t
| TIDM | CBKD |
| Share Price | Loading... |
| Market Cap | Loading... |
Commercial International Bank (Egypt) S.A.E. announced the publication of its separate financial statements for the year ended December 31, 2021. As of December 31, 2021, the bank reported total assets of EGP 496,651,124 thousand and total equity of EGP 68,928,168 thousand. For the year ended December 31, 2021, the net profit was EGP 13,420,385 thousand.
| Date | 22 Feb 2022 |
| Time | 07:00:09 |
| Category | Results |
| ID | 3516C |
Click on, or paste the following link into your web browser, to view the associated PDF document
http://www.rns-pdf.londonstockexchange.com/rns/3516C_1-2022-2-21.pdf
.Commercial International Bank (Egypt) S.A.E
Separate Financial Statements
December 31, 2021
|
|
|
|
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|||
|
Separate Balance Sheet as at December 31, 2021 |
||||||||||||
|
|
|
Notes |
Dec. 31, 2021 |
|
Dec. 31, 2020 |
|||||||
|
|
|
EGP Thousands |
|
EGP Thousands |
||||||||
|
|
|
|
|
|
|
|||||||
|
|
Assets |
|
|
|
|
|||||||
|
|
Cash and balances at the central bank |
15 |
43,385,222 |
|
33,572,597 |
|||||||
|
|
Due from banks |
16 |
79,991,287 |
|
86,997,034 |
|||||||
|
|
Loans and advances to banks, net |
18 |
312,216 |
|
776,980 |
|||||||
|
|
Loans and advances to customers, net |
19 |
144,765,808 |
|
118,854,880 |
|||||||
|
|
Derivative financial instruments |
20 |
225,376 |
|
248,759 |
|||||||
|
|
Investments |
|
|
|
|
|||||||
|
|
- Financial Assets at Fair Value through P&L |
21 |
240,987 |
|
359,959 |
|||||||
|
|
- Financial Assets at Fair Value through OCI |
21 |
192,390,931 |
|
147,646,432 |
|||||||
|
|
- Financial assets at Amortized cost |
21 |
20,318,767 |
|
25,020,917 |
|||||||
|
|
- Investments in associates and subsidiaries |
22 |
1,014,350 |
|
874,348 |
|||||||
|
|
Other assets |
23 |
11,141,917 |
|
9,095,212 |
|||||||
|
|
Deferred tax assets (Liabilities) |
32 |
460,026 |
|
437,772 |
|||||||
|
|
Property and equipment |
24 |
2,404,237 |
|
2,259,940 |
|||||||
|
|
Total assets |
|
496,651,124 |
|
426,144,830 |
|||||||
|
|
Liabilities and equity |
|
|
|
|
|||||||
|
|
Liabilities |
|
|
|
|
|||||||
|
|
Due to banks |
25 |
862,759 |
|
8,815,561 |
|||||||
|
|
Due to customers |
26 |
406,100,916 |
|
340,086,524 |
|||||||
|
|
Derivative financial instruments |
20 |
265,265 |
|
331,073 |
|||||||
|
|
Current tax liabilities |
|
2,234,985 |
|
859,582 |
|||||||
|
|
Other liabilities |
29 |
8,021,310 |
|
5,679,266 |
|||||||
|
|
Issued debt instruments |
27 |
1,557,263 |
|
- |
|||||||
|
|
Other loans |
28 |
5,140,782 |
|
7,746,946 |
|||||||
|
|
Other provisions |
30 |
3,539,676 |
|
3,221,252 |
|||||||
|
|
Total liabilities |
|
427,722,956 |
|
366,740,204 |
|||||||
|
|
Equity |
|
|
|
|
|||||||
|
|
Issued and paid up capital |
31 |
19,702,418 |
|
14,776,813 |
|||||||
|
|
Reserves |
34 |
33,767,423 |
|
33,085,554 |
|||||||
|
|
Reserve for employee stock ownership plan (ESOP) |
34 |
1,674,392 |
|
1,064,648 |
|||||||
|
|
Retained earnings * |
34 |
13,783,935 |
|
10,477,611 |
|||||||
|
|
Total equity and net profit for the year |
|
68,928,168 |
|
59,404,626 |
|||||||
