1,058,723 | 928,891 | 9.0 | % | -4.4 | % | |||||||||||||
Interest
payable
|
68,880 | 80,560 | 71,776 | -4.0 | % | -14.5 | % | |||||||||||||
Due
to banks and correspondents
|
603,152 | 845,945 | 1,778,253 | -66.1 | % | -28.7 | % | |||||||||||||
Bonds
and subordinated debt
|
941,027 | 929,071 | 857,270 | 9.8 | % | 1.3 | % | |||||||||||||
Acceptances
outstanding
|
63,901 | 159,407 | 217,302 | -70.6 | % | -59.9 | % | |||||||||||||
Other
liabilities
|
765,086 | 770,704 | 757,480 | 1.0 | % | -0.7 | % | |||||||||||||
Total
liabilities
|
16,319,880 | 16,740,777 | 16,950,710 | -3.7 | % | -2.5 | % | |||||||||||||
NET
SHAREHOLDERS' EQUITY
|
1,556,224 | 1,442,780 | 1,319,779 | 17.9 | % | 7.9 | % | |||||||||||||
Capital
stock
|
667,250 | 667,250 | 439,474 | 51.8 | % | 0.0 | % | |||||||||||||
Reserves
|
388,275 | 388,275 | 388,062 | 0.1 | % | 0.0 | % | |||||||||||||
Unrealized
Gains and Losses
|
94,797 | 82,809 | 43,352 | 118.7 | % | 14.5 | % | |||||||||||||
Retained
Earnings
|
115,922 | 115,922 | 111,994 | 3.5 | % | 0.0 | % | |||||||||||||
Income
for the year
|
289,980 | 188,524 | 336,897 | -13.9 | % | 53.8 | % | |||||||||||||
Minority
interest
|
4,126 | 3,735 | 3,882 | 6.3 | % | 10.5 | % | |||||||||||||
TOTAL
LIABILITIES and NET SHAREHOLDERS' EQUITY
|
17,880,230 | 18,187,292 | 18,274,371 | -2.2 | % | -1.7 | % | |||||||||||||
CONTINGENT
CREDITS
|
7,713,584 | 6,561,565 | 6,296,226 | 22.5 | % | 17.6 | % |
Quarter
|
Change
%
|
YTD
|
Change
%
|
|||||||||||||||||||||||||||||
3Q09 | 2Q09 | 3Q08 | 3Q09/3Q08 | 3Q09/2Q09 |
Set
09
|
Set
08
|
Set
09/Set 08
|
|||||||||||||||||||||||||
Interest
income and expense
|
||||||||||||||||||||||||||||||||
Interest
and dividend income
|
292,292 | 314,832 | 322,921 | -9.5 | % | -7.2 | % | 909,494 | 939,001 | -3.1 | % | |||||||||||||||||||||
Interest
expense
|
(95,030 | ) | (105,372 | ) | (144,633 | ) | -34.3 | % | -9.8 | % | (316,611 | ) | (399,741 | ) | -20.8 | % | ||||||||||||||||
Net
interest and dividend income
|
197,262 | 209,460 | 178,288 | 10.6 | % | -5.8 | % | 592,883 | 539,260 | 9.9 | % | |||||||||||||||||||||
Provision
for loan losses
|
(38,917 | ) | (54,074 | ) | (17,616 | ) | 120.9 | % | -28.0 | % | (120,171 | ) | (44,846 | ) | 168.0 | % | ||||||||||||||||
Non
financial income
|
||||||||||||||||||||||||||||||||
Banking
services commissions
|
93,348 | 87,620 | 87,042 | 7.2 | % | 6.5 | % | 258,521 | 252,017 | 2.6 | % | |||||||||||||||||||||
Net
gain on foreign exchange transactions
|
25,559 | 19,700 | 24,497 | 4.3 | % | 29.7 | % | 65,587 | 75,857 | -13.5 | % | |||||||||||||||||||||
Net
gain on sales of securities
|
9,890 | 35,983 | (3,128 | ) | -416.2 | % | -72.5 | % | 92,164 | 23,248 | 296.4 | % | ||||||||||||||||||||
Other
|
892 | 7,285 | 4,897 | -81.8 | % | -87.8 | % | 12,251 | 9,095 | 34.7 | % | |||||||||||||||||||||
Total
fees and income from services, net
|
