APPENDIX 1 30 June 30 June 30 June 30 June 2012 2011 2012 2011 Note RM'000 RM'000 RM'000 RM'000 Income derived from investment of depositors' funds A22 892,350 693,153 1,723,056 1,312,048 Income derived from investment of shareholder's funds A23 41,089 33,706 76,951 51,642 Allowance for losses on financing and advances A24 (28,563) 25,065 9,880 2,827 Profit equalisation reserve - (25,477) - (41,784) Other expenses directly attributable to depositors & shareholders' fund (31,018) (2,187) (56,520) (8,344) Total distributable income 873,858 724,260 1,753,367 1,316,389 Income attributable to the depositors A25 (424,838) (308,064) (840,704) (572,510) Total net income 449,020 416,196 912,663 743,879 Overhead expenses A26 (137,708) (160,702) (306,372) (295,997) Finance cost A27 (10,146) (10,521) (20,754) (10,637) Profit before taxation and zakat 301,166 244,973 585,537 437,245 Taxation A28 (73,214) (57,756) (142,156) (104,715) Zakat A28 (6,332) (107) (9,332) (5,044) Profit for the period 221,620 187,110 434,049 327,486 Profit attributable to : Equity holders of the parent 221,620 187,110 434,049 327,486 Earnings per share attributable to equity holder of the Bank - Basic/diluted (sen) 186.64 169.18 365.54 296.10 * MAYBANK ISLAMIC BERHAD (787435-M) (Incorporated in Malaysia) CONDENSED FINANCIAL STATEMENTS Cumulative 6 Months Ended* (The Bank has changed its financial year-end from 30 June to 31 December. Comparatives for cumulative quarters consist of 6 months results beginning 1 January 2011 to 30 June 2011 respectively.) 2nd Quarter Ended UNAUDITED INCOME STATEMENTS FOR THE FINANCIAL HALF YEAR ENDED 30 JUNE 2012 (These unaudited condensed financial statements should be read in conjunction with the audited financial statements for the period ended 31 December 2011 and the accompanying explanatory notes attached to the interim financial statements) 1
36
Embed
APPENDIX 1 MAYBANK ISLAMIC BERHAD (Incorporated in ...€¦ · APPENDIX 1 30 June 30 June 30 June 30 June 2012 2011 2012 2011 Note RM'000 RM'000 RM'000 RM'000 Income derived from
This document is posted to help you gain knowledge. Please leave a comment to let me know what you think about it! Share it to your friends and learn new things together.
Transcript
APPENDIX 1
30 June 30 June 30 June 30 June
2012 2011 2012 2011
Note RM'000 RM'000 RM'000 RM'000
Income derived from investment
of depositors' funds A22 892,350 693,153 1,723,056 1,312,048
Income derived from investment
of shareholder's funds A23 41,089 33,706 76,951 51,642
Allowance for losses on financing
and advances A24 (28,563) 25,065 9,880 2,827
Profit equalisation reserve - (25,477) - (41,784)
Other expenses directly attributable to
depositors & shareholders' fund (31,018) (2,187) (56,520) (8,344)
Total distributable income 873,858 724,260 1,753,367 1,316,389
Income attributable to the depositors A25 (424,838) (308,064) (840,704) (572,510)
Profit for the period 221,620 187,110 434,049 327,486
Profit attributable to :
Equity holders of the parent 221,620 187,110 434,049 327,486
Earnings per share attributable
to equity holder of the Bank
- Basic/diluted (sen) 186.64 169.18 365.54 296.10
*
MAYBANK ISLAMIC BERHAD
(787435-M)
(Incorporated in Malaysia)
CONDENSED FINANCIAL STATEMENTS
Cumulative 6 Months Ended*
(The Bank has changed its financial year-end from 30 June to 31 December. Comparatives for
cumulative quarters consist of 6 months results beginning 1 January 2011 to 30 June 2011 respectively.)
2nd Quarter Ended
UNAUDITED INCOME STATEMENTS
FOR THE FINANCIAL HALF YEAR ENDED 30 JUNE 2012
(These unaudited condensed financial statements should be read in conjunction with the audited financialstatements for the period ended 31 December 2011 and the accompanying explanatory notes attached tothe interim financial statements)
1
APPENDIX 1
30 June 30 June 30 June 30 June
2012 2011 2012 2011
RM'000 RM'000 RM'000 RM'000
Profit for the period 221,620 187,110 434,049 327,486
Other comprehensive income:
Net gain on available-for-sale
financial assets 7,142 13,442 1,744 337
Income tax relating to components of
other comprehensive income (1,808) (3,361) (436) (85)
Other comprehensive income for
the period, net of tax 5,334 10,081 1,308 252
Total comprehensive income for
the period, net of tax 226,954 197,191 435,357 327,738
Total comprehensive income attributable to :
Equity holders of the parent 226,954 197,191 435,357 327,738
*
CONDENSED FINANCIAL STATEMENTS
UNAUDITED STATEMENTS OF COMPREHENSIVE INCOME
(The Bank has changed its financial year-end from 30 June to 31 December. Comparatives for
cumulative quarters consist of 6 months results beginning 1 January 2011 to 30 June 2011 respectively.)
