Management Discussions & AnalysisFinancial ReviewFINANCIAL INDICATORS98Restated 12005 2004 2003 2002 2001Consolidated Profit & Lossfor the year ended June 30 (MRs million)Net <strong>In</strong>terest <strong>In</strong>come 1,625 1,481 1,365 1,282 1,198Non <strong>In</strong>terest <strong>In</strong>come (excluding Profits of Associates) 789 888 665 543 436Non <strong>In</strong>terest Expense 922 905 769 681 594Depreciation 245 194 202 200 152Net <strong>In</strong>come before <strong>In</strong>come Taxes & Provision for Credit Losses 1,580 1,530 1,330 1,198 1,094Net <strong>In</strong>come before <strong>In</strong>come Taxes 1,501 1,366 1,186 1,029 991Net <strong>In</strong>come before <strong>In</strong>come Taxes Grossed Up 1,536 1,415 1,263 1,154 1,129Net <strong>In</strong>come after <strong>In</strong>come Taxes 1,196 1,130 1,021 959 879Net <strong>In</strong>come available to Shareholders 1,191 1,127 1,018 952 871Consolidated Balance Sheet as at June 30 (MRs Million)Total Assets (including contra items) * 57,346 51,300 46,912 43,353 37,039Total Assets (excluding contra items) 48,607 42,258 38,418 34,245 31,283Deposits from Non-Banks 34,901 32,796 29,182 26,150 24,473Loans and Advances to Customers 24,502 22,672 21,566 21,279 20,702Gilt-Edged Securities 9,397 11,089 9,184 5,892 3,764Total Shareholders' Funds 8,183 6,135 5,139 4,887 4,281Total Tier 1 Capital 5,536 4,740 4,907 4,656 4,075Market Capitalisation 10,440 8,910 6,388 4,475 5,355Weighted Risk Assets 3 30,999 28,694 26,276 21,943 21,060Consolidated Balance Sheet (Average 2 MRs Million)Average Assets 45,357 38,928 34,858 32,665 29,235Average Shareholders' Funds 7,744 5,859 5,194 4,724 4,084Average Working Funds 42,951 37,753 34,695 32,438 29,095Average Tier 1 Capital 5,338 4,683 5,031 4,496 3,945Average Loans and Advances to Non-Banks 24,170 22,241 21,014 21,149 20,306Average Deposits from Non-Banks 32,885 29,555 26,190 24,876 22,162Average Gilt-Edged Securities 9,395 9,424 7,404 4,690 3,242Average <strong>In</strong>terest Earning Assets 37,921 33,613 29,916 28,223 25,477Average <strong>In</strong>terest Bearing Liabilities 36,182 32,059 28,571 26,946 24,151Per Ordinary ShareEarnings per share (Rs) 3.66 3.46 2.84 2.62 2.40Dividend (Rs) 1.30 1.20 1.10 1.00 0.90Book Value (Rs) 25.17 18.87 15.29 13.45 11.78Market Price (Rs) 27.30 23.30 16.70 11.70 14.00Dividend Yield (%) 4.76 5.15 6.59 8.55 6.43Earnings Yield (%) 13.42 14.86 16.99 22.38 17.13Price Earnings Ratio (times) 7.45 6.73 5.89 4.47 5.84Dividend Cover (times) 2.82 2.89 2.85 2.62 2.66Performance Ratios (%)Risk Adjusted Return on Capital (RAROC) 38.09 39.08 N/A N/A N/ACapital to Weighted Risk Assets 3 21.78 17.79 18.16 20.55 18.70Net <strong>In</strong>come before <strong>In</strong>come Taxes**/ Average Weighted Risk Assets 4 5.15 5.15 5.24 5.37 5.51Net <strong>In</strong>come before <strong>In</strong>come Taxes**/ Average Assets 3.39 3.63 3.62 3.53 3.86Net <strong>In</strong>come before <strong>In</strong>come Taxes**/ Average Working Funds 3.58 3.75 3.64 3.56 3.88Net <strong>In</strong>come before <strong>In</strong>come Taxes**/ Average Shareholders' Funds 19.83 24.15 24.32 24.41 27.64Net <strong>In</strong>come before <strong>In</strong>come Taxes**/Average Tier 1 Capital 28.77 30.21 25.11 25.65 28.62Recurring Earning Power 3.28 3.76 3.62 3.50 3.48Return on Average Weighted Risk Assets 4 4.01 4.11 4.23 4.46 4.29Return on Average Assets 