Escolar Documentos
Profissional Documentos
Cultura Documentos
– A CASE STUDY
BACHELOR OF COMMERCE
BANKING & INSURANCE
SEMESTER V
2010-2011
SUBMITTED BY
SINGH HEMANT OMPRAKASH
By
SINGH HEMANT OMPRAKASH
(V – SEMESTER)
UNIVERSITY OF MUMBAI
OCTOBER 2010
CONTENTS
No. Chapter Name Page no.
I CERTIFICATES
II DECLARATION
III ACKNOWLEDGEMENT
Chapter 1 An Introduction
Chapter 5 Conclusion
V BIBLIOGRAPHY
VI WEBLIOGRAPHY
VII ANNEXTURE
DECLARATION
I, SINGH HEMANT STUDENT OF BECHELOR OF
COMMERCE BANKING & INSURANCE, V – SEMESTER OF
MODEL COLLEGE, DOMBIVLI (E) HEREBY DECLARE THAT, I
HAVE COMPLETED THIS PROJECT ON “FINANCIAL
STATEMENT ANALYSIS OF A BANK – A CASE STUDY” FOR
ACADEMIC YEAR 2010 -2011.
ACKNOWLEDGEMENT
Any accomplishment requires the effort of many people &
this work is no different. This project is a product of many hands &
countless hours from many people. My thanks go to all those
people who helped me whether through their comments,
feedbacks, edits or suggestions.
List of Tables
Fig. no. Name of Table Page no.
2.1 Branches
2.2 ATMs
2.3 CITES
4.1 Profit after tax
4.2 Dividend per share
4.3 Earning per share
4.4 Capital adequacy
4.5 Return on capital
CHAPTER – 1
AN INTRODUCTION
CHAPTER – 1
AN INTRODUCTION
METHODOLOGY OF STUDY:
CHAPTER LAYOUT:
Chapter 2 –
It contains “Profile of HDFC Bank”.
Chapter 3 –
It contains “Theoretical view” of the topic.
Chapter 4 –
It contains “Financial Statement Analysis of HDFC Bank”.
Chapter 5 –
It contains “Summary of Findings, Suggestions and Conclusion”
to the topic.
CHAPTER – 2
HDFC BANK – A PROFILE
Chapter – 2
HDFC Bank – A Profile
INTRODUCTION:
Objective:
• HDFC Bank is a young and dynamic bank, with a youthful
and enthusiastic team determined to accomplish the vision of
becoming a world-class Indian bank.
• Bank’s business philosophy is based on four core values
- Customer Focus, Operational Excellence, Product
Leadership and People. Bank believes that the ultimate
identity and success of bank will reside in the exceptional
quality of our people and their extraordinary efforts. For this
reason, bank is committed to hiring, developing, motivating
and retaining the best people in the industry.
Mission:
Vision:
Strengths:
Highest level of ethical standards
• Professional integrity
• Corporate governance
• Regulatory compliance
Business Philosophy:
The four values are the bank’s business philosophy,
• Operational Excellence
• Customer Focus
• Product Leadership
• People
Management:
• Chairman
• Managing Director
• Board of Directors
PROMOTERS:
BUSINESS FOCUS:
Awards:
Awards with its strengths and its talented people the HDFC
banks have made all its efforts to achieve its mission to be World
Class Indian bank. Its services are recognized not only nationally
but also internationally. The HDFC bank is appreciated with so
many awards like:
Fig. 2.1
ATMs:
HDFC Bank has 4,232 ATMs in India.
4500
4000
3500
3000
2500
2000
1500
1000
500
0
2008 2009 2010
Fig. 2.2
CITES:
HDFC Bank in 779 cites in India.
900
800
700
600
500
400
300
200
100
0
2008 2009 2010
Fig. 2.3
CHAPTER – 3
Financial Statement Analysis
- A Theoretical View
Chapter – 3
Financial Statement Analysis
- A Theoretical View
Definition of Financial Statement:
Financial Analysis:
Advantages:
1. Common size analysis reveals the sources of capital and all
other sources of funds and the distribution or use or
application of the total funds in the asset of a bank.
Disadvantages:
Advantages:
Disadvantages:
1. Procedure with regards to depreciation, inventory valuation
etc. policies if followed differently, the comparison can be
mislead.