Cumulative 6 Months Ended*
(Incorporated in Malaysia)
2nd Quarter Ended
FOR THE FINANCIAL HALF YEAR ENDED 30 JUNE 2012
MAYBANK ISLAMIC BERHAD
(787435-M)
(These unaudited condensed financial statements should be read in conjunction with the audited financialstatements for the period ended 31 December 2011 and the accompanying explanatory notes attached tothe interim financial statements)
2
30 June 31 December 1 July
2012 2011 2011
(Restated)* (Restated)*
Note RM'000 RM'000 RM'000
ASSETS
Cash and short-term funds A12 17,936,449 9,419,350 9,674,441
TOTAL LIABILITIES 79,016,856 69,902,185 61,966,555
*
MAYBANK ISLAMIC BERHAD
(787435-M)
(Incorporated in Malaysia)
CONDENSED FINANCIAL STATEMENTS
UNAUDITED STATEMENTS OF FINANCIAL POSITION AS AT 30 JUNE 2012
Refer to Note A32 on financial effects arising from adoption of MFRS framework and changes in accounting policies.
(These unaudited condensed financial statements should be read in conjunction with the audited financialstatements for the period ended 31 December 2011 and the accompanying explanatory notes attached to theinterim financial statements)
3
30 June 31 December 1 July
2012 2011 2011
(Restated)* (Restated)*
Note RM'000 RM'000 RM'000
EQUITY ATTRIBUTABLE TO EQUITY HOLDER
OF THE BANK
Share capital 132,720 110,600 110,600
Reserves 4,411,782 4,000,883 3,852,046
TOTAL SHAREHOLDER'S EQUITY 4,544,502 4,111,483 3,962,646
TOTAL LIABILITIES AND SHAREHOLDER'S EQUITY 83,561,358 74,013,668 65,929,201
COMMITMENTS AND CONTINGENCIES A30 26,743,614 22,744,187 18,588,631
CAPITAL ADEQUACY A31
Based on credit, market and operational risk:
Basel II
Before deducting proposed dividend:
Core capital ratio 10.23% 9.89% ^ 10.31% ^
Risk-weighted capital ratio 12.51% 12.61% ^ 13.02% ^
After deducting proposed dividend:
Core capital ratio 10.23% 9.32% ^ 9.46% ^
Risk-weighted capital ratio 12.51% 12.04% ^ 12.17% ^
*
^
(Incorporated in Malaysia)
CONDENSED FINANCIAL STATEMENTS
UNAUDITED STATEMENTS OF FINANCIAL POSITION AS AT 30 JUNE 2012
(787435-M)
Refer to Note A32 on financial effects arising from adoption of MFRS framework and changes in accounting policies.
In arriving at the capital base used in the ratio calculations of the Bank, the proposed dividends for respective financial
years were not deducted.
MAYBANK ISLAMIC BERHAD
(These unaudited condensed financial statements should be read in conjunction with the audited financialstatements for the period ended 31 December 2011 and the accompanying explanatory notes attached to theinterim financial statements)
4
Equity
contribution Unrealised
from the holding Profit Distributable
Share Share holding Statutory reserve/ equalisation retained Total
capital premium company reserve (deficit) reserve profits equity
Total transactions with shareholders 22,120 199,080 - - - - (221,200) -
At 30 June 2012 132,720 2,687,480 1,697 147,338 48,689 34,456 1,492,122 4,544,502
(These condensed financial statements should be read in conjunction with the audited financial statements for the period ended 31 December 2011 and the
accompanying explanatory notes attached to the interim financial statements)
MAYBANK ISLAMIC BERHAD
(787435-M)
(Incorporated in Malaysia)
FOR THE FINANCIAL HALF YEAR ENDED 30 JUNE 2012
UNAUDITED STATEMENTS OF CHANGES IN EQUITY
CONDENSED FINANCIAL STATEMENTS
<===============Non Distributable===============>
5
Equity
contribution Unrealised
from the holding Distributable
Share Share holding Statutory reserve/ retained Total
capital premium company reserve (deficit) profits equity
RM'000 RM'000 RM'000 RM'000 RM'000 RM'000 RM'000
At 1 July 2010 110,600 2,488,400 1,697 147,338 11,858 577,213 3,337,106
Net profit for the period - - - - - 297,958 297,958
Other comprehensive loss - - - - (1,390) - (1,390)
Total comprehensive (loss)/income for the period - - - - (1,390) 297,958 296,568
At 31 December 2010 110,600 2,488,400 1,697 147,338 10,468 875,171 3,633,674
At 1 January 2011 110,600 2,488,400 1,697 147,338 10,468 875,171 3,633,674
Net profit for the period - - - - - 327,486 327,486
Other comprehensive income - - - - 252 - 252
Total comprehensive income for the period - - - - 252 327,486 327,738
At 30 June 2011 110,600 2,488,400 1,697 147,338 10,720 1,202,657 3,961,412
(These condensed financial statements should be read in conjunction with the audited financial statements for the period ended 31 December 2011 and the
accompanying explanatory notes attached to the interim financial statements)
<============Non Distributable===========>
UNAUDITED STATEMENTS OF CHANGES IN EQUITY
FOR THE FINANCIAL HALF YEAR ENDED 30 JUNE 2012
MAYBANK ISLAMIC BERHAD
(787435-M)
(Incorporated in Malaysia)
CONDENSED FINANCIAL STATEMENTS
6
30 June 30 June
2012 2011
RM'000 RM'000
