|
|
|
CREDICORP
Ltd. reports Fourth Quarter and Year End 2009 Earnings
|
||
Lima, Peru, February 4, 2009 -
Credicorp (NYSE:BAP) announced today its unaudited results for the
fourth 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$ 122.3 million for 4Q09, in line with 3Q09
results, totaling earnings for the year 2009 of US$ 469.8 million, which
is a substantial 31.3% increase from last year. This resulted in improved
ROAA of 2.22% (vs. 1.72% in 08) and a 24.1% ROAE (vs. 22.3% in
08).
|
|
·
|
Following
a strong contraction in lending activity in 1Q09 and sluggish demand for
financing throughout the year, a turnaround was finally recorded in 4Q09,
particularly in the local currency denominated wholesale portfolio,
leading to QoQ total loan growth of 8.6%. Thus, total loan book growth for
the year reached an important 9.9%, which represents in real terms (net of
revaluation effect on our soles loan book) growth of approximately
7.4%.
|
|
·
|
In
addition, NII recovered in line with the loan portfolio and grew 10.9% QoQ
as NIM also flipped back to 5.1% for the quarter. This contributed to
growth of NII for the year of 8.4%, which was also the result of sound
funding strategies and a good defensive policy on margins. NIM for the
year reflected a stable evolution with a slight upward trend reaching 4.8%
vs. 4.6% the previous year.
|
|
·
|
A
further 14% increase in fee income compensated for lower income from FX
transactions and gains from the sale of securities this 4Q and led to an
8.1% QoQ increase in total non-financial income. For the year, the
significant gains on the sale of securities in the 1H09 plus a solid 10%
fee income expansion resulted in robust 16.6% growth for this income line
in 2009.
|
|
·
|
Our
PDL ratio peaked in 4Q09 reaching 1.59% as a result of the economic
slowdown, though provisions for loan losses remained at a relatively high
level to ensure a comfortable coverage ratio, which remains above
190%.
|
|
·
|
The
continuing good performance of the insurance business, which reported a
25% QoQ increase in premiums net of claims to reach US$ 45 million for the
quarter, reflect the low casualty rate that has characterized this
year.
|
|
·
|
Operating
costs reflect the typical year-end increase and grew almost 23% QoQ.
However, yearly growth of 10.9%, which includes the impact of the
revaluation of the local currency in which most of the administrative and
personnel cost are denominated, was in line with
expectations. However, given the lower than expected income
growth, the efficiency ratio deteriorated from 41.7% for 2008 to 42.1% in
2009.
|
|
·
|
BCP’s
operating results also reflected the 4Q recovery of lending activity, and
despite still high provisions and operating costs, reported an increased
4Q contribution to Credicorp of US$ 104.5 million for
4Q09. Nevertheless, these high levels of provisions resulting
from the economic slowdown and the high expense base after the recent
network expansion, and exacerbated by the local currency revaluation, led
to a bottom line contribution to Credicorp 5% lower for 2009 vs. 2008 of
US$ 388.5 million.
|
|
·
|
BCP
Bolivia performed well this 4Q09 reporting an 11% higher contribution of
US$ 9.5 million for the Q. Its total contribution for 2009 however dropped
33% reaching close to US$ 29 million as a result of the economic and
political environment and some regulatory intervention in the markets in
which it operates.
|
|
·
|
ASHC’s
reported further improvement in results this 4Q with a record Q earnings
contribution of US$ 14.9 million, up from US$ 8.4 million in 3Q09. 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. Altogether, ASHC has had a record
year with a contribution to Credicorp of close to US$ 30
million.
|
|
·
|
PPS
continued performing better than expected after implementing its new
business strategy and reported significant gains of US$ 12.4 million, up
from the US$ 10.1 million contribution for 3Q09. This continued
improvement is not only the result of stronger premium income and
significantly lower claims, which led to a combined ratio of only 90.6%,
but also important gains from market recoveries. PPS is also a star
contributor this year with a total of US$ 37.4 million compared to a loss
of US$ 15.9 million in 2008.
|
|
·
|
Prima
AFP reported an increase YoY in income through higher fees and growth in
its collections base. Its contribution reached US$ 4.2 million for the Q
and led to a contribution for the year 86% higher at US$ 20.1 million, up
from US$ 11.2 million last
year.
|
·
|
The
remarkably good results of all of Credicorp’s non-banking businesses have
therefore been crucial for the excellent bottom line results reported by
Credicorp. This year’s results finally reflect the potential contribution
of all the businesses within the group since all have reached important
profitability.
|
Credicorp
Ltd.
|
Quarter
|
Change
%
|
Year
ended
|
Change
%
|
||||||||||||||||||||||||||||
US$
thousands
|
4Q09
|
3Q09
|
4Q08
|
4Q09/4Q08
|
4Q09/3Q09
|
2009
|
2008
|
2009/2008
|
||||||||||||||||||||||||
Net
Interest income
|
237,963 | 214,547 | 214,230 | 11.1 | % | 10.9 | % | 891,918 | 822,922 | 8.4 | % | |||||||||||||||||||||
Total
provisions, net of recoveries
|
(44,044 | ) | (38,216 | ) | (5,621 | ) | 683.6 | % | 15.3 | % | (163,392 | ) | (47,760 | ) | 242.1 | % | ||||||||||||||||
Non
financial income
|
176,785 | 163,541 | 159,387 | 10.9 | % | 8.1 | % | 690,691 | 592,481 | 16.6 | % | |||||||||||||||||||||
Insurance
premiums and claims
|
45,029 | 36,018 | 20,284 | 122.0 | % | 25.0 | % | 138,225 | 51,992 | 165.9 | % | |||||||||||||||||||||
Operating
expenses
|
(260,064 | ) | (211,568 | ) | (220,261 | ) | 18.1 | % | 22.9 | % | (898,639 | ) | (810,540 | ) | 10.9 | % | ||||||||||||||||
Income
before non-recuring items, translation results, employees' profit sharing
and income taxes
|
155,669 | 164,322 | 168,018 | -7.3 | % | -5.3 | % | 658,802 | 609,096 | 8.2 | % | |||||||||||||||||||||
Translation
results
|
1,075 | 12,046 | (31,813 | ) | 103.4 | % | -91.1 | % | 12,371 | (17,650 | ) | 170.1 | % | |||||||||||||||||||
Impairment
|
(2,661 | ) | (945 | ) | (40,856 | ) | -93.5 | % | 181.6 | % | (9,825 | ) | (50,274 | ) | -80.5 | % | ||||||||||||||||
Provision
Atlantic Blue Chip Fund and propietary exposure
|
(43,489 | ) | -100.0 | % | 0.0 | % | (43,489 | ) | -100.0 | % | ||||||||||||||||||||||
Employees'
profit sharing and income taxes
|
(21,112 | ) | (45,285 | ) | (33,771 | ) | -37.5 | % | -53.4 | % | (156,913 | ) | (124,352 | ) | 26.2 | % | ||||||||||||||||
Net
income
|
132,971 | 130,139 | 18,089 | 635.1 | % | 2.2 | % | 504,435 | 373,331 | 35.1 | % | |||||||||||||||||||||
Minority
Interest
|
10,675 | 8,432 | 4,597 | 132.2 | % | 26.6 | % | 34,651 | 15,575 | 122.5 | % | |||||||||||||||||||||
Net
income attributed to Credicorp
|
122,296 | 121,707 | 13,491 | 806.5 | % | 0.5 | % | 469,783 | 357,756 | 31.3 | % | |||||||||||||||||||||
Net
income/share (US$)
|
1.53 | 1.53 | 0.17 | 806.5 | % | 0.5 | % | 5.89 | 4.49 | 31.3 | % | |||||||||||||||||||||
Total
loans
|
11,594,918 | 10,675,462 | 10,546,378 | 9.9 | % | 8.6 | % | 11,594,918 | 10,546,378 | 9.9 | % | |||||||||||||||||||||
Deposits
and Obligations
|
14,095,983 | 13,672,287 | 13,779,414 | 2.3 | % | 3.1 | % | 14,095,983 | 13,779,414 | 2.3 | % | |||||||||||||||||||||
Net
Shareholders' Equity
|
2,310,586 | 2,130,102 | 1,689,394 | 36.8 | % | 8.5 | % | 2,310,586 | 1,689,394 | 36.8 | % | |||||||||||||||||||||
Net
interest margin
|
5.1 | % | 4.7 | % | 4.9 | % | 4.8 | % | 4.6 | % | ||||||||||||||||||||||
Efficiency
ratio
|
44.0 | % | 39.8 | % | 46.4 | % | 42.1 | % | 41.7 | % | ||||||||||||||||||||||
Return
on average shareholders' equity
|
22.0 | % | 24.0 | % | 3.1 | % | 24.1 | % | 22.3 | % | ||||||||||||||||||||||
PDL/Total
loans
|
1.59 | % | 1.55 | % | 0.79 | % | 1.6 | % | 0.8 | % | ||||||||||||||||||||||
Coverage
ratio of PDLs
|
192.0 | % | 191.7 | % | 270.7 | % | 192.0 | % | 270.7 | % | ||||||||||||||||||||||
Employees
|
18,901 | 19,269 | 19,896 | 18,901 | 19,896 |
Earnings
Contribution
|
Quarter
|
Change
%
|
Year
to end
|
Change
%
|
||||||||||||||||||||||||||||
(US$
Thousands)
|
4Q09
|
3Q09
|
4Q08
|
4Q09/4Q08
|
4Q09/3Q09
|
2009
|
2008
|
2009/2008
|
||||||||||||||||||||||||
Banco
de Crédito BCP(1)
|
104,518 | 98,826 | 82,867 | 26 | % | 6 | % | 388,501 | 410,859 | -5 | % | |||||||||||||||||||||
BCB
|
9,521 | 7,086 | 11,414 | -16.6 | % | 34.4 | % | 30,372 | 42,878 | -29 | % | |||||||||||||||||||||
Atlantic
|
14,856 | 8,444 | (65,468 | ) | -123 | % | 76 | % | 29,716 | (50,395 | ) | -159 | % | |||||||||||||||||||
PPS
|
12,372 | 10,088 | (7,440 | ) | -266 | % | 23 | % | 37,374 | (15,901 | ) | -335 | % | |||||||||||||||||||
Grupo
Crédito (2)
|
5,548 | 6,878 | 5,273 | 5 | % | -19 | % | 26,556 | 18,271 | 45 | % | |||||||||||||||||||||
Prima
|
4,224 | 5,661 | 1,437 | 194 | % | -25 | % | 20,798 | 11,203 | 86 | % | |||||||||||||||||||||
Others
|
1,324 | 1,217 | 3,836 | -65 | % | 9 | % | 5,758 | 7,068 | -19 | % | |||||||||||||||||||||
Credicorp
and Others (3)
|
(14,996 | ) | (2,529 | ) | (1,741 | ) | 761 | % | 493 | % | (12,363 | ) | (5,079 | ) | 143 | % | ||||||||||||||||
Credicorp
Ltd.
|
(14,992 | ) | (2,994 | ) | (2,464 | ) | 508 | % | 401 | % | (13,787 | ) | (7,517 | ) | 83 | % | ||||||||||||||||
Otras
|
(4 | ) | 465 | 723 | -101 | % | -101 | % | 1,424 | 2,438 | -42 | % | ||||||||||||||||||||
Net
income attributable to Credicorp
|
122,298 | 121,707 | 13,491 | 807 | % | 0 | % | 469,784 | 357,756 | 31 | % |
(2)
Includes Grupo Crédito, Servicorp and Prima AFP
|
(3)
Includes taxes on BCP's and PPS's dividends, and other expenses at the
holding company level.