129,689 | 150,588 | 113,308 | 14.5 | % | -13.9 | % | 428,524 | 360,217 | 19.0 | % | |||||||||||||||||||||
Operating
expenses
|
||||||||||||||||||||||||||||||||
Salaries
and employees benefits
|
(80,318 | ) | (79,316 | ) | (83,496 | ) | -3.8 | % | 1.3 | % | (238,983 | ) | (225,920 | ) | 5.8 | % | ||||||||||||||||
Administrative
expenses
|
(59,269 | ) | (63,919 | ) | (56,266 | ) | 5.3 | % | -7.3 | % | (186,741 | ) | (155,455 | ) | 20.1 | % | ||||||||||||||||
Depreciation
and amortization
|
(14,712 | ) | (14,088 | ) | (11,800 | ) | 24.7 | % | 4.4 | % | (42,556 | ) | (33,142 | ) | 28.4 | % | ||||||||||||||||
Other
|
(6,794 | ) | (4,262 | ) | (11,467 | ) | -40.8 | % | 59.4 | % | (27,493 | ) | (31,707 | ) | -13.3 | % | ||||||||||||||||
Total
operating expenses
|
(161,093 | ) | (161,585 | ) | (163,029 | ) | -1.2 | % | -0.3 | % | (495,774 | ) | (446,224 | ) | 11.1 | % | ||||||||||||||||
Income
before translation results,workers' profit sharing and income
taxes
|
126,941 | 144,389 | 110,951 | 14.4 | % | -12.1 | % | 405,462 | 408,407 | -0.7 | % | |||||||||||||||||||||
Translation
result
|
10,204 | (10,899 | ) | 8,701 | 17.3 | % | -193.6 | % | (4,955 | ) | 16,102 | -130.8 | % | |||||||||||||||||||
Employees’
profit sharing
|
(4,842 | ) | (5,765 | ) | (2,947 | ) | 64.3 | % | -16.0 | % | (14,422 | ) | (10,493 | ) | 37.4 | % | ||||||||||||||||
Income
taxes
|
(30,558 | ) | (38,905 | ) | (23,176 | ) | 31.9 | % | -21.5 | % | (95,255 | ) | (75,836 | ) | 25.6 | % | ||||||||||||||||
Minority
Interest
|
(289 | ) | (278 | ) | (447 | ) | -35.3 | % | 4.0 | % | (850 | ) | (1,284 | ) | -33.8 | % | ||||||||||||||||
Net
income
|
101,456 | 88,542 | 93,082 | 9.0 | % | 14.6 | % | 289,980 | 336,896 | -13.9 | % |
Quarter
|
YTD
|
|||||||||||||||||||
3Q09 | 2Q09 | 3Q08 |
Sep-09
|
Sep-08
|
||||||||||||||||
Profitability
|
||||||||||||||||||||
Net
income per common share (US$ per share)(1)
|
0.046 | 0.040 | 0.042 | 0.130 | 0.151 | |||||||||||||||
Net
interest margin on interest earning assets (2)
|
4.87 | % | 5.07 | % | 4.30 | % | 4.79 | % | 4.53 | % | ||||||||||
Return
on average total assets (2)(3)
|
2.25 | % | 1.93 | % | 2.05 | % | 2.12 | % | 2.52 | % | ||||||||||
Return
on average shareholders' equity (2)(3)
|
27.06 | % | 25.71 | % | 28.93 | % | 26.91 | % | 34.75 | % | ||||||||||
No.
of outstanding shares (millions)
|
2,228.29 | 2,228.29 | 2,228.29 | 2,228.29 | 2,228.29 | |||||||||||||||
Quality
of loan portfolio
|
||||||||||||||||||||
Past
due loans as a percentage of total loans
|
1.56 | % | 1.39 | % | 0.78 | % | 1.56 | % | 0.78 | % | ||||||||||
Reserves
for loan losses as a percentage of
|
||||||||||||||||||||
total
past due loans
|
191.82 | % | 193.00 | % | 299.17 | % | 191.82 | % | 299.17 | % | ||||||||||
Reserves
for loan losses as a percentage of
|
||||||||||||||||||||
total
loans
|
3.00 | % | 2.68 | % | 2.33 | % | 3.00 | % | 2.33 | % | ||||||||||
Operating
efficiency
|
||||||||||||||||||||
Oper.
