Hi, I need help with my homework about Computer Modelling in Finance. This homework included a project and a report. The report is based on project and this project need to use Excel to make.

rdgrls
project1part1.xlsx

Assignment

Assignment Requirements
Group Member Name
ID Name
1
2
3
4
5
Part 1: Extract raw into table format (20 marks)
Part 2: Prepare summary statistics (15 marks)
Data items for which summary statistics is required
Asset size (NZD Thousand)
Total operating income (annualized)
Impaired asset expense as % of average loan assets
Net interest margin (net interest income / average tot. assets)
Loan asset growth/yr
Part 3: Histogram (15 marks)

&"Arial,Bold"&12FINA 515

Extract the data items of rows 81 - 136 (summary statistics) in the light blue raw data tables for the NBFI sample shown in the yellow 'Sample' sheet for the year ending 2004. These data should be shown as a table with NBFIs in rows and data items as column headings. Required: Use suitable lookup functions to create this table in a sheet named 'Summary' dynamically linked to the data source. An example layout is shown in the table to the right. Dynamically linked means, for instance, the data for 2003 are shown if we change the input year. Maximum marks for tidy, dynamically linked smart solutions. Manual solutions (without link) will obtain half of the maximum mark.

Assume these are financial data that have been extracted by your research assistant from prospectuses of New Zealand Non-bank Financial Institutions (NBFIs). The data are organized by alphabet in the blue sheet tabs A-G etc.

Insert another worksheet into the workbook and use it to prepare the following summary statistics of the sample. Determine for full sample and each lending category (see sheet 'Lending category') sum, mean, standard deviation, minimum, maximum, number of observations for the 5 data item to the right. Only calculate those statistics which make sense, i.e. it is not meaningful to calculate the sum of a ratio. Hint: Excel's Pivot table features provides quick results. Comment: If you duplicate data for this analysis, there is no requirement for it to be dynamically linked to the source data. Full marks for appropriate formatting.

Attempt to create a histogram similar to the one on the right for the NBFIs in sheet 'Sample'. It counts the total number of companies in each size class (left bars) and shows the total amount of asset in this size class (right bars). Size is measured by assets (item asset size). Full points for the use of FREQUENCY or comparable functions, good formatting (and of course a correct answer).

Sample

Sample
Name Type
Allied Farmers Finance Ltd Finance Company
All Purpose Finance Ltd Finance Company
Ashburton Finance Ltd Finance Company
Asset Finance Ltd Finance Company
Belgrave Finance Ltd Finance Company
Beneficial Finance Ltd Finance Company
Bridgecorp Ltd Finance Company
Broadlands Finance Ltd Finance Company
Business Finance Ltd Finance Company
Capital+Merchant Finance Ltd Finance Company
Challenge Finance Ltd Finance Company
Clegg & Co Finance Ltd Finance Company
CityWide Capital Ltd Finance Company
Dorchester Finance Ltd Finance Company
Elders Finance Ltd Finance Company
Equitable Mortgage Income Trust Finance Company
Evia Finance Ltd Finance Company
FAI Finance Ltd Finance Company
Fairfield Finance Ltd Finance Company
Finance Direct Ltd Finance Company
Fisher&Paykel Finance Ltd Finance Company
Five Star Consumer Finance Ltd Finance Company
Farmers' Mutual Finance Ltd Finance Company
General Finance Ltd Finance Company
Geneva Finance Ltd Finance Company
Gold Band Finance Ltd Finance Company
Instant Finance Ltd Finance Company
LDC Finance Ltd Finance Company
Lombard Finance & Investment Ltd Finance Company
Mascot Finance Ltd Finance Company
Marac Finance Ltd Finance Company
Medical Securities Ltd Finance Company
MFS Pacific Finance Ltd Finance Company
Mutual Finance Ltd Finance Company
Nathans Finance NZ Ltd Finance Company
National Finance 2000 Ltd Finance Company
Nationwide Finance Ltd Finance Company
Numeria Finance Ltd Finance Company
Orange Finance Ltd Finance Company
Oxford Finance Corporation Finance Company
Pacific Retail Finance Ltd Finance Company
PGG Finance Ltd Finance Company
Prime Finance Ltd Finance Company
PropertyFinance Securities Ltd Finance Company
Rockforte Finance Ltd Finance Company
St Laurence Property & Finance Ltd Finance Company
Saving and Loans Ltd Finance Company
Southland Finance Ltd Finance Company
South Canterbury Finance Ltd Finance Company
Speirs Finance Ltd Finance Company
Strategic Finance Ltd Finance Company
UDC Finance Company
United Finance Ltd Finance Company
Western Bay Finance Ltd Finance Company
Westgold Finance Ltd Finance Company
Williams & Kettle Ltd Finance Company
Wrightson Finance Ltd Finance Company
ABS Canterbury Cooperative
Nelson Building Society Cooperative
Southland Building Society Cooperative
Wairarapa Building Society Cooperative
PSIS Ltd Cooperative

Data preparation NBFI Financial DATA.xls &"Arial,Bold" Page &P of &N

A-G

NBFIs from A-G Back to Overview
$000 ABS Canterbury ABS Canterbury
作者: Change name: to CBS Canterbury
ABS Canterbury ABS Canterbury ABS Canterbury ABS Canterbury ABS Canterbury All Purpose Finance Ltd All Purpose Finance Ltd All Purpose Finance Ltd All Purpose Finance Ltd Allied Farmers Finance Ltd Allied Farmers Finance Ltd Allied Farmers Finance Ltd Allied Farmers Finance Ltd Allied Farmers Finance Ltd Allied Farmers Finance Ltd Allied Farmers Finance Ltd Ashburton Finance Ltd Ashburton Finance Ltd Ashburton Finance Ltd Ashburton Finance Ltd Ashburton Finance Ltd Ashburton Finance Ltd Ashburton Finance Ltd Asset Finance Ltd Asset Finance Ltd Asset Finance Ltd Asset Finance Ltd Avon Inestment Ltd Avon Inestment Ltd Avon Inestment Ltd Avon Inestment Ltd Belgrave Finance Ltd Belgrave Finance Ltd Belgrave Finance Ltd Belgrave Finance Ltd Belgrave Finance Ltd
作者: 6 mths result
Belgrave Finance Ltd Beneficial Finance Ltd Beneficial Finance Ltd Beneficial Finance Ltd Beneficial Finance Ltd Beneficial Finance Ltd Beneficial Finance Ltd Beneficial Finance Ltd BIL financial Ltd BIL financial Ltd BIL financial Ltd BIL financial Ltd BMW Financial Service New Zealand Ltd BMW Financial Service New Zealand Ltd BMW Financial Service New Zealand Ltd BMW Financial Service New Zealand Ltd Bridgecorp Ltd Bridgecorp Ltd Bridgecorp Ltd Bridgecorp Ltd Bridgecorp Ltd Bridgecorp Ltd Bridgecorp Ltd Broadlands Finance Ltd Broadlands Finance Ltd Broadlands Finance Ltd Broadlands Finance Ltd Broadlands Finance Ltd Broadlands Finance Ltd Broadlands Finance Ltd Business Finance Ltd Business Finance Ltd Business Finance Ltd Business Finance Ltd Canon Finance New Zealand Ltd Canon Finance New Zealand Ltd Canon Finance New Zealand Ltd Canon Finance New Zealand Ltd Capital+Merchant Finance LTd Capital+Merchant Finance LTd Capital+Merchant Finance LTd Capital+Merchant Finance LTd Capital+Merchant Finance LTd Capital+Merchant Finance LTd Centurion Finance Ltd Centurion Finance Ltd Centurion Finance Ltd Centurion Finance Ltd Challenge Finance Ltd Challenge Finance Ltd Challenge Finance Ltd Challenge Finance Ltd Challenge Finance Ltd Challenge Finance Ltd Challenge Finance Ltd Citywide Capital Ltd Citywide Capital Ltd Citywide Capital Ltd Citywide Capital Ltd Clegg & Co Finance Ltd Clegg & Co Finance Ltd Clegg & Co Finance Ltd Clegg & Co Finance Ltd Clegg & Co Finance Ltd Clegg & Co Finance Ltd Dealer Finance Ltd Dealer Finance Ltd Dealer Finance Ltd Dealer Finance Ltd Dominon Finance Group Ltd Dominon Finance Group Ltd Dominon Finance Group Ltd Dominon Finance Group Ltd Dominon Finance Group Ltd Dominon Finance Group Ltd Dominon Finance Group Ltd Dorchester Finance Ltd Dorchester Finance Ltd Dorchester Finance Ltd Dorchester Finance Ltd Dorchester Finance Ltd Dorchester Finance Ltd Dorchester Finance Ltd Eagle Finance Ltd Eagle Finance Ltd Eagle Finance Ltd Eagle Finance Ltd Elders Finance Ltd Elders Finance Ltd Elders Finance Ltd Elders Finance Ltd Equitable Mortgage Income Trust Equitable Mortgage Income Trust Equitable Mortgage Income Trust Equitable Mortgage Income Trust Evia Finance Ltd Evia Finance Ltd Evia Finance Ltd Evia Finance Ltd FAI Finance Ltd FAI Finance Ltd FAI Finance Ltd FAI Finance Ltd Fairfield Finance Ltd Fairfield Finance Ltd Fairfield Finance Ltd Fairfield Finance Ltd Farmers' Mutual Finance Ltd Farmers' Mutual Finance Ltd Farmers' Mutual Finance Ltd Farmers' Mutual Finance Ltd Finance Direct Ltd Finance Direct Ltd Finance Direct Ltd Finance Direct Ltd First Eastern Finance Ltd First Eastern Finance Ltd First Eastern Finance Ltd First Eastern Finance Ltd Fisher&Paykel Finance Ltd Fisher&Paykel Finance Ltd Fisher&Paykel Finance Ltd Fisher&Paykel Finance Ltd Five Star Consumer Finance Ltd Five Star Consumer Finance Ltd Five Star Consumer Finance Ltd Five Star Consumer Finance Ltd Fletcher Building Finance Ltd Fletcher Building Finance Ltd Fletcher Building Finance Ltd Fletcher Building Finance Ltd Flexirent Capital New Zealand Ltd Flexirent Capital New Zealand Ltd Flexirent Capital New Zealand Ltd Flexirent Capital New Zealand Ltd Focus Capital Group Focus Capital Group Focus Capital Group Focus Capital Group Fuji Xerox Finance Ltd Fuji Xerox Finance Ltd Fuji Xerox Finance Ltd General Finance Ltd General Finance Ltd General Finance Ltd General Finance Ltd General Motors Acceptance Corporation (NZ) Ltd General Motors Acceptance Corporation (NZ) Ltd General Motors Acceptance Corporation (NZ) Ltd General Motors Acceptance Corporation (NZ) Ltd Geneva Finance Ltd Geneva Finance Ltd Geneva Finance Ltd Geneva Finance Ltd GE Finance and Insurance GE Finance and Insurance GE Finance and Insurance GE Finance and Insurance Global Corporate Credit Ltd Global Corporate Credit Ltd Global Corporate Credit Ltd Global Corporate Credit Ltd Gold Band Finance Ltd Gold Band Finance Ltd Gold Band Finance Ltd Gold Band Finance Ltd Goodman Finance Ltd Goodman Finance Ltd Goodman Finance Ltd Goodman Finance Ltd GPG Finance Ltd GPG Finance Ltd GPG Finance Ltd GPG Finance Ltd GPG Finance Ltd
Year 2005 2004 2003 2002 2001 2000 2004 2003 2004 2003 2002 2001 2000 2004 2003 2002 2001 2000 2004 2003 2004 2003 2004 2003 2002 2001 2004 2003 2002 2001 2000 2004 2003 2004 2003 2002 2004 2003 2002 2001 2001 2004 2003 2002 2001 2000 2005 2004 2003 2003 2002 2004 2003 2002 2001 2004 2003 2004 2003 2002 2001 2000 2004 2003 2004 2003 2002 2001 2004 2003 2004 2003 2002 2001 2000 2004 2003 2002 2001 2000 2004 2003 2004 2003 2004 2003 2004 2003 2004 2003 2004 2003 2004 2003 2004 2003 2004 2004 2004 2003 2004 2003 2004 2003 2004 2003 2004 2003 2004 2003 2004 2003 2003 2002 2004 2003 2003 2002 2004 2003 2004 2003 2004 2003 2003 2002 2001
Year end March March March March March March March June June June June June June June June June June March March March March March March March March March March March March March June June Dec Dec Dec June June June May April March March March March March March March March Dec Dec March March August August December December March March March March March March March March March March March March March March March March March March March March March March March March March June June March March June June June June March March March March March March September March March March March March June June June June June June March March March March Dec Dec March March Dec Dec March October August August June June Dec Dec Dec
Data ID ABS Canterbury 2005 ABS Canterbury 2004 ABS Canterbury 2003 ABS Canterbury 2002 ABS Canterbury 2001 All Purpose Finance Ltd All Purpose Finance Ltd All Purpose Finance Ltd2004 All Purpose Finance Ltd2003 Allied Farmers Finance Ltd Allied Farmers Finance Ltd Allied Farmers Finance Ltd2004 Allied Farmers Finance Ltd2003 Allied Farmers Finance Ltd2002 Allied Farmers Finance Ltd2001 Allied Farmers Finance Ltd2000 Ashburton Finance Ltd Ashburton Finance Ltd Ashburton Finance Ltd2004 Ashburton Finance Ltd2003 Ashburton Finance Ltd2002 Ashburton Finance Ltd2001 Asset Finance Ltd Asset Finance Ltd Asset Finance Ltd2004 Asset Finance Ltd2003 Avon Inestment Ltd Avon Inestment Ltd Avon Inestment Ltd2004 Avon Inestment Ltd2003 Belgrave Finance Ltd Belgrave Finance Ltd Belgrave Finance Ltd2004 Belgrave Finance Ltd2003 Belgrave Finance Ltd2002 Belgrave Finance Ltd2001 Beneficial Finance Ltd Beneficial Finance Ltd Beneficial Finance Ltd2004 Beneficial Finance Ltd2003 Beneficial Finance Ltd2002 Beneficial Finance Ltd2001 BIL financial Ltd BIL financial Ltd BIL financial Ltd2004 BIL financial Ltd2003 BMW Financial Service New Zealand Ltd BMW Financial Service New Zealand Ltd2004 BMW Financial Service New Zealand Ltd2003 BMW Financial Service New Zealand Ltd2002 Bridgecorp Ltd Bridgecorp Ltd Bridgecorp Ltd2004 Bridgecorp Ltd2003 Bridgecorp Ltd2002 Bridgecorp Ltd2001 Bridgecorp Ltd2001 Broadlands Finance Ltd Broadlands Finance Ltd Broadlands Finance Ltd2004 Broadlands Finance Ltd2003 Broadlands Finance Ltd2002 Broadlands Finance Ltd2001 Broadlands Finance Ltd2000 Business Finance Ltd Business Finance Ltd2005 Business Finance Ltd2004 Business Finance Ltd2003 Canon Finance New Zealand Ltd Canon Finance New Zealand Ltd Canon Finance New Zealand Ltd2003 Canon Finance New Zealand Ltd2002 Capital+Merchant Finance LTd Capital+Merchant Finance LTd Capital+Merchant Finance LTd2004 Capital+Merchant Finance LTd2003 Centurion Finance Ltd Centurion Finance Ltd Centurion Finance Ltd2004 Centurion Finance Ltd2003 Challenge Finance Ltd Challenge Finance Ltd Challenge Finance Ltd2004 Challenge Finance Ltd2003 Challenge Finance Ltd2002 Challenge Finance Ltd2001 Challenge Finance Ltd2000 Citywide Capital Ltd Citywide Capital Ltd Citywide Capital Ltd2004 Citywide Capital Ltd2003 Clegg & Co Finance Ltd Clegg & Co Finance Ltd Clegg & Co Finance Ltd2004 Clegg & Co Finance Ltd2003 Dealer Finance Ltd Dealer Finance Ltd Dealer Finance Ltd2004 Dealer Finance Ltd2003 Dominon Finance Group Ltd Dominon Finance Group Ltd Dominon Finance Group Ltd2004 Dominon Finance Group Ltd2003 Dorchester Finance Ltd Dorchester Finance Ltd Dorchester Finance Ltd2004 Dorchester Finance Ltd2003 Dorchester Finance Ltd2002 Dorchester Finance Ltd2001 Dorchester Finance Ltd2000 Eagle Finance Ltd Eagle Finance Ltd Eagle Finance Ltd2004 Eagle Finance Ltd2003 Elders Finance Ltd Elders Finance Ltd Elders Finance Ltd2004 Elders Finance Ltd2003 Equitable Mortgage Income Trust Equitable Mortgage Income Trust Equitable Mortgage Income Trust2004 Equitable Mortgage Income Trust2003 Evia Finance Ltd Evia Finance Ltd Evia Finance Ltd2004 Evia Finance Ltd2003 FAI Finance Ltd FAI Finance Ltd FAI Finance Ltd2004 FAI Finance Ltd2003 Fairfield Finance Ltd Fairfield Finance Ltd Fairfield Finance Ltd2004 Fairfield Finance Ltd2003 Farmers' Mutual Finance Ltd Farmers' Mutual Finance Ltd Farmers' Mutual Finance Ltd2004 Farmers' Mutual Finance Ltd2003 Finance Direct Ltd Finance Direct Ltd Finance Direct Ltd2004 Finance Direct Ltd2003 First Eastern Finance Ltd First Eastern Finance Ltd First Eastern Finance Ltd2004 First Eastern Finance Ltd2004 Fisher&Paykel Finance Ltd Fisher&Paykel Finance Ltd Fisher&Paykel Finance Ltd2004 Fisher&Paykel Finance Ltd2003 Five Star Consumer Finance Ltd Five Star Consumer Finance Ltd Five Star Consumer Finance Ltd2004 Five Star Consumer Finance Ltd2003 Fletcher Building Finance Ltd Fletcher Building Finance Ltd Fletcher Building Finance Ltd2004 Fletcher Building Finance Ltd2003 Flexirent Capital New Zealand Ltd Flexirent Capital New Zealand Ltd Flexirent Capital New Zealand Ltd2004 Flexirent Capital New Zealand Ltd2003 Focus Capital Group Focus Capital Group Focus Capital Group2004 Focus Capital Group2003 Fuji Xerox Finance Ltd Fuji Xerox Finance Ltd2004 Fuji Xerox Finance Ltd2003 General Finance Ltd General Finance Ltd General Finance Ltd2004 General Finance Ltd2003 General Motors Acceptance Corporation (NZ) Ltd General Motors Acceptance Corporation (NZ) Ltd General Motors Acceptance Corporation (NZ) Ltd2003 General Motors Acceptance Corporation (NZ) Ltd2002 Geneva Finance Ltd Geneva Finance Ltd Geneva Finance Ltd2004 Geneva Finance Ltd2003 GE Finance and Insurance GE Finance and Insurance GE Finance and Insurance2003 GE Finance and Insurance2002 Global Corporate Credit Ltd Global Corporate Credit Ltd Global Corporate Credit Ltd2004 Global Corporate Credit Ltd2003 Gold Band Finance Ltd Gold Band Finance Ltd Gold Band Finance Ltd2004 Gold Band Finance Ltd2003 Goodman Finance Ltd Goodman Finance Ltd Goodman Finance Ltd2004 Goodman Finance Ltd2003 GPG Finance Ltd GPG Finance Ltd GPG Finance Ltd2003 GPG Finance Ltd2002 GPG Finance Ltd2001
Statm of Financial Performance (P&L)
Interest income 11,280.2 9,409.6 8,117.7 7,772.1 43 508 3,486 3,152 3,038 3,703 3,525 2,943 2,719 2,512 3,616 3,295 2,424 599 601 297 26 2,131 1,618 1,316 1,077 37,426 49,281 21,491 19,924 56,266 46,670 25,127 1,824 6,253 6,011 3,642 2,303 715 294 - - 9,809 2,071 220 6,561 6,807 1,155 1,063 450 333 1,419 130 2,887
作者: mainly hire purchase
2,884 13,175 9,957 35,717 27,451 825 909 64,258 55,893 18,962 14,828 640 570 10,239 8,192 3,492 2,356 4,261 3,544 5 200 71 33,964 34,402 4,404 2,280 54,146
作者: all from two related companies: Fletcher Building Ltd Fletcher Building(AU) Pty Ltd
29,055 8,530 4,328 392 597 15,600 15,637 12 10 30,485 27,961 4,722 385 110,863 71,867 3,057 2,526 2,121 24,426 29,219 24,677 8,297
Interest expense 9,517.7 7,696.3 7,047.3 7,426.6 0 - 1,886 1,656 1,841 2,193 1,720 1,537 1,288 1,222 1,689 1,518 1,696 372 356 203 22 781 599 539 428 36,251 48,232 8,393 7,811 41,989 38,400 20,905 1,715 1,670 1,125 525 139 399 224 2,421 2,395 6,471 1,351 157 713 563 365 347 284 293 494 37 1,184 1,179 7,063 4,963 19,190 13,650 445 408 46,292 38,188 7,085 5,585 189 212 2,949 1,122 1,982 1,333 2,555 1,824 - 77 36 14,415 15,214 2,019 1,188 50,604 26,444 2,180 2,009 251 335 7,645 8,124 31 - 28,710 23,931 2,054 278 63,701 19,016 2,977 1,241 1,009 22,785 31,660 24,355 8,984
Net interest income 1,762.5 1,713.3 1,070.5 345.5 43 508 1,600 1,496 1,197 1,510 1,805 1,406 1,431 1,290 1,927 1,777 728 228 246 94 5 1,350 1,019 776 649 1,175 1,049 13,098 12,114 14,277 8,270 4,222 109 4,584 4,887 3,117 2,164 315 70 -2,421 -2,395 3,337 720 63 5,848 6,244 790 716 165 40 925 93 1,702 1,705 6,112 4,994 16,527 13,801 380 502 17,966 17,705 11,877 9,243 451 358 7,290 7,070 1,510 1,023 1,706 1,719 5 123 36 19,549 19,188 2,385 1,092 3,542 2,611 6,350 2,320 141 263 7,955 7,513 -19 10 1,776 4,031 2,667 107 47,162 52,851 80 1,285 1,112 1,642 -2,442 322 -687
Bad debt recovered 1.0 1.4 128.4 2.1 - - 24 14 27 11 3 3 4 1 90 75 - - - - - 82 53 20 13 - - - - - - - - 74 99 72 52 - - - - - - - 600 817 24 19 - - - - - - 221 39 326 203 - - - - - - - - 183 35 - - - - - - - 734 910 - - - - - - - - - - - - - - - - - - - - - - - - -
Commissions and Fees 319.9 311.2 189.7 220.5 - - - - 41 33 - - - - 1,350 1,073 1,212 384 - - 27 - - - - - - - - 19,510 17,606 11,280 760 2,421 2,955 1,156 2,008 55 31 - - 3,012 2,340 1,319 459 496 - - 118 359 - - - - 4,023 3,174 8,785 8,247 49 89 13,915 11,356 - - - - 1,809 1,775 116 92 - - 1,141 56 132 2,205 4 393 288 - - - - - - - - 414 563 - - 3,383 638 21,417 2,831 - 795 276 - - - -
Other operating income 2,586.5 2,478.6 2,391.9 2,454.0 12 104 69 214 353 664 68 153 12 16 1,039 913 74.9 - 442.2 359.5 - 203 116 75 90 - - - - 9,422 23,228 327 - 76 57 - - - - 7,642
作者: Rental and lease income
6,896 - - - 626 16 0 0 60 - 75 192 136 152 14,010 9,962 596 770 164 146 7,094 7,974 306 196 69 21 115 596 35 38 426 264 38 - - 2,394 4,451 315 403 - - - 2,626 1,666 809 757 335
作者: mainly Loan administration income
147 18,559
作者: mainly leasing income
17,338 3,335 280 -55,611 1,242 - - - - 2,787 - 764
Total operating(non-interest) income 2,907.4 2,791.2 2,710.0 2,676.6 12 104 94 228 421 708 71 157 16 17 2,478 2,062 1,287 384 442 359 27 285 169 95 103 - - - - 28,932 40,834 11,607 760 2,571 3,111 1,228 2,061 55 31 7,642 6,896 3,012 2,340 1,319 1,685 1,329.00 24 19.31 178 359 75 192 136 152 18,253 13,175 9,707 9,220 213 235 21,009 19,330 306 196 69 21 2,107 2,406 151 130 426 264 1,178 56 132 5,333 5,365 709 691 - - - - 2,626 1,666 809 757 749 710 18,559 17,338 6,718 918 -34,194 4,073 - 795 276 - 2,787 - 764
Add. prov. for doubtful debts 125.0 200.0 200.0 - - - -20 -30 -366 464 37 -232 267 -100 45 63 157 25 - - - 180 78 104 47 - - - - -5,896 3,688 3,827 - 1,118 300 100 50 25 25 - - - - - - - 42 1 151 59 87 13 - - 168 208 981
作者: there is a mistake in prospectus the statement and footnotes are different
559 75 -25 813 -1,249 - - - - 923 224 109 - 162 81 - - - -1,699 182 182 182 - - - - - - 1,490 2,087 - 0 - 0 1,045 725 552 79 - 0 - 0 - 95 50 - - - -
Bad debts written off 111.3 8.4 12.4 112.7 - - 48 149 242 108 65 872 5 268 274 278 - - 51 35 - 203 172 162 92 - - 383 247 10,079 5,660 767 - 1,068 839 607 470 - - -413 329 - - - 1,343 1,721 85 107 1 - 57 - - - 225 335 4,122 2,714 156 52 1,230 1,983 - 63 48 36 2,277 2,827 56 92 - - - - - 3,687 2,436 255 86 - - - - 54 35 -
作者: Including in doubtful debt expense
- - - - - 206 - 11,031 4,623 - 96 37 - - - -
Other operating expenses 2,664.5 2,311.2 2,221.5 2,062.7 278 643 1,153 1,228 1,482 1,201 774 718 547 550 3,001 2,672 1,421 458 604 305 148 284 214 135 102 1,000 730 10,127
作者: mainly depreciation of leased vehicles
9,490 19,387 25,022 5,234 970 4,499 4,106 2,308 1,748 224 42 1,947 1,664 4,494 2,681 1,148 3,707 3,784 470 444 413 328 649 139 247 249 2,729 2,119 16,443 15,590 497 523 10,697 11,577 3,666 3,024 357 191 7,055 4,809 429 356 1,620 1,657 1,096 143 201 16,416 14,801 1,892 1,324 1,403 1,345 5,392 2,351 1,617 1,264 2,589 14,875 598
作者: Brokers' fee and commission paid
654 17,080 16,029 10,521 2,676 51,342 27,866 77 982 593 60 7 60 2
Total operating(non-interest) expense 2,900.8 2,519.6 2,433.9 2,175.4 278 643 1,181 1,347 1,358 1,773 875 1,358 819 718 3,320 3,012 1,578 483 655 340 148 667 464 400 241 1,000 730 10,510 9,736 23,570 34,370 9,828 970 6,685 5,245 3,015 2,268 249 67 1,534 1,993 4,494 2,681 1,148 5,050 5,505 598 552 565 387 793 152 247 249 3,121 2,662 21,546 18,863 728 550 12,740 12,311 3,666 3,088 405 227 10,255 7,860 594 448 1,782 1,738 1,096 143 201 18,404 17,419 2,329 1,592 1,403 1,345 5,392 2,351 1,671 1,299 4,079 16,962 598 654 18,126 16,753 11,279 2,755 62,373 32,489 77 1,173 681 274 7 60 2
Net surplus before taxation 1,769.0 1,984.9 1,346.5 846.7 -223 -31 513 377 260.0 445 1,001 204 629 589 1,085 826 437 129 32 114 -117 967 723 471 510 175 319 2,587 2,377 19,639 14,734 6,001 -101 469 2,753 1,330 1,956 121 34 3,687 2,508 1,855 379 234 2,483 2,068 216 184 -222 13 206 134 1,591 1,607 21,244 15,507 4,688 4,158 -135 186 26,235 24,724 8,517 6,351 115 151 -858 1,616 1,068 705 350 245 87 37 -33 6,478 7,134 764 192 2,139 1,266 957 -31 1,097 630 4,685 -8,692 132 66 2,208 4,615 -1,894 -1,730 -49,405 24,435 3 907 707 1,368 338 262 75
Tax expense 630.3 712.6 511.9 244.2 - 20 169 118 82 153 337 50 226 195 356 247 169 -2 12 - - 300 227 189 184 - - 1,043 789 7,023 756 2,003 100 163 291 441 648 48 11 1,218 830 552 125 77 819 683 71 61 - 23 52 48 -
作者: surplus for the year is rebated to the Dealer's current account, the company record no assessable income, so there is no tax.