|
Banco
de Crédito and Subsidiaries
|
Quarter
|
Change
%
|
||||||||||||||||||
US$
000
|
4Q09
|
3Q09
|
4Q08
|
4Q09/4Q08
|
4Q09/3Q09
|
|||||||||||||||
Net
Financial income
|
211,233 | 197,262 | 189,322 | 11.6 | % | 7.1 | % | |||||||||||||
Total
provisions, net of recoveries
|
(44,933 | ) | (38,917 | ) | (6,429 | ) | 598.9 | % | 15.5 | % | ||||||||||
Non
financial income
|
144,977 | 129,689 | 141,434 | 2.5 | % | 11.8 | % | |||||||||||||
Operating
expenses
|
(197,956 | ) | (161,093 | ) | (171,967 | ) | 15.1 | % | 22.9 | % | ||||||||||
Income
before translation results, employees' profit sharing and income
taxes
|
113,321 | 126,941 | 152,360 | -25.6 | % | -10.7 | % | |||||||||||||
Translation
results
|
12,609 | 10,204 | (28,346 | ) | 144.5 | % | 23.6 | % | ||||||||||||
Employees
profit sharing and income taxes
|
(18,207 | ) | (35,400 | ) | (36,851 | ) | -50.6 | % | -48.6 | % | ||||||||||
Net
income
|
107,398 | 101,456 | 86,631 | 24.0 | % | 5.9 | % | |||||||||||||
Net
income/share (US$)
|
0.048 | 0.046 | 0.039 | 0.178 | 0.190 | |||||||||||||||
Total
loans
|
11,577,303 | 10,572,063 | 10,444,723 | 10.8 | % | 9.5 | % | |||||||||||||
Deposits
and obligations
|
14,465,809 | 13,946,714 | 14,063,720 | 2.9 | % | 3.7 | % | |||||||||||||
Shareholders
equity
|
1,675,533 | 1,556,224 | 1,400,404 | 19.6 | % | 7.7 | % | |||||||||||||
Net
financial margin
|
5.0 | % | 4.9 | % | 4.6 | % | ||||||||||||||
Efficiency
ratio
|
53.8 | % | 48.8 | % | 57.3 | % | ||||||||||||||
Return
on average equity
|
26.6 | % | 27.1 | % | 25.5 | % | ||||||||||||||
PDL/Total
loans
|
1.59 | % | 1.56 | % | 0.79 | % | ||||||||||||||
Coverage
ratio of PDLs
|
192.3 | % | 191.8 | % | 271.9 | % | ||||||||||||||
BIS
ratio
|
14.5 | % | 14.5 | % | 11.5 | % | ||||||||||||||
Branches
|
334 | 330 | 330 | |||||||||||||||||
Agentes
BCP
|
2,801 | 2,435 | 1,851 | |||||||||||||||||
ATMs
|
996 | 951 | 890 | |||||||||||||||||
Employees
|
15,501 | 15,936 | 15,971 |
Core
Revenues
|
Quarter
|
Change
%
|
Year
ended
|
Change
%
|
||||||||||||||||||||||||||||
US$
000
|
4Q09
|
3Q09
|
4Q08
|
4Q09/4Q08
|
4Q09/3Q09
|
2009
|
2008
|
2009/2008
|
||||||||||||||||||||||||
Net
interest and dividend income
|
211,233 | 197,262 | 189,322 | 11.6 | % | 7.1 | % | 798,217 | 728,583 | 9.6 | % | |||||||||||||||||||||
Fee
income, net
|
109,546 | 93,348 | 84,826 | 29.1 | % | 17.4 | % | 368,067 | 336,844 | 9.3 | % | |||||||||||||||||||||
Net
gain on foreign exchange transactions
|
23,430 | 25,559 | 33,175 | -29.4 | % | -8.3 | % | 93,462 | 109,032 | -14.3 | % | |||||||||||||||||||||
Core
Revenues
|
344,209 | 316,169 | 307,323 | 12.0 | % | 8.9 | % | 1,259,746 | 1,174,459 | 7.3 | % |
Banco de Crédito and
subsidiaries
|
Year
|
Change %
|
||||||||||
US$ million
|
2009
|
2008
|
2009/2008
|
|||||||||
Net
financial income
|
798,217 | 728,583 | 9.6 | % | ||||||||
Banking
services commissions
|
368,067 | 336,844 | 9.3 | % | ||||||||
Net
gain on foreign exchange transactions
|
93,462 | 109,032 | -14.3 | % | ||||||||
Operating
income
|
1,259,746 | 1,174,459 | 7.3 | % | ||||||||
Net
gain on sales of securities
|
101,349 | 38,574 | 162.7 | % | ||||||||
Other
income
|
15,067 | 17,202 | -12.4 | % | ||||||||
Total
income
|
1,376,162 | 1,230,235 | 11.9 | % | ||||||||
Total
provisions, net of recoveries
|
(165,104 | ) | (51,275 | ) | 222.0 | % | ||||||
Operating
expenses
|
(692,423 | ) | (618,191 | ) | 12.0 | % | ||||||
Translation
results
|
7,802 | (12,244 | ) | -163.7 | % | |||||||
Employee
profit sharing
|
(16,463 | ) | (15,201 | ) | 8.3 | % | ||||||
Income
taxes
|
(111,421 | ) | (107,979 | ) | 3.2 | % | ||||||
Minority
interest
|
(1,175 | ) | (1,816 | ) | -35.3 | % | ||||||
Net income
|
397,378 | 423,529 | -6.2 | % | ||||||||
Net income per common share
(US$)
|
0.178 | 0.190 | -6.2 | % | ||||||||
Total
Loans
|
11,577,303 | 10,572,063 | 9.5 | % | ||||||||
Deposits
and obligations
|
14,465,809 | 13,946,714 | 3.7 | % | ||||||||
Net shareholders equity
|
1,675,533 | 1,556,224 | 7.7 | % | ||||||||
Net
interest margin
|
4.8 | % | 4.8 | % | ||||||||
Efficiency
ratio
|
51.9 | % | 51.9 | % | ||||||||
Return on average equity
|
26.6 | % | 32.8 | % |
Interest Earning Assets
|
Quarter
|
Change %
|
||||||||||||||||||
US$ 000
|
4Q09
|
3Q09
|
4Q08
|
4Q09/4Q08
|
4Q09/3Q09
|
|||||||||||||||
BCRP
and Other Banks
|
2,980,575 | 2,749,996 | 2,875,230 | 3.7 | % | 8.4 | % | |||||||||||||
Interbank
funds
|
75,000 | 68,132 | 28,662 | 161.7 | % | 10.1 | % | |||||||||||||
Trading
Securities
|
70,318 | 89,718 | 36,084 | 94.9 | % | -21.6 | % | |||||||||||||
Available
securities available for sale securities
|
3,026,542 | 2,793,015 | 3,406,248 | -11.1 | % | 8.4 | % | |||||||||||||
Current
Loans, net
|
11,393,557 | 10,406,954 | 10,362,659 | 9.9 | % | 9.5 | % | |||||||||||||
Total
interest earning assets
|
17,545,992 | 16,107,815 | 16,708,883 | 5.0 | % | 8.9 | % |
Domestic Currency Loans (1)
|
Foreign Currency Loans (1)
|
|||||||||||||||||||||||||||||||||||||||
Segments
|
(Nuevos Soles million)
|
(US$ million)
|
||||||||||||||||||||||||||||||||||||||
4Q09
|
3Q09
|
4Q08
|
YoY
|
QoQ
|
4Q09
|
3Q09
|
4Q08
|
YoY
|
QoQ
|
|||||||||||||||||||||||||||||||
Wholesale
Banking
|
4,706.6 | 4,624.1 | 4,256.2 | 10.6 | % | 1.8 | % | 4,263.3 | 4,242.9 | 4,594.2 | -7.2 | % | 0.5 | % | ||||||||||||||||||||||||||
Corporate
|
3,535.5 | 3,516.5 | 2,998.8 | 17.9 | % | 0.5 | % | 2,764.4 | 2,743.1 | 2,796.4 | -1.1 | % | 0.8 | % | ||||||||||||||||||||||||||
Middle
Market
|
1,171.0 | 1,107.5 | 1,257.4 | -6.9 | % | 5.7 | % | 1,499.0 | 1,499.7 | 1,797.7 | -16.6 | % | -0.1 | % | ||||||||||||||||||||||||||
Retail
Banking
|
7,172.3 | 6,686.1 | 5,612.2 | 27.8 | % | 7.3 | % | 1,799.7 | 1,782.5 | 1,831.1 | -1.7 | % | 1.0 | % | ||||||||||||||||||||||||||
SME
|
2,442.1 | 2,269.4 | 1,955.4 | 24.9 | % | 7.6 | % | 557.1 | 550.6 | 593.5 | -6.1 | % | 1.2 | % | ||||||||||||||||||||||||||
Mortgages
|
1,826.3 | 1,656.9 | 1,306.9 | 39.7 | % | 10.2 | % | 920.2 | 905.9 | 903.6 | 1.8 | % | 1.6 | % | ||||||||||||||||||||||||||
Consumer
|
1,657.7 | 1,586.7 | 1,331.4 | 24.5 | % | 4.5 | % | 255.5 | 260.6 | 268.7 | -4.9 | % | -1.9 | % | ||||||||||||||||||||||||||
Credit
Cards
|
1,246.3 | 1,173.0 | 1,018.4 | 22.4 | % | 6.2 | % | 67.0 | 65.5 | 65.3 | 2.6 | % | 2.4 | % | ||||||||||||||||||||||||||
Consolidated
total loans (2)
|
12,018 | 11,419 | 9,905.1 | 21.3 | % | 5.2 | % | 6,675 | 6,615 | 7,015.7 | -4.8 | % | 0.9 | % |
Deposits and Obligations
|
Quarter
|
Change %
|
||||||||||||||||||
US$ (000)
|
4Q09
|
3Q09
|
4Q08
|
4Q09/4Q08
|
4Q09/3Q09
|
|||||||||||||||
Non-interest
bearing deposits
|
3,261,009 | 3,415,360 | 4,260,406 | -23.5 | % | -4.5 | % | |||||||||||||
Demand
deposits
|
1,179,634 | 883,553 | 1,630,976 | -27.7 | % | 33.5 | % | |||||||||||||
Saving
deposits
|
3,539,917 | 3,387,339 | 2,968,842 | 19.2 | % | 4.5 | % | |||||||||||||
Time
deposits
|
5,361,410 | 5,179,047 | 4,090,043 | 31.1 | % | 3.5 | % | |||||||||||||
Severance
indemnity deposits (CTS)
|
1,069,267 | 1,012,534 | 1,039,887 | 2.8 | % | 5.6 | % | |||||||||||||
Interest
payable
|
54,572 | 68,881 | 73,566 | -25.8 | % | -20.8 | % | |||||||||||||
Total
customer deposits
|
14,465,809 | 13,946,714 | 14,063,720 | 2.9 | % | 3.7 | % | |||||||||||||
Mutual
funds in Perú
|
2,042,159 | 1,779,085 | 1,273,566 | 60.3 | % | 14.8 | % | |||||||||||||
Mutual
funds in Bolivia
|
139,709 | 156,339 | 109,862 | 27.2 | % | -10.6 | % | |||||||||||||
Total
customer funds
|
16,647,677 | 15,882,138 | 15,447,148 | 7.8 | % | 4.8 | % |
Market share by type of deposit and
currency
|
||||||||||||||||
Demand
deposits
|
Saving
deposits
|
Time
deposits
|
Severance
indemnity
|
|||||||||||||
LC
|
38.8 | % | 36.8 | % | 21.6 | % | 39.0 | % | ||||||||
FC
|
42.4 | % | 41.4 | % | 40.2 | % | 56.1 | % | ||||||||
LC: Local
Currency
|
||||||||||||||||
FC:
Foreign Currency
|
Net interest income
|
Quarter
|
Change %
|
Year ended
|
|||||||||||||||||||||||||||||
US$ 000
|
4Q09
|
3Q09
|
4Q08
|
4Q09/4Q08
|
4Q09/3Q09
|
2009
|
2008
|
Change %
|
||||||||||||||||||||||||
Interest
income
|
301,319 | 292,292 | 327,007 | -7.9 | % | 3.1 | % | 1,204,914 | 1,266,009 | -4.8 | % | |||||||||||||||||||||
Interest
on loans
|
274,340 | 260,705 | 269,851 | 1.7 | % | 5.2 | % | 1,057,384 | 959,490 | 10.2 | % | |||||||||||||||||||||
Interest
and dividends on investments
|
43 | 384 | - | 100.0 | % | -88.8 | % | 3,131 | 4,326 | -27.6 | % | |||||||||||||||||||||
Interest
on deposits with banks
|
2,327 | 2,351 | 13,944 | -83.3 | % | -1.0 | % | 13,775 | 53,451 | -74.2 | % | |||||||||||||||||||||
