Income Statement
1
over the time frame covered by the plan. For a business plan, the income
statement should be generated on a monthly basis during the first year,
quarterly for the second and annually for the third.
• Cost of goods includes all the costs related to the sale of products
in inventory.
• Net profit is the difference between gross profit margin and total
expenses. The net income depicts the business' debt and capital
capabilities.
2
• Earnings before interest and taxes shows the capacity of a
business to repay its obligations.
• Interest includes all interest payable for debts, both short-term and
long-term.
• Net profit after taxes shows the company's real bottom line.
3
• To get knowledge how to create relationship and friendly
environment among people of different cultures.
• To analyze Strength, Weaknesses, Opportunity, Threats (SWOT) of
the organization.
• Provide efficient and effective recommendations on solutions of the
problems that face by the organization.
4
big example of Individual middle class services. It is working under
Banking Companies Ordinance, 1962.
While continuing its journey of success, NBP gets highest profit in 2007
in banking history. As December 31, 2007 the bank has total assets worth
of USD 12.293 billion.
In 1971, NBP acquired Bank of China’s two branches, one in Karachi and
one at Chittagong. At separation of East Pakistan NBP lost its branches
there. NBP merged with Eastern Mercantile Bank and with Eastern Bank
Corporation. In June 30, 1974 the government of Pakistan nationalized
NBP when the part of bigger bank amalgamated and NBP acquired Bank
of Bahawalpur. In 1994 NBP remains continue to increase its strength and
merged Mehran Bank.
5
National Bank Limited (UNB). The ownership structure of the UNB
remained as before. The only change to the shareholding structure is that
UBL had recently been privatized in Pakistan and was now owned 49%
by the Government of Pakistan and 51% by a joint foreign consortium of
Abu Dhabi. In 2003, NBP received permission to open new branches in
Afghanistan and Bangladesh, nthe inaugurated ceremonies of these
branches held in 2007.
Head Office
Customer Services
6
Awards and Recognition
Over the years, NBP has received several awards for its better quality of
providing banking services to the individual and businesses.
Credit Rating
According to annual report the year ended December 31, 2007, the “JCR-
VIS Credit Rating Company Limited”. NBP enjoys the highest credit
rating amongst Pakistani banks. The rating company awarded highest
standalone credit rating of ‘AAA’. The JCR-VIS credit rating Co.
signifies that the organization has been able to strategically manage and
build on its competitive advantages, which has translated into the strong
and well managed in profitability.
7
In small words, a bank is a financial intermediary accepting deposits from
general public and granting loans: offers the widest menu of services of
any financial institutions.
8
Business volume
Rs.in million
By Equation,
Y=a+bX
By simplifying,
∑Y=na+b∑X
∑XY=a∑X+b∑X2
a=0.465
b=.00000157
So equation is
Y=0.465+.00000157X
9
DIFFERENT DEPARTMENTS AND THEIR
WORKING
Different Departments
Branch Banking
Remittances
• DD, TT, PO
• Online funds
Transfer/MT
• Traveler Cheques
Collection of
Cheques
• Clearing
• Bills
(OBC, IBC, LBC)
WORKING OF DEPOSITS DEPARTMENT
Accounts
Department
• Daily Activities
• Record Keeping
10
Deposits are the lifeblood of commercial banks. The main function of a
commercial bank is to mobilize deposits of money from the savers and
lend into for most profitable purposes. The process of collection deposits
is “Deposits Mobilization”.
Deposits
Checking Non-Checking
Accounts Accounts
Current Account
11
Current accounts are opened on proper introduction and submission of
required documents.
No profit is paid on the current account holders.
No limitation to the number of withdrawal.
Statement of Account is issued free of charge to the current account
holders on semi-annual basis.
No zakat is deducted on current account.
No withholding tax.
12
after June 30 and December 31.Zakat at the rate 2.50% is deducted from
the PLS Saving Accounts. A withholding tax at the rate of 10% on profit
is recovered from the account holder.
Call Deposits
Call deposits are the sorts of deposits, which are deposited in the bank
against any tender. This is without interest deposit and may be with
interest provided. The depositor has agreed to keep this amount with the
bank for some fixed period.