Ratio Analysis:
2. Profitability Ratios:
Profitability is the final result of business operations. Every
business organization has to earn profit in order to survive and
grow. Therefore it is necessary to know whether it is earning
adequate profits. The profitability ratios are Return on Investment,
Return on Equity, etc.
3. Solvency Ratios:
Solvency of a firm is indicated by its ability to meet its
immediate commitments. Whether the firm is solvent or otherwise
is determined by adequacy of its quick assets as compared to its
immediate liabilities. The solvency ratios are sub – set of other
financial ratios. The solvency ratios are Proprietory Ratio, Debt –
Equity Ratio, Interest Coverage Ratio.
4. Leverage Ratios:
Leverage is an ability of a firm to use fixed cost assets or
funds to magnify the return to its owners. The leverage ratios are
useful as an analytical tool for creditors, financial institutions and
debenture holders. The leverage ratios are Interest Coverage
Ratio, Debt – Equity Ratio, Shareholder’s Equity to Total Capital,
and Funded Debt to Net Working Capital.
5. Efficiency Ratios:
Efficiency ratios are useful for measuring the company’s
managerial efforts in managing inventories, production process,
credit and assets and effectiveness of marketing and sales force.
These are very useful in judging the performance of a company.
The efficiency ratios are Average Collection Period, Inventory
Turnover, Total Assets Turnover, Net Worth Turnover and Net
Working Capital Turnover.
Trend Analysis:
Cash flow statement divided into three main parts. They are
explained as follows.
INTERPRETATION:
1. Total incomes have increased from 120.15% 123.54%. In
which other income is increased and income from interest is
less.
2. There is decrease in total expenditure from 106.40% to
105.30%, which shows operating inefficiency.
3. Profit has increased from 13.75% to 18.23%. Bank has made
more profit compare to last year.
CAPITAL AND
LIABILITIES:
Capital 4,253,841 4,577,433 323,592 7.61
Equity Share Warrants 4,009,158 _ (4,009,158) (100)
Reserves and Surplus 142,209,460 210,618,369 68,408,909 48.10
Employees’ Stock 54,870 29,135 (25,735) (46.90)
Options Outstanding
Deposits 1,428,115,800 1,674,044,394 254,928,594 17.85
Borrowings 91,636,374 129,156,925 37,520,551 40.95
Other Liabilities and 162,428,229 206,159,441 43,731,212 28.92
Provisions
Total 1,832,707,732 2,224,585,697 391,877,965 21.38
ASSETS:
Cash and Balances with 135,272,112 154,832,841 19,560,729 14.46
Reserve Bank of India
Balances with Banks and 39,794,055 144,591,147 104,797,092 263.35
Money at Call and Short
notice
Investments 588,175,488 586,076,161 (2,099,327) (0.36)
Advances 988,830,473 1,258,305,939 269,475,466 27.25
Fixed Assets 17,067,290 21,228,114 4,160,824 24.38
%
Particulars Year Year Increase / Increase /
2009 2010 (Decrease) (Decrease)
Other Assets 63,568,314 59,551,495 (4,016,819) (6.32)
Total 1,832,707,732 2,224,585,697 391,877,965 21.38
INTERPRETATION:
The bank has increased the total funds increased by 21.38%
in 2010 compare to 2009. This increase of funds is met by
increase in capital 7.61%, increase in deposits by 17.85%, and
increase in borrowings by 40.95%.
On the assets side there is 14.46% increase in cash and
balances with RBI, 263.35% increase in balance with banks and
money at call and short notice, 27.25% in advances and 24.38% in
fixed assets. There is slight decrease of 0.36% in investment and
decrease in other assets also compare to 2009.
In The Books of HDFC Ltd.