Interest
on trading securities
|
22,008 | 27,730 | 38,598 | -43.0 | % | -20.6 | % | 109,723 | 219,679 | -50.1 | % | |||||||||||||||||||||
Other
interest income
|
2,601 | 1,122 | 4,614 | -43.6 | % | 131.8 | % | 20,901 | 29,063 | -28.1 | % | |||||||||||||||||||||
Interest
expense
|
90,086 | 95,030 | 137,685 | -34.6 | % | -5.2 | % | 406,697 | 537,426 | -24.3 | % | |||||||||||||||||||||
Interest
on deposits
|
49,258 | 61,505 | 97,842 | -49.7 | % | -19.9 | % | 269,361 | 389,969 | -30.9 | % | |||||||||||||||||||||
Interest
on borrowed funds
|
6,681 | 4,746 | 16,816 | -60.3 | % | 40.8 | % | 27,925 | 66,542 | -58.0 | % | |||||||||||||||||||||
Interest
on bonds and subordinated note
|
20,916 | 16,501 | 14,386 | 45.4 | % | 26.8 | % | 67,929 | 54,262 | 25.2 | % | |||||||||||||||||||||
Other
interest expense
|
13,231 | 12,278 | 8,641 | 53.1 | % | 7.8 | % | 41,482 | 26,653 | 55.6 | % | |||||||||||||||||||||
Net
interest income
|
211,233 | 197,262 | 189,322 | 11.6 | % | 7.1 | % | 798,217 | 728,583 | 9.6 | % | |||||||||||||||||||||
Average
interest earning assets
|
16,826,904 | 16,203,524 | 16,661,248 | 1.0 | % | 3.8 | % | 16,579,634 | 16,064,491 | 3.2 | % | |||||||||||||||||||||
Net
interest margin*
|
5.02 | % | 4.87 | % | 4.55 | % | 4.81 | % | 4.54 | % |
Provisión for loan losses
|
Quarter ended
|
Change %
|
||||||||||||||||||
US$ 000
|
4Q09
|
3Q09
|
4Q08
|
4Q09/4Q08
|
4Q09/3Q09
|
|||||||||||||||
Provisions
|
(50,554 | ) | (44,080 | ) | (12,903 | ) | 291.8 | % | 14.7 | % | ||||||||||
Loan
loss recoveries
|
5,620 | 5,163 | 6,474 | -13.2 | % | 8.9 | % | |||||||||||||
Total
provisions, net of recoveries
|
(44,933 | ) | (38,917 | ) | (6,429 | ) | 598.9 | % | 15.5 | % | ||||||||||
Total
loans
|
11,577,303 | 10,572,063 | 10,444,723 | 10.8 | % | 9.5 | % | |||||||||||||
Reserve
for loan losses (RLL)
|
353,348 | 316,718 | 223,161 | 58.3 | % | 11.6 | % | |||||||||||||
Charge-Off
amount
|
31,652 | 20,709 | 13,160 | 140.5 | % | 52.8 | % | |||||||||||||
Past
due loans (PDL)
|
183,746 | 165,109 | 82,064 | 123.9 | % | 11.3 | % | |||||||||||||
PDL/Total
loans
|
1.59 | % | 1.56 | % | 0.79 | % | ||||||||||||||
Coverage
|
192.30 | % | 191.82 | % | 271.94 | % |
Non financial income
|
Quarter
|
Change %
|
Year to end
|
Change %
|
||||||||||||||||||||||||||||
US$ 000
|
4Q09
|
3Q09
|
4Q08
|
4Q09/4Q08
|
4Q09/3Q09
|
2009
|
2008
|
2009/2008
|
||||||||||||||||||||||||
Fee
income
|
109,546 | 93,348 | 84,826 | 29.1 | % | 17.4 | % | 368,067 | 336,844 | 9.3 | % | |||||||||||||||||||||
Net
gain on foreign exchange transactions
|
23,430 | 25,559 | 33,175 | -29.4 | % | -8.3 | % | 93,462 | 109,032 | -14.3 | % | |||||||||||||||||||||
Net
gain on sales of securities
|
9,185 | 9,890 | 15,325 | -40.1 | % | -7.1 | % | 101,349 | 38,574 | 162.7 | % | |||||||||||||||||||||
Other
income
|
2,816 | 892 | 8,108 | -65.3 | % | 215.7 | % | 15,067 | 17,202 | -12.4 | % | |||||||||||||||||||||
Total
non financial income
|
144,977 | 129,689 | 141,434 | 2.5 | % | 11.8 | % | 577,945 | 501,652 | 15.2 | % |
N° of Transactions per channel
|
Quarter
|
Change %
|
||||||||||||||||||
Average 4Q09
|
Average 3Q09
|
Average 4Q08
|
4Q09/4Q08
|
4Q09/3Q09
|
||||||||||||||||
Teller
|
10,733,475 | 10,596,719 | 10,478,167 | 2.4 | % | 1.3 | % | |||||||||||||
Internet
Banking Via BCP
|
10,466,538 | 9,770,583 | 9,507,673 | 10.1 | % | 7.1 | % | |||||||||||||
ATMs
Via BCP
|
8,193,738 | 7,239,234 | 7,154,602 | 14.5 | % | 13.2 | % | |||||||||||||
Agente
BCP
|
4,614,103 | 4,006,165 | 2,400,437 | 92.2 | % | 15.2 | % | |||||||||||||
Telecrédito
|
4,424,750 | 3,973,367 | 3,816,293 | 15.9 | % | 11.4 | % | |||||||||||||
Points
of Sale P.O.S.
|
3,911,271 | 3,474,223 | 2,785,821 | 40.4 | % | 12.6 | % | |||||||||||||
Balance
Inquiries
|
2,593,456 | 2,554,782 | 2,671,103 | -2.9 | % | 1.5 | % | |||||||||||||
Telephone
Banking
|
1,641,981 | 1,470,293 | 1,321,179 | 24.3 | % | 11.7 | % | |||||||||||||
Direct
Debit
|
401,154 | 408,430 | 422,867 | -5.1 | % | -1.8 | % | |||||||||||||
Other
ATMs network
|
314,287 | 270,654 | 227,863 | 37.9 | % | 16.1 | % | |||||||||||||
Mobile
banking
|
152,191 | 118,641 | - | - | 28.3 | % | ||||||||||||||
Total
transactions
|
47,446,944 | 43,883,091 | 40,786,005 | 16.3 | % | 8.1 | % |
Balance as of
|
Change %
|
|||||||||||||||||||
4Q09
|
3Q09
|
4Q08
|
4Q09/4Q08
|
4Q09/3Q09
|
||||||||||||||||
Branches
|
334 | 330 | 330 | 1.2 | % | 1.2 | % | |||||||||||||
ATMs
|
996 | 951 | 890 | 11.9 | % | 4.7 | % | |||||||||||||
Agentes
BCP
|
2,801 | 2,435 | 1,851 | 51.3 | % | 15.0 | % | |||||||||||||
Total
|
4,131 | 3,716 | 3,071 | 34.5 | % | 11.2 | % |
Operating expenses
|
Quarter
|
Change %
|
Year to end
|
Change %
|
||||||||||||||||||||||||||||
US$ 000
|
4Q09
|
3Q09
|
4Q08
|
4Q09/4Q08
|
4Q09/3Q09
|
2009
|
2008
|
2009/2009
|
||||||||||||||||||||||||
Salaries
and employees benefits
|
89,486 | 80,318 | 88,805 | 0.8 | % | 11.4 | % | (328,469 | ) | (314,725 | ) | 4.4 | % | |||||||||||||||||||
Administrative,
general and tax expenses
|
79,622 | 59,269 | 74,407 | 7.0 | % | 34.3 | % | (266,363 | ) | (229,862 | ) | 15.9 | % | |||||||||||||||||||
Depreciation
and amortizacion
|
16,153 | 14,712 | 12,740 | 26.8 | % | 9.8 | % | (58,709 | ) | (45,882 | ) | 28.0 | % | |||||||||||||||||||
Other
expenses
|
12,695 | 6,794 | (3,985 | ) | 418.6 | % | 86.9 | % | (38,882 | ) | (27,722 | ) | 40.3 | % | ||||||||||||||||||
Total
operating expenses
|
197,956 | 161,093 | 171,967 | 15.1 | % | 22.9 | % | (692,423 | ) | (618,191 | ) | 12.0 | % | |||||||||||||||||||
Efficiency
Ratio
|
53.82 | % | 48.80 | % | 57.25 | % |
Administrative Expenses
|
Quarter
|
Change %
|
Year to end
|
Change %
|
||||||||||||||||||||||||||||||||||||||||
US$ (000)
|
4Q09
|
%
|
3Q09
|
%
|
4Q08
|
%
|
4Q09/4Q08
|
4Q09/3Q09
|
2009
|
2008
|
2009/2008
|
|||||||||||||||||||||||||||||||||
Marketing
|
8,351 | 143.7 | % | 7,197 | 121.2 | % | 14,765 | 287.9 | % | -43.4 | % | 16.0 | % | 30,472 | 32,740 | -6.9 | % | |||||||||||||||||||||||||||
Systems
|
11,152 | 191.8 | % | 7,463 | 125.7 | % | 9,749 | 190.1 | % | 14.4 | % | 49.4 | % | 34,563 | 25,201 | 37.1 | % | |||||||||||||||||||||||||||
Transport
|
7,344 | 126.3 | % | 5,448 | 91.8 | % | 5,476 | 106.8 | % | 34.1 | % | 34.8 | % | 21,996 | 20,189 | 9.0 | % | |||||||||||||||||||||||||||
Maintenance
|
6,342 | 109.1 | % | 3,052 | 51.4 | % | 3,415 | 66.6 | % | 85.7 | % | 107.8 | % | 13,767 | 10,922 | 26.0 | % | |||||||||||||||||||||||||||
Communications
|
3,575 | 61.5 | % | 3,312 | 55.8 | % | 3,139 | 61.2 | % | 13.9 | % | 7.9 | % | 13,022 | 10,851 | 20.0 | % | |||||||||||||||||||||||||||
Consulting
|
5,272 | 90.7 | % | 6,500 | 109.5 | % | 5,172 | 100.8 | % | 1.9 | % | -18.9 | % | 21,030 | 13,033 | 61.4 | % | |||||||||||||||||||||||||||
Others
|
21,458 | 369.1 | % | 18,210 | 306.7 | % | 20,794 | 405.4 | % | 3.2 | % | 17.8 | % | 77,873 | 67,208 | 15.9 | % | |||||||||||||||||||||||||||
Taxes
and contributions
|
5,813 | 100.0 | % | 5,937 | 100.0 | % | 5,129 | 100.0 | % | 13.3 | % | -2.1 | % | 23,877 | 20,782 | 14.9 | % | |||||||||||||||||||||||||||
Other
subsidiaries and eliminations, net
|
10,315 | 177.4 | % | 2,150 | 36.2 | % | 6,768 | 132.0 | % | 52.4 | % | 379.8 | % | 29,762 | 25,984 | 14.5 | % | |||||||||||||||||||||||||||
Total
Gastos Administrativos
|
79,622 | 1369.7 | % | 59,269 | 998.3 | % | 74,407 | 1450.8 | % | 7.0 | % | 34.3 | % | 266,362 | 226,910 | 17.4 | % |
Shareholders' equity
|
Quarter
|
Change %
|
||||||||||||||||||
US$ 000
|
4Q09
|
3Q09
|
4Q08
|
4Q09/4Q08
|
4Q09/3Q09
|
|||||||||||||||
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
|
106,708 | 94,797 | 34,746 | 207.1 | % | 12.6 | % | |||||||||||||
Retained
Earnings
|
115,922 | 115,922 | 114,593 | 1.2 | % | 0.0 | % | |||||||||||||
Income
for the year
|
397,378 | 289,980 | 423,529 | -6.2 | % | 37.0 | % | |||||||||||||
Total
shareholders' equity
|
1,675,533 | 1,556,224 | 1,400,404 | 19.6 | % | 7.7 | % | |||||||||||||
Return
on average equity (ROAE)
|
26.59 | % | 27.06 | % | 25.48 | % |
Regulatory Capital and Capital Adequancy Ratios
|
Balance as of
|
Change %
|
||||||||||||||||||
US$ (000)
|
Dec 09
|
Sep 09
|
Dec 08
|
Dec 09 /
Dec 08
|
Dec 09 /
Sep 09
|
|||||||||||||||
Capital
stock, net
|
771,034 | 772,638 | 480,346 | 60.5 | % | -0.2 | % | |||||||||||||
Legal
and other capital reserves
|
459,881 | 460,838 | 423,052 | 8.7 | % | -0.2 | % | |||||||||||||
Net
income capitalized
|
113,997 | 114,234 | 229,299 | -50.3 | % | -0.2 | % | |||||||||||||
Subsidiaries
non capitalized net income
|
67,188 | 58,261 |
n.a.