2.64 2.90 2.93 2.94 3.01Return on Average Working Funds 2.79 2.99 2.94 2.96 2.94Return on Average Shareholders' Funds 15.45 19.29 19.65 20.31 21.54Return on Average Tier 1 Capital 22.41 24.13 20.29 21.34 22.28Efficiency Ratios (%)Cost to <strong>In</strong>come (grossed-up for tax exempt debentures) 38.91 40.15 39.17 38.24 35.73Cost to <strong>In</strong>come (Before Depreciation) 28.55 31.55 28.88 27.01 26.61Other Key Data as at 30 June 2005Number of Employees 901 887 877 839 799Number of Employees - (Mauritius) 842 833 818 779 738Number of Employees - (Overseas) 59 54 59 60 61Number of Service Units 47 47 46 46 48Exchange Rate (US $: MUR) 29.47 28.15 29.25 30.01 29.14* Commitments for 2001 have not been restated.** Grossed up for tax exempt debentures.1Restated for comparative purposes .2Averages are based on daily balances as from 2003. Prior two years are based on monthly balances.3Risk Assets are computed as per regulatory requirement based on credit as well as operational risks of the Group as from 2003.4Average Weighted risk assets are calculated using year end balances.
Management Discussions & AnalysisFINANCIAL REVIEWThe audited financial statements for the Group and the Bank for the year endedJune 30, 2005 are presented on pages 26 to 73. The following financial analysisis included for the benefit of the stakeholders. It should be noted that in thefinancial year 2004/05, the Bank revised its depreciation estimates on CoreBanking IT systems implemented in 2002 and 2003 from 10% to 20% per annumof their net book value standing at June 30, 2004. Land and buildings are statedat open market value basis in 2005.Table 5 - Performance against objectives by key areasObjectives for Actuals Objectives for2005 2005 20061.RAROC(%) To improve by Decreased To improve byaround 500 bp by 100 bp around 200 bp2.Return on Average Tier 1 Capital (%) To maintain/improve Decreased To maintain/improvemarginally by 216 bp marginally3. Return on Average Assets (%) To improve by Decreased by To improvearound 20 bp around 26 bp by 10 bp4.Net <strong>In</strong>come available to Shareholders To grow by Grew by 5.7% To grow byaround 10% around 12%5. Non <strong>In</strong>terest <strong>In</strong>come to Average Assets (%) To improve Decreased To improveby 15 bp by 41 bp by 20 bp6.Cost to <strong>In</strong>come Ratio excluding one-time items(%) To improve by Deteriorated by To improve byaround 100 bp around 200 bp around 300 bp7.Average Non-Bank Advances To grow Grew by 3.1% To growby around 8% by around 7%8.Average Non-Bank Deposits To grow Grew by 0.8% To growby around 5% by around 5%9.Assets Quality: Impaired assets to Advances (%) (Net) To improve <strong>In</strong>creased by To improveto around 0.50 around 52 bp to around 0.5099ResultsThe Group achieved a satisfactory performance for the year ended June 30,2005 despite the difficult market environment in Mauritius characterized byexcess liquidity and low demand for credit. The average interest rate onTreasury bills portfolio dropped substantially in 2005 compared to the averageinterest rates on deposits.Net <strong>In</strong>come before income taxes registered a growth of 9.94% from Rs1,365.5Mfor the year ended June 30,2004 to Rs1,501.3M for the year ended June 30,2005. Net <strong>In</strong>come available to shareholders grew by 5.74% from Rs1,126.5M toRs1,191.2M over the same period due to a higher effective tax rate.