作者: Change name: to CBS Canterbury
- 2,725 1,980 155 120 -44 63 4,068 5,107 2,013 1,637 29 - -347 1,250 350 230 69 51 41 4 - 1,513 1,774 151 97 747 418 - - 232 237 620 -32 44 22 678 1,537 - - -9,818 8,941 - 204 250 -49 - - -
Net surplus 1,138.7 1,272.2 834.6 602.4 -223 -51 344 259 178 292 664 155 402 394 729 579 268 131 20 114 -117 667 496 281 326 175 319 1,545 1,588 12,616 13,978 3,998 -201 306 2,462 889 1,309 73 23 2,469 1,678 1,303 254 156 1,664 1,385 145 123 -222 -11 154 85 1,591 1,607 18,519 13,527 4,533 4,038 -91 124 22,167 19,617 6,504 4,714 86 151 -511 366 718 475 281 194 46 33 -33 4,965 5,360 613 94 1,392 848 957 -31 865 393 4,065 -8,660 89 45 1,530 3,078 -1,894 -1,730 -39,587 15,494 3 703 457 1,417 338 262 75
Balance Sheet
Assets
Finance receivables / loans& advances 172,707.2 137,700.2 110,736.2 99,511.0 3,774 10,116 31,897 28,422 23,694 26,676 27,959 21,684 20,063 16,607 10,896 9,157 28,258 6,490 5,068 3,478 671 13,769 10,216 8,069 6,156 557,052 559,919 93,026 114,384
作者: including dealer floor plan
386,260 320,817 339,914 138,740 24,610 23,387 14,779 9,007 4,973 3,539 - - 112,714 35,281 12,572 31,359 34,826 6,827 6,171 3,211 3,798 7,577 2,699 14,526 13,904 111,676 89,448 238,034 186,334 5,326 5,560 500,389 427,985 218,604 184,997 5,857 4,401 39,502 37,249 20,180 14,263 47,311 36,378 840 3,164 2,941 258,301 250,847 32,625 19,641 850,888
作者: owing by related companies