|
- | 15.3 | % | ||||||||||||||
Investment
in subsidiaries and others
|
293,507 | 233,172 | 209,393 | 40.2 | % | 25.9 | % | |||||||||||||
Goodwill
|
54,933 | - | 8,027 | 584.3 | % | - | ||||||||||||||
Generic
contingency loss reserves
|
148,355 | 133,804 | 109,207 | 35.8 | % | 10.9 | % | |||||||||||||
Subordinated
debt
|
436,724 | 432,418 | 278,688 | 56.7 | % | 1.0 | % | |||||||||||||
Perpetual
subordinated debt
|
239,540 |
n.a.
|
n.a.
|
|||||||||||||||||
Unrealized
profit (loss)
|
- |
n.a.
|
n.a.
|
- | - | |||||||||||||||
Non
realized acumulated losses (if it exceeds BCP acumulated net
income)
|
- | - |
n.a.
|
- | - | |||||||||||||||
Total
Regulatory Capital
|
1,888,278 | 1,739,021 | 1,303,172 | 44.9 | % | 8.6 | % | |||||||||||||
Tier
1
(1)
|
1,449,953 | 1,289,384 | 1,019,974 | 42.2 | % | 12.5 | % | |||||||||||||
Tier
2
(2)
|
438,325 | 449,636 | 283,199 | 54.8 | % | -2.5 | % | |||||||||||||
Risk-weighted
assets
|
13,007,788 | 11,130,078 | 10,787,723 | 20.6 | % | 16.9 | % | |||||||||||||
Market
risk
|
64,759 | 85,231 | 47,928 | 35.1 | % | -24.0 | % | |||||||||||||
Operational
risk
|
43,486 | 41,987 |
n.a
|
- | - | |||||||||||||||
Capital
ratios
|
||||||||||||||||||||
BIS
ratio
(3)
|
14.52 | % | 14.46 | % | 11.52 | % | ||||||||||||||
Risk-weighted
assets / Regulatory Capital
|
6.89 | 6.91 | 8.68 |
Banco de Crédito de Boliv
ia
|
Quarter
|
Change %
|
Year to end
|
Change %<
/font>
|
||||||||||||||||||||||||||||
US$ Thousands
|
4Q09
|
3Q09
|
4Q08
|
4Q09/4Q08
|
4Q09/3Q09
|
2009
|
2008
|
2009/2008<
/font>
|
||||||||||||||||||||||||
Net
financial income
|
11.5 | 11.6 | 14.3 | -19.6 | % | -0.9 | % | 50.2 | 52.9 | -5.2 | % | |||||||||||||||||||||
Total
provision, net of recoveries
|
0.9 | -1.2 | -3.9 | -123.1 | % | -175.0 | % | -4.2 | -6.3 | -33.0 | % | |||||||||||||||||||||
Non
financial income
|
10.8 | 9 | 11 | -1.4 | % | 20.7 | % | 38.4 | 40.6 | -5.4 | % | |||||||||||||||||||||
Operating
expenses
|
-12.7 | -11.6 | -10.5 | 20.9 | % | 9.5 | % | -50.2 | -43.7 | 15.0 | % | |||||||||||||||||||||
Translation
result
|
0 | 0.1 | 0.3 | -100.0 | % | -100.0 | % | -0.2 | 2.5 | -108.7 | % | |||||||||||||||||||||
Income
taxes
|
-1 | -0.7 | 0.3 | 433.3 | % | 34.8 | % | -3.5 | -3.2 | 9.5 | % | |||||||||||||||||||||
Net
income
|
9.5 | 7.1 | 11.4 | -16.7 | % | 34.1 | % | 30.4 | 42.9 | -29.1 | % | |||||||||||||||||||||
Total
loans
|
481.3 | 470.8 | 477.5 | 0.8 | % | 2.2 | % | |||||||||||||||||||||||||
Past
due loans
|
8.7 | 10.7 | 9.2 | -5.4 | % | -18.7 | % | |||||||||||||||||||||||||
Total
provisions
|
-21 | -24.7 | -20.8 | 1.0 | % | -14.8 | % | |||||||||||||||||||||||||
Total
assets
|
1,097.80 | 1,120.10 | 939.7 | 16.8 | % | -2.0 | % | |||||||||||||||||||||||||
Deposits
|
943.6 | 968.6 | 771.9 | 22.2 | % | -2.6 | % | |||||||||||||||||||||||||
Net
shareholders' equity
|
108.3 | 101.1 | 106.6 | 1.6 | % | 7.1 | % | |||||||||||||||||||||||||
PDL/Total
loans
|
1.80 | % | 2.30 | % | 2.00 | % | ||||||||||||||||||||||||||
Coverage
ratio of PDLs
|
257.90 | % | 241.30 | % | 230.60 | % | ||||||||||||||||||||||||||
ROAE*
|
30.40 | % | 30.30 | % | 53.40 | % | ||||||||||||||||||||||||||
Branches
|
65 | 65 | 64 | |||||||||||||||||||||||||||||
ATMs
|
172 | 172 | 184 | |||||||||||||||||||||||||||||
Employees
|
1,518 | 1,522 | 1,593 |
ASHC
|
Quarter
|
Change %
|
Year ended
|
|||||||||||||||||||||||||||||
(US$ Million)
|
4Q 2009
|
3Q 2009
|
4Q 2008
|
4Q09 /
4
Q08
|
4Q09 /
3
Q09
|
2009
|
2008
|
Change
%
|
||||||||||||||||||||||||
Net
interest income
|
9.4 | 7.5 | 5.8 | 62.6 | 26.6 | 29.4 | 24.1 | 22.1 | % | |||||||||||||||||||||||
Dividend
income
|
0.2 | 0.1 | 0.2 | 2.8 | 100.0 | 22.3 | 22.4 | -0.1 | % | |||||||||||||||||||||||
Fees
and commissions from services
|
2.5 | 1.5 | 2.0 | 24.2 | 58.4 | 6.5 | 8.5 | -23.6 | % | |||||||||||||||||||||||
Net
gains on foreign exchange transactions
|
-0.1 | 0.1 | -0.6 | 87.9 | -152.2 | -0.6 | -0.3 | 72.5 | % | |||||||||||||||||||||||
Core
Revenues
|
12.0 | 9.3 | 7.3 | 63.6 | 29.0 | 57.6 | 54.6 | 5.6 | % | |||||||||||||||||||||||
Impairment
provisions, net of recoveries
|
-2.3 | -0.9 | -26.0 | 91.1 | -144.6 | -10.7 | -35.4 | -69.7 | % | |||||||||||||||||||||||
Losses
related to Madoff Securities LLC
|
0.0 | 0.0 | -43.5 | 0.0 | 0.0 | 0.0 | -43.5 | -100.0 | % | |||||||||||||||||||||||
Net
gains from sale of securities
|
4.1 | 1.6 | 3.4 | 20.7 | 157.9 | 7.3 | 5.6 | 30.5 | % | |||||||||||||||||||||||
Other
income
|
5.5 | 0.5 | 1.4 | 299.9 | 936.0 | 7.6 | 4.7 | 64.1 | % | |||||||||||||||||||||||
Operating
expenses
|
-2.2 | -2.0 | -2.0 | 9.4 | 10.3 | -7.8 | -8.4 | -6.5 | % | |||||||||||||||||||||||
Net
income
|
17.1 | 8.4 | -59.4 | 206.9 | 102.1 | 54.1 | -22.4 | 340.9 | % | |||||||||||||||||||||||
Net
income/share
|
0.2 | 0.1 | -0.7 | 183.1 | 102.1 | |||||||||||||||||||||||||||
Total
loans
|
132.3 | 134.3 | 201.4 | -34.3 | -1.5 | |||||||||||||||||||||||||||
Total
investments available for sale
|
779.3 | 825.2 | 575.6 | 35.4 | -5.6 | |||||||||||||||||||||||||||
Total
asset
|
1,483.6 | 1,508.4 | 1,454.2 | 2.0 | -1.6 | |||||||||||||||||||||||||||
Total
deposits
|
1,220.6 | 1,247.7 | 1,270.2 | -3.9 | -2.2 | |||||||||||||||||||||||||||
Shareholder's
equity
|
239.8 | 218.6 | 115.7 | 107.2 | 9.7 | |||||||||||||||||||||||||||
Net
interest margin
|
2.75 | % | 2.12 | % | 1.83 | % | ||||||||||||||||||||||||||
Efficiency
ratio
|
10.3 | % | 17.7 | % | 16.8 | % | ||||||||||||||||||||||||||
Return
on average equity
|
29.8 | % | 17.0 | % | -160.8 | % | ||||||||||||||||||||||||||
PDL
/ Total loans
|
0.00 | 0.00 | 0.00 | |||||||||||||||||||||||||||||
Cover
ratio
|
0.8 | % | 1.0 | % | 0.6 | % | ||||||||||||||||||||||||||
BIS
ratio
|
19.62 | % | 18.20 | % | 14.11 | % |
|
1Q09
|
2Q09
|
3Q09
|
4Q09
|
Unrealized
losses
|
|||||||||||||||
Opening
balance
|
(46.7 | ) | ||||||||||||||||||
Provisions
for deterioration of portfolio
|
3.0 | (0.3 | ) | (1.0 | ) | (5.9 | ) | (4.2 | ) | |||||||||||
Apreciation
/ (Devaluation) of market value
|
(2.9 | ) | 34.4 | 32.7 | 10 | 74.2 | ||||||||||||||
Closing
balance
|
23.3 |
Interest Earning Assets*
|
Quarter
|
% Change
|
||||||||||||||||||
(US$ Million)
|
4Q 2009
|
3Q 2009
|
4Q 2008
|
4Q09 / 4Q08
|
4Q09 / 3Q09
|
|||||||||||||||
Due
from banks
|
483 | 458 | 584 | -17.4 | % | 5.3 | % | |||||||||||||
Loans
|
132 | 134 | 201 | -34.3 | % | -1.5 | % | |||||||||||||
Investments
|
763 | 807 | 546 | 39.7 | % | -5.4 | % | |||||||||||||
Total interest-earning
assets
|
1,377 | 1,399 | 1,332 | 3.4 | % | -1.5 | % |
At
the end of the period:
|
4Q09
|
3Q09
|
4Q08
|
|||||||||
Affiliates
(thousands)
|
4,458 | 4,416 | 4,296 | |||||||||
%
Change (1)
|
1.0 | % | 1.0 | % | 0.8 | % | ||||||
Sales
force
|
1,128 | 1,129 | 1,763 | |||||||||
Funds
under management (US$ mm)
|
23,967 | 23,202 | 15,875 | |||||||||
%
Change (1)
|
3.3 | % | 17.8 | % | -11.7 | % | ||||||
Income
(US$ mm)
|
67.5 | 64.1 | 57.4 | |||||||||
Operating
Expenses (US$ mm)
|
44.9 | 38.8 | 43.2 | |||||||||
Operating
income (US$ mm)
|
22.6 | 25.3 | 14.3 | |||||||||
Net
Income (US$ mm) (2)
|
22.1 | 41.5 | -7.7 |
PRIMA
4Q09
|
System
4Q09
|
Share 4Q09
%
|
PRIMA
3Q09
|
System
3Q09
|
Share 3Q09
%
|
|||||||||||||||||||
Affiliates
|
1,078,317 | 4,458,045 | 24.2 | % | 1,068,689 | 4,416,403 | 24.2 | % | ||||||||||||||||
New
affiliations (1)
|
10,612 | 47,002 | 22.6 | % | 11,310 | 51,700 | 21.9 | % | ||||||||||||||||
Funds
under management US$ mm
|
7,324 | 23,967 | 30.6 | % | 7,062 | 23,202 | 30.4 | % | ||||||||||||||||
Collections
US$ mm (1)
|
132 | 412 | 32.2 | % | 123 | 388 | 31.7 | % | ||||||||||||||||
Voluntary
Contributions US$ mm
|
86 | 199 | 43.1 | % | 84 | 191 | 43.8 | % | ||||||||||||||||
RAM
US$ mm (2)
|
374 | 1,174 | 31.8 | % | 369 | 1,167 | 31.6 | % |
Dec 09
|
Share %
|
Sep 09
|
Share %
|
|||||||||||||
Fund
1
|
580 | 7.9 | % | 575 | 8.1 | % | ||||||||||
Fund
2
|
4,933 | 67.4 | % | 4,756 | 67.4 | % | ||||||||||
Fund
3
|
1,810 | 24.7 | % | 1,730 | 24.5 | % | ||||||||||
Total
US$ mm
|
7,324 | 100 | % | 7,062 | 100 | % |
PRIMA Dec 09
|
System Dec 09
|
Share %
|
||||||||||
Income
(1)
|
6.5 | 22.1 | 29.6 | % | ||||||||
Administrative
Fees (2)
|
1.75 | % |
n.a.
