Sie sind auf Seite 1von 20

Capital

Reserve/surplus
Deposits
Borrowing
Deferred tax liab.
Current Liab.
Provisions
Total

PRE- MERGER
POST- MERGER
% CHANGE

PRE- MERGER

POST- MERGER

% CHANGE

OBC

GTB
192.54
1916.1
29809.1
1166.02

N.A.
914.42
N.A.
33998.18

CAPITAL

TOTAL
121.36
192.54 Cash/bank

-118.91
6920.932
302.06
38.62
168.2
153.83
7586.08

1919.25 Investment
36730.02 Advances &Loans
1468.08 Deferred tax assets
38.62 Receivables
1082.62 Net fixed assets
153.83 Intangible
41584.96 Total

RESERVE/ SDEPOSITS BORROWING


192
1919
36730
192

NIL

CASH/ BANK

2480
0.29

INVESTMENTS

OBC
GTB
TOTAL
2524.22 804.84 3329.06

42590
0.16

ADVAN-CE/ LOAN

14780.54 2645.3 17425.83


15677.24 3276.1 18953.35
5 93.36
98.36
833.18 465.68 1299.56
145.29 300.8
466.09
32.17 N.A.
32.71
33998.18 7586.1 41584.96

CURRENT LIABILITY/ PROVISION

1468

1270

1400
-0.05

1700
0.39

DEFE-RRED TAX LIAB.

RECEI-VABLES

NET FIXED AS INTAN-GIBLE ASSET

3329

17426

18953

99

1300

446

32

4400

19300

22957

24

1220

445

16

0.32

0.11

0.21

-0.76

-0.06

-0.003

-0.5

NTAN-GIBLE ASSET
32

16

-0.5

Financial Performance of I
2007-8
Operating Profit
Ratio
Net Profit Ratio
Return on Assets
Return on
Equity
Earnings per
Share
Debt Equity
Ratio
Dividend Payout
Ratio
Share Price
(NSE/BSE)

Pre Merger
2008-9
2009-10

20.1
10.5
1.1

23.06
9.71
1

29.15
12.06
1.1

11.1

7.7

7.9

39.39

33.76

36.14

5.27

4.42

3.91

33.12

36.6

37.31

770

333

953

ncial Performance of ICICI Bank


Post Merger
2011-12 2012-13 2013-14

avg

Avg.

24.1
10.76
1.07

25.3
15.75
1.44

27.26
17.19
1.66

30.38
17.97
1.64

27.65
16.97
1.58

8.9

11.09

12.94

7.03

10.35

36.43

56.11

72.2

84.9

71.07

4.53

4.23

4.39

4.31

4.31

35.68

32.82

27.71

30

30.18

685

887

1045

1245

1059

Financial Performance of ICICI Bank


Pre Merger
2007-8
Operating Profit
Ratio
Net Profit Ratio
Return on Assets
Return on
Equity
Earnings per
Share
Debt Equity
Ratio
Dividend Payout
Ratio
Share Price
(NSE/BSE)

2008-9

financial performan

2009-10

avg

20.1
10.5
1.1

23.06
9.71
1

29.15
12.06
1.1

24.1
10.76
1.07

11.1

7.7

7.9

8.9

39.39

33.76

36.14

36.43

5.27

4.42

3.91

4.53

Column E

Column F

Column G

Col

Column J

Column K

Column L

Col

33.12

36.6

37.31

35.68

770

333

953

685

mance of ICICI Bank


Post Merger
financial
performance
2011-12
2012-13
2013-14

Avg.

25.3
15.75
1.44

27.26
17.19
1.66

30.38
17.97
1.64

27.65
16.97
1.58

11.09

12.94

7.03

10.35

56.11

72.2

84.9

71.07

4.31

4.31

4.23

4.39

Column F

Column G

Column H

Column I

Column K

Column L

Column M

Column N

30

30.18

1045

1245

1059

32.82

887

27.71

Pre Merger
2007 2008-8
Operating Profit
Ratio
Net Profit Ratio
Return on Assets
Return on
Equity
Earnings per
Share
Debt Equity
Ratio
Dividend Payout
Ratio
Share Price
(NSE/BSE)

20099

Post Merger
201110 Avg.

12

20.1
10.5
1.1

23.06
9.71
1

29.15
12.06
1.1

24.1
10.76
1.07

25.3
15.75
1.44

11.1

7.7

7.9

8.9

11.09

39.39

33.76

36.14

36.43

56.11

5.27

4.42

3.91

4.53

4.23

33.12

36.6

37.31

35.68

32.82

770

333

953

685

887

2012-

201313

t
value

14 Avg.

Sig.