Cash flows from operating activities
Profit before taxation and zakat 585,537 437,245
Adjustments for non-operating and non-cash items:
Allowances for losses on financing and advances 37,216 29,854
Amortisation of premium less accretion of discount (45,106) (996)
Profit equalisation reserves - 41,784
Gains on revaluation of derivatives (21,062) (729)
Unrealised gains on revaluation of securities held-for-trading (1,013) (582)
held-for-trading
Gains on sale of securities available-for-sale (27,920) (6,340)
Gains on sale of securities held-for-trading (3,278) (6)
Gains on foreign exchange translations (11,410) (10,793)
Share options granted under ESS 495 -
Operating profit before working capital changes 513,459 489,437
Change in deposits and placements with banks
and other financial institutions 35,302 (354,675)
Change in securities portfolio 1,997,328 (1,693,173)
Change in financing and advances (4,001,627) (8,270,093)
Change in derivative assets and liabilities 29,407 24,664
Change in other assets 1,129,982 (2,274,919)
Change in statutory deposits with Bank Negara Malaysia (133,700) (750,900)
Change in deferred tax assets - (21,102)
Change in deposits from customers 4,406,939 11,480,109
Change in deposits and placements of banks
and other financial institutions 3,997,262 5,494,506
Change in bills and acceptances payable (83,288) 891,173
Change in other liabilities 670,935 (749,979)
Cash generated from operations 8,561,999 4,265,048
Taxes and zakat paid (23,714) (168,084)
Net cash generated from operating activities 8,538,285 4,096,964
Cash flows from financing activities
Proceeds from issuance of shares 221,200 -
Dividend paid (221,200) -
Profit paid for subordinated sukuk (21,186) -
Proceeds from issuance of subordinated sukuk - 1,000,000
Net cash (used in)/generated from investing activities (21,186) 1,000,000
Net increase in cash and cash equivalents 8,517,099 5,096,964
Cash and cash equivalents at beginning of period 9,419,350 4,577,477
Cash and cash equivalents at end of period 17,936,449 9,674,441
Cash and cash equivalents comprise :
Cash and short-term funds 17,936,449 9,674,441
(These condensed financial statements should be read in conjunction with the audited financial
statements for the period ended 31 December 2011 and the accompanying explanatory notes attached to
the interim financial statements)
UNAUDITED CASH FLOW STATEMENTS
FOR THE FINANCIAL HALF YEAR ENDED 30 JUNE 2012
MAYBANK ISLAMIC BERHAD
(787435-M)
(Incorporated in Malaysia)
CONDENSED FINANCIAL STATEMENTS
7
Explanatory Notes
Part A:
A1. Basis of Preparation
(i)
MFRS 1 allows a first-time adopter to designate eligible financial assets as available-for-sale at the date of
transition.
The Bank have opted for this exemption and redesignated certain previously recognised financial
investments held-to-maturity as available-for-sale at 1 July 2011 (i.e. the transition date to MFRS).
The financial impact of the adoption of the abovementioned exemption on the financial statements of the
Bank are disclosed in Note A32.
The unaudited condensed interim financial statements for the second financial quarter ended 30 June 2012 of
Maybank Islamic Berhad (“MIB” or “the Bank”) have been prepared under the historical cost convention except
for the following assets and liabilities that are stated at fair values: securities held-for-trading and available-for-
sale and derivative financial instruments.
The unaudited condensed interim financial statements have been prepared in accordance with the requirements
of MFRS 134: Interim Financial Reporting issued by the Malaysian Accounting Standards Board (“MASB”), Bank
Negara Malaysia Guidelines (BNM/GP8-i) and the principles of Shariah, except for the comparative figures for
income statements, statements of comprehensive income, statements of changes in equity and cash flows
statements, in which the comparable interim period (i.e. the quarter ended 30 June 2011) is in respect of a
comparable period in the preceding calendar year (and which is of the previous financial year of 30 June 2011),
instead of the quarter ended 31 December 2011 of the immediately preceding financial period of 31 December
2011 as required under MFRS 134. The departure is mainly due to the Bank has changed its financial year-end
from 30 June to 31 December in the last financial period. For the periods up to and including the six-month
financial period ended 31 December 2011, the Bank prepared its financial statements in accordance with
Financial Reporting Standards ("FRS"). These unaudited condensed interim financial statements also comply
with IAS 34 Interim Financial Reporting issued by the International Accounting Standards Board except for as
mentioned above.