|
|||||||||
RAM
base (3)
|
374 | 1,174 | 31.8 | % |
Change
%
|
YTE
|
Change
%
|
||||||||||||||||||||||||||
Main
financial indicators (US$ thousand)
(1)
|
4Q09
|
3Q09
|
4Q08
|
4Q09/4Q08
|
2009
|
2008
|
2009/2008
|
|||||||||||||||||||||
Income
from commissions
|
19,904 | 18,972 | 15,538 | 28 | % | 78,791 | 70,720 | 11.4 | % | |||||||||||||||||||
Administrative
and sale expenses
|
(10,181 | ) | (8,718 | ) | (10,424 | ) | -2 | % | (35,677 | ) | (41,818 | ) | -14.7 | % | ||||||||||||||
Depreciation
and amortization
|
(2,363 | ) | (2,344 | ) | (2,172 | ) | 9 | % | (9,329 | ) | (8,801 | ) | 6.0 | % | ||||||||||||||
Net
operating income
|
7,360 | 7,910 | 2,942 | 150 | % | 33,785 | 20,101 | 68.1 | % | |||||||||||||||||||
Other
income and expenses, net
|
(906 | ) | (1,035 | ) | (933 | ) | -3 | % | (3,383 | ) | (4,155 | ) | -18.6 | % | ||||||||||||||
Employee
profit sharing and Income tax
|
(2,150 | ) | (749 | ) | (245 | ) | 778 | % | (8,667 | ) | (5,080 | ) | 0.71 | |||||||||||||||
Net
income before translation results
|
4,304 | 6,126 | 1,764 | 144 | % | 21,735 | 10,866 | 100.0 | % | |||||||||||||||||||
Translations
results and deferred liabilities
|
(82 | ) | (462 | ) | (328 | ) | -75 | % | (939 | ) | 337 | -378.6 | % | |||||||||||||||
Net
income (losses)
|
4,222 | 5,664 | 1,437 | 194 | % | 20,796 | 11,203 | 85.6 | % | |||||||||||||||||||
Total
assets
|
249,771 | 241,161 | 222,242 | 12 | % | |||||||||||||||||||||||
Total
liabilities
|
84,543 | 86,011 | 92,975 | -9 | % | |||||||||||||||||||||||
Equity
|
165,228 | 155,150 | 129,268 | 28 | % |
US$ thousands
|
Net Earnings *
|
Adjustment
for
|
Total
Contribution
|
|||||||||||||||||||||
Period
|
PPS
|
PV
|
EPS
|
PGA
|
Consolidation
|
to BAP
|
||||||||||||||||||
4Q08
|
(9,253 | ) | 1,156 | (1,731 | ) | (9,824 | ) | 2,384 | (7,440 | ) | ||||||||||||||
1Q09
|
1,852 | 4,281 | 805 | 6,884 | (1,654 | ) | 5,230 | |||||||||||||||||
2Q09
|
5,730 | 5,347 | 1,684 | 12,748 | (3,063 | ) | 9,685 | |||||||||||||||||
3Q09
|
9,530 | 4,263 | (540 | ) | 13,277 | (3,189 | ) | 10,088 | ||||||||||||||||
4Q09
|
9,093 | 6,495 | 783 | 16,283 | (3,911 | ) | 12,372 | |||||||||||||||||
Var
% 4Q09 / 3Q09
|
(0 | ) | 1 |
n.a.
|
0 | 0 | 0 | |||||||||||||||||
Var
% 4Q09 / 4Q08
|
n.a.
|
5 |
n.a.
|
n.a.
|
(8 | ) |
n.a.
|
4Q09
|
3Q09
|
4Q08
|
||||||||||||||||||||||||||||||||||||||||||||||
Vehicles
|
Medical
|
TOTAL
|
Vehicles
|
Medical
|
TOTAL
|
Vehicles
|
Medical
|
TOTAL
|
||||||||||||||||||||||||||||||||||||||||
US$
millon
|
& SOAT
|
assistance
|
P&C
|
PPS
|
& SOAT
|
assistance
|
P&C
|
PPS
|
& SOAT
|
assistance
|
P&C
|
PPS
|
||||||||||||||||||||||||||||||||||||
Net
Premiums Earned
|
20.4 | 15.0 | 17.0 | 52.4 | 20.3 | 13.8 | 16.2 | 50.3 | 19.1 | 12.1 | 16.4 | 47.6 | ||||||||||||||||||||||||||||||||||||
Technical
Results
|
9.3 | 4.4 | 11.7 | 25.4 | 7.3 | 1.5 | 9.3 | 18.1 | 0.1 | (1.3 | ) | 3.5 | 2.3 | |||||||||||||||||||||||||||||||||||
Net
claims / Earned Net Premiums
|
31.3 | % | 62.2 | % | 17.4 | % | 35.6 | % | 45.5 | % | 81.2 | % | 32.9 | % | 51.2 | % | 77.1 | % | 100.2 | % | 60.3 | % | 77.2 | % | ||||||||||||||||||||||||
Technical
Results / Earned net Premiums
|
45.7 | % | 29.3 | % | 68.7 | % | 48.5 | % | 36.2 | % | 10.7 | % | 57.1 | % | 36.0 | % | 0.5 | % | -10.8 | % | 21.6 | % | 4.9 | % |
Products
|
Total Premiums
|
Change %
|
||||||||||||||||||
(US$ millions)
|
4Q09
|
3Q09
|
4Q08
|
3Q09
|
4Q08
|
|||||||||||||||
Individual
life
|
13.2 | 12.7 | 11.6 | 4.5 | % | 8.8 | % | |||||||||||||
Individual
annuity
|
9.9 | 10.3 | 8.0 | -3.9 | % | 29.1 | % | |||||||||||||
Disability
& survivor (Pension)
|
8.8 | 8.2 | 9.0 | 7.7 | % | -9.9 | % | |||||||||||||
Credit
Life
|
6.5 | 5.9 | 5.7 | 11.3 | % | 2.2 | % | |||||||||||||
Personal
accidents
|
2.8 | 2.8 | 2.6 | 2.9 | % | 4.7 | % | |||||||||||||
Group
life (Law)
|
2.1 | 2.1 | 1.9 | -0.8 | % | 12.9 | % | |||||||||||||
Group
life
|
3.6 | 3.2 | 2.9 | 15.5 | % | 7.9 | % | |||||||||||||
Limited
workers compensation
|
2.4 | 2.8 | 2.2 | -15.8 | % | 29.6 | % | |||||||||||||
TOTAL
|
49.3 | 47.8 | 44.0 | 3.3 | % | 8.7 | % |
|
|
2007
|
2008
|
2009
|
||||||||||||||||||||||||||||||||||
Year
|
IQ
|
IIQ
|
IIIQ
|
IVQ
|
Year
|
IQ
|
IIQ
|
IIQ
|
||||||||||||||||||||||||||||
GDP
(US$ MM)
|
107,504 | 30,296 | 34,825 | 32,558 | 30,027 | 127,707 | 27,995 | 32,096 | 32,004 | |||||||||||||||||||||||||||
Real
GDP (var. %)
|
8.9 | 10.3 | 11.8 | 10.9 | 6.5 | 9.8 | 2.0 | -1.1 | -0.4 | |||||||||||||||||||||||||||
GDP
per-capita (US$)
|
3,873 | 4,334 | 4,967 | 4,616 | 4,219 | 4,534 | 3,899 | 4,430 | 4,378 | |||||||||||||||||||||||||||
Domestic
demand (var. %)
|
11.8 | 11.9 | 14.6 | 13.7 | 9.1 | 12.3 | -0.8 | -5.8 | -4.8 | |||||||||||||||||||||||||||
Consumption
(var. %)
|
8.3 | 8.4 | 9.3 | 9.2 | 8.0 | 8.7 | 3.8 | 1.9 | 1.5 | |||||||||||||||||||||||||||
Private
investment (var. %)
|
22.6 | 23.7 | 37.1 | 31.7 | 21.2 | 28.1 | 4.1 | -16.1 | -14.9 | |||||||||||||||||||||||||||
CPI
(annual change, %)
|
3.9 | 5.5 | 5.7 | 6.2 | 6.7 | 6.7 | 4.8 | 3.1 | 1.2 | |||||||||||||||||||||||||||
Exchange
rate, eop (S/. per US$)
|
3.00 | 2.74 | 2.97 | 2.98 | 3.14 | 3.14 | 3.16 | 3.01 | 2.88 | |||||||||||||||||||||||||||
Devaluation
(annual change, %)
|
-6.1 | -44.6 | -63.4 | 41.4 | -232.1 | 0.5 | 15.2 | 1.5 | -3.1 | |||||||||||||||||||||||||||
Exchange
rate, average (S/. per US$)
|
3.12 | 2.89 | 2.81 | 2.90 | 3.09 | 2.92 | 3.18 | 3.02 | 2.96 | |||||||||||||||||||||||||||
Non-financial
Public Sector (% of GDP)
|
3.1 | 4.3 | 5.4 | 1.4 | -2.7 | 2.1 | 2.4 | 1.4 | -3.3 | |||||||||||||||||||||||||||
Central
Gonvernment current revenues (% of GPD)
|
18.1 | 18.0 | 19.4 | 18.4 | 17.0 | 18.2 | 16.3 | 16.2 | 15.3 | |||||||||||||||||||||||||||
Tax
Income (% of GDP)
|
15.6 | 15.4 | 16.4 | 15.7 | 14.9 | 15.6 | 14.5 | 13.6 | 13.1 | |||||||||||||||||||||||||||
Non
Tax Income (% of GDP)
|
2.5 | 2.5 | 3.0 | 2.7 | 2.1 | 2.6 | 1.8 | 2.6 | 2.2 | |||||||||||||||||||||||||||
Current
expenditures (% of GDP)
|
12.6 | 10.4 | 10.5 | 16.1 | 12.4 | 12.4 | 11.8 | 10.6 | 14.8 | |||||||||||||||||||||||||||
Capital
expenditures (% of GDPI)
|
2.1 | 1.1 | 1.7 | 2.5 | 4.2 | 2.4 | 1.9 | 3.7 | 3.6 | |||||||||||||||||||||||||||
Trade
Balance (US$ MM)
|
8,287 | 1,505 | 920 | 838 | -173 | 3,090 | 515 | 1,319 | 1,746 | |||||||||||||||||||||||||||
Exports
(US$ MM)
|
27,882 | 7,771 | 8,470 | 8,814 | 6,474 | 31,529 | 5,398 | 6,144 | 7,072 | |||||||||||||||||||||||||||
Imports
(US$ MM)
|
19,595 | 6,265 | 7,550 | 7,976 | 6,648 | 28,439 | 4,883 | 4,826 | 5,326 | |||||||||||||||||||||||||||
Current
Account Balance (US$ MM)
|
1,220 | -848 | -1,581 | -993 | -757 | -4,180 | -392 | -33 | 152 | |||||||||||||||||||||||||||
Current
Account Balance (% of GDP)
|
1.1 | -2.8 | -4.5 | -3.1 | -2.5 | -3.3 | -1.4 | -0.1 | 0.5 |
As of
|
Change %
|
|||||||||||||||||||
Dec 09
|
Sep 09
|
Dec 08
|
Dec 09/Dec 08
|
Dec 09/Sep 09
|
||||||||||||||||
Assets
|
||||||||||||||||||||
Cash
and due from banks
|
||||||||||||||||||||
Non-interest
bearing
|
928,930 | 754,875 | 2,655,820 | -65.0 | % | 23.1 | % | |||||||||||||
Interest
bearing
|
2,898,172 | 2,732,677 | 1,107,181 | 161.8 | % | 6.1 | % | |||||||||||||
Total
cash and due from banks
|
3,827,102 | 3,487,551 | 3,763,001 | 1.7 | % | 9.7 | % | |||||||||||||
Marketable
securities, net
|
70,318 | 89,718 | 36,084 | 94.9 | % | -21.6 | % | |||||||||||||
Loans
|
11,594,918 | 10,675,462 | 10,546,378 | 9.9 | % | 8.6 | % | |||||||||||||
Current
|
11,410,396 | 10,509,564 | 10,463,514 | 9.0 | % | 8.6 | % | |||||||||||||
Past
Due
|
184,523 | 165,898 | 82,864 | 122.7 | % | 11.2 | % | |||||||||||||
Less
- Reserve for possible loan losses
|
(354,355 | ) | (318,094 | ) | (224,337 | ) | 58.0 | % | 11.4 | % | ||||||||||
Loans,
net
|
11,240,563 | 10,357,368 | 10,322,042 | 8.9 | % | 8.5 | % | |||||||||||||
Investments
securities available for sale
|
5,089,022 | 4,828,806 | 4,972,592 | 2.3 | % | 5.4 | % | |||||||||||||
Reinsurance
assets
|