|
|
Total liabilities and equity |
|
496,651,124 |
|
426,144,830 |
|||||||
|
|
|
|
|
|
|
|||||||
|
|
|
|
|
|
|
|||||||
|
|
|
|
|
|
|
|||||||
|
|
The accompanying notes are an integral part of these financial statements. |
|
|
|
|
|||||||
|
|
(Audit report attached) |
|
|
|
|
|||||||
|
* |
Including net profit for the current year |
|
|
|
|
|||||||
|
|
|
|
|
|
|
|||||||
|
|
|
|
|
|
|
|||||||
|
|
|
|
|
|||||||||
|
|
|
|
|
|||||||||
|
|
Hussein Abaza |
Sherif Samy |
||||||||||
|
|
CEO & Managing Director |
Chairman |
||||||||||
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Separate Cash Flow for the Year Ended December 31, 2021 |
||||
|
|
|
|
|
|
|
|
Notes |
Dec. 31, 2021 |
|
Dec. 31, 2020 |
|
|
|
EGP Thousands |
|
EGP Thousands |
|
|
|
|
|
|
|
Cash flow from operating activities |
|
|
|
|
|
Profit before income tax |
|
18,980,885 |
|
15,297,119 |
|
Adjustments to reconcile net profit to net cash provided by operating activities |
|
|
|
|
|
Fixed assets depreciation |
24 |
858,609 |
|
677,501 |
|
Impairment charge for credit losses (Loans and advances to customers and banks) |
12 |
1,753,908 |
|
4,777,592 |
|
Other provisions charges |
30 |
381,601 |
|
1,232,731 |
|
Impairment charge for credit losses (due from banks) |
12 |
17,108 |
|
6,514 |
|
Impairment (Released) charge for credit losses (financial investments) |
12 |
(93,566) |
|
205,182 |
|
Impairment (Released) charge for other assets |
|
31,975 |
|
69,217 |
|
Exchange revaluation differences for financial assets at fair value through OCI and at amortized cost |
21 |
17,261 |
|
249,642 |
|
Impairment (Released) charge financial assets at fair value through OCI |
21 |
- |
|
79,126 |
|
Utilization of other provisions |
30 |
(45,483) |
|
(2,382) |
|
Other provisions no longer used |
30 |
(2,451) |
|
(13,273) |
|
Exchange differences of other provisions |
30 |
(15,243) |
|
(7,193) |
|
Losses (profits) from selling property and equipment |
11 |
(2,947) |
|
(1,094) |
|
Losses (profits) from selling financial investments |
21 |
(702,776) |
|
(1,018,469) |
|
Shares based payments |
|
609,744 |
|
552,438 |
|
Impairment (Released) charges of investments in associates and subsidiaries |
21 |
18,359 |
|
16,511 |
|
Operating losses (profits) before changes in operating assets and liabilities |
|
21,806,984 |
|
22,121,162 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net decrease (increase) in assets and liabilities |
|
|
|
|
|
Due from banks |
15 - 16 |
(17,927,084) |
|
(10,899,927) |
|
Financial assets at fair value through P&L |
21 |
118,972 |
|
58,822 |
|
Derivative financial instruments |
20 |
(42,425) |
|
16,109 |
|
Loans and advances to banks and customers |
18 - 19 |
(27,183,640) |
|
(4,276,558) |
|
Other assets |
41 |
(2,155,845) |
|
649,301 |
|
Due to banks |
25 |
(7,952,802) |
|
(2,995,046) |
|
Due to customers |
26 |
66,014,392 |
|
35,602,869 |
|
Income tax obligations paid |
29 |
(3,443,674) |
|
(3,779,782) |
|
Other liabilities |
|
1,490,795 |
|
(7,700,878) |
|
Net cash generated from operating activities |
|
30,725,673 |
|
28,796,072 |
|
|
|
|
|
|
|
Cash flow from investing activities |
|
|
|
|
|