作者: mainly Loan administration income

作者: there is a mistake in prospectus the statement and footnotes are different

作者: Including in doubtful debt expense

作者: mainly depreciation of leased vehicles
737,207 24,502
作者: Rental receivables
22,376 5,576 4,731 143,053 138,888 249 43 221,515 305,362 26,631 5,605 1,238,711 977,506 118,859 16,694 13,818 206,863 457,626 246,245 244,176
Other assets 38,958.8 39,659.3 41,815.3 38,921.0 1,078 232 397 623 3,519 3,687 1,815 2,743 1,886 3,355 1,286 2,479 8,505 1,904 778 192 645 233 230 655 121 82 401 29,208 33,937 136,569 191,981 29,263 55,807 2,623 1,127 390 220 227 155 54,974 51,173 14,332 3,280 3,836 8,883 6,506 89 788 414 194 213 272 426 -6 1,747 414 68,066 38,431 1,304 434 190,458 150,532 63,999 42,299 107 148 14,972 8,876 11,807 10,909 1,695 1,327 431 107 82 13,283 15,557 304 561 3,505 9,293 3,889 6,413 221 22 28,555 33,056 970
作者: mainly fixed assets: Land, building
1,005 158,506 120,103 4,738 2,970 248,445 172,074 1,942 2,137 2,734 8,429 861 51 3
Total assets 211,666.0 177,359.6 152,551.5 138,432.0 4,852 10,348 32,294 29,045 27,213 30,363 29,774 24,427 21,949 19,962 12,182 11,636 36,763 8,394 5,846 3,670 1,316 14,002 10,446 8,725 6,277 557,134 560,320 122,234 148,322 522,829 512,798 369,177 194,547 27,233 24,514 15,168 9,227 5,200 3,694 54,974 51,173 127,046 38,561 16,409 40,242 41,332 6,915 6,959 3,625 3,992 7,790 2,971 14,952 13,899 113,423 89,862 306,100 224,765 6,631 5,994 690,847 578,517 282,603 227,296 5,964 4,550 54,474 46,125 31,987 25,172 49,006 37,705 1,271 3,271 3,022 271,584 266,404 32,929 20,202 854,393 746,500 28,391 28,789 5,796 4,753 171,608 171,944 1,219 1,047 380,021 425,465 31,369 8,575 1,487,156 1,149,580 120,801 18,831 16,552 215,292 458,487 246,296 244,179
Equity&liabilities
Current debentures and deposits 188,068.0 156,233.7 132,502.3 121,457.8 356 0 14,619 13,270 15,449 16,196 14,116 7,622 10,850 8,186 5,091 6,911 21,176 4,244 2,911 1,636 361 9,471 6,437 5,188 3,688 140,157 186,592 - 104,004
作者: from parent company
251,713 279,986 175,900 - 9,578 5,470 651 - 2,334 1,952 21,424 17,339 79,201 17,961 10,403 10,790 13,427 3,494 4,190 1,564 3,347 2,711 25 25 24 63,781 42,766 157,719 114,028 3,786 4,177 4,541 5,482 64,998 50,498 2,180 3,751 676 1,238 27,790 21,397 30,357 18,267 457 - - 222,740 218,852 14,524 8,554 - - 12,357 14,447 2,392 2,874 113,274 115,391 88
作者: Loan from Cairns Lockie
82 - - 12,666 1,061 -
作者: including in N/current item
- 58 8,746 3,625 1,423 - 2,836 2,836
N/current debentures and deposits 3,846.0 3,422.0 3,643.5 2,274.8 - 5,464 10,187 8,241 5,890 5,415 12,105 13,815 8,161 8,855 5,165 3,682 12,513 3,185 1,461 1,372 722 1,364 1,196 1,215 284 407,050 360,615 - 30,000
作者: from Parent company
185,478 155,264 165,820 9,177 8,461 9,604 1,152 - 1,806 1,441 18,000 21,000 40,069 16,495 4,501 - - 975 428 1,194 111 3,877 2,069 10,651 9,804 28,903 21,974 113,897 83,935 2,274 1,147 640,475 530,667 49,615 45,786 2,867 - 40,340 30,580 1,504 1,543 11,153 12,156 - 1,934 1,487 - - 13,623 9,178 818,387 716,498 8,160 10,232 2,244 1,622 - - 864
作者: from Cairns Lockie Ltd and Bank of New Zealand
764 328,223
作者: including current and non current
378,483 12,962 1,682 1,498,651
作者: all borrowed from related parties
1,119,016 120,000 7,355 10,785 212,500 454,016 243,123 241,268
Other liabilities 3,428.8 2,023.8 1,456.1 1,715.7 51 - 1,701 1,974 509 3,565 251 252 155 239 480 625 279 211 249 95 19 885 1,173 1,127 1,272 6,685 10,046 - 5,343 18,240 21,874 11,638 171,631 962 1,515 6,803 3,553 35 25 884 637 1,394 2,122 648 289 406 83 59 134 564 93 41 3,906 3,691 6,109 15,536 12,606 12,857 53 61 - - 65,507 43,153 50 76 - 338 390 340 733 801 177 38 68 21,604 20,877 1,357 408 13,230 5,841 6,544 4,739 176 137 32,374 34,658 126 149 28,344 15,058 731 522 12,598 15,070 739 348 258 1,270 3,656 - -
Equity 16,323.3 15,680.1 14,949.5 12,983.7 4,446 4,884 5,786 5,560 5,365 5,187 3,302 2,738 2,784 2,681 1,445 418 2,794 754 1,226 567 213 2,282 1,640 1,195 1,034 3,242 3,067 - 8,975 67,398 55,674 15,819 13,739 8,231 7,925 6,563 5,674 1,025 276 14,666 12,197 6,382 1,984 856 29,163 27,499 2,364 2,282 732 -30 1,110 835 370 380 14,630 9,586 21,878 13,945 518 609 45,831 42,368 102,483 87,860 867 723 13,458 13,969 2,302 1,892 6,763 6,481 637 1,300 1,467 27,240 26,675 3,424 2,061 22,775 24,160 1,329 -629 985 120 25,960 21,895 141 52 23,454 31,924 5,011 5,310 -24,093 15,494 4 2,381 1,884 99 816 337 75
Total 211,666.0 177,359.6 152,551.5 138,432.0 4,852 10,348 32,294 29,045 27,213 30,363 29,774 24,427 21,949 19,962 12,182 11,636 36,763 8,394 5,846 3,670 1,316 14,002 10,446 8,725 6,277 557,134 560,320 - 148,322 522,829 512,798 369,177 194,547 27,233 24,514 15,168 9,227 5,200 3,694 54,974 51,173 127,046 38,561 16,409 40,242 41,332 6,915 6,959 3,625 3,992 7,790 2,971 14,952 13,899 113,423 89,862 306,100 224,765 6,631 5,994 690,847 578,517 282,603 227,296 5,964 4,550 54,474 46,125 31,987 25,172 49,006 37,705 1,271 3,271 3,022 271,584 266,404 32,929 20,202 854,393 746,500 28,391 28,789 5,796 4,753 171,608 171,944 1,219 1,047 380,021 425,465 31,369 8,575 1,487,156 1,149,580 120,801 18,831 16,552 215,292 458,487 246,296 244,179
Asset Quality
Impaired assets - - - - 150 232 219 602 28 21,626 20,063 16,607 1,683 1,233 741 693 14,546 29,250 26,435 12,524 3,872 1,312 1,054 489 - - 1,260 1,034 747 - 69 - - - 1,947 303 12,183 17,232 3,301 18,513 0 - - - - - - - 301 20 677 1,419 215 433 712 14 76 40
Past due assets - - - - 1,693 601 158 16 - - - - 473 453 980 746 952 1,391 2,896 8,521 8,006 4,554 675 246 184 58 - - - - - 355 375 613 552 583 427 27 - - - 31 129 5,824 1,316 358 393 1,458 194 1 - - - 1,233 738 1,413 1,574 966 121 175 169 869 336 72 - 200 127
Total past due & impaired - - - - 1,843 832 376 619 28 21,626 20,063 16,607 473 453 2,663 1,979 1,693 2,084 17,442 37,771 34,441 17,078 4,547 1,558 1,238 547 - - - - - - 1,873 1,586 1,330 427 96 - - - 1,978 432 18,007 18,548 4,759 18,707 2 - - - 1,233 738 1,413 1,574 1,268 142 852 1,588 1,084 769 784 14 276 167
Provisions specific - - 82 204 253 596 194 157 389 122 1,382 8,855 4,042 1,200 50 25 - - 170 - 547 135 951 1,481 - - - - 526 1,293 654 552 951 781 - - 621 56 48 112 1,216 739
Provisions general & other 525.0 400.0 200.0 - 210 109 89 113 280 235 4,237 2,696 1,453 545 - - 277 903 266 224 81 100 844 676 3,187 2,910 4,747 4,243 84 36 1,648 725 654 552 526 1,293 1,975 3,844 891 57 208 28 38,195 26,034 336 176 - 145
Provisions total 525.0 400.0 200.0 - 292 312 342 708 194 157 389 122 280 235 536 316 207 94 5,619 11,551 5,495 1,745 1,868 750 50 25 - - - - 266 224 251 100 844 676 3,734 3,045 5,698 5,724 - - 84 36 1,648 725 1,179 1,845 2,926 4,625 891 57 829 84 38,195 26,034 383 289
Starting provisions 400.0 200.0 - - 312 342 708 244 157 389 235 172 316 207 94 51 11,551 750 450 350 300 25 - 224 223 100 41 13 - 676 468 3,045 2,486 75 100 5,724 6,942 725 501 1,845 1,978 4,625 4,444 251 36 1,354 1,900 84 - 289 239
Charge/credit to income statement 125.0 200.0 200.0 - -20 -30 -366 464 37 -232 45 63 180 78 104 47 -5,896 3,688 1,118 300 100 50 25 25 42 1 151 59 87 13 168 208 681 559 231 27 813 765 923 224 109 - 162 81 -1,699 182 182 247 205 725 552 79 95 50
Other transaction (recoveries/ written off) - - - - - - - - - - - -41 -31 -9 4 36 -7,863 - - - - - - - - - - - 8 - -156 -52 -848 -1,983 - - -828 - - - -2 -33 386 -179 - - - -
Closing provisions 525.0 400.0 200.0 - 292 312 342 708 194 157 280 235 536 316 207 94 5,619 11,551 1,868 750 450 350 50 25 - - - 266 224 251 100 100 13 844 676 3,734 3,045 150 75 5,689 5,724 1,648 725 1,179 1,845 2,926 4,625 432 251 764 1,354 635 79 383 289
TRUE TRUE TRUE TRUE TRUE FALSE TRUE TRUE TRUE TRUE TRUE TRUE TRUE TRUE TRUE TRUE TRUE TRUE TRUE TRUE TRUE FALSE FALSE TRUE TRUE TRUE TRUE TRUE TRUE TRUE TRUE TRUE TRUE TRUE TRUE TRUE FALSE TRUE FALSE TRUE TRUE TRUE TRUE TRUE TRUE
Related party transactions 311 2
Income from related companies (interest/ni) 31 - 1,472 1,327 106 175 - 97 41 5 458
作者: management fee
310 355 197 37,426 49,281 4,979
作者: Various related party transactions
11,396 429 30 139 123 161 - - 320 1,905 16,578 10,748 10 - 463 217 70 3 89 1,970 1,620 54,146 29,055 68 138
Expense to related companies (interest/ni) - - 43 59 807 29 1 9 23 - 3,564 1,410 869 349 481 136 118 28 3,235 3,335 3 43 789 5 258 255 914 3,504 1,662 1,319 343 64 63 93 4,400 5,000 180
作者: management fee to parent company
183 63,701
作者: interest
19,016 5 5
Loan from related companies - - 71 695 47
作者: 作者: Interest free to Kipling Partners Ltd Mr Darryl Queen is director
54 557,052 559,919 - - 6,019 3,079 21281. 079
作者: loan cos Trustee
- -3,140 -3,149 1,803 1,415 1,275 463 - 800 146 230 10,000 10,000 387,901 216,264 983
作者: loan from Focus Capital Group Ltd (AU)
440 5,935 5,310 1,498,651 1,119,016 61
作者: from Burns Philp NZ Ltd

作者: mainly leasing income
Loan to related companies - - 950 1,140 619 711 - 1,664 450 20 7,093 70,251 7,198 6 8,129 4,367 8,127 7,085 301 18 126,838 81,936 4,086 4,569 - 96.711 850,888 737,207 1,774
作者: due from parent company due from Focus Residual Capital Ltd
1,129 258 1,061 206,851
作者: to GF Finance Ltd

作者: Brokers' fee and commission paid
171,946
作者: to BPC1 Pty Ltd

作者: including dealer floor plan

作者: mainly fixed assets: Land, building

作者: from parent company

作者: Rental and lease income

作者: from Parent company

作者: 作者: Interest free to Kipling Partners Ltd Mr Darryl Queen is director

作者: Loan from Cairns Lockie

作者: from Cairns Lockie Ltd and Bank of New Zealand

作者: including current and non current

作者: management fee

作者: including in N/current item

作者: all borrowed from related parties

作者: loan cos Trustee

作者: 6 mths result

作者: loan from Focus Capital Group Ltd (AU)

作者: due from parent company due from Focus Residual Capital Ltd

作者: all from two related companies: Fletcher Building Ltd Fletcher Building(AU) Pty Ltd