137,098 | 135,688 | 165,144 | -17.0 | % | 1.0 | % | |||||||||||||
Premiums
and other policyholder receivables
|
121,338 | 109,669 | 111,561 | 8.8 | % | 10.6 | % | |||||||||||||
Property,
plant and equipment, net
|
344,099 | 323,233 | 329,458 | 4.4 | % | 6.5 | % | |||||||||||||
Due
from customers on acceptances
|
96,423 | 63,901 | 232,580 | -58.5 | % | 50.9 | % | |||||||||||||
Other
assets
|
1,220,401 | 1,376,525 | 1,130,639 | 7.9 | % | -11.3 | % | |||||||||||||
Total
Assets
|
22,146,363 | 20,772,459 | 21,063,099 | 5.1 | % | 6.6 | % | |||||||||||||
Liabilities
and shareholders' equity
|
||||||||||||||||||||
Deposits
and Obligations
|
||||||||||||||||||||
Non-interest
bearing
|
3,302,150 | 3,462,195 | 4,345,273 | -24.0 | % | -4.6 | % | |||||||||||||
Interest
bearing
|
10,793,833 | 10,210,091 | 9,434,142 | 14.4 | % | 5.7 | % | |||||||||||||
Total
deposits and Obligations
|
14,095,983 | 13,672,287 | 13,779,414 | 2.3 | % | 3.1 | % | |||||||||||||
Due
to banks and correspondents
|
2,265,653 | 1,713,177 | 2,330,707 | -2.8 | % | 32.2 | % | |||||||||||||
Acceptances
outstanding
|
96,423 | 63,901 | 232,580 | -58.5 | % | 50.9 | % | |||||||||||||
Reserves
for property and casualty claims
|
878,767 | 874,243 | 822,856 | 6.8 | % | 0.5 | % | |||||||||||||
Reserve
for unearned premiums
|
140,024 | 140,907 | 144,914 | -3.4 | % | -0.6 | % | |||||||||||||
Reinsurance
payable
|
48,009 | 38,832 | 55,841 | -14.0 | % | 23.6 | % | |||||||||||||
Bonds
and subordinated debt
|
1,286,721 | 915,091 | 799,083 | 61.0 | % | 40.6 | % | |||||||||||||
Other
liabilities
|
837,701 | 1,052,250 | 1,101,376 | -23.9 | % | -20.4 | % | |||||||||||||
Minority
interest
|
186,496 | 171,670 | 106,933 | 74.4 | % | 8.6 | % | |||||||||||||
Total
liabilities
|
19,835,777 | 18,642,357 | 19,373,705 | 2.4 | % | 6.4 | % | |||||||||||||
Capital
stock
|
471,912 | 471,912 | 471,912 | 0.0 | % | 0.0 | % | |||||||||||||
Treasury
stock
|
(74,242 | ) | (74,242 | ) | (73,107 | ) | 1.6 | % | 0.0 | % | ||||||||||
Capital
surplus
|
130,341 | 130,341 | 140,693 | -7.4 | % | 0.0 | % | |||||||||||||
Reserves
|
1,053,494 | 1,053,494 | 815,387 | 29.2 | % | 0.0 | % | |||||||||||||
Unrealized
gains
|
237,027 | 179,179 | (45,171 | ) | -624.7 | % | 32.3 | % | ||||||||||||
Retained
earnings
|
492,055 | 369,418 | 379,680 | 29.6 | % | 33.2 | % | |||||||||||||
Net
Shareholder's equity
|
2,310,586 | 2,130,102 | 1,689,394 | 36.8 | % | 8.5 | % | |||||||||||||
Total
liabilities and net shareholder's equity
|
22,146,363 | 20,772,459 | 21,063,099 | 5 | % | 6.6 | % | |||||||||||||
Contingent
Credits
|
7,896,754 | 7,752,352 | 6,083,243 | 29.8 | % | 1.9 | % |
Quarter
|
Change %
|
Year to end
|
Change %
|
|||||||||||||||||||||||||||||
4Q09
|
3Q09
|
4Q08
|
4T09/4Q08 | 4T09/3Q09 |
Dec-09
|
Dec-08
|
4T09/Dec 08
|
|||||||||||||||||||||||||
Interest
income and expense
|
||||||||||||||||||||||||||||||||
Interest
and dividend income
|
329,796 | 313,956 | 356,374 | -7.5 | % | 5.0 | % | 1,312,692 | 1,384,540 | -5.2 | % | |||||||||||||||||||||
Interest
expense
|
(91,834 | ) | (99,409 | ) | (142,145 | ) | -35.4 | % | -7.6 | % | (420,774 | ) | (561,618 | ) | -25.1 | % | ||||||||||||||||
Net
interest income
|
237,963 | 214,547 | 214,230 | 11.1 | % | 10.9 | % | 891,918 | 822,922 | 8.4 | % | |||||||||||||||||||||
Provision
for loan losses
|
(44,044 | ) | (38,216 | ) | (5,621 | ) | 683.6 | % | 15.3 | % | (163,392 | ) | (47,760 | ) | 242.1 | % | ||||||||||||||||
Non
financial income
|
||||||||||||||||||||||||||||||||
Fee
income
|
126,163 | 110,460 | 93,676 | 34.7 | % | 14.2 | % | 436,819 | 394,247 | 10.8 | % | |||||||||||||||||||||
Net
gain on foreign exchange transactions
|
23,256 | 29,957 | 32,559 | -28.6 | % | -22.4 | % | 92,389 | 108,709 | -15.0 | % | |||||||||||||||||||||
Net
gain on sales of securities
|
13,617 | 17,221 | 18,811 | -27.6 | % | -20.9 | % | 120,931 | 51,936 | 132.8 | % | |||||||||||||||||||||
Other
|
13,749 | 5,903 | 14,341 | -4.1 | % | 132.9 | % | 40,551 | 37,588 | 7.9 | % | |||||||||||||||||||||
Total
fees and income from services, net
|
176,785 | 163,541 | 159,387 | 10.9 | % | 8.1 | % | 690,691 | 592,481 | 16.6 | % | |||||||||||||||||||||
Insurance
premiums and claims
|
||||||||||||||||||||||||||||||||
Net
premiums earned
|
115,107 | 108,965 | 105,044 | 9.6 | % | 5.6 | % | 424,682 | 393,903 | 7.8 | % | |||||||||||||||||||||
Net
claims incurred
|
(7,967 | ) | (13,522 | ) | (24,435 | ) | -67.4 | % | -41.1 | % | (59,248 | ) | (101,890 | ) | -41.9 | % | ||||||||||||||||
Increase
in cost for life and health policies
|
(62,111 | ) | (59,425 | ) | (60,324 | ) | 3.0 | % | 4.5 | % | (227,210 | ) | (240,020 | ) | -5.3 | % | ||||||||||||||||
Total
other operating income, net
|
45,029 | 36,018 | 20,284 | 122.0 | % | 25.0 | % | 138,225 | 51,992 | 165.9 | % | |||||||||||||||||||||
Operating
expenses
|
||||||||||||||||||||||||||||||||
Salaries
and employees benefits
|
(108,303 | ) | (95,765 | ) | (107,010 | ) | 1.2 | % | 13.1 | % | (392,365 | ) | (387,701 | ) | 1.2 | % | ||||||||||||||||
Administrative,
general and tax expenses
|
(93,152 | ) | (70,436 | ) | (83,270 | ) | 11.9 | % | 32.3 | % | (312,256 | ) | (269,291 | ) | 16.0 | % | ||||||||||||||||
Depreciation
and amortization
|
(19,890 | ) | (18,343 | ) | (16,224 | ) | 22.6 | % | 8.4 | % | (73,222 | ) | (59,724 | ) | 22.6 | % | ||||||||||||||||
Merger
Expenses
|
- | - | - | 100.0 | % | 100.0 | % | - | - | |||||||||||||||||||||||
Other
|
(38,719 | ) | (27,025 | ) | (13,757 | ) | 181.5 | % | 43.3 | % | (120,797 | ) | (93,824 | ) | 28.7 | % | ||||||||||||||||
Total
operating expenses
|
(260,064 | ) | (211,568 | ) | (220,261 | ) | 18.1 | % | 22.9 | % | (898,639 | ) | (810,540 | ) | 10.9 | % | ||||||||||||||||
Income
before translation results,employees' profit sharing and income
taxes
|
155,669 | 164,322 | 168,018 | -7.3 | % | -5.3 | % | 658,802 | 609,096 | 8.2 | % | |||||||||||||||||||||
Translation
result
|
1,075 | 12,046 | (31,813 | ) | 103.4 | % | -91.1 | % | 12,371 | (17,650 | ) | 170.1 | % | |||||||||||||||||||
Impairment
|
(2,661 | ) | (945 | ) | (40,856 | ) | -93.5 | % | 181.6 | % | (9,825 | ) | (50,274 | ) | -80.5 | % | ||||||||||||||||
Provision
Atlantic Blue Chip Fund propietary exposure
|
(43,489 | ) | 100.0 | % | (43,489 | ) | 100.0 | % | ||||||||||||||||||||||||
Workers’
profit sharing
|
(1,734 | ) | (5,747 | ) | (4,260 | ) | -59.3 | % | -69.8 | % | (18,412 | ) | (14,845 | ) | 24.0 | % | ||||||||||||||||
Income
taxes
|
(19,378 | ) | (39,538 | ) | (29,512 | ) | -34.3 | % | -51.0 | % | (138,500 | ) | (109,508 | ) | 26.5 | % | ||||||||||||||||
Net
income
|
132,971 | 130,139 | 18,089 | 635.1 | % | 2.2 | % | 504,435 | 373,331 | 35.1 | % | |||||||||||||||||||||
Minority
interest
|
10,675 | 8,432 | 4,597 | 132.2 | % | 26.6 | % | 34,651 | 15,575 | 122.5 | % | |||||||||||||||||||||
Net
income attributed to Credicorp
|
122,296 | 121,707 | 13,491 | 806.5 | % | 0.5 | % | 469,783 | 357,756 | 31.3 | % |
Quarter
|
Year to end
|
|||||||||||||||||||
4Q09
|
3Q09
|
4Q08
|
2009
|
2008
|
||||||||||||||||
Profitability
|
||||||||||||||||||||
Net
income per common share (US$ per share)(1)
|
1.53 | 1.53 | 0.17 | 5.89 | 4.49 | |||||||||||||||
Net
interest margin on interest earning assets (2)
|
5.06 | % | 4.72 | % | 4.89 | % | 4.79 | % | 4.62 | % | ||||||||||
Return
on average total assets (2)(3)
|
2.28 | % | 2.34 | % | 0.26 | % | 2.22 | % | 1.72 | % | ||||||||||
Return
on average shareholders' equity (2)(3)
|
22.03 | % | 23.96 | % | 3.10 | % | 24.10 | % | 22.30 | % | ||||||||||
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
|
1.59 | % | 1.55 | % | 0.79 | % | 1.59 | % | 0.79 | % | ||||||||||
Reserves
for loan losses as a percentage of total past due loans
|
192.04 | % | 191.74 | % | 270.73 | % | 192.04 | % | 270.73 | % | ||||||||||
Reserves
for loan losses as a percentage of total loans
|
3.06 | % | 2.98 | % | 2.13 | % | 3.06 | % | 2.13 | % | ||||||||||
Operating
efficiency
|
||||||||||||||||||||
Oper.