These are the accounts in US $, Pound, Euro, yen etc. of different account
holders and either saving or current accounts.
13
Profit is fluctuating as determined by the State Bank of Pakistan on six
monthly basis whereas return on Term deposits/SNTD will paid on
maturity.
The transactions in these accounts are translated into Pak. Rupees at the
exchange rate prevailing on the date of transaction.
Daily Activities
The main function of this department is to check daily transactions
whether cash, transfer of payments, billing, and clearing of all the
departments.
Following procedure is followed in checking daily activities carried out in
different departments of the branch.
14
• All the credit, debit and billing voucher bunched separately.
• The name of the branch, date of vouchering, title and number of
vouchers is written on voucher must be cover authorized signature.
• All the above vouchers assist in case of any enquiry and audit.
Handling of Stationery
All the branches of the companies required having a complete record the
stationery to be used. Accounts department also maintain and handle the
record of stationery used during the month.
G-9 NBP branch request to main branch for stationery requirements and
record maintain for this purpose. On receipt of stationery following entry
is passed.
Dr. Stock of Stationery
Cr. Main Branch
Stationery issued into the branch for daily uses and entry is passed.
Dr. Expenditure A/C Stationery
Cr. Stock of Stationery A/C
15
Structure and Functions of the Accounts/Finance
Department
CFO
Asst Finance
Officer
Accounts
Finance Department
Department
Finance Manager
Operations & Accounts Payroll
Business Manager Manager
Senior Business
Analyst
Senior Senior
Accounts Accounts
Payable Receivable
Business Analysts
16
reporting comes to the executive finance in the end. In this major
department there are two major operation authorities, one is the head of
finance department and the second is the head of accounts department and
both the heads have separate duties and responsibilities and they report to
the executive finance in the end.
Financial analysis
17
2003 2004 2005 2006 2007
Mark-up/Return/Interest earn 19,452,317 20,947,333 33,633,735 43,788,628 50,569,481
Mark-up/Return/Interest expense 6,735,579 6,559,398 10,321,768 13,634,912 16,940,011
Net Mark-up/Interest Income 12,716,738 14,387,936 23,311,967 30,153,716 33,629,470
Provision non-performing advance 1,684,777 1,515,354 2,446,739 3,075,723 4,723,084
Provision diminution investments 459,523 185,707 -245,881 -709,461 -40,248
provision off balance sheet obligations 474,743 14,297 ----- --- ------
Bad debts off directly ------ 32,807 23,069 5,284 39,899
Net Mark-up/Int.Inc. After provision 10,097,695 12,639,770 21,088,040 27,782,170 28,906,735
NON-MARK-UP/INTEREST INCOME
Fee, Commssion and Brokerage Income 3,260,863 5,099,195 4,926,604 6,144,628 6,781,683
Dividend Income 1,126,742 1,273,863 1,718,478 2,891,755 3,263,246
Gain on sale of securities ----- ----- ----- ----- 2,341,690
Income dealing in f.c.’s 710,726 1,008,988 1,205,638 1,333,840 1,042,827
Share of profit of joint venture 108 47,557 ------- -31,964
Other income 2,149,800 875,113 1,573,905 627,618 147,363
Total non mark-up/int.incom 17,345,934 20,944,486 30,512,665 12,162,892 13,544,845
NON-MARK-UP/INTEREST EXPNESES
Administrative expenses
Salaries and allowances 4,761,408 8,878,801 11,195,133 13,443,441 14,457,580
Charge to defined benefit plans 280,632 ----- ----- ----- -----
Provision handshake scheme 293,612 ------ ----- ----- -----
Other administrative expenses 2,471,083 ------ ----- ----- -----
Other provision/write offs 33,454 32,243 198,298 -17,283 168,027
Other charges 22,894 8,284 63,206 208,327 17,141
Total non mark-up/interest expenses 7,863,083 8,919,328 11,456,637 13,634,485 14,391,079
Staff Welfare Fund 474,143 ------- ------ ------ -----
profit before tax 9,008,708 12,025,158 19,056,028 26,310,577 28,060,501
Taxation -Current 4,650,000 4,950,000 7,154,002 8,695,598 8,311,500
Prior years(s) 1,439,444 847,958 -1,098,709 530,652 391,497
Deferred 1,278,839 -15,729 291,291 61,981 323,731
Profit after tax 4,198,103 6,242,929 12,709,444 17,022,346 19,033,773
18
1)
Working Capital= Current Assets-Current Liabilities
2)
Current Ratio= Current Assets/Current Liabilities
3)
Acid-test Ratio= (C. Assets-C. Liabilities)/C. Liabilities
4)
Debt Ratio= Total Debt/Total Assets
5)
Long-term Debt Ratio= Long-term debt/Total Assets
6)
ROA= N.I (Before-tax)/Total Assets
7)
ROE= N.I (Before-tax)/Total Equity
8)
NP Margin= N.I/Revenue or Sales * 100
9)
Total Assets Turnover = Sales/Revenue /Total Assets
10)
Time Interest earned = EBIT/Interest Expense
12)
Book value PS = (T. Assets-T. Liab.)/No of share out.