作者: Various related party transactions

作者: management fee to parent company

作者: mainly hire purchase

作者: with Holden NZ Ltd
246,245 244,176
Other transaction to related companies - - 77 155 300 300 32 209 58 69
Concentration of credit risk
FALSE
Exposure to indivdual counter party
No of 10- 20% of equity 4 5 4 2 1 6 19 2 17 1 0 8 13 4 1 0 4 4 n/a N/a N/a 5 6 2 5 13 11 8 4 2 2 13 20 3 1 2 1 5 17
No of more than 20% of equity 9 7 0 2 0 4 16 6 19 0 0 8 9 25 16 7 N/a N/a 4 7 5 2 21 17 6 5 1 1 14 8 2 1 1 4 6 6
Loan and advance industry
No 1 ranked (%) Commericial loan Mortgage Commerical and Business Agriculture, Forestry, fishing and Mining Personal loan Property related financial service Residential Investment Retail, Hire purchase Loan to parent company Hire Purchase, finance dealer vehicle stocks Commercial Property loan Tansport, storage and aviation Leasing Property credit card, personal Retail sector N/a Residential development Leased equipment primarily in small to medium enterprise market Motor vehicle hire purchase Residential development Personal Finance Consumer and Business loan Commerical/Residential property development Mortgage residential and Commcerial Agriculture Retail and consumer Logging small and medium size business in Nelson and Marlborough Rural sector Personal loan (car, boat) Building Retail customers consumer durable goods Loan to Parent company funding for the purchase of predominantly IT equipment renting and leasing finance Leasing and renting equipment first and second mortgage provider Property and motor vehicles Business finance Invest in two series of Credit linked notes Personal finance For taking over Goodman Fielder Loan to other companies under GPG Holding Ltd
62% 29.6% 98% 31% ? 53.7% 39.6% 40% 50% 47% 93.9% 84.3% 74.4% 24.0% 76.1% N/a N/a
No 2 ranked (%) Farming and Rural Manufacturing Business loan Residential Development Motor vechicle loan Machinery contractors N/a N/a Land/sub division Residential lending subdivisions Urban Property Finance and insurance Health Finance and insurance Service Commercial Customers Commerical finance
N/a N/a 35% 2% 30% ? 12.51% 34.06% 15% 23% 23% 11.74% 24.77% 23.85% N/a
Geographical concentration of loans N/a N/a Taranaki Residents Auckland Auckland Auckland North of North Island Auckland Canterbury Nelson Rest of North Island Auckland Nelson
N/a N/a 42% 62% 58% 70%
Parent Company South Caterbury finance LTd BIL BMW New Zealand Ltd Bridgecorp Holdings Ltd (AU) Access Capital Ltd (parent) South Pacific Credit card Ltd Clegg & Co Havnor Group Holding Ltd Hanover Holding Ltd AF investment LTd Flexirent Capital Pty Ltd (AU) Origination Network Systems Pty. Ltd Fuji Xerox NZ Ltd Cairns lockie Ltd Gneral Motors Acceptance Co. GE Capital Global Finance Holdings Inc. (US) Forsyth Barr Group Ltd Burns Philp & Company
parent info 2 Belgrave Finance Trust BMW AG American Express Co. GE Co. (US)
parent info 3 Serge Investment Ltd
Employee number (full time equivalent)
SUMMARY STATISTICS
Profitablility / Efficiency
Return on assets (net surplus / average total assets) 0.59% 0.77% 0.57% 0.44% -2.94% 1.12% 0.92% 0.62% 0.96% 2.45% 0.67% 1.92% 1.98% 6.12% 1.19% 0.42% 5.46% 5.18% 3.75% 5.20% 0.03% 1.14% 2.44% 3.17% 1.31% -1.29% 1.18% 12.41% 7.29% 14.19% 1.64% 4.65% 1.57% 1.59% 0.95% 4.08% 2.09% -5.84% 2.87% 11.03% 18.22% 1.71% -1.45% 3.49% 2.55% 1.64% -1.02% 2.51% 0.65% 3.63% 2.09% 1.85% 2.31% 0.17% 3.35% 16.40% 2.37% 7.82% 0.38% -9.48% -3.00% 0.01% 3.97% 0.66% 0.10% 0.11%
Return on equity (net surplus / average equity) 7.12% 8.31% 5.98% 4.64% -4.78% 0.00% 4.75% 3.38% 5.63% 21.98% 5.60% 14.73% 14.71% 78.24% 15.08% 2.24% 34.02% 35.02% 25.24% 31.58% 5.55% 34.42% 20.50% 39.10% 25.05% -18.29% 3.79% 33.99% 14.54% 23.07% 11.20% 18.38% 31.16% 30.82% 18.27% 5.87% 6.23% -63.33% 15.86% 424.38% 152.95% 25.31% -16.22% 50.27% 6.83% 10.88% -3.73% 34.23% 4.25% 7.24% 4.75% 18.42% 22.35% 5.93% 273.26% 156.52% 16.99% 91.79% 5.53% -36.71% 920.73% 178.57% 32.96% 1437.76% 58.69% 126.95%
Net interest margin (net interest income / average tot. assets) 0.91% 1.04% 0.74% 0.25% 0.56% 5.22% 5.32% 4.16% 4.97% 6.66% 6.06% 6.83% 6.46% 16.18% 3.23% 5.16% 11.04% 10.63% 10.35% 10.34% 0.21% 9.68% 2.76% 1.88% 1.50% 0.06% 17.72% 24.63% 25.56% 23.45% 7.09% -4.56% 4.03% 2.62% 0.38% 14.34% 11.39% 4.34% 17.19% 11.80% 6.01% 6.23% 6.01% 2.83% 4.66% 8.58% 14.49% 5.28% 3.94% 0.36% 3.92% 7.27% 8.98% 0.44% 22.21% 2.68% 4.63% -1.67% 0.44% 13.35% 3.58% 0.07% 7.27% 0.76% -0.69% 0.13%
Interest income as % of average loan assets 7.27% 7.58% 7.72% 7.81% 0.00% 0.62% 5.02% 11.56% 12.10% 12.06% 13.88% 14.20% 14.10% 14.83% 15.12% 36.07% 35.98% 13.95% 9.23% 14.08% 14.33% 17.77% 17.70% 18.50% 17.49% 0.00% 6.70% 8.80% 0.00% 20.72% 15.92% 14.13% 10.50% 1.31% 0.00% 26.06% 31.50% 30.62% 25.57% 0.00% 16.79% 8.31% ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! 13.26% 8.66% 1.75% 0.00% 19.83% 19.55% 0.00% 17.77% 17.22% 0.00% 12.84% 8.78% 0.00% 27.62% 4.82% 0.00% 20.31% 20.74% ERROR:#VALUE! 13.10% 11.13% 0.00% 16.83% 14.73% 0.00% 15.16% 16.36% 0.00% 13.84% 13.06% 0.00% 9.40% 8.02% 0.00% 12.49% 12.95% 0.00% 26.68% 21.99% 0.00% 20.28% 16.52% 0.00% 10.18% 9.74% 0.00% 0.55% ERROR:#DIV/0! 0.00% 6.56% 2.42% 0.00% 13.34% 13.71% 0.00% 16.85% 11.61% 0.00% 6.82% 3.94% 0.00% 36.39% 19.34% 0.00% 7.60% 12.63% 0.00% 11.07% 11.26% 0.00% 8.52% 23.70% 0.00% 11.57% 9.16% 0.00% 29.29% 6.86% 0.00% 10.00% 7.35% 0.00% 2.57% ERROR:#DIV/0! 0.00% 16.56% 15.35% 0.00% 11.81% ERROR:#DIV/0! 0.00% 8.30% 10.06% 3.40%
Interest expense as % of average debentures&deposits 5.41% 5.20% 5.42% 6.00% 0.00% 0.01% 0.00% 8.14% 7.73% 8.57% 10.15% 7.22% 7.60% 7.14% 7.17% 16.21% 14.33% 8.25% 5.00% 9.64% 9.91% 8.46% 8.54% 10.40% 10.77% 0.00% 6.62% 8.81% ERROR:#DIV/0! 12.53% 9.63% 9.88% 11.92% 18.69% 0.00% 10.08% 13.33% 58.19% ERROR:#DIV/0! 0.00% 10.61% 6.61% 0.00% 6.23% 6.25% 8.42% 5.47% 1.05% 0.00% 5.89% 4.19% 0.00% 8.03% 7.51% 0.00% 9.15% 8.48% 0.00% 11.39% 1.78% 0.00% 11.55% 12.00% 0.00% 8.97% 7.67% 0.00% 8.17% 6.90% 0.00% 7.82% 7.66% 0.00% 7.84% 7.12% 0.00% 6.72% 5.80% 0.00% 4.30% 5.66% 0.00% 8.10% 3.53% 0.00% 7.59% 5.81% 0.00% 7.10% 6.00% 0.00% 0.00% ERROR:#DIV/0! 0.00% 4.49% 2.40% 0.00% 6.53% 6.95% 0.00% 8.80% 6.70% 0.00% 6.59% 3.69% 0.00% 9.65% 8.14% 0.00% 5.49% 7.45% 0.00% 6.69% 7.04% 0.00% 3.49% 0.00% 0.00% 8.12% 6.32% 0.00% 14.48% 10.13% 0.00% 4.87% 1.70% 0.00% 2.48% ERROR:#DIV/0! 0.00% 8.13% 7.00% 0.00% 10.65% ERROR:#DIV/0! 0.00% 9.05% 9.94% 3.68%
Non-interest income as % total operating income 62.26% 61.96% 71.68% 88.57% ERROR:#DIV/0! 21.89% 16.99% 5.52% 13.22% 26.03% 31.93% 3.79% 10.03% 1.12% 1.33% 56.26% 53.71% 63.86% 62.80% 64.29% 79.19% 17.41% 14.23% 10.90% 13.65% ERROR:#DIV/0! 0.00% 0.00% ERROR:#DIV/0! 0.00% 66.96% 83.16% 73.33% 87.46% ERROR:#DIV/0! 35.93% 38.90% 28.25% 48.78% ERROR:#DIV/0! 14.79% 30.96% ERROR:#DIV/0! 146.37% 153.21% 47.44% 76.46% 95.46% ERROR:#DIV/0! 22.37% 17.55% ERROR:#DIV/0! 2.98% 2.63% ERROR:#DIV/0! 51.80% 89.92% ERROR:#DIV/0! 7.46% 67.42% ERROR:#DIV/0! 7.41% 8.18% ERROR:#DIV/0! 74.92% 72.51% ERROR:#DIV/0! 37.00% 40.05% ERROR:#DIV/0! 35.99% 31.89% ERROR:#DIV/0! 53.90% 52.19% ERROR:#DIV/0! 2.51% 2.07% ERROR:#DIV/0! 13.22% 5.54% ERROR:#DIV/0! 22.42% 25.39% ERROR:#DIV/0! 9.11% 11.28% ERROR:#DIV/0! 19.96% 13.31% ERROR:#DIV/0! 99.61% ERROR:#DIV/0! ERROR:#DIV/0! 31.23% 78.74% ERROR:#DIV/0! 21.43% 21.85% ERROR:#DIV/0! 22.91% 38.75% ERROR:#DIV/0! 0.00% 0.00% ERROR:#DIV/0! 0.00% 0.00% ERROR:#DIV/0! 94.90% 86.39% ERROR:#DIV/0! 9.23% 9.15% ERROR:#DIV/0! 102.59% 98.59% ERROR:#DIV/0! 91.27% 81.14% ERROR:#DIV/0! 71.58% 89.57% ERROR:#DIV/0! -263.68% 7.16% ERROR:#DIV/0! 0.00% ERROR:#DIV/0! ERROR:#DIV/0! 38.21% 19.89% ERROR:#DIV/0! 0.00% ERROR:#DIV/0! ERROR:#DIV/0! 807.11% 0.00% 994.77%
Cost income ratios:
Operating expense / (net interest income + other income) 57.07% 51.32% 60.83% 68.30% ERROR:#DIV/0! 506.08% 105.07% 69.06% 71.79% 93.17% 54.42% 41.31% 46.07% 37.89% 42.10% 69.54% 70.99% 70.55% 74.89% 87.88% 67.23% 18.31% 18.89% 15.82% 13.77% ERROR:#DIV/0! 85.11% 69.59% ERROR:#DIV/0! 77.32% 44.87% 50.96% 33.07% 111.62% ERROR:#DIV/0! 63.54% 51.99% 54.00% 41.89% ERROR:#DIV/0! 60.48% 41.56% ERROR:#DIV/0! 37.29% 36.97% 70.78% 87.61% 83.08% ERROR:#DIV/0! 53.47% 56.01% ERROR:#DIV/0! 59.55% 61.96% ERROR:#DIV/0! 120.42% 82.19% ERROR:#DIV/0! 64.92% 48.59% ERROR:#DIV/0! 13.45% 13.43% ERROR:#DIV/0! 11.30% 11.69% ERROR:#DIV/0! 63.47% 68.32% ERROR:#DIV/0! 83.86% 71.09% ERROR:#DIV/0! 27.45% 31.26% ERROR:#DIV/0! 30.09% 32.04% ERROR:#DIV/0! 68.64% 50.50% ERROR:#DIV/0! 76.57% 50.94% ERROR:#DIV/0! 25.80% 30.85% ERROR:#DIV/0! 75.97% 83.55% ERROR:#DIV/0! 92.64% ERROR:#DIV/0! ERROR:#DIV/0! 79.57% 119.84% ERROR:#DIV/0! 67.98% 62.60% ERROR:#DIV/0! 61.15% 74.24% ERROR:#DIV/0! 39.60% 51.51% ERROR:#DIV/0! 84.92% 101.33% ERROR:#DIV/0! 58.42% 65.54% ERROR:#DIV/0! 29.54% 179.87% ERROR:#DIV/0! 81.88% 90.77% ERROR:#DIV/0! 84.00% 75.01% ERROR:#DIV/0! 112.11% 261.12% ERROR:#DIV/0! 395.91% 48.95% ERROR:#DIV/0! 96.25% ERROR:#DIV/0! ERROR:#DIV/0! 47.22% 42.74% ERROR:#DIV/0! 3.65% ERROR:#DIV/0! ERROR:#DIV/0! 2.00% 18.64% 1.98%
Operating expense / (net interest income + other income - impaired asset exp.) 60.10% 53.80% 62.26% 70.90% ERROR:#DIV/0! 506.08% 105.07% 69.21% 76.49% 85.08% 72.95% 43.60% 77.86% 46.53% 48.28% 73.44% 70.99% 76.49% 74.89% 94.90% 67.23% 22.71% 22.86% 22.25% 16.61% ERROR:#DIV/0! 85.11% 69.59% ERROR:#DIV/0! 79.65% 49.68% 62.94% 45.22% 111.62% ERROR:#DIV/0! 90.56% 59.87% 63.43% 47.18% ERROR:#DIV/0! 64.86% 41.56% ERROR:#DIV/0! 34.56% 36.97% 70.78% 87.61% 83.08% ERROR:#DIV/0! 59.89% 56.01% ERROR:#DIV/0! 68.51% 61.96% ERROR:#DIV/0! 216.57% 82.19% ERROR:#DIV/0! 75.88% 48.59% ERROR:#DIV/0! 13.45% 13.43% ERROR:#DIV/0! 11.38% 11.69% ERROR:#DIV/0! 77.81% 68.32% ERROR:#DIV/0! 137.31% 71.09% ERROR:#DIV/0! 28.96% 31.26% ERROR:#DIV/0! 30.09% 32.04% ERROR:#DIV/0! 75.62% 50.50% ERROR:#DIV/0! 113.85% 50.94% ERROR:#DIV/0! 28.64% 30.85% ERROR:#DIV/0! 82.21% 83.55% ERROR:#DIV/0! 92.64% ERROR:#DIV/0! ERROR:#DIV/0! 79.57% 119.84% ERROR:#DIV/0! 71.70% 62.60% ERROR:#DIV/0! 71.22% 74.24% ERROR:#DIV/0! 39.60% 51.51% ERROR:#DIV/0! 84.92% 101.33% ERROR:#DIV/0! 59.58% 65.54% ERROR:#DIV/0! 35.59% 179.87% ERROR:#DIV/0! 81.88% 90.77% ERROR:#DIV/0! 88.55% 75.01% ERROR:#DIV/0! 121.96% 261.12% ERROR:#DIV/0! 2650.59% 48.95% ERROR:#DIV/0! 96.25% ERROR:#DIV/0! ERROR:#DIV/0! 52.00% 42.74% ERROR:#DIV/0! 3.65% ERROR:#DIV/0! ERROR:#DIV/0! 2.00% 18.64% 1.98%
Balance Sheet
Asset size (NZD Thousand) 211,666.0 177,359.6 152,551.5 138,432.0 - 4,852.2 10,348.0 32,293.6 29,045.4 27,213.4 30,362.8 29,774.1 24,427.1 21,949.2 19,962.0 12,181.8 11,636.2 36,763.3 8,393.8 5,846.3 3,670.1 14,001.9 10,446.5 8,724.8 6,277.0 - 557,134.0 560,320.0 - - 522,829.0 512,798.0 369,177.0 194,547.0 - 27,232.8 24,514.2 15,168.4 9,226.9 - 5,200.0 3,693.9 - 54,974.0 51,173.0 127,045.7 38,561.4 16,408.6 - 40,242.0 41,332.0 - 6,915.5 6,958.9 - 3,624.6 3,991.7 - 7,790.1 2,971.0 - 14,952.3 13,898.6 - 113,423.1 89,862.2 - 306,100.0 224,765.0 - 6,630.8 5,994.0 - 690,847.0 578,517.0 - 282,602.8 227,296.4 - 5,963.7 4,549.5 - 54,474.0 46,125.0 - 31,986.9 25,172.2 - 49,006.0 37,705.4 - 1,270.9 - - 3,271.5 3,022.2 - 271,584.0 266,404.0 - 32,928.7 20,201.7 - 854,392.7 746,500.0 - 28,390.5 28,788.6 - 5,796.4 4,752.7 - 171,608.0 171,944.0 - 1,218.7 1,047.3 - 380,021.1 425,465.1 - 31,368.8 8,575.1 - 1,487,156.0 1,149,580.0 - 120,801.0 - - 18,831.1 16,552.5 - 215,292.2 - - 458,487.3 246,295.6 244,179.0
Loan asset growth/yr 20.27% 19.58% 10.14% 100.00% -168.04% 10.89% 16.63% -12.58% 100.00% 22.44% 7.48% 17.23% 100.00% 15.95% 77.03% 31.37% 25.80% 21.01% 23.72% 100.00% -0.51% -22.96% 16.94% -5.95% 54.80% 1250.00% 4.97% 36.81% 39.05% 100.00% 28.83% ERROR:#DIV/0! 68.70% 110.98% 100.00% -11.06% 9.61% -18.28% 64.38% 4.28% 19.90% 21.72% -4.39% 14.47% 15.37% 24.85% 5.70% 29.32% 23.11% 100.00% 14.13% 2.89% 39.80% 13.36% 8.68% 15.15% 2.91% 82.79% -37.85% 78.95% 21.09% 238.10% 17.22% 100.00% 46.19% 0.84%