expense as a percent. of total income (4)
|
48.80 | % | 49.66 | % | 52.29 | % | 51.07 | % | 47.80 | % | ||||||||||
Oper.
expense as a percent. of av. tot. assets(2)(3)(4)
|
3.42 | % | 3.43 | % | 3.35 | % | 3.43 | % | 3.10 | % | ||||||||||
Capital
adequacy
|
||||||||||||||||||||
Total
Regulatory Capital (US$Mn)
|
1,739.0 | 1,586.0 | 1,277.2 | |||||||||||||||||
'Risk-weighted
assets (US$Mn)
|
1,289.4 | 1,195.0 | 982.0 | |||||||||||||||||
Regulatory
capital / risk-weighted assets (5)
|
14.5 | % | 13.5 | % | 12.2 | % | ||||||||||||||
Average
balances (millions of US$) (3)
|
||||||||||||||||||||
Interest
earning assets
|
16,203.5 | 16,541.6 | 16,568.8 | 16,497.2 | 15,865.6 | |||||||||||||||
Total
Assets
|
18,033.8 | 18,355.6 | 18,123.8 | 18,197.2 | 17,849.0 | |||||||||||||||
Net
equity
|
1,499.5 | 1,377.4 | 1,287.0 | 1,437.0 | 1,292.5 |
Balance
to and for the period of
Three
month ending
|
Change
%
|
|||||||||||||||||||
30-Sep-09
|
30-Jun-09
|
30-Sep-08
|
3Q09/3Q08 | 3Q09/2Q09 | ||||||||||||||||
3Q09 | 2Q09 | 3Q08 | ||||||||||||||||||
Results
|
||||||||||||||||||||
Total
Premiums
|
148,718 | 149,172 | 148,334 | 0.3 | % | -0.3 | % | |||||||||||||
Ceded
Premiums
|
19,637 | 24,034 | 25,361 | -22.6 | % | -18.3 | % | |||||||||||||
Adjusment
of reserves
|
16,341 | 19,482 | 15,973 | 2.3 | % | -16.1 | % | |||||||||||||
Earned
net premiums
|
112,740 | 105,657 | 107,001 | 5.4 | % | 6.7 | % | |||||||||||||
Direct
claims
|
57,091 | 78,405 | 104,371 | -45.3 | % | -27.2 | % | |||||||||||||
Ceded
claims
|
(15,856 | ) | 5,534 | 16,731 | -194.8 | % | -386.5 | % | ||||||||||||
Net
claims
|
72,947 | 72,871 | 87,640 | -16.8 | % | 0.1 | % | |||||||||||||
Direct
commissions
|
17,029 | 17,237 | 24,966 | -31.8 | % | -1.2 | % | |||||||||||||
Commissions
received
|
2,420 | 2,401 | 1,738 | 39.2 | % | 0.8 | % | |||||||||||||
Net
commissions
|
14,609 | 14,836 | 23,228 | -37.1 | % | -1.5 | % | |||||||||||||
Technical
expenses
|
6,099 | 5,701 | (929 | ) | 756.5 | % | 7.0 | % | ||||||||||||
Technical
resolves
|
3,549 | 2,638 | 2,503 | 41.8 | % | 34.6 | % | |||||||||||||
Net
technical expenses
|
2,550 | 3,064 | (3,432 | ) | 174.3 | % | -16.8 | % | ||||||||||||
Technical
results
|
22,634 | 14,886 | (436 | ) | 5295.0 | % | 52.1 | % | ||||||||||||
Financial
income
|
15,774 | 15,490 | 17,128 | -7.9 | % | 1.8 | % | |||||||||||||
Gains
pn sale of real state and secutirities
|
4,122 | 4,113 | 6,738 | -38.8 | % | 0.2 | % | |||||||||||||
Renting
(Net of expenses)
|
1,136 | 877 | 720 | 57.7 | % | 29.5 | % | |||||||||||||
(-)
Financial expenses
|
412 | 428 | 824 | -50.0 | % | -3.7 | % | |||||||||||||
Financial
income, net
|
20,620 | 20,053 | 23,762 | -13.2 | % | 2.8 | % | |||||||||||||
Salaries
and benefits
|