13)
Cost to Income Ratio = Cost/Income
15)
OP. Expense Ratio = EBIT/ Op. Expense
19
Ratio Analysis
Current ratio
20
Current ratio explains the ability of a firm to pay short-term obligations. It
is usually said in business that its current ratio must never decrease by 1:1
because it determine the liquidity position. The table exposes an upward
trend in first three years and in 2007 but year 2006 ratio deduce by 0.88%.
We can analyze that NBP is in a strong position and need to improve
further in next economic years.
Return on Assets
The ratio expresses how effectively the management is using the assets of
the business. There is deterioration in return on assets in year 2007.
Financial year 2007 shows a 4.88% decrease in return on assets then last
year. Whole analysis explains that ROA is growing with from year ended
2003-06 but then decreases. It is need to use assets of the bank to bring
bright future.
Return on Equity
There is variation in ROE throughout five years. Financial year 2007
explains “Golden year in respect of return on capital in 2006” because it
was 49.6% prominent return in the history of banking business in Asia in
2006. NBP does not stable its capacity in current financial year 2007 and
looses at point 7.5% then last year. Now, It is need of time to repeat year
2006 to show its temperament.
Debt ratio
The analysis shows persistently going downward debt ratio, we can say
that bank able to protect itself. Capital structure of NBP expressing
decreases in borrowings and enhance capital by issuing of shares during
five years. Debt in 2003 was at point 94.15% and reduces in financial year
2003 at point 84.74%, shows its strength.
NP margin ratio
21
It shows profitability of the organization against it sales. The table
explains a regular increase in net profit ratio. At the year ended 2003, net
profit against sales was 24.20% and reaches at 44.84% that is double
figure. It says in short that NBP earn Rs.44.84 by investing Rs.100 in year
2007. It is up to the mark but need to improve sale and control cost to earn
better margin.
Total assets turnover
The ratio explains how much in a prominent way the bank using total
assets to increase sales. The first four years shows a regular increase in
turnover but year ended 2007 explains decreases by 11.12% then last
year. So we can say that position to use assets in not satisfactory level.
NBP management can increase its output by using total assets to increase
sale and revenue.
Cost to income ratio
The above table exposes an upward trend in cost against income. But we
know as income increase and inflation come into the economy its effect
on cost. Financial year 2007 defines that NBP’s income in Rs.10 against
investing Rs.3. We can see all four years trend with minimum changing in
figures.
22
this turnover. The bank does not maintain its position in further and lose
its position in next year with point 27.05% that is very hard figure to
recover but possible in next coming years.
EPS (Earning per share)
Earnings per share show a regular increase in earnings throughout last
five years from 2003-07. It show an upward trend, I observed that NBP is
improve its market condition in a constant year with confident on its
vision-You can trust.
Horizontal Analysis:
23
It is a procedure to compares a company’s financial statements over a
certain period of time. The analysis stated information about changing
items of financial statements in percentage. Mathematically, we can
calculate it as
H.A. = (current year-old year)/old year * 100
Horizontal Analysis
24
Income Statement at Year 2003-07
In percentage
Horizontal analysis
25
Horizontal analysis explains the changes in profit and expenses of two
consecutive years. It also suggests that overall variation in the statement
as compare to its current with old year.