Capital ratio (not risk weighted) (equity / total assets) 7.71% 8.84% 9.80% 9.38% ERROR:#DIV/0! 91.62% 47.20% 17.92% 19.14% 19.71% 17.08% 11.09% 11.21% 12.68% 13.43% 11.87% 3.59% 7.60% 8.98% 20.96% 15.45% 16.29% 15.69% 13.70% 16.47% ERROR:#DIV/0! 0.58% 0.55% ERROR:#DIV/0! ERROR:#DIV/0! 12.89% 10.86% 4.28% 7.06% ERROR:#DIV/0! 30.22% 32.33% 43.27% 61.49% ERROR:#DIV/0! 19.71% 7.48% ERROR:#DIV/0! 26.68% 23.83% 5.02% 5.14% 5.22% ERROR:#DIV/0! 72.47% 66.53% ERROR:#DIV/0! 34.18% 32.79% ERROR:#DIV/0! 20.19% -0.75% ERROR:#DIV/0! 14.24% 28.11% ERROR:#DIV/0! 2.47% 2.73% ERROR:#DIV/0! 12.90% 10.67% ERROR:#DIV/0! 7.15% 6.20% ERROR:#DIV/0! 7.81% 10.16% ERROR:#DIV/0! 6.63% 7.32% ERROR:#DIV/0! 36.26% 38.65% ERROR:#DIV/0! 14.53% 15.89% ERROR:#DIV/0! 24.71% 30.29% ERROR:#DIV/0! 7.20% 7.52% ERROR:#DIV/0! 13.80% 17.19% ERROR:#DIV/0! 50.12% ERROR:#DIV/0! ERROR:#DIV/0! 39.73% 48.53% ERROR:#DIV/0! 10.03% 10.01% ERROR:#DIV/0! 10.40% 10.20% ERROR:#DIV/0! 2.67% 3.24% ERROR:#DIV/0! 4.68% -2.18% ERROR:#DIV/0! 16.99% 2.53% ERROR:#DIV/0! 15.13% 12.73% ERROR:#DIV/0! 11.56% 4.99% ERROR:#DIV/0! 6.17% 7.50% ERROR:#DIV/0! 15.97% 61.92% ERROR:#DIV/0! -1.62% 1.35% ERROR:#DIV/0! 0.00% ERROR:#DIV/0! ERROR:#DIV/0! 12.64% 11.38% ERROR:#DIV/0! 0.05% ERROR:#DIV/0! ERROR:#DIV/0! 0.18% 0.14% 0.03%
Loan assets as % of total assets 81.59% 77.64% 72.59% 71.88% 77.78% 98.77% 97.85% 87.07% 87.86% 93.91% 88.77% 91.41% 83.19% 89.44% 76.87% 86.69% 98.33% 97.79% 92.49% 98.07% 99.99% 76.10% 73.88% 62.56% 92.07% 71.31% 90.37% 95.40% 97.43% 97.62% 95.63% 0.00% 88.72% 91.49% 76.62% 77.93% 98.72% 88.58% 97.27% 97.15% 98.46% 77.76% 80.33% 72.43% 77.35% 98.21% 72.52% 63.09% 96.54% 66.13% 96.71% 95.11% 99.08% 99.59% 86.30% 96.19% 83.36% 20.40% 58.29% 84.90% 83.29% 98.39% 88.65% 96.08% 99.81% 99.98%
Related Party Information
Loans to related party as % of loan assets 0.00% 0.00% 0.00% 0.00% 0.00% 2.98% 4.01% 0.00% 0.00% 2.22% 3.28% 0.00% 0.00% 0.00% 0.00% 8.88% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 1.84% 21.90% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% ERROR:#DIV/0! 6.39% 0.02% 0.00% 25.92% 0.00% 0.00% 0.00% 0.00% 0.00% 3.41% 5.65% 25.35% 0.00% 0.00% 10.34% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% 0.00% 31.81% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 1.55% 99.99% 0.00% 100.00%
Income from related party as % of total income 0.00% 0.00% 0.00% 0.00% 56.87% 41.11% 39.25% 0.00% 0.00% 2.94% 5.65% 0.00% 0.00% 0.00% 0.00% 3.89% 18.96% 17.33% 25.17% 16.74% 100.00% 0.00% 5.84% 13.02% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 5.21% 11.75% 25.66% 0.00% 0.00% 0.00% 0.70% 0.00% 19.44% 0.00% 1.46% 3.75% 0.00% 1.49% 7.51% 0.00% 5.01% 0.00% 100.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 2.05% 0.00% 0.00% 0.00%
Asset Quality
Level impaired assets as % of total assets 0.00% 0.00% 0.00% 0.00% ERROR:#DIV/0! 0.00% 0.00% 5.71% 2.87% 1.38% 2.04% 0.09% 88.53% 91.41% 83.19% 3.88% 3.89% 0.00% 0.00% 0.00% 0.00% 19.02% 18.94% 19.41% 33.20% ERROR:#DIV/0! 0.00% 0.00% ERROR:#DIV/0! 0.00% 3.34% 7.37% 9.33% 8.78% ERROR:#DIV/0! 16.70% 6.36% 8.16% 5.93% ERROR:#DIV/0! 0.00% 0.00% ERROR:#DIV/0! 0.00% 0.00% 0.00% 0.00% 0.00% ERROR:#DIV/0! 0.00% 0.00% ERROR:#DIV/0! 27.08% 22.79% ERROR:#DIV/0! 36.70% 10.69% ERROR:#DIV/0! 1.24% 0.00% ERROR:#DIV/0! 0.00% 0.00% ERROR:#DIV/0! 1.74% 0.48% ERROR:#DIV/0! 5.88% 8.25% ERROR:#DIV/0! 0.00% 0.00% ERROR:#DIV/0! 0.69% 3.23% ERROR:#DIV/0! 0.00% 0.00% ERROR:#DIV/0! 0.00% 0.00% ERROR:#DIV/0! 2.26% 1.60% ERROR:#DIV/0! 4.42% 6.25% ERROR:#DIV/0! 2.59% 0.38% ERROR:#DIV/0! 0.00% ERROR:#DIV/0! ERROR:#DIV/0! 0.00% 0.00% ERROR:#DIV/0! 0.31% 0.60% ERROR:#DIV/0! 3.29% 3.81% ERROR:#DIV/0! 0.00% 0.00% ERROR:#DIV/0! 0.00% 0.00% ERROR:#DIV/0! 0.00% 0.00% ERROR:#DIV/0! 0.00% 0.00% ERROR:#DIV/0! 0.00% 0.00% ERROR:#DIV/0! 0.00% 0.00% ERROR:#DIV/0! 2.50% 0.17% ERROR:#DIV/0! 0.00% 0.00% ERROR:#DIV/0! 0.00% ERROR:#DIV/0! ERROR:#DIV/0! 1.47% 1.01% ERROR:#DIV/0! 0.00% ERROR:#DIV/0! ERROR:#DIV/0! 0.00% 0.00% 0.00%
Level total provisions for doubtful debts as % of loan assets 0.30% 0.29% 0.18% 0.00% ERROR:#DIV/0! 0.00% 0.00% 0.92% 1.10% 1.44% 2.65% 0.69% 0.72% 1.94% 0.74% 2.57% 2.57% 0.00% 0.00% 0.00% 0.00% 3.90% 3.09% 2.56% 1.52% ERROR:#DIV/0! 0.00% 0.00% ERROR:#DIV/0! 0.00% 1.45% 3.60% 1.62% 1.26% ERROR:#DIV/0! 7.59% 3.21% 0.00% 0.00% ERROR:#DIV/0! 1.01% 0.71% ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! 0.00% 0.00% 0.00% ERROR:#DIV/0! 0.00% 0.00% ERROR:#DIV/0! 3.90% 3.63% ERROR:#DIV/0! 7.82% 2.62% ERROR:#DIV/0! 0.00% 0.00% ERROR:#DIV/0! 0.00% 0.00% ERROR:#DIV/0! 0.76% 0.76% ERROR:#DIV/0! 1.57% 1.63% ERROR:#DIV/0! 0.00% 0.00% ERROR:#DIV/0! 1.14% 1.34% ERROR:#DIV/0! 0.00% 0.00% ERROR:#DIV/0! 1.43% 0.82% ERROR:#DIV/0! 4.17% 1.95% ERROR:#DIV/0! 0.00% 0.00% ERROR:#DIV/0! 2.49% 5.07% ERROR:#DIV/0! 0.00% ERROR:#DIV/0! ERROR:#DIV/0! 0.00% 0.00% ERROR:#DIV/0! 1.13% 1.84% ERROR:#DIV/0! 0.00% 0.00% ERROR:#DIV/0! 0.00% 0.00% ERROR:#DIV/0! 3.64% 0.26% ERROR:#DIV/0! 0.00% 0.00% ERROR:#DIV/0! 0.00% 0.00% ERROR:#DIV/0! 0.00% 0.00% ERROR:#DIV/0! 0.00% 0.00% ERROR:#DIV/0! 3.11% 1.49% ERROR:#DIV/0! 3.08% 2.66% ERROR:#DIV/0! 0.00% ERROR:#DIV/0! ERROR:#DIV/0! 2.30% 2.09% ERROR:#DIV/0! 0.00% ERROR:#DIV/0! ERROR:#DIV/0! 0.00% 0.00% 0.00%
Level general provisions for doubtful debts as % of loan assets 0.30% 0.29% 0.18% 0.00% ERROR:#DIV/0! 0.00% 0.00% 0.66% 0.38% 0.38% 0.42% 0.00% 0.00% 0.00% 0.00% 2.57% 2.57% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% ERROR:#DIV/0! 0.00% 0.00% ERROR:#DIV/0! 0.00% 1.10% 0.84% 0.43% 0.39% ERROR:#DIV/0! 0.00% 0.00% 0.00% 0.00% ERROR:#DIV/0! 0.00% 0.00% ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! 0.00% 0.00% 0.00% ERROR:#DIV/0! 0.88% 2.59% ERROR:#DIV/0! 3.90% 3.63% ERROR:#DIV/0! 2.52% 2.62% ERROR:#DIV/0! 0.00% 0.00% ERROR:#DIV/0! 0.00% 0.00% ERROR:#DIV/0! 0.76% 0.76% ERROR:#DIV/0! 1.34% 1.56% ERROR:#DIV/0! 0.00% 0.00% ERROR:#DIV/0! 0.95% 0.99% ERROR:#DIV/0! 0.00% 0.00% ERROR:#DIV/0! 1.43% 0.82% ERROR:#DIV/0! 4.17% 1.95% ERROR:#DIV/0! 0.00% 0.00% ERROR:#DIV/0! 1.38% 1.52% ERROR:#DIV/0! 62.55% ERROR:#DIV/0! ERROR:#DIV/0! 0.00% 0.00% ERROR:#DIV/0! 0.76% 1.53% ERROR:#DIV/0! 0.00% 0.00% ERROR:#DIV/0! 0.00% 0.00% ERROR:#DIV/0! 3.64% 0.26% ERROR:#DIV/0! 0.00% 0.00% ERROR:#DIV/0! 0.00% 0.00% ERROR:#DIV/0! 0.00% 0.00% ERROR:#DIV/0! 0.00% 0.00% ERROR:#DIV/0! 0.78% 0.50% ERROR:#DIV/0! 3.08% 2.66% ERROR:#DIV/0! 0.00% ERROR:#DIV/0! ERROR:#DIV/0! 2.01% 1.28% ERROR:#DIV/0! 0.00% ERROR:#DIV/0! ERROR:#DIV/0! 0.00% 0.00% 0.06%
Impaired asset expense as % of average loan assets 0.15% 0.17% 0.08% 0.11% 0.00% 0.01% 0.40% -0.60% 2.10% 0.40% 3.05% 1.46% 1.01% 2.29% 0.90% 1.19% 2.51% 2.15% 3.46% 2.05% 0.00% 0.37% 1.18% 2.83% 1.78% 0.00% 8.80% 5.45% 5.34% 5.20% 0.59% ERROR:#DIV/0! 0.00% 0.00% 0.00% 2.25% 1.59% 4.35% 2.81% 0.00% 0.17% 2.25% 4.24% 0.44% 0.00% 0.94% 7.86% 0.96% 0.39% 0.00% 0.00% 0.49% 1.67% 0.00% 0.00% 1.05% 1.06% 0.00% 0.40% 4.70% 1.00% 0.00% 1.25% 0.00% 0.00% 0.00%
Net debt write-offs as % of average loan assets 0.07% 0.01% -0.11% 0.11% ERROR:#DIV/0! 0.00% ERROR:#DIV/0! 0.08% 0.52% 0.85% 0.36% 0.25% 4.16% 0.00% 1.61% 1.84% ERROR:#DIV/0! 0.00% ERROR:#DIV/0! 1.19% ERROR:#DIV/0! 1.01% 1.30% 2.00% 1.29% ERROR:#DIV/0! 0.00% ERROR:#DIV/0! ERROR:#DIV/0! 0.37% 2.85% 1.71% 0.27% 0.00% ERROR:#DIV/0! 4.14% 3.87% 4.50% 4.64% ERROR:#DIV/0! 0.00% ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! 0.00% 0.00% 0.00% ERROR:#DIV/0! 2.25% ERROR:#DIV/0! ERROR:#DIV/0! 0.94% ERROR:#DIV/0! ERROR:#DIV/0! 0.03% ERROR:#DIV/0! ERROR:#DIV/0! 1.12% ERROR:#DIV/0! ERROR:#DIV/0! 0.00% ERROR:#DIV/0! ERROR:#DIV/0! 0.00% ERROR:#DIV/0! ERROR:#DIV/0! 1.79% ERROR:#DIV/0! ERROR:#DIV/0! 2.86% ERROR:#DIV/0! ERROR:#DIV/0! 0.26% ERROR:#DIV/0! ERROR:#DIV/0! 0.00% ERROR:#DIV/0! ERROR:#DIV/0! 0.94% ERROR:#DIV/0! ERROR:#DIV/0! 5.46% ERROR:#DIV/0! ERROR:#DIV/0! 0.32% ERROR:#DIV/0! ERROR:#DIV/0! 0.00% ERROR:#DIV/0! ERROR:#DIV/0! 0.00% ERROR:#DIV/0! ERROR:#DIV/0! 0.00% ERROR:#DIV/0! ERROR:#DIV/0! 1.16% ERROR:#DIV/0! ERROR:#DIV/0! 0.98% ERROR:#DIV/0! ERROR:#DIV/0! 0.00% ERROR:#DIV/0! ERROR:#DIV/0! 0.00% ERROR:#DIV/0! ERROR:#DIV/0! 1.05% ERROR:#DIV/0! ERROR:#DIV/0! 0.00% ERROR:#DIV/0! ERROR:#DIV/0! 0.00% ERROR:#DIV/0! ERROR:#DIV/0! 0.00% ERROR:#DIV/0! ERROR:#DIV/0! 1.28% ERROR:#DIV/0! ERROR:#DIV/0! 1.00% ERROR:#DIV/0! ERROR:#DIV/0! 0.00% ERROR:#DIV/0! ERROR:#DIV/0! 0.63% ERROR:#DIV/0! ERROR:#DIV/0! 0.00% ERROR:#DIV/0! ERROR:#DIV/0! 0.00% 0.00% ERROR:#DIV/0!
Impaired asset expense as % of net interest income 13.35% 12.09% 7.84% 32.03% ERROR:#DIV/0! 0.00% 0.00% 0.22% 7.03% -12.63% 37.12% 5.45% 45.29% 18.73% 12.96% 11.91% 14.94% 21.49% 10.98% 20.73% 37.05% 22.29% 19.34% 31.68% 19.50% ERROR:#DIV/0! 0.00% 0.00% ERROR:#DIV/0! 2.93% 29.30% 113.04% 108.81% 0.00% ERROR:#DIV/0! 46.09% 21.27% 20.39% 21.63% ERROR:#DIV/0! 7.93% 35.77% ERROR:#DIV/0! 17.06% -13.74% 0.00% 0.00% 0.00% ERROR:#DIV/0! 12.71% 14.48% ERROR:#DIV/0! 13.08% 12.37% ERROR:#DIV/0! 92.10% 145.42% ERROR:#DIV/0! 15.60% 13.99% ERROR:#DIV/0! 0.00% 0.00% ERROR:#DIV/0! 2.81% 10.09% ERROR:#DIV/0! 28.90% 22.24% ERROR:#DIV/0! 60.81% 5.29% ERROR:#DIV/0! 11.37% 4.15% ERROR:#DIV/0! 0.00% 0.69% ERROR:#DIV/0! 10.64% 10.07% ERROR:#DIV/0! 41.39% 42.66% ERROR:#DIV/0! 10.93% 9.01% ERROR:#DIV/0! 9.49% 4.74% ERROR:#DIV/0! 0.00% ERROR:#DIV/0! ERROR:#DIV/0! 0.00% 0.00% ERROR:#DIV/0! 6.41% 8.90% ERROR:#DIV/0! 18.35% 24.53% ERROR:#DIV/0! 0.00% 0.00% ERROR:#DIV/0! 0.00% 0.00% ERROR:#DIV/0! 38.20% 13.34% ERROR:#DIV/0! 18.73% 27.78% ERROR:#DIV/0! 0.00% 0.00% ERROR:#DIV/0! 58.87% 17.98% ERROR:#DIV/0! 28.41% 74.07% ERROR:#DIV/0! 23.39% 8.75% ERROR:#DIV/0! 0.00% ERROR:#DIV/0! ERROR:#DIV/0! 14.86% 7.87% ERROR:#DIV/0! 0.00% ERROR:#DIV/0! ERROR:#DIV/0! 0.00% 0.00% 0.00%
P&L Raw Data
Net interest income (annualized) 1,762 1,713 1,070 345 ERROR:#DIV/0! 43 ERROR:#DIV/0! 1,600 1,496 1,197 1,510 1,805 1,406 1,431 1,290 1,927 ERROR:#DIV/0! 728 ERROR:#DIV/0! 246 ERROR:#DIV/0! 1,350 1,019 776 649 ERROR:#DIV/0! 1,175 ERROR:#DIV/0! ERROR:#DIV/0! 13,098 14,277 8,270 3,909 1,363 ERROR:#DIV/0! 4,584 4,887 3,117 2,164 ERROR:#DIV/0! 315 ERROR:#DIV/0! ERROR:#DIV/0! (2,421) ERROR:#DIV/0! 3,337 1,242 63 ERROR:#DIV/0! 5,848 ERROR:#DIV/0! ERROR:#DIV/0! 790 ERROR:#DIV/0! ERROR:#DIV/0! 165 ERROR:#DIV/0! ERROR:#DIV/0! 925 ERROR:#DIV/0! ERROR:#DIV/0! 1,702 ERROR:#DIV/0! ERROR:#DIV/0! 6,112 ERROR:#DIV/0! ERROR:#DIV/0! 16,527 ERROR:#DIV/0! ERROR:#DIV/0! 380 ERROR:#DIV/0! ERROR:#DIV/0! 17,966 ERROR:#DIV/0! ERROR:#DIV/0! 11,877 ERROR:#DIV/0! ERROR:#DIV/0! 451 ERROR:#DIV/0! ERROR:#DIV/0! 7,290 ERROR:#DIV/0! ERROR:#DIV/0! 1,510 ERROR:#DIV/0! ERROR:#DIV/0! 1,706 ERROR:#DIV/0! ERROR:#DIV/0! 5 ERROR:#DIV/0! ERROR:#DIV/0! 246 ERROR:#DIV/0! ERROR:#DIV/0! 19,549 ERROR:#DIV/0! ERROR:#DIV/0! 2,385 ERROR:#DIV/0! ERROR:#DIV/0! 3,542 ERROR:#DIV/0! ERROR:#DIV/0! 6,350 ERROR:#DIV/0! ERROR:#DIV/0! 141 ERROR:#DIV/0! ERROR:#DIV/0! 7,955 ERROR:#DIV/0! ERROR:#DIV/0! (19) ERROR:#DIV/0! ERROR:#DIV/0! 1,776 ERROR:#DIV/0! ERROR:#DIV/0! 2,667 ERROR:#DIV/0! ERROR:#DIV/0! 47,162 ERROR:#DIV/0! ERROR:#DIV/0! 190 ERROR:#DIV/0! ERROR:#DIV/0! 1,285 ERROR:#DIV/0! ERROR:#DIV/0! 1,642 ERROR:#DIV/0! ERROR:#DIV/0! (2,442) 322 ERROR:#DIV/0!
Total operating income (annualized) 2,907 2,791 2,710 2,677 12 94 228 421 708 71 157 16 17 2,478 1,287 442 285 169 95 103 0 0 28,932 40,834 10,747 9,500 2,571 3,111 1,228 2,061 55 7,642 3,012 4,034 1,319 1,685 24 178 75 136 18,253 9,707 213 21,009 306 69 2,107 151 426 1,178 112 5,333 709 0 0 2,626 809 749 18,559 6,718 (34,194) 0 795 0 2,787 0
Net surplus (annualized) 1,139 1,272 835 602 (223) 344 259 178 292 664 155 402 394 729 268 20 667 496 281 326 175 1,545 12,616 13,978 3,702 (2,513) 306 2,462 889 1,309 73 2,469 1,303 438 156 1,664 145 (222) 154 1,591 18,519 4,533 (91) 22,167 6,504 86 (511) 718 281 46 66 4,965 613 1,392 957 865 4,065 89 1,530 (1,894) (39,587) 7 703 1,417 338 262
Impaired asset expense (annualized)
作者: 作者: Impaired asset expense corresponds to bad debt expense