First-time adoption of Malaysian Financial Reporting Standards ("MFRS")
These are the Bank's unaudited condensed interim financial statements for part of the period covered by first
MFRS framework annual financial statements of the Bank for the year ending 31 December 2012 and MFRS 1
First-time Adoption of Malaysian Financial Reporting Standards has been applied.
As required by MFRS 1, the resulting adjustments arose from events and transactions before the date of
transition to MFRS were recognised directly through retained earnings (or another category of equity, where
appropriate) as at 1 July 2011 (the date of transition). This is the effect of the general principle underlying MFRS
1 which is to apply MFRSs retrospectively. There are some mandatory exceptions provided and some
exemptions permitted by MFRS 1. The Bank's first time adoption decisions regarding these exemptions are
detailed below. Other optional exemptions available under MFRS 1, which are not discussed here, are not
applicable to the Bank.
Designation of previously recognised financial instruments
The unaudited condensed interim financial statements should be read in conjunction with the audited financial
statements for six months period ended 31 December 2011. These explanatory notes attached to the unaudited
condensed interim financial statements provide an explanation of events and transactions that are significant to
an understanding of the changes in the financial position and performance of the Bank since the financial period
ended 31 December 2011.
Explanatory Notes Pursuant to Malaysian Financial Reporting Standard 134 (“MFRS 134”) Interim
Financial Reporting
MAYBANK ISLAMIC BERHAD
(787435-M)
(Incorporated in Malaysia)
8
A1. Basis of Preparation (contd.)
Estimates
A2. Significant accounting policies
A3. Significant Accounting Estimates and Judgements
(i)
(ii) Deferred Tax and Income Taxes (Note A28)
The Bank is subject to income taxes in many jurisdictions and significant judgment is required in
estimating the provision for income taxes. There are many transactions and interpretations of tax law for
which the final outcome will not be established until some time later. Liabilities for taxation are recognized
based on estimates of whether additional taxes will be payable. The estimation process includes seeking
expert advice where appropriate. Where the final liability for taxation is different from the amounts that
were initially recorded, the differences will affect the income tax and deferred tax provisions in the period
in which the estimate is revised or the final liability is established.
Explanation of how the transition from FRS to MFRS affects the Bank's financial position, financial
performances and cash flows are set out in Note A32. The transition from FRS to MFRS is expecting not to
have a material impact on the statement of cash flows.
The estimates at 1 July 2011 and at 31 December 2011 are consistent with those made for the same dates in
accordance with FRS. The estimates used by the Bank to present these amounts in accordance with MFRS
reflect conditions at 1 July 2011, the date transition to MFRS and as of 31 December 2011.
The audited financial statements of the Bank for the six-month financial period ended 31 December 2011 were
prepared in accordance with FRS. Except for certain differences, the requirements under FRS and MFRS are
similar. The significant accounting policies adopted in preparing these unaudited condensed interim financial
statements are consistent with those of the audited financial statements for financial period ended 31 December
2011 except for those exemptions elected as discussed in Note A1 above.
The preparation of financial statements requires management to make judgements, estimates and assumptions
that affect the application of policies and reported amounts of assets, liabilities, income and expenses. Although
these estimates are based on management’s best knowledge of current events and actions, actual results may
differ from those estimates. Critical accounting estimates and assumptions used that are significant to the
financial statements, and areas involving higher degree of judgement and complexity, are as follows:
Fair Value Estimation of Securities held-for-trading (Note A14(iii)) and available-for-sale (Note
A14(i)) and Derivative Financial Instruments (Note A16)
The fair value of securities and derivatives that are not traded in an active market are determined using
valuation techniques based on assumptions of market conditions existing at the balance sheet date,
including reference to quoted market prices and independent dealer quotes for similar securities and
discounted cash flows method.
MAYBANK ISLAMIC BERHAD
(787435-M)
(Incorporated in Malaysia)
9
A3. Significant Accounting Estimates and Judgements (contd.)
(iii) Impairment Losses on Financing and Advances (Note A24)
(iv) Impairment of Securities Portfolio
The impairment review comprises the following judgement made by Management:
(i)
(ii)
A4. Auditors’ Report on Proceeding Annual Financial Statements
A5. Seasonal or Cyclical Factors
A6. Unusual Items Due to Their Nature, Size or Incidence
There were no unusual items affecting the assets, liabilities, equity, net income or cash flows of the Bank during
the second quarter and financial half year ended 30 June 2012.