Comparative Income Statement for the year ended
31st March, 2010 (Rs. In 000’s)
%
Year Year Increase / Increase /
Particulars 2009 2010 (Decrease) (Decrease)
INCOME:
Interest earned 163,322,611 161,729,000 (1,593,611) (0.98)
Other Income 32,906,035 38,076,106 5,170,071 15.71
Total 196,228,646 199,805,106 3,576,460 1.82
EXPENDITURE:
Interest expended 89,111,044 77,862,988 (11,248,056) (12.62)
Operating expenses 55,328,058 57,644,827 2,316,769 4.19
Provisions and 29,340,152 34,810,282 5,470,130 18.64
Contingencies
Total 173,779,254 170,318,097 (3,461,157) (1.99)
PROFIT:
Net Profit for the year 22,449,392 29,487,009 7,037,617 31.35
Profit brought forward 25,746,345 34,555,658 8,809,313 34.22
Total 48,195,737 64,042,667 15,846,930 32.88
APPROPRIATIONS:
Transfer to Statutory 5,612,349 7,371,752 1,759,403 31.35
Reserve
Proposed dividend 4,253,841 5,492,919 1,239,078 29.13
Tax (including cess) on
722,940 912,305 189,365 26.19
dividend
%
Particulars Year Year Increase / Increase /
2009 2010 (Decrease) (Decrease)
Dividend(including tax / 5,900 9,343 3,443 58.36
cess thereon) pertaining
to previous year paid
during the year
Transfer to General 2,244,939 2,948,701 703,762 31.35
Reserve
Transfer to Capital 938,660 1,994,599 1,055,939 112.49
Reserve
Transfer to/(from) (138,550) (14,900) 123,650 89.25
Investment Reserve
Account
Balance carried over to 34,555,658 45,327,948 10,772,290 31.17
Balance Sheet
Total 48,195,737 64,042,667 15,846,930 32.88
INTERPRETATION:
There is 0.98% decrease in interest earned and also
decrease in interest expended 12.62% in the year 2010 as
compare to 2009. Thus reduction in expenditure leads to profit.
31.35% in 2010 compare to 2009 increase the net profit.
Ratio Analysis:
For 2010
Name of Ratio Calculation For 2010
Earning Per Share (Rs.) =Profit after tax-Preference Dividend /
Weighted no. of equity shares
= 29,487,009,000 - Nil / 436,439,573
= 67.56 Rs.
Return On Average Networth = Net profit for the year / Average
Networth * 100
= 29,487,009 / 182,876,133 * 100
= 16.12%
Tier 1 Capital Ratio = Capital Funds /
Risk Weighted Assets * 100
= 2,054,885 / 15,498,301 * 100
= 13.26%
Total Capital Ratio = Total Capital /
Risk Weighted Assets * 100
= 2,704,079 / 15,498,301 *100
= 17.44%
Dividend Payout Ratio = Profit Available for Appropriation /
Profit After Tax
= 6404.3 (crores) / 294.9 (crores)
= 21.72%
Book Value Per Share = Equity Share Capital + Reserves &
Surplus / No. of Equity Share
= 4,577,433,000 + 210,628,369,000 /
457,743,272
= 470.12 Rs.
Name of Ratio Calculation For 2010
Market Price Per Share As At = 1933.50 Rs.
31st March, 2010 as per NSE
Price to Earning Ratio = Market Price Per Equity Share /
Earning Per Share
= 1933.50 / 67.56
= 28.62
Dividend Per Share = Rs.12
For 2009
Name of Ratio For 2009
Earning Per Share (Rs.) = 52.85 Rs.
Return On Average Networth = 16.05%
Tier 1 Capital Ratio = 10.58%
Total Capital Ratio = 15.69%
Dividend Payout Ratio = 22.17%
Book Value Per Share = 344.31 Rs.
Market Price Per Share As At = 973.40 Rs.
31st March, 2009 as per NSE
Price to Earning Ratio = 18.42
Dividend Per Share = Rs.10
INTERPRETATION:
1. The Bank’s basic earning per share increased from Rs.52.85
to Rs.67.56 per equity share.
2. The Return on Average Networth is also increased compare
to previous year.
3. As per Basel II minimum Tier 1 Capital Ratio should be 6%
and HDFC bank has 13.26%. The Total Capital Ratio in
accordance with Basel II should be 9.0% and bank’s ratio is
17.44%.
4. There is decrease in Dividend Payout Ratio from 22.17% to
21.72%.
5. There is increase in book value per share from Rs.344.31 to
Rs.470.12. due to increase in Equity Share capital and
Reserves & Surplus.
6. Market price increase to Rs.1933.50 from Rs.973.40
because of market fluctuation.
7. Price to Earning Ratio is increase to 28.62 from 18.42.
Earning on share is increases from past year.
8. The bank gives dividend of Rs.12 per share for financial year
2009 – 2010.
INTERPRETATION:
1. The total income is showing a raising trend thereby indicating
a smooth income of bank over the years.
2. The total expenditure is decrease as compare to previous
year.
3. The profit of bank is more this year due to increase in income
and decrease in expenditure as compare to previous year.
In The Books of HDFC Ltd.