作者: interest
235.4 207.1 84.0 110.7 - 3.5 105.2 -151.2 560.6 98.3 636.5 268.1 167.1 229.5 156.5 50.9 301.0 197.0 245.9 126.5 - 383.4 4,183.0 9,348.0 4,253.7 - 2,112.5 1,039.5 635.6 468.1 25.0 -413.0 - - - 743.0 103.3 152.3 144.3 - 172.0 4,777.0 230.8 2,043.0 - 48.0 3,017.0 165.0 161.9 - - 1,254.0 437.6 - - 53.9 1,490.0 - 1,045.3 757.8 11,031.0 - 191.0 - - -
Net debt write off (annualized) 110.4 7.1 -116.0 110.7 0.0 23.5 134.9 214.9 96.7 61.3 869.0 0.9 267.1 184.5 0.0 50.9 121.4 118.9 141.9 79.4 0.0 383.4 10079.0 5660.0 710.2 0.0 994.2 739.5 535.6 418.1 0.0 -413.0 0.0 0.0 0.0 743.0 61.2 0.9 57.3 0.0 3.8 3796.0 155.8 1230.0 0.0 48.0 2094.0 55.8 0.0 0.0 0.0 2953.0 255.3 0.0 0.0 53.9 0.0 0.0 0.0 206.2 11031.0 0.0 96.1 0.0 0.0 0.0
Tax expense (annualized) 630 713 512 244 ERROR:#DIV/0! 0 ERROR:#DIV/0! 169 118 82 153 337 50 226 195 356 ERROR:#DIV/0! 169 ERROR:#DIV/0! 12 ERROR:#DIV/0! 300 227 189 184 ERROR:#DIV/0! 0 ERROR:#DIV/0! ERROR:#DIV/0! 1,043 7,023 756 1,855 1,250 ERROR:#DIV/0! 163 291 441 648 ERROR:#DIV/0! 48 ERROR:#DIV/0! ERROR:#DIV/0! 1,218 ERROR:#DIV/0! 552 216 77 ERROR:#DIV/0! 819 ERROR:#DIV/0! ERROR:#DIV/0! 71 ERROR:#DIV/0! ERROR:#DIV/0! 0 ERROR:#DIV/0! ERROR:#DIV/0! 52 ERROR:#DIV/0! ERROR:#DIV/0! 0 ERROR:#DIV/0! ERROR:#DIV/0! 2,725 ERROR:#DIV/0! ERROR:#DIV/0! 155 ERROR:#DIV/0! ERROR:#DIV/0! (44) ERROR:#DIV/0! ERROR:#DIV/0! 4,068 ERROR:#DIV/0! ERROR:#DIV/0! 2,013 ERROR:#DIV/0! ERROR:#DIV/0! 29 ERROR:#DIV/0! ERROR:#DIV/0! (347) ERROR:#DIV/0! ERROR:#DIV/0! 350 ERROR:#DIV/0! ERROR:#DIV/0! 69 ERROR:#DIV/0! ERROR:#DIV/0! 41 ERROR:#DIV/0! ERROR:#DIV/0! 7 ERROR:#DIV/0! ERROR:#DIV/0! 1,513 ERROR:#DIV/0! ERROR:#DIV/0! 151 ERROR:#DIV/0! ERROR:#DIV/0! 747 ERROR:#DIV/0! ERROR:#DIV/0! 0 ERROR:#DIV/0! ERROR:#DIV/0! 232 ERROR:#DIV/0! ERROR:#DIV/0! 620 ERROR:#DIV/0! ERROR:#DIV/0! 44 ERROR:#DIV/0! ERROR:#DIV/0! 678 ERROR:#DIV/0! ERROR:#DIV/0! 0 ERROR:#DIV/0! ERROR:#DIV/0! (9,818) ERROR:#DIV/0! ERROR:#DIV/0! 0 ERROR:#DIV/0! ERROR:#DIV/0! 204 ERROR:#DIV/0! ERROR:#DIV/0! (49) ERROR:#DIV/0! ERROR:#DIV/0! 0 0 ERROR:#DIV/0!
Balance Sheet Raw Data
Average assets 194,513 164,956 145,492 138,432 4,852 7,600 10,348 30,669 28,129 28,788 30,363 27,101 23,188 20,956 19,962 11,909 11,636 22,579 8,394 4,758 2,493 12,224 9,586 7,501 6,277 557,134 558,727 560,320 122,234 135,278 517,814 440,988 281,862 194,547 27,233 25,873 19,841 12,198 9,227 5,200 4,447 3,694 54,974 53,074 51,173 82,804 27,485 16,409 40,242 40,787 41,332 6,915 6,937 6,959 3,625 3,808 3,992 7,790 5,381 2,971 14,952 14,425 13,899 113,423 101,643 89,862 306,100 265,433 224,765 6,631 6,312 5,994 690,847 634,682 578,517 282,603 254,950 227,296 5,964 5,257 4,550 54,474 50,300 46,125 31,987 28,580 25,172 49,006 43,356 37,705 1,271 1,271 ERROR:#DIV/0! 3,271 3,147 3,022 271,584 268,994 266,404 32,929 26,565 20,202 854,393 800,446 746,500 28,391 28,590 28,789 5,796 5,275 4,753 171,608 171,776 171,944 1,219 1,133 1,047 380,021 402,743 425,465 31,369 19,972 8,575 1,487,156 1,318,368 1,149,580 120,801 120,801 ERROR:#DIV/0! 18,831 17,692 16,552 215,292 215,292 ERROR:#DIV/0! 458,487 352,391 245,237 244,179
Average loan assets 155,204 124,218 105,124 99,511 3,774 6,945 10,116 30,160 26,058 25,185 26,676 24,822 20,874 18,335 16,607 10,027 9,157 17,374 6,490 4,273 2,075 11,992 9,143 7,113 6,156 557,052 558,486 559,919 93,026 103,705 353,539 330,366 239,327 138,740 24,610 23,999 19,083 11,893 9,007 4,973 4,256 3,539 0 0 0 73,998 23,927 12,572 31,359 33,093 34,826 6,827 6,499 6,171 3,211 3,504 3,798 7,577 5,138 2,699 14,526 14,215 13,904 111,676 100,562 89,448 238,034 212,184 186,334 5,326 5,443 5,560 500,389 464,187 427,985 218,604 201,801 184,997 5,857 5,129 4,401 39,502 38,376 37,249 20,180 17,222 14,263 47,311 41,845 36,378 840 840 ERROR:#DIV/0! 3,164 3,052 2,941 258,301 254,574 250,847 32,625 26,133 19,641 850,888 794,047 737,207 24,502 23,439 22,376 5,576 5,153 4,731 143,053 140,971 138,888 249 146 43 221,515 263,439 305,362 26,631 16,118 5,605 1,238,711 1,108,109 977,506 118,859 118,859 ERROR:#DIV/0! 16,694 15,256 13,818 206,863 206,863 ERROR:#DIV/0! 457,626 351,935 245,210 244,176
Loan assets (end balance) 172,707 137,700 110,736 99,511 0 3,774 10,116 31,897 28,422 23,694 26,676 27,959 21,684 20,063 16,607 10,896 9,157 28,258 6,490 5,068 3,478 13,769 10,216 8,069 6,156 0 557,052 559,919 0 93,026 386,260 320,817 339,914 138,740 0 24,610 23,387 14,779 9,007 0 4,973 3,539 0 0 0 112,714 35,281 12,572 0 31,359 34,826 0 6,827 6,171 0 3,211 3,798 0 7,577 2,699 0 14,526 13,904 0 111,676 89,448 0 238,034 186,334 0 5,326 5,560 0 500,389 427,985 0 218,604 184,997 0 5,857 4,401 0 39,502 37,249 0 20,180 14,263 0 47,311 36,378 0 840 0 0 3,164 2,941 0 258,301 250,847 0 32,625 19,641 0 850,888 737,207 0 24,502 22,376 0 5,576 4,731 0 143,053 138,888 0 249 43 0 221,515 305,362 0 26,631 5,605 0 1,238,711 977,506 0 118,859 0 0 16,694 13,818 0 206,863 0 0 457,626 246,245 244,176
Average equity 16,002 15,315 13,967 12,984 4,446 4,665 4,884 5,673 5,462 5,276 5,187 3,020 2,761 2,733 2,681 932 418 1,774 754 896 390 1,961 1,417 1,114 1,034 3,242 3,155 3,067 0 4,487 61,536 35,747 14,779 13,739 8,231 8,078 7,244 6,118 5,674 1,025 651 276 14,666 13,432 12,197 4,183 1,420 856 29,163 28,331 27,499 2,364 2,323 2,282 732 351 (30) 1,110 972 835 370 375 380 14,630 12,108 9,586 21,878 17,912 13,945 518 563 609 45,831 44,100 42,368 102,483 95,171 87,860 867 795 723 13,458 13,714 13,969 2,302 2,097 1,892 6,763 6,622 6,481 637 637 ERROR:#DIV/0! 1,300 1,383 1,467 27,240 26,958 26,675 3,424 2,743 2,061 22,775 23,468 24,160 1,329 350 (629) 985 553 120 25,960 23,928 21,895 141 97 52 23,454 27,689 31,924 5,011 5,160 5,310 (24,093) (4,300) 15,494 4 4 ERROR:#DIV/0! 2,381 2,132 1,884 99 99 ERROR:#DIV/0! 816 577 206 75
Equity (end balance) 16,323 15,680 14,950 12,984 0 4,446 4,884 5,786 5,560 5,365 5,187 3,302 2,738 2,784 2,681 1,445 418 2,794 754 1,226 567 2,282 1,640 1,195 1,034 0 3,242 3,067 0 0 67,398 55,674 15,819 13,739 0 8,231 7,925 6,563 5,674 0 1,025 276 0 14,666 12,197 6,382 1,984 856 0 29,163 27,499 0 2,364 2,282 0 732 (30) 0 1,110 835 0 370 380 0 14,630 9,586 0 21,878 13,945 0 518 609 0 45,831 42,368 0 102,483 87,860 0 867 723 0 13,458 13,969 0 2,302 1,892 0 6,763 6,481 0 637 0 0 1,300 1,467 0 27,240 26,675 0 3,424 2,061 0 22,775 24,160 0 1,329 (629) 0 985 120 0 25,960 21,895 0 141 52 0 23,454 31,924 0 5,011 5,310 0 (24,093) 15,494 0 4 0 0 2,381 1,884 0 99 0 0 816 337 75
Average debentures/deposits 175,785 147,901 129,939 123,733 356 2,910 5,464 23,159 21,426 21,475 21,611 23,829 20,224 18,026 17,042 10,424 10,593 20,559 7,429 3,690 2,046 9,234 7,018 5,187 3,972 547,207 547,207 547,207 0 67,002 436,221 388,485 175,449 9,177 18,040 16,557 8,439 902 0 4,140 3,766 3,393 39,424 38,882 38,339 76,863 24,680 14,904 10,790 12,109 13,427 4,469 4,543 4,618 2,759 3,108 3,458 6,588 4,341 2,094 10,676 10,252 9,828 92,684 78,712 64,739 271,616 234,790 197,963 6,060 5,692 5,324 645,016 590,583 536,149 114,613 105,448 96,284 5,047 4,399 3,751 41,016 36,417 31,818 29,294 26,117 22,941 41,510 35,966 30,423 457 457 ERROR:#DIV/0! 1,934 1,711 1,487 222,740 220,796 218,852 28,147 22,940 17,733 818,387 767,443 716,498 20,517 22,598 24,678 4,636 4,566 4,496 113,274 114,333 115,391 952 899 846 328,223 353,353 378,483 25,627 14,185 2,743 1,498,651 1,308,834 1,119,016 120,058 120,058 ERROR:#DIV/0! 16,102 15,256 14,411 213,923 213,923 ERROR:#DIV/0! 454,016 349,987 245,031 244,104
Debentures (end balance) 191,914 159,656 136,146 123,733 0 356 5,464 24,807 21,512 21,340 21,611 26,221 21,437 19,011 17,042 10,256 10,593 33,690 7,429 4,372 3,008 10,835 7,634 6,403 3,972 0 547,207 547,207 0 0 437,191 435,250 341,720 9,177 0 18,040 15,074 1,803 0 0 4,140 3,393 0 39,424 38,339 119,270 34,456 14,904 0 10,790 13,427 0 4,469 4,618 0 2,759 3,458 0 6,588 2,094 0 10,676 9,828 0 92,684 64,739 0 271,616 197,963 0 6,060 5,324 0 645,016 536,149 0 114,613 96,284 0 5,047 3,751 0 41,016 31,818 0 29,294 22,941 0 41,510 30,423 0 457 0 0 1,934 1,487 0 222,740 218,852 0 28,147 17,733 0 818,387 716,498 0 20,517 24,678 0 4,636 4,496 0 113,274 115,391 0 952 846 0 328,223 378,483 0 25,627 2,743 0 1,498,651 1,119,016 0 120,058 0 0 16,102 14,411 0 213,923 0 0 454,016 245,959 244,104
General provisions (level) 525.0 400.0 200.0 - - - - 210.5 108.9 88.9 112.6 - - - - 280.0 235.0 - - - - - - - - - - - - - 4,237.0 2,696.0 1,453.0 545.0 - - - - - - - - - - - - - - - 277.0 903.0 - 266.0 223.8 - 81.0 99.6 - - - - - - - 844.2 676.0 - 3,187.0 2,910.0 - - - - 4,747.0 4,243.0 - - - - 84.0 36.0 - 1,648.0 725.0 - - - - 653.7 552.3 - 525.7 1,293.0 - - - - 1,975.0 3,844.0 - - - - - - - 891.4 57.5 - - - - - - - - - - - - - 208.1 28.2 - 38,195.0 26,034.0 - - - - 335.6 176.3 - - - - - - 145.0
Total provisions (level) 525.0 400.0 200.0 - - - - 292.3 312.4 342.1 708.2 194.0 157.0 389.5 122.3 280.0 235.0 - - - - 536.4 316.0 206.9 93.7 - - - - - 5,619.0 11,551.0 5,495.0 1,745.0 - 1,868.3 750.0 - - - 50.0 25.0 - - - - - - - - - - 266.0 223.8 - 251.0 99.6 - - - - - - - 844.2 676.0 - 3,734.0 3,045.0 - - - - 5,698.0 5,724.0 - - - - 84.0 36.0 - 1,648.0 725.0 - - - - 1,179.4 1,845.3 - - - - - - - 2,926.0 4,625.0 - - - - - - - 891.4 57.5 - - - - - - - - - - - - - 829.0 83.7 - 38,195.0 26,034.0 - - - - 383.4 288.5 - - - - - - -
Movement in general provision (annualized) 125.0 200.0 200.0 - - 101.6 19.9 -23.7 112.6 - - - - 45.0 - - - - - - - 1,541.0 1,243.0 840.7 6,812.5 - - - - - - - -626.0 42.2 -18.6 - - 168.2 277.0 - 504.0 - 48.0 923.0 - 101.4 -767.3 - -1,869.0 - - 833.9 - - - - 179.9 12,161.0 - 159.2 - - -145.0
Movement in total provisions (annualized) 125.0 200.0 200.0 - ERROR:#DIV/0! - ERROR:#DIV/0! -20.1 -29.7 -366.1 708.2 37.0 -232.5 267.2 122.3 45.0 ERROR:#DIV/0! - ERROR:#DIV/0! - ERROR:#DIV/0! 220.5 109.1 113.2 93.7 ERROR:#DIV/0! - ERROR:#DIV/0! ERROR:#DIV/0! - -5,932.0 6,056.0 3,472.2 21,812.5 ERROR:#DIV/0! 1,118.3 750.0 - - ERROR:#DIV/0! 25.0 ERROR:#DIV/0! ERROR:#DIV/0! - ERROR:#DIV/0! - - - ERROR:#DIV/0! - ERROR:#DIV/0! ERROR:#DIV/0! 42.2 ERROR:#DIV/0! ERROR:#DIV/0! 151.4 ERROR:#DIV/0! ERROR:#DIV/0! - ERROR:#DIV/0! ERROR:#DIV/0! - ERROR:#DIV/0! ERROR:#DIV/0! 168.2 ERROR:#DIV/0! ERROR:#DIV/0! 689.0 ERROR:#DIV/0! ERROR:#DIV/0! - ERROR:#DIV/0! ERROR:#DIV/0! -26.0 ERROR:#DIV/0! ERROR:#DIV/0! - ERROR:#DIV/0! ERROR:#DIV/0! 48.0 ERROR:#DIV/0! ERROR:#DIV/0! 923.0 ERROR:#DIV/0! ERROR:#DIV/0! - ERROR:#DIV/0! ERROR:#DIV/0! -665.9 ERROR:#DIV/0! ERROR:#DIV/0! - ERROR:#DIV/0! ERROR:#DIV/0! - ERROR:#DIV/0! ERROR:#DIV/0! -1,699.0 ERROR:#DIV/0! ERROR:#DIV/0! - ERROR:#DIV/0! ERROR:#DIV/0! - ERROR:#DIV/0! ERROR:#DIV/0! 833.9 ERROR:#DIV/0! ERROR:#DIV/0! - ERROR:#DIV/0! ERROR:#DIV/0! - ERROR:#DIV/0! ERROR:#DIV/0! - ERROR:#DIV/0! ERROR:#DIV/0! - ERROR:#DIV/0! ERROR:#DIV/0! 745.3 ERROR:#DIV/0! ERROR:#DIV/0! 12,161.0 ERROR:#DIV/0! ERROR:#DIV/0! - ERROR:#DIV/0! ERROR:#DIV/0! 94.9 ERROR:#DIV/0! ERROR:#DIV/0! - ERROR:#DIV/0! ERROR:#DIV/0! - - ERROR:#DIV/0!
Bottom of lookup/match range
End Point 2004.25 2003.25 2002.25 2001.25 2004.25 2004.5 2003.5 2002.5 2001.5 2004.5 2003.5 2002.5 2001.5 2004.25 2004.25 2004.25 2004.25 2003.25 2002.25 2001.25 2004.5 2003.25 2004.5 2003.5 2002.5 2001.4166666667 2004.25 2003.25 2002.25 2001.25 2004.25 2003.25 2004.25 2003.25 2002.6666666667 2005 2004.25 2004.25 2004.25 2004.25 2004.25 2004.25 2004.25 2004.5 2004.25 2004.5 2004.5 2004.25 2004.25 2004.25 2004.75 2004.25 2004.25 2004.5 2004.5 2004.5 2004.25 2004.25 2003.25 2004.25 2003.25 2004.25 2004.6666666667 2004.5 2003.25 2002.25
Mid Point 2003.75 2002.75 2001.75 2000.75 2003.75 2004 2003 2002 2001 2004 2003 2002 2001 2003.75 2003.75 2003.75 2003.75 2002.75 2001.75 2000.75 2004 2002.75 2004 2003 2001.96 2001.3766666667 2003.75 2002.75 2001.75 2000.75 2003.75 2002.75 2003.75 2002.96 2002.1666666667 2004.5 2003.75 2003.75 2003.75 2003.75 2003.75 2003.75 2003.75 2004 2003.75 2004 2004 2003.75 2003.75 2003.75 2004.5 2003.75 2003.75 2004 2004 2004 2003.75 2003.75 2002.75 2003.75 2002.75 2004.04 2004.1666666667 2004 2002.75 2001.75
Year End Point 2003 2002 2001 2000 2003 2004 2003 2002 2001 2004 2003 2002 2001 2003 2003 2003 2003 2002 2001 2000 2004 2002 2004 2003 2002 2000 2003 2002 2001 2000 2003 2002 2003 2002 2002 2004 2003 2003 2003 2003 2003 2003 2003 2004 2003 2004 2004 2003 2003 2003 2004 2003 2003 2004 2004 2004 2003 2003 2002 2003 2002 2003 2004 2004 2002 2001
Interval 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1.08 0.08 1 1 1 1 1 1 1 0.58 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 0.5 1 1 1 1 1 1 1 1 1 1 0.42 1 1 1 1
Related Party information
Info1 Allied Farmers Ltd (parent) Lease, expense, purchase of debtors porfoliio of the parent company Executive Trustees Ltd controlled by Mr A S Radisich. Lease premises Negotiable Enterprises Ltd (shareholder) Dividend Dorechester Pacific Ltd (parent) Mangement fee, Dividend Hanover Group Holding Ltd (grand Grand parent) various
Info2 Timbertion Investment Ltd and Swan Insurance Ltd controlled by Mr A S Radisich Loan Whitby Willage Holding Ltd Subention payment Senate Finance Ltd (subsidiary) Mangement fee, Dividend Hanover Group Ltd (grand parent) various
Info3 Penrose Enterprises Ltd controlled by Mr AS Radisich Purchase of fleet vehicles Hanover Financial service Ltd (parent) various