Determination whether its investment is impaired following certain indicators or triggers such as,
among others, prolonged decline in fair value, significant financial difficulties of the issuer or obligors,
the disappearance of an active trading market and deterioration of the credit quality of the issuers or
obligors.
Determination of "significant" or "prolonged" requires judgement and management evaluates various
factors, such as historical fair value movement and the significant reduction in fair value.
The auditors’ report on the audited financial statements for the period ended 31 December 2011 was not
qualified.
The operations of the Bank were not materially affected by any seasonal or cyclical factors in the second
quarter and financial half year ended 30 June 2012.
The Bank reviews the securities portfolio of Held-for-Trading, Available-for-Sale and Held-to-Maturity and
assess at each reporting date whether there is any objective evidence that the investment is impaired. If
there are indicators or objective evidence, the assets are subject to impairment review.
Financing and advances that have been assessed individually and found not to be impaired and all
individually insignificant financing and advances are then assessed collectively, in groups of assets with
similar risk characteristics, to determine whether provision should be made due to incurred loss events for
which there is objective evidence but whose effects are not yet evident. The collective assessment takes
account of data from the financing portfolio (such as credit quality, levels of arrears, credit utilisation,
financing to collateral ratios etc.) and concentrations of risks (such as the performance of different
individual groups).
MAYBANK ISLAMIC BERHAD
(787435-M)
(Incorporated in Malaysia)
The Bank review its individually significant financing and advances at each statement of financial position
date to assess whether an impairment loss should be recorded in the income statement. In particular,
judgment by management is required in the estimation of the amount and timing of future cash flows when
determining the impairment loss. In estimating these cash flows, the Bank make judgments about the
borrower’s or the customer’s financial situation and the net realisable value of collateral. These estimates
are based on assumptions about a number of factors and actual results may differ, resulting in future
changes to the allowances.
10
A7. Changes in Estimates
A8. Issue Of Ordinary Share Capital
A9. Issuance and Repayment of Debt and Securities
A10. Dividends
A11. Subsequent Events to the Balance Sheet
A12. Related Party Transaction
During the Annual General Meeting held on 28 March 2012, a final tax exempt (single-tier) in respect of the
financial period ended 31 December 2011 of RM2.00 per share on 110,600,000 ordinary shares was approved
by the shareholder.
The Directors do not recommend the payment of any dividend in respect of the second quarter and financial half
year ended 30 June 2012.
There were no material events subsequent to the balance sheet date that requires disclosure or adjustment to
the unaudited condensed interim financial statements.
All related party transactions within the Maybank Group had been entered into in the normal course of business
and were carried out on normal commercial terms.
MAYBANK ISLAMIC BERHAD
(787435-M)
(Incorporated in Malaysia)
On 25 April 2012, the issued and paid-up share capital of the Bank was increased from RM110,600,000 to
RM131,720,000 via a rights issue of 22,120,000 new ordinary shares of RM1.00 each at a premium of RM9.00
per shares on the basis of one new share for every five existing ordinary shares held, to Maybank.
There were no material changes in estimates during the second quarter and financial half year ended 30 June
2012.
There was no repayment of debt and equity securities during second quarter and financial half year ended 30
June 2012.
11
A12. Cash and Short Term Funds
30 June 31 December
2012 2011
RM'000 RM'000
Cash and balances with banks
and other financial institutions 2,686,506 1,757,901
Money at call and interbank placements with
remaining maturity not exceeding one month 15,249,943 7,661,449
Gross financing and advances 54,633,922 50,870,049
MAYBANK ISLAMIC BERHAD
(787435-M)
(Incorporated in Malaysia)
Included in financing and advances are the underlying assets under the Restricted Profit Sharing InvestmentAccount ("RPSIA"), an arrangement between the Bank and its parent amounting to RM650 million (31December 2011:RM650 million), where the risks and rewards of the RPSIA are accounted by the parent,including allowances for impairment arising thereon, if any and the profit is shared based on pre-agreedratios.
Gross financing and advances 54,633,922 50,870,049
MAYBANK ISLAMIC BERHAD
31 December 2011
(787435-M)
(Incorporated in Malaysia)
30 June 2012
15
A15. Financing and Advances (contd.)