27.26
17.19
1.66

30.38
17.97
1.64

27.65
16.97
1.58

-2.97
-9.39
-5.5

0.1
0.01
0.03

12.94

7.03

10.35

-0.76

0.53

72.2

84.9

71.07

-3.67

0.07

4.39

4.31

4.31

0.52

0.65

27.71

30

30.18

2.08

0.17

1045

1245

1059

-2.12

0.17

FinancialPerformanceofICICIBank
PreMerger
2007

OperatingProfit
Ratio
NetProfitRatio
ReturnonAssets
Returnon
Equity
Earningsper
Share
DebtEquity
Ratio
DividendPayout
Ratio
SharePrice
(NSE/BSE)

2008
8

2009
10

20.1
10.5
1.1

23.06
9.71
1

29.15
12.06
1.1

24.1
10.76
1.07

11.1

7.7

7.9

8.9

39.39

33.76

36.14

36.43

5.27

4.42

3.91

4.53

33.12

36.6

37.31

35.68

770

333

953

685

Avg.

CICIBank
PostMerger
2011
12

2012
13

2013
14

Avg.

25.3
15.75
1.44

27.26
17.19
1.66

30.38
17.97
1.64

27.65
16.97
1.58

2.97
9.39
5.5

0.1
0.01
0.03

11.09

12.94

7.03

10.35

0.76

0.53

56.11

72.2

84.9

71.07

3.67

0.07

4.23

4.39

4.31

4.31

0.52

0.65

32.82

27.71

30

30.18

2.08

0.17

887

1045

1245

1059

2.12

0.17

value

Sig.

Financial Performance of STATE BANK OF INDIA


Pre Merger
2007-08

2008-09

2009-10

Avg

2011-12

Operating Profit Ratio

22.74

23.43

21.31

22.49

26.12

Net Profit Ratio

11.67

11.93

10.66

11.42

9.68

Return on Assets

1.01

1.04

0.88

0.98

0.88

Return on Equity

17.82

15.07

14.04

15.64

14.36

126.62

143.77

144.37

138.25

184.31

Debt Equity Ratio

10.96

12.81

12.19

11.99

12.43

Dividend Payout Ratio

20.18

20.19

20.78

20.38

20.06

Share Price (NSE/BSE)

1600

1067

2078

1582

2096

Earnings Per Share

BANK OF INDIA
Post merger
2012-13

2013-14

AVG

22.9

19.09

22.7

10.39

6.98

9.02

0.91

0.63

0.81

15.94

10.97

13.76

210.06

153.02

182.46

12.16

12.3

12.3

20.12

20.09

20.09

2073

1918

2029

Key Ratios (%)

Kotak (Merged)

ING Vysya

FY14

H1FY15

CASA*

0.3249

0.3306

NIM

0.0453

0.0346

Cost / Total Net Incom

0.5135

0.5526

GNPA

0.0168

0.0159

NNPA

0.0068

0.0042

CAR - Tier I*

0.1647

0.1322

CAR Total*

0.1797

0.1499

ROA

0.0182

0.0107

ROE

0.1304

0.089

288

391

Book Value / Share (R

Kotak (Consol)

Kotak (Merged)

H1FY15

H1FY15
0.3108

0.3186

0.0505

0.0455

0.5187

0.5298

0.0159

0.0159

0.0084

0.007

0.1663

0.1522

0.1759

0.1651

0.0221

0.0184

0.1426

0.1283

266

308

Kotak (Merged)
Rs. Crore
FY14
Net Interest Income
Other Income
Net Total Income
Employee Cost
Other Operating Expenses
Operating Expenditure
Operating Profit
Provision & contingencies
Exceptional Items
PBT
Provision for Tax
PAT
Other Adjustments
Consolidated Profit for the ye

7427
6150
13576
2757
5626
8383
5193
459
61
4673
1504
3169
46
3123

ING Vysya

Kotak (Consol)

Kotak (Merged)

H1FY15

H1FY15

H1FY15

960
456
1416
459
323
783
634
151
-

3094
3547
6641
1140
3308
4447
2194
86
-

483
160
324
-

2109
693
1416

324

4054
4004
8057
1599
3631
5230
2828
236
2592
852
1740
-

1416

1740

Particulars

ING Vysya

Branches (nos)

573

ATMs (nos)

635

Employees (nos)
Customers (millions)

10591
2

Kotak

Kotak (Merged)
641

1214

1159

1794

29220

39811

10

Das könnte Ihnen auch gefallen