The above table shows that interest earned vary during the five years in
analysis, the interest expenses also vary with the same point. Both figures
effects on net-mark-up, so we can see that net-mark-up in 2003-04 were
13.14%, 62.03% in 2004-05, 29.35% in 2005-06, and 11.53 in 2006-07.
NBP’s performance during in 2004-05 was up to the mark but not to
maintain this figure and deduce regularly.
The whole analysis explains that if we compare current and old year, the
overall position of the bank decreases in financial year 2007, it is not
stable. Every element in income statement showing a downward trend,
now, it is the requirement to develop new policies to stabilize its position
and compete into the market.
26
NBP’s is planning to expand its network of branches especially in Islamic
Banking. The bank’s international operation is focused towards increasing
trade business and expands where the bank has competitive advantage.
The bank is continued to develop liability side products by enhancing
leadership position. The bank is continued to recognize as a largest
treasury in terms of its size. Its target on untapped sectors and provide
them professional quality services, through on window operation and
relationship managers stationed.
Swot Analysis
27
Strength
• Over the year, NBP has proved its strength as a leading banking
sector entity and treasury agent on behalf of a SBP by achieving the
following first in Pakistani banking sector.
Weaknesses
28
• The bank I.T system sometime hang or link down can causes a
delay in provision of timely and efficient services to the customers
• There is no proper information desk, which guide the customers on
different banking activities.
• Return on equity decrease in 2007 at an unacceptable rate that
impact on overall condition of the bank.
• Horizontal analysis shows the downward trend in the income
statement can create problem in future.
• Deposits of NBP are regularly decreasing in every financial year,
which can lose the trust of employees.
• The use of token system by the bank for cash payments produces
Opportunities
Threats
29
• With the globalization of the world many international banks are
opening this branch into other countries posing a threat for banks,
as the competition would become more acute.
• The expansion of banking sector is forcing to offer improved and
innovative products and services in order to stay into competition.
• The operating environment for banks in becoming more
challenging in the wake of intense competition is the pricing of
assets and liabilities products and services.
• With expansion of branches, help banks to give less attention to
down ward slump, increasing competition between banks and non-
banks can create problems.
• The bank face higher operating cost, the advancement in I.T turned
to grip on cost, the use of I.T by foreign banks on providing
extensive product and service can become a problem is future.
Conclusion
30
The bank has been able to strategically manage and build on its
competitive advantage, by knowing customer’s requirements,
understanding employee’s need, modern technology, to making social
responsibility and looking towards stakeholder’s values. The bank is able
to bear new challenges more efficiently. The bank continued its journey to
success on strategy of serving clients- by getting advantage of its unique
domestic and international footprints.
Leadership of Board of Directors makes the bank’s ability to continue as a
going concern. A large number of products, branch network, I.T and
committed workforce are fundamental strength of the bank that enables to
achieve exceptional results in a very competitive market.
31
Recommendation
• The bank should focus on enhancing and improving the quality and
effectiveness of banking software, to provide timely technology
based value added services.
• There should be a proper desk for customer’s information in every
branch.
• The bank should use broad casting media for promotion of its
products and services and to further expand its area through more
aggressive marketing.
• Financial analysis shows that NBP gradually loses its deposits and
other accounts that can create problem for the bank to maintain its
stability. The bank should focus to revaluate existing customers and
attract new to enhance it position.
• Financial year 2006 exposes that ROE/Capital is in point 49.6% but
in 2007 it loses at point 45.1%, it guides that there is deterioration
in uses total equity, the bank must try to repeat “2006 as a Golden
Year”.
32
• Advances and loans of the NBP in year 2007 are brutally down by
10.21% then last year, these are basic tools to earn interest as well
as non-interest income, the bank provides quick and better services
to its customer to continue upward trend.
• By analysis we see that assets turnover of the bank decrease in
2007 than last year, so the management try to grip on sales as well
as use assets to create maximum margin.
• Horizontal analysis of income statement showing downward trend
in every elements in whole year 2006-07, the management must
control to get overall market share.
33
References
Books:
James C.Van Horne “Financial Management”
Afza Beig B.Sc Part 1 “Introduction to Statistics”
NBP Annual Reports
Internet:
www.nbp.com.pk
www.sbp.com.pk
www.google.com.pk
34
35