(vi) Maturity structure of financing and advances are as follows:
30 June 31 December
2012 2011
RM'000 RM'000
Maturity within one year 6,669,120 7,173,315
One year to three years 2,171,197 2,085,895
Three years to five years 8,492,706 8,621,309
After five years 37,300,899 32,989,530
Gross financing and advances 54,633,922 50,870,049
(vii) Impaired financing and advances by economic purpose
RM'000 RM'000 RM'000 RM'000
Purchase of securities 5,825 7,222
Purchase of transport vehicles 64,776 57,316
Purchase of landed properties
- residential 117,516 149,843
- non-residential 42,716 160,232 17,210 167,053
Personal use 11,029 13,197
Credit cards 5,009 6,580
Consumer durables 3 3
Construction 32,833 56,599
Working capital 290,090 504,003
Gross impaired financing and advances 569,797 811,973
(viii) Movement in impaired financing and advances
30 June 31 December
2012 2011
RM'000 RM'000
At beginning of the year 811,973 928,549
Impaired during the period 243,900 316,586
Reclassified as non-impaired during the period (122,862) (220,452)
Recovered (137,822) (120,539)
Amount written off (235,224) (101,619)
Expenses debited to customers' accounts 9,832 9,448
At end of period 569,797 811,973
Less:
- Individual allowance (141,922) (298,840)
Net impaired financing and advances 427,875 513,133
MAYBANK ISLAMIC BERHAD
30 June 2012 31 December 2011
(787435-M)
(Incorporated in Malaysia)
The current and prior year figures have been prepared based on the requirements of the revised BNM/GP8 adopted
16
A15. Financing and Advances (contd.)
(viii) Movement in impaired financing and advances (contd.)
30 June 31 December
2012 2011
RM'000 RM'000
Gross financing and advances (excluding RPSIA financing) 53,983,922 50,220,049
Less:
- Individual allowance (141,922) (298,840)
Net financing and advances 53,842,000 49,921,209
Net impaired financing and advances as a percentage of
net financing and advances 0.79% 1.03%
(ix) Movement in the allowance for impaired financing and advances are as follows:
30 June 31 December
2012 2011
RM'000 RM'000
Individual Allowance
At beginning of the year 298,840 354,688
Allowance made during the period 43,367 28,449
Amount written back in respect of recoveries (14,767) (38,004)
Amount written off (185,518) (45,554)
Transfer to collective allowance - (739) At end of the period 141,922 298,840
30 June 31 December
2012 2011
RM'000 RM'000
Collective Allowance
At beginning of the year 631,658 575,895
Net allowance made during the period/year* 6,086 111,089
Amount written off (49,706) (56,065)
Transfer from individual allowance - 739 At end of the period 588,038 631,658
As a % of gross financing and advances (excluding RPSIA financing)
less individual assessment allowance 1.09% 1.27%
*
(787435-M)
(Incorporated in Malaysia)
MAYBANK ISLAMIC BERHAD
As at 30 June 2012, the gross exposure of the assets under the RPSIA is RM650.0 million (31 December2011:RM650.0 million) and the collective allowance relating to this RPSIA amounting RM1.5 million (31December 2011:RM1.5 million) is accounted for by the parent. There was no individual allowance made onthis RPSIA financing by the Bank.
17
A16. Derivative Financial Instruments
Principal Fair value Fair value Principal Fair value Fair value
Transfer to Non-Distributable profit equalisation reserve - (34,456)
Distribution to Investment Account Holder - (1,189) At end of period 54,695 54,695
(787435-M)
MAYBANK ISLAMIC BERHAD
(Incorporated in Malaysia)
Included in the deposits and placements of licensed banks is the Restricted Profit Sharing InvestmentAccount ("RPSIA") placed by the parent amounting to RM650 million (31 December 2011:RM650 million).These deposits are used to fund certain specific financing. The RPSIA is a contract based on theMudharabah principle between two parties to finance a financing where the investor solely providescapital and the business venture is managed solely by the entreprenuer. The profit of the businessventure is shared between both parties based on pre-agreed ratios. Losses shall be borne by thedepositors.
20
A21. Subordinated Sukuk
30 June 31 December
2012 2011
RM'000 RM'000
RM1,000 million Islamic Subordinated Sukuk due in 2021 1,010,723 1,010,723
MAYBANK ISLAMIC BERHAD
(787435-M)
(Incorporated in Malaysia)
On 31 March 2011, the Bank issued RM1.0 billion nominal value Islamic Subordinated Sukuk ("theSukuk") under the Shariah principle of Musyarakah. The Sukuk carries a tenure of 10 years from theissue date on 10 non-callable 5 basis, with a profit rate of 4.22% per annum payable semi-annually inarrears in March and September each year, and are due in March 2021. Under the 10 non-callable 5basis feature, the Bank has the option to redeem the Sukuk on any semi-annual distribution date on orafter the 5th anniversary from the issue date. Should the Bank decide not to exercise its option to redeemthe Sukuk, the Sukuk shall continue to be outstanding until the final maturity date.
The Sukuk is unsecured and it is subordinated in rights and priority of payment, to all deposit liabilitiesand other liabilities of the Bank except liabilities of the Bank which by their terms rank pari-passu in rightand priority of payment with the Sukuk.