Cash Flow Statement
For the year ended 31st March, 2010
(Rs. In 000’s)
Particulars Amount
Cash flow from operating activities:
Net profit before income tax 42,891,365
Adjustments for:
Depreciation 3,943,917
(Profit) / Loss on Revaluation of Investments 30,082
Amortisation of premia on Investments 4,408,528
Loan Loss provisions 19,389,292
Floating Provisions 500,000
Provision against standard assets _
Provision for wealth tax 5,500
Contingency provisions 1,511,134
(Profit) / Loss on sale of fixed assets (40,242)
72,639,576
Adjustments for:
(Increase) / Decrease in Investments (2,339,283)
(Increase) / Decrease in Advances (289,364,758)
Increase / (Decrease) in Borrowings 38,185,551
Increase / (Decrease) in Deposits 245,928,594
(Increase) / Decrease in Other assets 2,019,737
Increase / (Decrease) in Other liabilities and provisions 40,854,639
107,924,056
Direct taxes paid (net of refunds) (14,025,156)
Net cash flow from / (used in) operating activities 93,898,900
Particulars Amount
Cash flow from investing activities:
Purchase of fixed assets (5,637,118)
Proceeds from sale of fixed assets 121,996
Net cash used in investing activities (5,515,122)
Cash flows from financing activities:
Money received on exercise of stock options by 5,559,685
employees
Proceeds from issue of Convertible Warrants _
Proceeds from issue of equity shares 36,080,586
Proceeds from issue of Upper & Lower Tier II capital _
instruments
Redemption of subordinated debt (665,000)
Dividend paid during the year (4,263,184)
Tax on Dividend (722,940)
Net cash generated from financing activities 35,989,147
Effect of Exchange Fluctuation on Translation (15,104)
reserve
Cash and cash equivalents on amalgamation _
Net increase in cash and cash equivalents 124,357,821
Cash and cash equivalents as at April 1st 175,066,167
Cash and cash equivalents as at March 31st 299,423,988
INTERPRETATION:
1. The bank has generated Rs. 93,898,900,000 from
operating activities.
2. The bank has used Rs. 5,637,118,000 for purchase of
fixed assets and net amount used in investing activities is
Rs. 5,515,122,000
3. The bank has generated net cash from financing
activities Rs. 35,989,147,000 through issue of shares.
3500
3000
2500
2000
1500
1000
500
0
2008 2009 2010
Fig. 4.1
14
12
10
8
6
4
2
0
2008 2009 2010
Fig. 4.2
60
40
20
0
2008 2009 2010
Fig. 2.3
CAPITAL ADEQUACY:
Capital adequacy is 17.4% for 2009 – 2010.
20.00%
15.00%
10.00%
5.00%
0.00%
2008 2009 2010
Fig. 4.4
RETURN ON CAPITAL:
Return on capital is 16.8% for 2009 – 2010.
17.00%
16.80%
16.60%
16.40%
16.20%
16.00%
15.80%
15.60%
2008 2009 2010
Fig. 4.5
CHAPTER 5
CONCLUSION
CHAPTER 5
CONCLUSION
The financial performance during the year ended 31st March,
2010 remain healthy with total income of Rs.199,805,106,000.
Other income registered a growth of 15.7% over that in the
previous year to Rs. 38,076,106,000. in the financial year 2009 –
2010. This growth was driven primarily by an increase in fees and
commissions earned and income from foreign exchange and
derivatives. The bank made a profit on sale / revaluation of
investments of Rs. 345.1 crores. Operating expenses grew at a
much lower pace than net revenues and increased from
Rs. 55,328,058,000 in the previous year to Rs. 57,644,827,000 in
the current year. The bank has opened 300 new branches, which
resulted in higher infrastructure, and staffing expenses, that’s why
the operating expenses have increased. The bank’s provisioning
policies for specific loan loss provisions remained higher than
regulatory requirements. The NPA coverage ratio based on
specific provision was at 74.8%. Net profit increased by 31.35%
from Rs. 22,449,392,000 in the previous year to
Rs. 29,487,009,000 in the year ended 31st March, 2010.
BIBLIOGRAPHY
Name of Book Name of Book Author
WEBLIOGRAPHY
www.wikipedia.com
www.hdfcbank.com
ANNEXTURE
Annual Report:
Balance Sheet of HDFC Bank Limited.
Profit and Loss Account of HDFC Bank Limited.