Proceeds from investments in associates. |
|
- |
|
750 |
|
Payments for investment in subsidiaries and associates. |
|
(158,360) |
|
(721,352) |
|
Payment for purchases of property, equipment and branches constructions |
|
(942,173) |
|
(987,061) |
|
Proceeds from selling property and equipment |
11 |
2,947 |
|
1,094 |
|
Proceeds from redemption of financial assets at amortized cost |
21 |
4,705,849 |
|
82,203,469 |
|
Payment for purchases of financial assets at amortized cost |
21 |
(3,844) |
|
- |
|
Payment for purchases of financial assets at fair value through OCI |
21 |
(250,190,493) |
|
(112,382,696) |
|
Proceeds from selling financial assets at fair value through OCI |
|
203,196,606 |
|
54,970,226 |
|
Net cash used in (generated from) investing activities |
|
(43,389,468) |
|
23,084,430 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Separate Cash Flow for the Year Ended December 31, 2021 (Cont.) |
||||
|
|
|
|
|
|
|
|
|
Dec. 31, 2021 |
|
Dec. 31, 2020 |
|
|
|
EGP Thousands |
|
EGP Thousands |
|
|
|
|
|
|
|
Cash flow from financing activities |
|
|
|
|
|
Decreased (increase) in long term loans |
28 |
(2,606,164) |
|
4,474,200 |
|
Dividend paid |
|
(1,360,652) |
|
(3,370,464) |
|
Issued debt instruments |
|
1,557,263 |
|
- |
|
Capital increase |
|
- |
|
85,992 |
|
Net cash used in (generated from) financing activities |
|
(2,409,553) |
|
1,189,728 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Net (decrease) increase in cash and cash equivalent during the year |
|
(15,073,348) |
|
53,070,230 |
|
Beginning balance of cash and cash equivalent |
|
75,965,247 |
|
22,895,017 |
|
Cash and cash equivalent at the end of the year |
|
60,891,899 |
|
75,965,247 |
|
|
|
|
|
|
|
Cash and cash equivalent comprise: |
|
|
|
|
|
Cash and balances at the central bank |
15 |
43,385,222 |
|
33,572,597 |
|
Due from banks |
16 |
80,031,726 |
|
87,020,365 |
|
Treasury bills and other governmental notes |
17 |
41,579,504 |
|
39,464,714 |
|
Obligatory reserve balance with CBE |
15 |
(38,016,793) |
|
(27,610,380) |
|
Due from banks with maturities more than three months |
|
(23,801,430) |
|
(16,280,760) |
|
Treasury bills with maturity more than three months |
|
(42,286,330) |
|
(40,201,289) |
|
Total cash and cash equivalent |
|
60,891,899 |
|
75,965,247 |
'
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Separate Statement of Changes in Shareholders' Equity for the Year Ended December 31, 2020 |
|
|
|
|
|||||||||||
|
Dec. 31, 2020 |
Issued and paid up capital |
Legal reserve |
General reserve |
General risk reserve |
Capital reserve |
Reserve for financial assets at fair value through OCI |
Banking risks reserve |
Retained earnings |
Reserve for employee stock ownership plan |
Total |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EGP Thousands |
|
|
|
|
|
|
Beginning balance |
14,690,821 |
2,188,029 |
16,474,429 |
1,549,445 |
13,466 |
4,111,781 |
5,164 |
11,803,555 |
963,152 |
51,799,842 |
|
|
|
|
|
|
Capital increase |
85,992 |
- |
- |
- |
- |
- |
- |
- |
- |
85,992 |
|
|
|
|
|
|
Transferred to reserves |
- |
590,106 |
8,291,229 |
- |
1,440 |
- |
- |
(8,431,833) |
(450,942) |
- |
|
|
|
|