expense as a percent. of total income (5)
|
44.05 | % | 39.78 | % | 46.35 | % | 42.14 | % | 41.67 | % | ||||||||||
Oper.
expense as a percent. of av. tot. assets(2)(3)(5)
|
4.13 | % | 3.54 | % | 3.95 | % | 3.68 | % | 3.45 | % | ||||||||||
Average
balances (millions of US$) (3)
|
||||||||||||||||||||
Interest
earning assets
|
18,814.34 | 18,172.09 | 17,519.39 | 18,604.03 | 17,817.49 | |||||||||||||||
Total
Assets
|
21,459.41 | 20,835.65 | 20,916.29 | 21,147.53 | 20,770.53 | |||||||||||||||
Net
equity
|
2,220.34 | 2,031.43 | 1,741.59 | 2,125.89 | 1,767.01 |
As of
|
Change %
|
|||||||||||||||||||
Dec 09
|
Set 09
|
Dec 08
|
Dec 09/Dec 08
|
Dec 09/Set 09
|
||||||||||||||||
|
|
|
||||||||||||||||||
ASSETS
|
||||||||||||||||||||
Cash
and due from banks
|
3,724,635 | 3,368,733 | 3,526,552 | 5.6 | % | 10.6 | % | |||||||||||||
Cash
and BCRP
|
2,964,509 | 2,757,898 | 2,620,166 | 13.1 | % | 7.5 | % | |||||||||||||
Deposits
in other Banks
|
683,527 | 540,877 | 875,302 | -21.9 | % | 26.4 | % | |||||||||||||
Interbanks
|
75,000 | 68,132 | 28,662 | 161.7 | % | 10.1 | % | |||||||||||||
Accrued
interest on cash and due from banks
|
1,599 | 1,826 | 2,422 | -34.0 | % | -12.4 | % | |||||||||||||
Marketable
securities, net
|
70,318 | 89,718 | 36,084 | 94.9 | % | -21.6 | % | |||||||||||||
Loans
|
||||||||||||||||||||
Current
|
11,393,557 | 10,406,954 | 10,362,659 | 9.9 | % | 9.5 | % | |||||||||||||
Past
Due
|
183,746 | 165,109 | 82,064 | 123.9 | % | 11.3 | % | |||||||||||||
Less
- Reserve for possible loan losses
|
(353,348 | ) | (316,718 | ) | (223,161 | ) | 58.3 | % | 11.6 | % | ||||||||||
Loans,
net
|
11,223,955 | 10,255,345 | 10,221,562 | 9.8 | % | 9.4 | % | |||||||||||||
Investment
securities available for sale
|
3,026,542 | 2,793,015 | 3,406,248 | -11.1 | % | 8.4 | % | |||||||||||||
Property,
plant and equipment, net
|
278,202 | 257,201 | 261,967 | 6.2 | % | 8.2 | % | |||||||||||||
Due
from customers acceptances
|
96,423 | 63,901 | 232,580 | -58.5 | % | 50.9 | % | |||||||||||||
Other
assets
|
1,143,234 | 1,052,317 | 822,440 | 39.0 | % | 8.6 | % | |||||||||||||
Total
Assets
|
19,563,309 | 17,880,230 | 18,507,433 | 5.7 | % | 9.4 | % | |||||||||||||
LIABILITIES
AND SHAREHOLDERS' EQUITY
|
||||||||||||||||||||
Deposits
and obligations
|
14,465,809 | 13,946,714 | 14,063,720 | 2.9 | % | 3.7 | % | |||||||||||||
Demand
deposits
|
4,440,643 | 4,298,914 | 5,891,382 | -24.6 | % | 3.3 | % | |||||||||||||
Saving
deposits
|
3,539,917 | 3,387,339 | 2,968,842 | 19.2 | % | 4.5 | % | |||||||||||||
Time
deposits
|
5,361,410 | 5,179,047 | 4,090,043 | 31.1 | % | 3.5 | % | |||||||||||||
Severance
indemnity deposits (CTS)
|
1,069,267 | 1,012,534 | 1,039,887 | 2.8 | % | 5.6 | % | |||||||||||||
Interest
payable
|
54,572 | 68,880 | 73,566 | -25.8 | % | -20.8 | % | |||||||||||||
Due
to banks and correspondents
|
1,278,245 | 603,152 | 1,179,863 | 8.3 | % | 111.9 | % | |||||||||||||
Bonds
and subordinated debt
|
1,228,901 | 941,027 | 809,148 | 51.9 | % | 30.6 | % | |||||||||||||
Acceptances
outstanding
|
96,423 | 63,901 | 232,580 | -58.5 | % | 50.9 | % | |||||||||||||
Other
liabilities
|
813,959 | 765,086 | 817,304 | -0.4 | % | 6.4 | % | |||||||||||||
Total
liabilities
|
17,883,337 | 16,319,880 | 17,102,615 | 4.6 | % | 9.6 | % | |||||||||||||
NET
SHAREHOLDERS' EQUITY
|
1,675,533 | 1,556,224 | 1,400,404 | 19.6 | % | 7.7 | % | |||||||||||||
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
|
106,708 | 94,797 | 34,746 | 207.1 | % | 12.6 | % | |||||||||||||
Retained
Earnings
|
115,922 | 115,922 | 114,593 | 1.2 | % | 0.0 | % | |||||||||||||
Income
for the year
|
397,378 | 289,980 | 423,529 | -6.2 | % | 37.0 | % | |||||||||||||
Minority
interest
|
4,439 | 4,126 | 4,414 | 0.6 | % | 7.6 | % | |||||||||||||
TOTAL
LIABILITIES and NET SHAREHOLDERS' EQUITY
|
19,563,309 | 17,880,230 | 18,507,433 | 5.7 | % | 9.4 | % | |||||||||||||
CONTINGENT
CREDITS
|
7,780,722 | 7,713,584 | 6,047,377 | 28.7 | % | 0.9 | % |
Quarter
|
Change %
|
Year ended
|
Change%
|
|||||||||||||||||||||||||||||
4Q09
|
3Q09
|
4Q08
|
4Q09/4Q08
|
4Q09/3Q09
|
2009
|
2008
|
2009/2008
|
|||||||||||||||||||||||||
Interest
income and expense
|
||||||||||||||||||||||||||||||||
Interest
and dividend income
|
301,319 | 292,292 | 327,007 | -7.9 | % | 3.1 | % | 1,204,914 | 1,266,009 | -4.8 | % | |||||||||||||||||||||
Interest
expense
|
(90,086 | ) | (95,030 | ) | (137,685 | ) | -34.6 | % | -5.2 | % | (406,697 | ) | (537,426 | ) | -24.3 | % | ||||||||||||||||
Net
interest and dividend income
|
211,233 | 197,262 | 189,322 | 11.6 | % | 7.1 | % | 798,217 | 728,583 | 9.6 | % | |||||||||||||||||||||
Provision
for loan losses
|
(44,933 | ) | (38,917 | ) | (6,429 | ) | 598.9 | % | 15.5 | % | (165,104 | ) | (51,275 | ) | 222.0 | % | ||||||||||||||||
Non
financial income
|
||||||||||||||||||||||||||||||||
Banking
services commissions
|
109,546 | 93,348 | 84,826 | 29.1 | % | 17.4 | % | 368,067 | 336,844 | 9.3 | % | |||||||||||||||||||||
Net
gain on foreign exchange transactions
|
23,430 | 25,559 | 33,175 | -29.4 | % | -8.3 | % | 93,462 | 109,032 | -14.3 | % | |||||||||||||||||||||
Net
gain on sales of securities
|
9,185 | 9,890 | 15,325 | -40.1 | % | -7.1 | % | 101,349 | 38,574 | 162.7 | % | |||||||||||||||||||||
Other
|
2,816 | 892 | 8,108 | -65.3 | % | 215.7 | % | 15,067 | 17,202 | -12.4 | % | |||||||||||||||||||||
Total
fees and income from services, net
|
144,977 | 129,689 | 141,434 | 2.5 | % | 11.8 | % | 577,945 | 501,652 | 15.2 | % | |||||||||||||||||||||
Operating
expenses
|
||||||||||||||||||||||||||||||||
Salaries
and employees benefits
|
(89,486 | ) | (80,318 | ) | (88,805 | ) | 0.8 | % | 11.4 | % | (328,469 | ) | (314,725 | ) | 4.4 | % | ||||||||||||||||
Administrative
expenses
|
(79,622 | ) | (59,269 | ) | (74,407 | ) | 7.0 | % | 34.3 | % | (266,363 | ) | (229,862 | ) | 15.9 | % | ||||||||||||||||
Depreciation
and amortization
|
(16,153 | ) | (14,712 | ) | (12,740 | ) | 26.8 | % | 9.8 | % | (58,709 | ) | (45,882 | ) | 28.0 | % | ||||||||||||||||
Other
|
(12,695 | ) | (6,794 | ) | 3,985 | -418.6 | % | 86.9 | % | (38,882 | ) | (27,722 | ) | 40.3 | % | |||||||||||||||||
Total
operating expenses
|
(197,956 | ) | (161,093 | ) | (171,967 | ) | 15.1 | % | 22.9 | % | (692,423 | ) | (618,191 | ) | 12.0 | % | ||||||||||||||||
Income
before translation results,workers' profit sharing and income
taxes
|
113,321 | 126,941 | 152,360 | -25.6 | % | -10.7 | % | 518,635 | 560,769 | -7.5 | % | |||||||||||||||||||||
Translation
result
|
12,609 | 10,204 | (28,346 | ) | 144.5 | % | 23.6 | % | 7,802 | (12,244 | ) | 163.7 | % | |||||||||||||||||||
Employees’
profit sharing
|
(2,041 | ) | (4,842 | ) | (4,708 | ) | -56.6 | % | -57.8 | % | (16,463 | ) | (15,201 | ) | 8.3 | % | ||||||||||||||||
Income
taxes
|
(16,166 | ) | (30,558 | ) | (32,143 | ) | -49.7 | % | -47.1 | % | (111,421 | ) | (107,979 | ) | 3.2 | % | ||||||||||||||||
Minority
Interest
|
(325 | ) | (289 | ) | (532 | ) | -38.9 | % | 12.5 | % | (1,175 | ) | (1,816 | ) | -35.3 | % | ||||||||||||||||
Net
income
|
107,398 | 101,456 | 86,631 | 24.0 | % | 5.9 | % | 397,378 | 423,529 | -6.2 | % |
Quarter
|
Year to end
|
|||||||||||||||||||
4Q09
|
3Q09
|
4Q08
|
2009
|
2008
|
||||||||||||||||
Profitability
|
||||||||||||||||||||
Net
income per common share (US$ per share)(1)
|
0.048 | 0.046 | 0.039 | 0.178 | 0.190 | |||||||||||||||
Net
interest margin on interest earning assets (2)
|
5.02 | % | 4.87 | % | 4.55 | % | 4.81 | % | 4.54 | % | ||||||||||
Return
on average total assets (2)(3)
|
2.29 | % | 2.25 | % | 1.88 | % | 2.14 | % | 2.35 | % | ||||||||||
Return
on average shareholders' equity (2)(3)
|
26.59 | % | 27.06 | % | 25.48 | % | 26.55 | % | 32.77 | % | ||||||||||
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
|
1.59 | % | 1.56 | % | 0.79 | % | 1.59 | % | 0.79 | % | ||||||||||
Reserves
for loan losses as a percentage of total past due loans
|
192.30 | % | 191.82 | % | 271.93 | % | 192.30 | % | 271.93 | % | ||||||||||
Reserves
for loan losses as a percentage of total loans
|
3.05 | % | 3.00 | % | 2.14 | % | 3.05 | % | 2.14 | % | ||||||||||
Operating
efficiency
|
||||||||||||||||||||
Oper.