Data preparation NBFI Financial DATA.xls &"Arial,Bold" Page &P of &N

H-N

NBFIs from H-N
$000 Instant Finance Ltd Instant Finance Ltd Instant Finance Ltd Instant Finance Ltd LDC Finance Ltd LDC Finance Ltd LDC Finance Ltd LDC Finance Ltd Liberty Financial Ltd Liberty Financial Ltd Liberty Financial Ltd Liberty Financial Ltd Loan Society Loan Society Loan Society Loan Society Lombard Finance & Investment Ltd Lombard Finance & Investment Ltd Lombard Finance & Investment Ltd Lombard Finance & Investment Ltd Macquarie Finance (NZ) Ltd Macquarie Finance (NZ) Ltd Macquarie Finance (NZ) Ltd Macquarie Finance (NZ) Ltd Marac Finance Ltd Marac Finance Ltd Marac Finance Ltd Marac Finance Ltd Mascot Finance Ltd Mascot Finance Ltd Mascot Finance Ltd Mascot Finance Ltd Medical Securities Ltd Medical Securities Ltd Medical Securities Ltd Medical Securities Ltd Nelson Building Society Nelson Building Society Nelson Building Society Nelson Building Society MFS Pacific Finance Ltd MFS Pacific Finance Ltd MFS Pacific Finance Ltd MFS Pacific Finance Ltd Motor Trade Finance Ltd Motor Trade Finance Ltd Motor Trade Finance Ltd Motor Trade Finance Ltd Mutual Finance Ltd Mutual Finance Ltd Mutual Finance Ltd Mutual Finance Ltd Nathans Finance NZ Ltd Nathans Finance NZ Ltd Nathans Finance NZ Ltd Nathans Finance NZ Ltd National Finance 2000 Ltd National Finance 2000 Ltd National Finance 2000 Ltd National Finance 2000 Ltd Nationwide Finance Ltd Nationwide Finance Ltd Nationwide Finance Ltd Nationwide Finance Ltd Nelson Building Society Nelson Building Society Nelson Building Society Nelson Building Society New Zealand Finance Ltd New Zealand Finance Ltd New Zealand Finance Ltd New Zealand Finance Ltd North South Finance Ltd North South Finance Ltd North South Finance Ltd North South Finance Ltd Numeria Finance Ltd Numeria Finance Ltd Numeria Finance Ltd Numeria Finance Ltd
Year 2004 2003 2004 2003 2003 2002 2004 2003 2004 2003 2004 2003 2004 2003 2004 2003 2004 2003 2004 2003 2004 2003 2004 2003 2004 2003 2004 2003 2004 2003 2004 2003 2004 2003 2004 2003 2004 2003 2004 2003
Year end March March March March June June March March March March
作者: four months period
March March June June June June March March March March March March September September March March June June March March June June March March March March March March March Maarch
Data ID Instant Finance Ltd Instant Finance Ltd Instant Finance Ltd2004 Instant Finance Ltd2003 LDC Finance Ltd LDC Finance Ltd LDC Finance Ltd2004 LDC Finance Ltd2003 Liberty Financial Ltd Liberty Financial Ltd Liberty Financial Ltd2003 Liberty Financial Ltd2002 Loan Society Loan Society Loan Society2004 Loan Society2003 Lombard Finance & Investment Ltd Lombard Finance & Investment Ltd Lombard Finance & Investment Ltd2004 Lombard Finance & Investment Ltd2003 Macquarie Finance (NZ) Ltd Macquarie Finance (NZ) Ltd Macquarie Finance (NZ) Ltd2004 Macquarie Finance (NZ) Ltd2003 Marac Finance Ltd Marac Finance Ltd Marac Finance Ltd2004 Marac Finance Ltd2003 Mascot Finance Ltd Mascot Finance Ltd Mascot Finance Ltd2004 Mascot Finance Ltd2003 Medical Securities Ltd Medical Securities Ltd Medical Securities Ltd2004 Medical Securities Ltd2003 Nelson Building Society Nelson Building Society Nelson Building Society2004 Nelson Building Society2003 MFS Pacific Finance Ltd MFS Pacific Finance Ltd MFS Pacific Finance Ltd2004 MFS Pacific Finance Ltd2003 Motor Trade Finance Ltd Motor Trade Finance Ltd Motor Trade Finance Ltd2004 Motor Trade Finance Ltd2003 Mutual Finance Ltd Mutual Finance Ltd Mutual Finance Ltd2004 Mutual Finance Ltd2003 Nathans Finance NZ Ltd Nathans Finance NZ Ltd Nathans Finance NZ Ltd2004 Nathans Finance NZ Ltd2003 National Finance 2000 Ltd National Finance 2000 Ltd National Finance 2000 Ltd2004 National Finance 2000 Ltd2003 Nationwide Finance Ltd Nationwide Finance Ltd Nationwide Finance Ltd2004 Nationwide Finance Ltd2003 Nelson Building Society Nelson Building Society Nelson Building Society2004 Nelson Building Society2003 New Zealand Finance Ltd New Zealand Finance Ltd New Zealand Finance Ltd2004 New Zealand Finance Ltd2003 North South Finance Ltd North South Finance Ltd North South Finance Ltd2004 North South Finance Ltd2003 Numeria Finance Ltd Numeria Finance Ltd Numeria Finance Ltd2004 Numeria Finance Ltd2003
Statm of Financial Performance (P&L)
Interest income 13,399 10,902 2,837 2,658 3,295 388 6,744 6,383 6,845 305 9,532 7,812 80,606 56,096 11,629 9,820 20,161 19,768 9,757 7,462 3,724 2,500 70,130 67,158 639 219 6,371 3,130 3,078 2,338 16,747 9,773 9,757 7,462 3,968 2,492 4,204 1,390 165 90
Interest expense 4,277 5,480 1,710 1,605 1,669 235 5,064 4,635 5,702 279 10,738 6,740 43,460 31,986 6,465 5,458 11,173 11,600 7,079 5,327 2,441 1,732 26,183 25,959 287 75 4,449 2,141 1,294 945 9,896 5,729 7,079 5,327 2,180 1,325 2,421 644 252 9
Net interest income 9,122 5,422 1,127 1,053 1,626 153 1,679 1,748 1,143 26 -1,206 1,072 37,146 24,110 5,164 4,362 8,988 8,168 2,678 2,136 1,284 767 43,947 41,199 352 144 1,922 990 1,784 1,393 6,851 4,044 2,678 2,136 1,788 1,167 1,784 746 -88 81
Bad debt recovered - - - 0.1 - - - - - - - - 828 1,749.0 - - - - 0 1 - - - - - - 165 - - - 64 1 - - - - - -
Commissions and Fees 9,480 7,947 7 11 2,193 602 - - 3,095 401 - - - - - - 953 834 357 250 303 252 1,464 970 - - 636 310 2,179 1,375 1,657 1,049 467 346 2,576 1,473 1,935 812 460 7
Other operating income - - 58 50 - - 1,293 1,057 - - - 17,820 15,541 525 573 - - 440 350 -6 24 - - 213 85 - - 433 272 105 14 266 255 964 - 17 1 1,773
作者: mainly gain on sale of investments
8
Total operating(non-interest) income 9,480 7,947 66 62 2,193 602 1,293 1,057 3,095 401 - - 18,648 17,290 525 573 953 834 797 602 297 276 1,464 970 213 85 636 310 2,777 1,647 1,762 1,063 797 602 3,540 1,473 1,953 813 2,232 15
Add. prov. for doubtful debts 332 325 - 0 - 0 189 30 100 100 631 22 - 0 - 0 - 6,136 - 8,043 180 70 38 83 96 76 - 0 - 0 158 - 0 29 7 - - 0 44 206 244 426 96 76 159 126 299 118 2 - 0
Bad debts written off 1,282 868 - 439 61 - - - - - - 0 - 0 10,041 11,915 110 407 522 123 12 18 - 0 166 - 75 - 0 11 5 63 - 0 1,054 737 688 29 18 12 - 0 23 - 0 - 0 - 0 - 0
Other operating expenses 11,048 8,004 302 211 2,903 732 1,695 1,369 2,737 498 175 168 25,606 25,559 1,413 1,334 5,840 6,743 2,890 2,250 1,178 201 9,016 8,527 350 117 999 832 2,769 1,559 4,931 3,049 2,884 2,255 1,626 994 1,335 637 1,860 656
Total operating(non-interest) expense 12,662 9,197 302 650 3,153 762 1,795 1,469 3,368 521 175 168 29,511 29,431 1,703 1,811 6,400 6,949 2,998 2,343 1,178 367 9,099 8,527 390 129 1,062 832 3,867 2,502 5,863 3,504 2,998 2,343 1,785 1,143 1,634 754 1,862 656
Net surplus before taxation 5,940 4,172 891 465 666 -7 1,178 1,336 870 -93 -1,380 904 26,283 11,969 3,986 3,124 3,541 2,052 477 395 403 677 36,312 33,642 175 100 1,497 468 694 538 2,750 1,603 477 395 3,544 1,497 2,102 805 283 -560
Tax expense 1,983 1,388 288 146 222 14 404 468 390 - -608 298 8,705 4,259 1,325 1,042 1,158 734 157 133 168 214 174 -42 62 6 - 31 314 158 161 173 157 133 904 536 791 307 - -
Net surplus 3,957 2,784 602 318 444 -21 773 868 480 -93 -773 606 17,578 7,710 2,661 2,082 2,383 1,319 320 262 235 463 36,138 33,684 112 94 1,497 437 380 381 2,589 1,430 320 262 2,640 961 1,312 498 283 -560
Balance Sheet
Assets
Finance receivables / loans& advances 50,395 39,896 23,339 21,532 8,100 11,564 109,011 95,500 99,357 23,942 166,036
作者: including loan to Macquarie equities NZ ltd and Macquaries Bank Ltd
133,527 767,003 648,835 90,396 81,919 208,733 200,770 123,259 98,974 48,570 19,689 515,121 470,288 4,637 1,772 79,503 36,825 16,067 10,958 154,483 118,948 123,259 98,974 37,100 21,401 46,047 17,961 3,975 1,300
Other assets 3,948 3,399 2,480 3,559 7,323 722 6,284 6,612 301 7 6,582 188 39,197 42,960 9,464 11,586 10,918 15,868 24,926 25,012 177 0 11,085 23,384 1,031 562 4,176 7,169 1,077 1,011 2,781 1,161 24,926 25,012 3,598 1,948 29 11 4,091
作者: Lease income generating assets
2,463
Total assets 54,343 43,295 25,818 25,090 15,423 12,286 115,295 102,112 99,659 23,949 172,618 133,715 806,200 691,795 99,860 93,505 219,652 216,638 148,185 123,986 48,746 19,689 526,206 493,672 5,668 2,334 83,679 43,994 17,144 11,969 157,264 120,109 148,185 123,986 40,698 23,350 46,076 17,972 8,066 3,763
Equity&liabilities
Current debentures and deposits 27,375 589 24,462 24,487 -
作者: including in the n/current item
- 100,303 88,311 11,407 2,034 286,126 360,753 59,223 34,799 48,622 23,027 136,434
作者: including Redeemable shares
114,936 18,326 9,194 30,400 38,100 3,126 721 40,316 10,477 3,486 1,494 3,360 2,801 132,178 111,552 16,831 9,123 16,628 5,753 3,459 828
N/current debentures and deposits 15,524 33,192 - - 14,141
作者: all from related parties
12,009 4,326 3,573 86,496 21,392 409,823 229,844 27,159 47,130 138,302 164,788 5,849 4,218 26,996 8,350 475,701 429,933 1,597 959 33,205 27,001 11,530 9,199 137,311 104,564 4,256 3,384 16,524 10,791 23,760 9,376 3,766 1,234
Other liabilities 1,327 5,827 602 407 859 298 831 820 868 116 20,004 19,029 261 274 4,309 2,788 - - 664 119 3,312 3,419 60 51 1,288 1,142 539 231 - - 5,849 4,218 2,000 412 452 224 390 261
Equity 10,117 3,687 754 196 423 -21 9,835 9,409 887 407 90,247 82,169 13,217 11,302 28,418 26,035 5,902 4,832 2,760 2,025 16,793 22,220 885 603 8,870 5,373 1,590 1,045 16,593 12,744 5,902 4,832 5,343 3,024 5,235 2,619 450 1,440
Total 54,343 43,295 25,818 25,090 15,423 12,286 115,295 102,112 99,659 23,949 806,200 691,795 99,860 93,505 219,652 216,638 148,185 123,986 48,746 19,689 526,206 493,672 5,668 2,334 83,679 43,994 17,144 11,969 157,264 120,109 148,185 123,986 40,698 23,350 46,076 17,972 8,066 3,763
Asset Quality
Impaired assets 154 204 - - - - - - 4,398 - 8,064 14,212 134 163 - - - - - - - - - - - - 680 1,374 - - - - - - - -
Past due assets 164 623 200 200 - - 1,272 1,100 6,001 - 1,143 - 16 197 129 129 - - 352 434 76 17 17 1,824 1,098 2,943 1,546 129 129 219 517 637 - 65 -
Total past due & impaired 318 827 200 200 - - 1,272 1,100 10,400 - 9,207 14,212 150 360 129 129 - - 352 434 76 17 17 - 1,824 1,098 3,623 2,920 129 129 219 517 637 - 65 -
Provisions specific - 145 - - 21 - - - 250 - 1,616 8,659 - - 72 52 - - - 7 322 260 163 202 72 52 - - - - 1,773 -
Provisions general & other 1,216 739 - - 197 30 300 200 403 22 6,927 6,019 760 670 1,242 1,204 148 124 - - 2,872 2,864 63 - 167 186 1,316 1,033 148 124 375 216 446 147 - -
Provisions total 1,216 884 - - 218 30 300 200 653 22 8,543 14,678 760 670 1,242 1,204 220 176 2,872 2,871 47 18 63 - 490 446 1,479 1,235 220 176 375 216 446 147 1,773 -
Starting provisions 884 559 - - 49 - 200 100 22 - 14,678 21,441 570 500 1,204 1,121 176 100 - - 18 11 446 240 1,235 809 176 100 216 90 147 29
Charge/credit to income statement 332 325 - - 169 30 100 100 631 22 3,077 2,123 180 70 38 83 96 76 - - 29 7 44 206 244 426 96 76 159 126 299 118
Other transaction (recoveries/ written off) - - - - - - - - - - -9,212 -8,886 - - - - -52 - - - - - - - - -52 - - - - -
Closing provisions 1,216 884 - - 218 30 300 200 653 22 8,543 14,678 750 570 1,242 1,204 220 176 - - 47 18 490 446 1,479 1,235 220 176 375 216 446 147
TRUE TRUE FALSE TRUE TRUE TRUE FALSE TRUE TRUE TRUE TRUE FALSE TRUE TRUE TRUE TRUE TRUE TRUE TRUE FALSE
Related party transactions
Income from related companies (interest/ni) 52 33 144 54 - 0 0
作者: interest paid by Loan properties Ltd
715 252 1,722 1,306 156 183 360 83
Expense to related companies (interest/ni) 610 1,090 300 300 40
作者: Rent and interest paid to Loan Properties Ltd
159 1,724 275 957 989 1,334 2,651 286 139 166,000 204,000 294 61 7 80 612 -127 471 434 - -
Loan from related companies 4118 3549 14,141 12,009 30.367
作者: Owed to Loan Properties Ltd
16.58 - 27 171 1114.613 450,701 404933 - 0 1,363 - - 1,364
作者: Loan from Capital + Merchant Finance Ltd two companies have same directors

作者: including Redeemable shares
706
Loan to related companies 488 432 639 1,609 -
作者: Owed by Loan properties Ltd
6 44 - - 112 1,417 - 12,421 7,811 59 39 1,164 171 - 0 1,641 - - 1,053
作者: Loan to Numeria Leasing Ltd
36
Other transaction to related companies 1,500 - - -
Concentration of credit risk
Exposure to indivdual counter party
No of 10- 20% of equity 0 0 6 6 11 15 n/a na/a 3 3 0 0 13 14 0 0 2 1 4 1 2 0 0 10 11 4 0
No of more than 20% of equity 0 0 20
作者: one of exposure is in 1370%-1380%