21
A22. Income derived from Investment of Depositors' Funds
30 June 30 June 30 June 30 June
2012 2011 2012 2011
RM'000 RM'000 RM'000 RM'000
Income derived from investment of:
i) General investment deposits 598,697 445,218 1,157,177 888,973
A29. Credit exposure arising from credit transactions with connected parties
30 June
2012
Outstanding credit exposure with connected parties (RM'000) 2,108,719
Percentage of outstanding credit exposures to connected parties as proportion of total credit exposures 2.25%
Percentage of outstanding credit exposures to connected parties which is non-performing or in default -
MAYBANK ISLAMIC BERHAD
(787435-K)
(Incorporated in Malaysia)
The credit exposure above are derived based on Bank Negara Malaysia's revised Guidelines on Credit Transactions and Exposures with Connected Parties, which are effective on 1 January 2008, and applied prospectively.
27
A30. Commitments and Contingencies and Off-Balance Sheet Financial Instruments
The risk-weighted exposures of the Bank as at dates are as follows:
The credit equivalent amount and the risk-weighted amount are arrived at using the credit conversion factors and risk weights respectively, as specifiedby Bank Negara Malaysia.
In the nomal course of business, the Bank make various commitments and incur certain contingent liabilities with legal recourse to its customers. No material lossesare anticipated as a result of these transactions.
28
A31. Capital Adequacy
(a) Compliance and Application of Capital Adequacy Ratios
(i) Credit risk under Internal-Ratings Based Approach
(ii) Market risk under Standardised Approach
(iii) Operational risk under Basic Indicator Approach
The minimum regulatory capital adequacy requirement is 8% (2011: 8%) for the risk-weighted capital ratios.
b) The capital adequacy ratios of the Bank are as follows:
30 June 31 December
2012 2011
RM'000 RM'000
Before deducting proposed dividend:
Core capital ratio 10.23% 9.89% *Risk-weighted capital ratio ("RWCR") 12.51% 12.61% *
After deducting proposed dividend:
Core capital ratio 10.23% 9.32%Risk-weighted capital ratio ("RWCR") 12.51% 12.04%
*
Components of Tier I and Tier II capital:
Tier I capital
Paid-up share capital 132,720 110,600
Share premium 2,687,480 2,488,400
Other reserves 1,641,157 1,428,308
Less: Deferred tax assets1
(176,342) (177,446)
Total Tier I capital 4,285,015 3,849,862
Tier II capital
Subordinated sukuk 1,000,000 1,000,000
Collective allowance on non-impaired financing and advances 55,971 97,411
Total Tier II capital 1,055,971 1,097,411
Total capital 5,340,986 4,947,273
Less: Excess of total EL over total EP2
(103,846) (36,645) Capital base 5,237,140 4,910,628
1
2
MAYBANK ISLAMIC BERHAD
(787435-M)
(Incorporated in Malaysia)
EL is defined as expected loss and EP is defined as eligible provision.
Under Bank Negara Malaysia Guidelines, deferred tax are required to be excluded from Tier I capital.
The Bank's ratios are computed in accordance with Bank Negara Malaysia’s Risk Weighted Capital AdequacyFramework (Basel II “RWCAF“) as follows:
In arriving at the capital base used in the ratio calculations of the Bank, the proposed dividends forrespective financial years were not deducted.
There is no proposed dividend for the financial half year ended to 30 June 2012.
Internal Ratings Based Approach exposure after scaling factor 29,807,336 28,214,051
Total risk-weighted asset for credit risk 34,528,186 32,367,730
Total risk-weighted asset for credit risk absorbed by parent^ (205,864) (205,926)
Total risk-weighted asset for market risk 213,363 307,942
Total risk-weighted asset for operational risk 2,785,136 2,573,751
Additional risk-weighted asset due to capital floor 4,551,397 3,891,670
Total risk-weighted assets 41,872,218 38,935,167
^
MAYBANK ISLAMIC BERHAD
(787435-M)
(Incorporated in Malaysia)
The breakdown of Assets and Credit Equivalent values (for Off Balance Sheet items) according to RiskWeighted are as follows:
In accordance with BNM's guideline on the recognition and measurement of Restricted Profit SharingInvestment Account ("RPSIA") as Risk Absorbent, the credit risk on the assets funded by the RPSIA areexcluded from the risk weighted capital ratio ("RWCR") calculation.
30
A32. Financial Effects arising from Adoption of MFRS Framework and Changes in Accounting Policies
(i) Designation of previously recognised financial instruments
MFRS 1 allows a first-time adopter to designate eligible financial assets as available-for-sale at the date of
transition.
The Bank has opted for this exemption and redesignated certain previously recognised financial
investments held-to-maturity as available-for-sale at 1 July 2011 (i.e. the transition date to MFRS).
MAYBANK ISLAMIC BERHAD
(787435-M)
(Incorporated in Malaysia)
In preparing its opening MFRS statement of financial position, the Bank has adjusted certain amounts
previously reported in its financial statements prepared in accordance with the previous FRS framework for
the financial effects of the adoption of the MFRS framework and changes in accounting policies as stated in
Note A1.