expense as a percent. of total income (4)
|
53.82 | % | 48.80 | % | 57.25 | % | 51.88 | % | 50.28 | % | ||||||||||
Oper.
expense as a percent. of av. tot. assets(2)(3)(4)
|
3.96 | % | 3.42 | % | 3.83 | % | 3.53 | % | 3.28 | % | ||||||||||
Capital
adequacy
|
||||||||||||||||||||
Total
Regulatory Capital (US$Mn)
|
1,888.3 | 1,739.0 | 1,303.2 | 1,888.3 | 1,303.2 | |||||||||||||||
Risk-weighted
assets (US$Mn)
|
1,450.0 | 1,289.4 | 1,020.0 | 1,450.0 | 1,020.0 | |||||||||||||||
Regulatory
capital / risk-weighted assets (5)
|
14.5 | % | 14.5 | % | 11.5 | % | 14.5 | % | 11.5 | % | ||||||||||
Average
balances (millions of US$) (3)
|
||||||||||||||||||||
Interest
earning assets
|
16,826.9 | 16,203.5 | 16,661.2 | 16,579.6 | 16,064.5 | |||||||||||||||
Total
Assets
|
18,721.8 | 18,033.8 | 18,390.9 | 18,538.7 | 18,013.6 | |||||||||||||||
Net
equity
|
1,615.9 | 1,499.5 | 1,360.1 | 1,496.7 | 1,292.5 |
Balance to and for the period of
|
||||||||||||||||||||
Three month ending
|
Change %
|
|||||||||||||||||||
31 Dec 08
|
30 Sep 09
|
31 Dec 09
|
Dec 08
|
Dec 09
|
||||||||||||||||
4Q08
|
3Q09
|
4Q09
|
||||||||||||||||||
Results
|
||||||||||||||||||||
Total
Premiums
|
152,497 | 148,718 | 172,697 | 587,568 | 608,824 | |||||||||||||||
Ceded
Premiums
|
34,518 | 19,637 | 34,968 | 111,194 | 101,743 | |||||||||||||||
Adjusment
of reserves
|
10,130 | 16,341 | 18,582 | 70,645 | 67,567 | |||||||||||||||
Earned
net premiums
|
107,849 | 112,740 | 119,146 | 405,730 | 439,515 | |||||||||||||||
Direct
claims
|
95,714 | 57,091 | 92,473 | 406,485 | 335,959 | |||||||||||||||
Ceded
claims
|
10,954 | (15,855.7 | ) | 22,396 | 64,574 | 49,501 | ||||||||||||||
Net
claims
|
84,760 | 72,947 | 70,078 | 341,911 | 286,457 | |||||||||||||||
Direct
commissions
|
18,066 | 17,029 | 17,970 | 65,546 | 69,139 | |||||||||||||||
Commissions
received
|
2,050 | 2,420 | 2,395 | 8,730 | 9,565 | |||||||||||||||
Net
commissions
|
16,016 | 14,609 | 15,575 | 56,816 | 59,574 | |||||||||||||||
Technical
expenses
|
5,772 | 6,099 | 7,267 | 24,798 | 24,777 | |||||||||||||||
Technical
resolves
|
2,618 | 3,549 | 2,749 | 10,130 | 11,202 | |||||||||||||||
Net
technical expenses
|
3,154 | 2,550 | 4,518 | 14,668 | 13,574 | |||||||||||||||
Technical
results
|
3,920 | 22,634 | 28,976 | (7,664.2 | ) | 79,909 | ||||||||||||||
Financial
income
|
18,273 | 15,774 | 16,043 | 70,432 | 61,471 | |||||||||||||||
Gains
on sale of real state and secutirities
|
(14,209.5 | ) | 4,122 | 2,262 | (628.4 | ) | 12,173 | |||||||||||||
Renting
(Net of expenses)
|
751 | 1,136 | 1,147 | 2,943 | 4,025 | |||||||||||||||
(-)
Financial expenses
|
523 | 412 | 493 | 2,313 | 2,017 | |||||||||||||||
Financial
income, net
|
4,291 | 20,620 | 18,960 | 70,435 | 75,652 | |||||||||||||||
Salaries
and benefits
|
10,953 | 11,752 | 14,258 | 42,757 | 46,713 | |||||||||||||||
Administrative
expenses
|
8,685 | 11,117 | 17,128 | 37,598 | 44,777 | |||||||||||||||
Third
party services
|
3,668 | 4,531 | 5,039 | 16,249 | 17,806 | |||||||||||||||
Sundry
management expenses
|
1,549 | 1,602 | 2,192 | 7,019 | 7,303 | |||||||||||||||
Provisions
|
1,237 | 1,751 | 5,204 | 4,921 | 9,463 | |||||||||||||||
Taxes
|
1,231 | 1,382 | 1,697 | 4,848 | 5,441 | |||||||||||||||
Other
expenses
|
1,000 | 1,851 | 2,997 | 4,561 | 4,764 | |||||||||||||||
General
expenses
|
19,637 | 22,869 | 31,386 | 80,354 | 91,489 | |||||||||||||||
Other
income
|
1,352 | (92.4 | ) | 945 | 2,261 | 1,778 | ||||||||||||||
Traslations
results
|
(2,669.4 | ) | 1,879 | 382 | (3,402.0 | ) | 4,474 | |||||||||||||
Employee
participations and income tax
|
(3,629.8 | ) | (6,281.9 | ) | (2,387.6 | ) | (9,182.3 | ) | 8,637 | |||||||||||
Income
before minority interest
|
(9,114.6 | ) | 15,890 | 20,264 | (9,543.1 | ) | 61,687 | |||||||||||||
Minority
interest
|
709 | 2,613 | 3,981 | 5,492 | 12,495 | |||||||||||||||
Net
income
|
(9,823.6 | ) | 13,277 | 16,283 | (15,035.1 | ) | 49,192 | |||||||||||||
Balance
(end of period)
|
||||||||||||||||||||
Total
Assets
|
1,308,096 | 1,476,861 | 1,498,255 | 1,308,096 | 1,498,255 | |||||||||||||||
Invesment
on securities and real state (1)
|
822,297 | 1,026,507 | 1,057,162 | 822,297 | 1,057,162 | |||||||||||||||
Technical
reserves
|
968,499 | 1,016,054 | 1,019,551 | 968,499 | 1,019,551 | |||||||||||||||
Net
equity
|
146,255 | 242,243 | 265,219 | 146,255 | 265,219 | |||||||||||||||
Ratios
|
||||||||||||||||||||
Ceded
|
22.6 | % | 13.2 | % | 20.2 | % | 18.9 | % | 16.7 | % | ||||||||||
Net
claims/ earned net premiums
|
78.6 | % | 64.7 | % | 58.8 | % | 84.3 | % | 65.2 | % | ||||||||||
Commissions+technical
expenses, net / earned net premiums
|
17.8 | % | 15.2 | % | 16.9 | % | 17.6 | % | 16.6 | % | ||||||||||
Technical
results / earned net premiums
|
3.6 | % | 20.1 | % | 24.3 | % | -1.9 | % | 18.2 | % | ||||||||||
General
expenses / earned net premiums
|
18.2 | % | 20.3 | % | 26.3 | % | 19.8 | % | 20.8 | % | ||||||||||
Return
on equity (2)(3)
|
-23.8 | % | 26.6 | % | 6.4 | % | -8.6 | % | 24.6 | % | ||||||||||
Return
on total premiums
|
-6.4 | % | 8.9 | % | 9.4 | % | -2.6 | % | 8.1 | % | ||||||||||
Net
equity / Total Assets
|
11.2 | % | 16.4 | % | 17.7 | % | 11.2 | % | 17.7 | % | ||||||||||
Increase
in technical reserves
|
8.6 | % | 12.7 | % | 13.5 | % | 14.8 | % | 13.3 | % | ||||||||||
General
expenses / Assets (2)(3)
|
6.2 | % | 6.5 | % | 2.1 | % | 6.4 | % | 6.7 | % | ||||||||||
Combined
ratio of PPS + PS (4)
|
112.3 | % | 95.2 | % | 94.2 | % | 118.4 | % | 96.8 | % | ||||||||||
Net
claims / earned net premiums
|
82.6 | % | 65.6 | % | 54.7 | % | 88.5 | % | 65.6 | % | ||||||||||
General
expenses and commissions / earned net premiums
|
29.7 | % | 29.6 | % | 39.5 | % | 29.9 | % | 31.2 | % |
CREDICORP
LTD.
|
||
|
|
|
By:
|
/s/ Giuliana
Cuzquen
|
|
Giuliana
Cuzquen
Authorized
Representative
|