|
|
Dividend paid |
- |
- |
- |
- |
- |
- |
- |
(3,370,464) |
- |
(3,370,464) |
|
|
|
|
|
|
Net profit for the year |
- |
- |
- |
- |
- |
- |
- |
10,299,882 |
- |
10,299,882 |
|
|
|
|
|
|
Transferred from reserve on disposal of financial assets at fair value through OCI |
- |
- |
- |
- |
- |
(76,717) |
- |
76,717 |
- |
- |
|
|
|
|
|
|
Transferred from previous years' outstanding balances |
- |
- |
- |
- |
- |
- |
- |
101,013 |
- |
101,013 |
|
|
|
|
|
|
Net unrealised gain/(loss) on financial assets at fair value through OCI |
- |
- |
- |
- |
- |
(269,259) |
- |
- |
- |
(269,259) |
|
|
|
|
|
|
Transferred (from) to banking risk reserve |
- |
- |
- |
- |
- |
- |
1,259 |
(1,259) |
- |
- |
|
|
|
|
|
|
Effect of ECL in fair value of debt instruments measured at fair value through OCI |
- |
- |
- |
- |
- |
205,182 |
- |
- |
- |
205,182 |
|
|
|
|
|
|
Cost of employees stock ownership plan (ESOP) |
- |
- |
- |
- |
|
- |
- |
- |
552,438 |
552,438 |
|
|
|
|
|
|
Ending balance |
14,776,813 |
2,778,135 |
24,765,658 |
1,549,445 |
14,906 |
3,970,987 |
6,423 |
10,477,611 |
1,064,648 |
59,404,626 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Separate Statement of Changes in Shareholders' Equity for the Year Ended December 31, 2021 |
|
|
|
|
|||||||||||
|
|
|
|
|
|
|||||||||||
|
Dec. 31, 2021 |
Issued and paid up capital |
Legal reserve |
General reserve |
General risk reserve |
Capital reserve |
Reserve for financial assets at fair value through OCI |
Banking risks reserve |
Retained earnings |
Reserve for employee stock ownership plan |
Total |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EGP Thousands |
|
|
|
|
|
|
Beginning balance |
14,776,813 |
2,778,135 |
24,765,658 |
1,549,445 |
14,906 |
3,970,987 |
6,423 |
10,477,611 |
1,064,648 |
59,404,626 |
|
|
|
|
|
|
Capital increase |
4,925,605 |
- |
(4,925,605) |
- |
- |
- |
- |
- |
- |
- |
|
|
|
|
|
|
Transferred to reserves |
- |
514,939 |
8,420,479 |
- |
1,094 |
- |
- |
(8,936,512) |
- |
- |
|
|
|
|
|
|
Dividend paid |
- |
- |
- |
- |
- |
- |
- |
(1,360,652) |
- |
(1,360,652) |
|
|
|
|
|
|
Net profit for the year |
- |
- |
- |
- |
- |
- |
- |
13,420,385 |
- |
13,420,385 |
|
|
|
|
|
|
Transferred from reserve on disposal of financial assets at fair value through OCI |
- |
- |
- |
- |
- |
(177,488) |
- |
177,488 |
- |
- |
|
|
|
|
|
|
Transferred from previous years' outstanding balances |
- |
- |
- |
- |
- |
- |
- |
8,333 |
- |
8,333 |
|
|
|
|
|
|
Net unrealised gain/(loss) on financial assets at fair value through OCI |
- |
- |
- |
- |
- |
(3,060,702) |
- |
- |
- |
(3,060,702) |
|
|
|
|
|
|
Transferred (from) to banking risk reserve |
- |
- |
- |
- |
- |
- |
2,718 |
(2,718) |
- |
- |
|
|
|
|
|
|
Effect of ECL in fair value of debt instruments measured at fair value through OCI |
- |
- |
- |
|
- |
(93,566) |
- |
- |
- |
(93,566) |
|
|
|
|
|
|
Cost of employees stock ownership plan (ESOP) |
- |
- |
- |
- |
- |
- |
- |
- |
609,744 |
609,744 |
|
|
|
|
|
|
Ending balance |
19,702,418 |
3,293,074 |
28,260,532 |
1,549,445 |
16,000 |
639,231 |
9,141 |
13,783,935 |
1,674,392 |
68,928,168 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|