HOUSING DEVELOPMENT FINANCE CORPORATION LIMITED. STANDALONE BALANCE SHEET AS AT SEPTEMBER 30, 2017 (As per Revised Schedule VI format)

Size: px

Start display at page:

Download "HOUSING DEVELOPMENT FINANCE CORPORATION LIMITED. STANDALONE BALANCE SHEET AS AT SEPTEMBER 30, 2017 (As per Revised Schedule VI format)"

Kristina Harris
5 years ago
Views:

1 STANDALONE BALANCE SHEET AS AT SEPTEMBER 30, 2017 (As per Revised Schedule VI format) Rs in Crore As at EQUITY AND LIABILITIES SHAREHOLDERS' FUNDS Share Capital Reserves and Surplus 40, , Money received against Warrants , , NON-CURRENT LIABILITIES Long-Term Borrowings 166, , Deferred Tax Liablity (Net) 2, , Other Long-Term Liabilities 1, , Long-Term Provisions 2, , , , CURRENT LIABILITIES Short-Term Borrowings 41, , Trade Payables Other Current Liabilities - Borrowings 91, , Others 10, , Short-Term Provisions , , , , ASSETS NON-CURRENT ASSETS Fixed Assets (i) Tangible Assets (ii) Intangible Assets Non-current Investments 17, , Deferred tax asset (net) Long-Term Loans and Advances -Loans 292, , Others 3, , Other Non-Current Assets 2, , , , CURRENT ASSETS Current Investments 7, , Trade Receivables* Cash and Cash equivalents 1, , Short term Loans and Advances - Loans 30, , Others 1, , Other Current Assets 1, , , , , , Loans securitised - on which spread is earned over the life of the 43,435 35,858 loan Loans sold during the last 12 months 15,433 13,086

2 STANDALONE STATEMENT OF PROFIT AND LOSS FOR THE HALF YEAR ENDED SEPTEMBER 30, 2017 FY18H1 FY17H1 H1Growth FY18Q2 FY17Q2 Q2 Growth FY18Q1 FY17Q1 Q1Growth Interest & Other Operating Income 16, , , , , , Interest and Other Charges 10, , , , , , Net Interest Income 5, , % 2, , % 2, , % Add: Fees Less: Commissions , , % 2, , % 2, , % Less: Non Interest Expenses Staff Expenses Establishment Expenses Other Expenses Depreciation & Amortisation Expenses Provisions and Contingencies Other Income Dividend Income Profit Before Tax and Sale of Investmen 5, , % 2, , % 2, , % Profit on Sale of Investments^ Less: Special Provision Profit Before Tax 5, , % 2, , % 2, , % Provision for Tax (net of Deferred Tax) 1, , Profit After Tax but before DTL on 3, , , , , , Special Reserve -1% 14% -15% Provision for DTL on Special Reserve Profit After Tax 3, , % 2, , % 1, , % ^ FY17Q1 pertains to the profit on sale of stake in HDFC ERGO General Insurance Company Limited to ERGO International AG. Analysis of Profits FY18H1 FY17H1 H1Growth Reported Profit Before Tax 5,266 5,257 Adjustment for One Time Items Less: Profit on Sale of Investment * 920 Add: Additional Special Provision 275 Adjusted Profit Before Tax 5,266 4,612 14% * FY17Q1 : Sale of equity stake in HDFC ERGO to ERGO International AG

3 STANDALONE HIGHLIGHTS - SEPTEMBER 30, 2017 Spread on Individual Loans 1.92% 1.95% Spread on Non individual loans 3.07% 3.04% Spread on Loans 2.29% 2.28% Net interest margin 3.9% 3.9% Book Value per Share (Rs) Adjusted Book Value - adjusted for unrealised gains on listed investments (Rs) Earnings per Share - Basic (Rs)# Earnings per Share - Diluted (Rs)# Risk Weighted Assets 271, ,731 Capital adequacy ratio * 15.1% 16.5% of which Tier I 12.6% 13.3% Tier II 2.5% 3.2% Non performing loans - Individual Loans 0.65% 0.61% Non performing loans - Non Individual Loans 2.18% 1.11% Non performing loans 1.14% 0.76% Regulatory Provisions for Non-performing Loans 1, Provisions for Standard Assets & Contingencies 2, , Total Provisions 3, , Interest on Zero Coupon Debentures utilised from securities premium account # Pertains to the half year *CAR is after reducing the investment in HDFC Bank from Tier I capital. Deferred Tax Liability on Special Reserve is considered as a deduction in the computation of Tier I capital. The Corporation s stance remains that it will never utilise this Reserve, hence the tax liability on Special Reserve will not materialise.