11,752 | 10,904 | 10,190 | 15.3 | % | 7.8 | % | |||||||||||||
Administrative
expenses
|
11,117 | 8,198 | 10,776 | 3.2 | % | 35.6 | % | |||||||||||||
Third
party services
|
4,531 | 4,300 | 4,515 | 0.4 | % | 5.4 | % | |||||||||||||
Sundry
management expenses
|
1,602 | 1,753 | 1,756 | -8.8 | % | -8.6 | % | |||||||||||||
Provisions
|
1,751 | 1,248 | 1,230 | 42.3 | % | 40.3 | % | |||||||||||||
Taxes
|
1,382 | 1,166 | 1,358 | 1.7 | % | 18.5 | % | |||||||||||||
Other
expenses
|
1,851 | (269 | ) | 1,917 | -3.4 | % | -788.0 | % | ||||||||||||
General
expenses
|
22,869 | 19,102 | 20,966 | 9.1 | % | 19.7 | % | |||||||||||||
Other
income
|
(92 | ) | 9 | 90 | -203.0 | % | -1122.8 | % | ||||||||||||
Traslations
results
|
1,879 | 2,724 | (154 | ) | 1316.5 | % | -31.0 | % | ||||||||||||
Employee
participations and income tax
|
(6,282 | ) | (2,544 | ) | 1,726 | 464.0 | % | 146.9 | % | |||||||||||
Income
before minority interest
|
15,890 | 16,025 | 4,021 | 295.2 | % | -0.8 | % | |||||||||||||
Minority
interest
|
2,613 | 3,277 | 2,800 | -6.7 | % | -20.3 | % | |||||||||||||
Net
income
|
13,277 | 12,748 | 1,221 | 987.6 | % | 4.2 | % | |||||||||||||
Balance
(end of period)
|
||||||||||||||||||||
Total
Assets
|
1,476,861 | 1,399,945 | 1,303,089 | 13.3 | % | 5.5 | % | |||||||||||||
Invesment
on securities and real state (1)
|
1,026,507 | 920,416 | 853,733 | 20.2 | % | 11.5 | % | |||||||||||||
Technical
reserves
|
1,016,054 | 1,030,576 | 963,148 | 5.5 | % | -1.4 | % | |||||||||||||
Net
equity
|
242,243 | 194,786 | 152,645 | 58.7 | % | 24.4 | % | |||||||||||||
Ratios
|
||||||||||||||||||||
Ceded
|
13.2 | % | 16.1 | % | 17.1 | % | ||||||||||||||
Net
claims/ earned net premiums
|
64.7 | % | 69.0 | % | 81.9 | % | ||||||||||||||
Commissions+technical
expenses, net / earned net premiums
|
15.2 | % | 16.9 | % | 18.5 | % | ||||||||||||||
Technical
results / earned net premiums
|
20.1 | % | 14.1 | % | -0.4 | % | ||||||||||||||
General
expenses / earned net premiums
|
20.3 | % | 18.1 | % | 19.6 | % | ||||||||||||||
Return
on equity (2)(3)
|
26.6 | % | 32.4 | % | 2.9 | % | ||||||||||||||
Return
on total premiums
|
8.9 | % | 8.5 | % | 0.8 | % | ||||||||||||||
Net
equity / Total Assets
|
16.4 | % | 13.9 | % | 11.7 | % | ||||||||||||||
Increase
in technical reserves
|
12.7 | % | 15.6 | % | 13.0 | % | ||||||||||||||
General
expenses / Assets (2)(3)
|
6.5 | % | 5.7 | % | 6.7 | % | ||||||||||||||
Combined
ratio of PPS + PS (4)
|
95.2 | % | 72.8 | % | 117.4 | % | ||||||||||||||
Net
claims / earned net premiums
|
65.6 | % | 52.3 | % | 86.9 | % | ||||||||||||||
General
expenses and commissions / earned net premiums
|
29.6 | % | 20.4 | % | 30.5 | % |
CREDICORP
LTD.
|
||
|
|
|
By:
|
/s/ Giuliana
Cuzquen
|
|
Giuliana
Cuzquen
Authorized
Representative
|