The adoption of the new MFRS framework and the change in accounting policy resulted the following
reclassification and adjustment:
31
A32. Financial Effects arising from Adoption of MFRS Framework and Changes in Accounting Policies
(a) Reconciliation of equity as at 1 July 2011 and as at 31 December 2011
FRS as at MFRS as at FRS as at MFRS as at
1 July 1 July 31 December 31 December
2011 Note A32 (i) 2011 2011 Note A32 (i) 2011
RM'000 RM'000 RM'000 RM'000 RM'000 RM'000
ASSETS
Cash and short-term funds 9,674,441 - 9,674,441 9,419,350 - 9,419,350
(The reconciliation of the statement of comprehensive income for the Bank are not presented as the comparative periods covered fall before
the date of transition i.e. 1 July 2011.)
(787435-M)
(Incorporated in Malaysia)
MAYBANK ISLAMIC BERHAD
34
Format: alignment - justify
amend 24/4/12
MAYBANK ISLAMIC BERHAD(787435-M)
(Incorporated in Malaysia)
PART B – Review of Performance & Current Year Prospects
B1. Performance Review
The Bank recorded a profit before tax and zakat of RM585.5 million for the half year ended 30 June2012, higher by RM148.3 million or 34% from previous year's corresponding period.
Total income grew by RM436.3 million or 32% to RM1,800.0 million from last year's correspondingperiod, comprising RM1,723.0 million income derived from investment of depositors' funds and RM77.0million income derived from investment of shareholder's funds. Income attributable to depositors(including inter-bank) rose by RM268.2 million to RM840.7 million or 47% as compared to previousyear's corresponding period.
Overhead expenses increased by RM10.4 million or 4% to RM306.4 million over the amount reported inthe prior year on the back of higher shared services cost which accounted for 87% of total overheadscost .
Allowance for losses on financing and advances year-on-year net movement was RM7.1 million write-back mainly due to lower individual allowances provision and higher bad debts recovery during thereporting period.
The Bank's total asset soared by RM9.5 billion from last financial year mainly driven by growth infinancing asset (+RM4.0 billion) and higher cash and short-term funds (+RM8.5 billion) but lessened bydecrease in securities portfolio (-RM1.9 billion).
Gross financing expanded to RM54.6 billion, a growth of RM3.8 billion or 7.4% from 31 December 2011largely from term financing portfolio. Total customer deposits closed at RM63.1 billion, surged by RM4.4billion from RM58.7 billion recorded in last financial year ended 31 December 2011 led by majorplacements from corporate accounts.
The Bank's risk-weighted capital ratio (under Basel II) remained healthy at 12.51%, well aboveregulatory and internal limit.
Net impaired financing stood at 0.79% as at 30 June 2012 as compared to 1.03% in December 2011due to improvement in impaired cashline and other term financing. as well as expansion in financingassets.
35
amend 24/4/12
MAYBANK ISLAMIC BERHAD(787435-M)
(Incorporated in Malaysia)
B2. Prospects
The global economy is forecast to slowdown with a GDP growth of 3.0% in 2012 from an estimated growth of3.9% in 2011 due to recession in Eurozone and lackluster growth in other major advanced economies. Asiaex-Japan, however, is expected to outperform the advanced economies with ASEAN growth expected to beresilient.
The economies of the three home markets of Malaysia, Singapore and Indonesia, where Maybank Groupoperates in, are expected to have GDP growth of 4.4%, 3.0% and 6.2% respectively. These three marketscollectively contribute more than 90% to the Group's income and profit. We expect to see reasonablebusiness growth in these three markets for the financial year ending 31 December 2012.
Despite the slower external economy, Malaysia’s domestic demand should support growth with higherconsumer spending, higher government operating expenditure and domestic investment sustained by thevarious projects under the Economic Transformation Program (“ETP”). Benign inflation and the low profit rateenvironment with the Overnight Policy Rate (OPR) expected to remain at 3% throughout 2012, will helpaccommodate growth.
In 2012, regionalisation continues to be a major theme for Maybank Group, particularly in building a trulyregional organization and governance structure across all functions, in building physical infrastructure such asIT (for example branch front end and cash management system) and in delivering value (for exampleinvestment banking and global wholesale banking, credit cards, global markets, payments). This year will alsosee the Bank's focus on further raising customer service quality, embedding the right risk culture, and drivinggreater effectiveness and efficiency to improve the cost structure.
In December 2011, Bank Negara Malaysia (BNM) announced the implementation of Basel III Capital Ruleswhich were essentially in accordance with globally agreed levels and implementation timeline. We expectBNM to issue the final rules by the fourth quarter of 2012 and Maybank Group including the Bank are wellprepared to comply with the BNM requirements for 2013.
Barring any unforeseen circumstances, the Bank expects to maintain a satisfactory financial performance forthe current financial year ending 31 December 2012.