4 STANDALONE SCHEDULES - SEPTEMBER 30, 2017 FY18H1 FY17H1 H1 Growth FY18Q2 FY17Q2 Q2 Growth FY18Q1 FY17Q1 Q1 Growth INCOME FROM OPERATIONS Interest on Loans 15, , % 7, , % 7, , % Other Interest Surplus from Deployment in Cash Management Schemes of Mutual Funds Other Operating Income Interest and Other Operating Income 16, , % 8, , % 8, , % Add: Fees & Other Charges Less: Commissions INTEREST AND OTHER CHARGES INTEREST Loans 1, , % % % Deposits 3, , % 1, , % 1, , % Bonds and Debentures 6, , % 3, , % 2, , % 10, , % 5, , % 5, , % OTHER CHARGES , , % 5, , % 5, , %

5 STANDALONE RECONCILIATIONS AS AT SEPTEMBER 30, 2017 Borrowings Term Loans 39,041 29,715 Bonds and Debentures 171, ,607 Deposits 90,195 84, , ,658 Loans Individuals 223, ,533 Corporate Bodies 95,899 77,136 Others 5,029 4,737 Loan Book 324, ,406 Less: Provisions for non-performing loans 1, , ,787 Incremental Growth in the Loan Book Loan Book on an AUM Basis Increase in FY18 H1 As % of Total Individuals 20,852 Increase 70% Non-Individuals 8,887 30% Total 29, % Investments Equity Shares - Subsidiaries and Associate Companies 8, , Equity Shares - Other Companies Preference Shares Bonds & Debentures Pass Through Certificates & Security Receipts^ Government Securities 7, , Mutual Funds, Venture Funds & Other funds 7, , Properties ( Net of Depreciation ) , , Less: Provision for Diminution in Value of Investments , , Unrealised gains on listed investments including investments held by HDFC Investments Ltd. 103, , * Includes Security Receipts of Rs 705 crore -- loans given to a developer which were assigned to an Asset Reconstruction Company. Prior to the assignment of the loans, the Corporation had as a matter of prudence, made provisions amounting to Rs 240 crore in respect of these accounts. Thus no further provisioning was required by the Corporation as a result of the sale of loans to the ARC. After considering the provision of Rs 240 crore, the net carrying value of the security receipts is Rs 465 crore.

6 CONSOLIDATED STATEMENT OF PROFIT & LOSS FOR THE HALF YEAR ENDED SEPTEMBER 30, 2017 FY18 H1 FY17H1 H1 Growth FY18Q2 FY17Q2 Q2 Growth FY18Q1 FY17Q1 Q1Growth Income Revenue from Operations 18, , % 9, , , , Premium Income from Insurance Business 10, , % 6, , , , Other Operating Income from Insurance Business 1, , , Other Income , , % 16, , % 14, , % Expenses Finance Cost 11, , % 5, , , , Staff/Establishment/Other Expenses 1, , Claims paid pertaining to Insurance Business 6, , , , , , Commission, Operating & Other Expenses - Insurance 5, , , , , , Business Depreciation/ Provision and Contingencies , , % 13, , % 11, , % Profit Before Tax and Sale of Investments 6, , % 3, , % 3, , % Profit on Sale of Investments Profit Before Tax 6, , % 3, , % 3, , % Tax Expense 1, , Net Profit 4, , % 2, , % 2, , % Share of profit of minority shareholder (509.74) (387.17) (265.03) (210.39) (244.71) (176.78) Net share of profit of Associates (Equity Method) 1, , Profit after Tax attributable to the Group 5, , % 2, , % 2, , % Earnings Per Share (Rs) - Basic# Earnings Per Share (Rs) - Diluted# # Pertains to the half year

7 CONSOLIDATED BALANCE SHEET AS AT SEPTEMBER 30, 2017 As at EQUITY AND LIABILITIES SHAREHOLDERS' FUNDS Share Capital Reserves and Surplus 62, , Money received against Warrants , , MINORITY INTEREST 4, , NON-CURRENT LIABILITIES Policy Liabilities (Policyholders' Fund) 80, , Long Term Borrowings 176, , Deferred tax liabilities (net) 2, , Other Long Term Liabilities 2, , Long Term Provisions 2, , , , CURRENT LIABILITIES Short Term Borrowings 46, , Trade Payables 5, , Other Current Liabilities - Policy Liabilities (Policyholders' Fund) 15, , Borrowings 92, , Others 11, , Short Term Provisions 3, , , , , , ASSETS NON-CURRENT ASSETS Fixed Assets including Capital work in Progress 1, , GOODWILL ON CONSOLIDATION Non-current investments 128, , Deferred tax asset (net) Long-term loans and advances - Loans 309, , Others 4, , Other non-current assets 2, , , , CURRENT ASSETS Current Investments 18, , Trade Receivable 1, , Cash and bank balances 1, , Short term Loans and Advances - Loans 31, , Others 3, , Other Current Assets 2, , , , , ,817.37

HOUSING DEVELOPMENT FINANCE CORPORATION LIMITED. STANDALONE BALANCE SHEET AS AT JUNE 30, 2013 (As per Revised Schedule VI format) Rs in Crores

HOUSING DEVELOPMENT FINANCE CORPORATION LIMITED. STANDALONE BALANCE SHEET AS AT JUNE 30, 2013 (As per Revised Schedule VI format) Rs in Crores STANDALONE BALANCE SHEET AS AT JUNE 30, 2013 (As per Revised Schedule VI format) As at 30-Jun-13 30-Jun-12 EQUITY AND LIABILITIES SHAREHOLDERS' FUNDS Share Capital 310.82 297.73 Reserves and Surplus 26,098.74