作者: Lease income generating assets

作者: including in the n/current item

作者: all from related parties

作者: including loan to Macquarie equities NZ ltd and Macquaries Bank Ltd
31 6 4 36 8 n/a n/a 0 0 3 6 4 2 2 2 5 8 9 0 0 5 5 3 5
Loan and advance industry
No 1 ranked (%) Car, household, and mortgage finance to finance company Mortgage Loan Mortgage Commercial Property Consumer Property development and investment Health care profession Residential loan Commerical property industry motor vehicle personal loan Vending personal loan (vehicles) Commercial & residential property development Residential Residential development Residential housing other finance company
42.0% 60.0%
No 2 ranked (%) lending to business and personal Farming Residential property development Property Finance and insurance Commerical Building
21.40% auckland 11.00%
Geographical concentration of loans Auckland Nelson Auckland Auckland Christchurch, wellington Nelson Auckland Auckland
Parent Company Liberty Financial Pty Ltd (Au) Solomon Nominees Ltd Pyne Gould Corporation Ltd Mutual Group Ltd VTL Group Hanover Group Holding Ltd New Zealand Finance Holding Ltd Central Enterprises Ltd Numeria Co Ltd
parent info 2 The Bay Trust (Ult) Evan Christian
作者: He is former Advantage ceo
parent info 3
Employee number (full time equivalent)
SUMMARY STATISTICS
Profitablility / Efficiency
Return on assets (net surplus / average total assets) 8.11% 2.37% 3.20% 0.71% 0.78% -0.50% 2.35% 2.75% 1.09% 0.24% 0.69% 7.09% 2.81% 2.34% 2.61% 1.87% ERROR:#DIV/0! -0.21% 8.24% 4.10% -0.01%
Return on equity (net surplus / average equity) 57.33% 126.72% 220.90% 8.04% 74.17% ERROR:#DIV/0! 20.39% 21.71% 8.75% 5.96% 9.82% 185.26% 15.11% 21.02% 28.88% 17.65% ERROR:#DIV/0! -5.43% 63.11% 33.40% -0.04%
Net interest margin (net interest income / average tot. assets) 18.69% 4.43% 11.74% 1.55% 1.85% -0.79% 4.96% 5.34% 4.12% 1.97% 3.75% 8.62% 8.80% 3.01% 12.25% 4.94% 1.97% 1.72% 5.58% 5.57% -1.48%
Interest income as % of average loan assets 0.00% 29.68% 27.33% 0.00% 12.64% 12.34% 0.00% 33.51% 3.36% 0.00% 6.60% 6.68% 0.00% 11.10% 1.27% 0.00% 6.36% 5.85% 0.00% 11.39% 8.65% 0.00% 13.50% 11.99% 0.00% 9.85% 9.85% 0.00% 8.78% 7.54% 0.00% 10.91% 12.70% 0.00% 14.23% 14.28% 0.00% 19.95% 12.34% 0.00% 10.95% 8.50% 0.00% 22.78% 21.33% 0.00% 12.25% 8.22% 0.00% 8.78% 7.54% 0.00% 13.57% 11.64% 0.00% 13.14% 7.74% 0.00% 6.25%
Interest expense as % of average debentures&deposits 0.00% 11.16% 16.22% 0.00% 6.98% 6.55% 0.00% 12.76% 1.96% 0.00% 5.15% 5.04% 0.00% 9.40% 1.19% ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! 0.00% 6.76% 5.42% 0.00% 7.68% 6.66% 0.00% 5.96% 6.18% 0.00% 5.42% 4.47% 0.00% 7.76% 9.87% 0.00% 5.38% 5.55% 0.00% 8.97% 4.45% 0.00% 8.02% 5.71% 0.00% 10.07% 8.83% 0.00% 7.98% 5.34% 0.00% 5.63% 4.63% 0.00% 8.18% 6.65% 0.00% 8.72% 4.26% 0.00% 5.43%
Non-interest income as % total operating income ERROR:#DIV/0! 50.96% 59.44% ERROR:#DIV/0! 5.50% 5.52% ERROR:#DIV/0! 57.42% 79.74% ERROR:#DIV/0! 43.51% 37.69% ERROR:#DIV/0! 73.02% 93.83% ERROR:#DIV/0! 0.00% 0.00% ERROR:#DIV/0! 33.42% 41.76% ERROR:#DIV/0! 9.23% 11.61% ERROR:#DIV/0! 9.59% 9.26% ERROR:#DIV/0! 22.93% 21.99% ERROR:#DIV/0! 18.79% 26.45% ERROR:#DIV/0! 3.22% 2.30% ERROR:#DIV/0! 37.71% 37.25% ERROR:#DIV/0! 24.87% 23.84% ERROR:#DIV/0! 60.89% 54.18% ERROR:#DIV/0! 20.46% 20.81% ERROR:#DIV/0! 22.93% 21.99% ERROR:#DIV/0! 66.44% 55.80% ERROR:#DIV/0! 52.26% 52.13% ERROR:#DIV/0! 104.08%
Cost income ratios:
Operating expense / (net interest income + other income) ERROR:#DIV/0! 59.39% 59.87% ERROR:#DIV/0! 25.31% 18.89% ERROR:#DIV/0! 76.01% 96.95% ERROR:#DIV/0! 57.02% 48.79% ERROR:#DIV/0! 64.58% 116.54% ERROR:#DIV/0! -14.48% 15.65% ERROR:#DIV/0! 46.59% 64.46% ERROR:#DIV/0! 24.84% 27.03% ERROR:#DIV/0! 58.75% 74.91% ERROR:#DIV/0! 83.16% 82.20% ERROR:#DIV/0! 74.52% 19.23% ERROR:#DIV/0! 19.85% 20.22% ERROR:#DIV/0! 61.97% 51.08% ERROR:#DIV/0! 39.04% 63.99% ERROR:#DIV/0! 62.99% 51.29% ERROR:#DIV/0! 57.25% 59.70% ERROR:#DIV/0! 84.56% 82.40% ERROR:#DIV/0! 30.52% 37.65% ERROR:#DIV/0! 35.73% 40.84% ERROR:#DIV/0! 86.73%
Operating expense / (net interest income + other income - impaired asset exp.) ERROR:#DIV/0! 65.03% 59.87% ERROR:#DIV/0! 25.31% 18.89% ERROR:#DIV/0! 81.34% 96.95% ERROR:#DIV/0! 59.01% 48.79% ERROR:#DIV/0! 75.88% 116.54% ERROR:#DIV/0! -14.48% 15.65% ERROR:#DIV/0! 49.35% 64.46% ERROR:#DIV/0! 26.17% 27.03% ERROR:#DIV/0! 62.25% 74.91% ERROR:#DIV/0! 85.83% 82.20% ERROR:#DIV/0! 74.52% 19.23% ERROR:#DIV/0! 19.89% 20.22% ERROR:#DIV/0! 66.69% 51.08% ERROR:#DIV/0! 40.02% 63.99% ERROR:#DIV/0! 79.96% 51.29% ERROR:#DIV/0! 64.20% 59.70% ERROR:#DIV/0! ERROR:#DIV/0! 82.40% ERROR:#DIV/0! 31.46% 37.65% ERROR:#DIV/0! 38.84% 40.84% ERROR:#DIV/0! 86.73%
Balance Sheet
Asset size (NZD Thousand) - 54,343.0 43,295.0 - 25,818.3 25,090.2 - 15,423.0 12,286.0 - 115,294.7 102,112.5 - 99,658.6 23,949.4 - - - - 806,200.0 691,795.0 - 99,860.0 93,505.0 - 219,651.6 216,638.3 - 148,184.6 123,985.9 - 48,746.5 19,688.6 - 526,206.0 493,672.0 - 5,667.9 2,334.1 - 83,679.2 43,993.8 - 17,144.1 11,968.8 - 157,264.0 120,109.0 - 148,184.6 123,985.9 - 40,698.0 23,349.9 - 46,075.9 17,972.0 - 8,065.9
Loan asset growth/yr 20.83% 7.74% -42.77% 12.39% 75.90% 19.58% 15.41% 9.38% 3.82% 19.70% 59.46% 8.70% 61.78% 53.68% 31.80% 23.00% ERROR:#DIV/0! 24.54% 42.31% 60.99% -0.08%
Capital ratio (not risk weighted) (equity / total assets) ERROR:#DIV/0! 18.62% 8.52% ERROR:#DIV/0! 2.92% 0.78% ERROR:#DIV/0! 2.74% -0.17% ERROR:#DIV/0! 8.53% 9.21% ERROR:#DIV/0! 0.89% 1.70% ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! 11.19% 11.88% ERROR:#DIV/0! 13.24% 12.09% ERROR:#DIV/0! 12.94% 12.02% ERROR:#DIV/0! 3.98% 3.90% ERROR:#DIV/0! 5.66% 10.29% ERROR:#DIV/0! 3.19% 4.50% ERROR:#DIV/0! 15.62% 25.86% ERROR:#DIV/0! 10.60% 12.21% ERROR:#DIV/0! 9.27% 8.73% ERROR:#DIV/0! 10.55% 10.61% ERROR:#DIV/0! 3.98% 3.90% ERROR:#DIV/0! 13.13% 12.95% ERROR:#DIV/0! 11.36% 14.57% ERROR:#DIV/0! 5.58%
Loan assets as % of total assets 92.74% 90.40% 52.52% 94.55% 99.70% 96.19% 95.14% 90.52% 95.03% 83.18% 99.64% 97.89% 81.81% 95.01% 93.72% 98.23% 83.18% 79.83% 91.16% 99.94% 49.28%
Related Party Information
Loans to related party as % of loan assets 0.97% 2.74% 0.00% 0.00% 0.04% 0.00% 0.00% 0.00% 0.68% 0.00% 25.57% 0.00% 1.27% 1.46% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 26.50%
Income from related party as % of total income 0.23% 4.96% 0.00% 0.00% 0.00% 0.00% 0.72% 0.00% 8.15% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.84% 0.00% 0.00% 4.79% 0.00% 0.00%
Asset Quality
Level impaired assets as % of total assets ERROR:#DIV/0! 0.59% 1.91% ERROR:#DIV/0! 0.77% 0.80% ERROR:#DIV/0! 0.00% 0.00% ERROR:#DIV/0! 1.10% 1.08% ERROR:#DIV/0! 10.44% 0.00% ERROR:#DIV/0! 0.00% 0.00% ERROR:#DIV/0! 1.14% 2.05% ERROR:#DIV/0! 0.15% 0.39% ERROR:#DIV/0! 0.00% 0.00% ERROR:#DIV/0! 0.09% 0.10% ERROR:#DIV/0! 0.00% 0.00% ERROR:#DIV/0! 0.07% 0.09% ERROR:#DIV/0! 1.34% 0.73% ERROR:#DIV/0! 0.02% 0.00% ERROR:#DIV/0! 10.64% 9.18% ERROR:#DIV/0! 2.30% 2.43% ERROR:#DIV/0! 0.09% 0.10% ERROR:#DIV/0! 0.54% 2.21% ERROR:#DIV/0! 1.38% 0.00% ERROR:#DIV/0! 0.81%
Level total provisions for doubtful debts as % of loan assets ERROR:#DIV/0! 2.41% 2.22% ERROR:#DIV/0! 0.00% 0.00% ERROR:#DIV/0! 2.69% 0.26% ERROR:#DIV/0! 0.28% 0.21% ERROR:#DIV/0! 0.66% 0.09% ERROR:#DIV/0! 0.00% 0.00% ERROR:#DIV/0! 1.11% 2.26% ERROR:#DIV/0! 0.84% 0.82% ERROR:#DIV/0! 0.59% 0.60% ERROR:#DIV/0! 0.18% 0.18% ERROR:#DIV/0! 0.00% 0.00% ERROR:#DIV/0! 0.56% 0.61% ERROR:#DIV/0! 1.01% 1.01% ERROR:#DIV/0! 0.08% 0.00% ERROR:#DIV/0! 3.05% 4.07% ERROR:#DIV/0! 0.96% 1.04% ERROR:#DIV/0! 0.18% 0.18% ERROR:#DIV/0! 1.01% 1.01% ERROR:#DIV/0! 0.97% 0.82% ERROR:#DIV/0! 44.61%
Level general provisions for doubtful debts as % of loan assets ERROR:#DIV/0! 2.41% 1.85% ERROR:#DIV/0! 0.00% 0.00% ERROR:#DIV/0! 2.43% 0.26% ERROR:#DIV/0! 0.28% 0.21% ERROR:#DIV/0! 0.41% 0.09% ERROR:#DIV/0! 0.00% 0.00% ERROR:#DIV/0! 0.90% 0.93% ERROR:#DIV/0! 0.84% 0.82% ERROR:#DIV/0! 0.59% 0.60% ERROR:#DIV/0! 0.12% 0.13% ERROR:#DIV/0! 0.00% 0.00% ERROR:#DIV/0! 0.56% 0.61% ERROR:#DIV/0! 0.00% 0.00% ERROR:#DIV/0! 0.08% 0.00% ERROR:#DIV/0! 1.04% 1.70% ERROR:#DIV/0! 0.85% 0.87% ERROR:#DIV/0! 0.12% 0.13% ERROR:#DIV/0! 1.01% 1.01% ERROR:#DIV/0! 0.97% 0.82% ERROR:#DIV/0! 0.00%
Impaired asset expense as % of average loan assets 3.58% 0.00% 2.54% 0.10% 1.02% 0.00% 0.43% 0.34% 0.27% 0.10% 0.00% 0.02% 1.25% 0.11% 6.90% 0.68% ERROR:#DIV/0! 0.54% 0.93% -0.00%
Net debt write-offs as % of average loan assets ERROR:#DIV/0! 2.84% ERROR:#DIV/0! ERROR:#DIV/0! 0.00% ERROR:#DIV/0! ERROR:#DIV/0! 0.62% ERROR:#DIV/0! ERROR:#DIV/0! 0.00% ERROR:#DIV/0! ERROR:#DIV/0! 0.00% ERROR:#DIV/0! ERROR:#DIV/0! 0.00% ERROR:#DIV/0! ERROR:#DIV/0! 1.30% ERROR:#DIV/0! ERROR:#DIV/0! 0.13% ERROR:#DIV/0! ERROR:#DIV/0! 0.25% ERROR:#DIV/0! ERROR:#DIV/0! 0.01% ERROR:#DIV/0! ERROR:#DIV/0! 0.00% ERROR:#DIV/0! ERROR:#DIV/0! -0.02% ERROR:#DIV/0! ERROR:#DIV/0! 0.35% ERROR:#DIV/0! ERROR:#DIV/0! 0.11% ERROR:#DIV/0! ERROR:#DIV/0! 6.58% ERROR:#DIV/0! ERROR:#DIV/0! 0.50% ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#REF! ERROR:#DIV/0! 0.00% ERROR:#DIV/0! ERROR:#DIV/0! 0.00% ERROR:#DIV/0! ERROR:#DIV/0! 0.00%
Impaired asset expense as % of net interest income ERROR:#DIV/0! 17.69% 22.00% ERROR:#DIV/0! 0.00% 41.71% ERROR:#DIV/0! 15.38% 19.61% ERROR:#DIV/0! 5.95% 5.72% ERROR:#DIV/0! 55.19% 84.38% ERROR:#DIV/0! 0.00% 0.00% ERROR:#DIV/0! 8.28% 8.81% ERROR:#DIV/0! 5.62% 10.94% ERROR:#DIV/0! 6.23% 2.52% ERROR:#DIV/0! 4.03% 4.32% ERROR:#DIV/0! 0.00% 21.65% ERROR:#DIV/0! 0.19% 0.00% ERROR:#DIV/0! 11.37% 8.36% ERROR:#DIV/0! 3.28% 0.00% ERROR:#DIV/0! 52.29% 67.69% ERROR:#DIV/0! 13.60% 11.25% ERROR:#DIV/0! 1.85% 4.06% ERROR:#DIV/0! 8.87% 12.76% ERROR:#DIV/0! 16.76% 15.76% ERROR:#DIV/0! -2.02%
P&L Raw Data
Net interest income (annualized) ERROR:#DIV/0! 9,122 ERROR:#DIV/0! ERROR:#DIV/0! 1,127 ERROR:#DIV/0! ERROR:#DIV/0! 1,626 ERROR:#DIV/0! ERROR:#DIV/0! 1,679 ERROR:#DIV/0! ERROR:#DIV/0! 1,143 ERROR:#DIV/0! ERROR:#DIV/0! (1,206) ERROR:#DIV/0! ERROR:#DIV/0! 37,146 ERROR:#DIV/0! ERROR:#DIV/0! 5,164 ERROR:#DIV/0! ERROR:#DIV/0! 8,988 ERROR:#DIV/0! ERROR:#DIV/0! 2,678 ERROR:#DIV/0! ERROR:#DIV/0! 1,284 ERROR:#DIV/0! ERROR:#DIV/0! 43,947 ERROR:#DIV/0! ERROR:#DIV/0! 352 ERROR:#DIV/0! ERROR:#DIV/0! 1,922 ERROR:#DIV/0! ERROR:#DIV/0! 1,784 ERROR:#DIV/0! ERROR:#DIV/0! 6,851 ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! (2,136) ERROR:#DIV/0! 1,788 ERROR:#DIV/0! ERROR:#DIV/0! 1,784 ERROR:#DIV/0! ERROR:#DIV/0! 0
Total operating income (annualized) 9,480 66 2,193 1,293 3,095 0 18,648 525 953 797 297 1,464 213 636 2,777 1,762 ERROR:#DIV/0! (602) 3,540 1,953 (3)
Net surplus (annualized) 3,957 602 444 773 480 (773) 17,578 2,661 2,383 320 235 36,138 112 1,497 380 2,589 ERROR:#DIV/0! (262) 2,640 1,312 (0)
Impaired asset expense (annualized)
作者: 作者: Impaired asset expense corresponds to bad debt expense

作者: four months period

作者: He is former Advantage ceo

作者: mainly gain on sale of investments
1,614.0 - 250.0 100.0 631.0 - 3,077.0 290.0 559.5 108.0 - 83.0 40.0 63.0 932.7 932.0 ERROR:#DIV/0! 158.6 299.0 -0.0
Net debt write off (annualized) 1282.0 0.0 61.0 0.0 0.0 0.0 9213.0 110.0 521.9 12.0 0.0 -75.0 11.1 63.0 888.6 688.0 ERROR:#DIV/0! ERROR:#REF! 0.0 0.0 0.0
Tax expense (annualized) ERROR:#DIV/0! 1,983 ERROR:#DIV/0! ERROR:#DIV/0! 288 ERROR:#DIV/0! ERROR:#DIV/0! 222 ERROR:#DIV/0! ERROR:#DIV/0! 404 ERROR:#DIV/0! ERROR:#DIV/0! 390 ERROR:#DIV/0! ERROR:#DIV/0! (608) ERROR:#DIV/0! ERROR:#DIV/0! 8,705 ERROR:#DIV/0! ERROR:#DIV/0! 1,325 ERROR:#DIV/0! ERROR:#DIV/0! 1,158 ERROR:#DIV/0! ERROR:#DIV/0! 157 ERROR:#DIV/0! ERROR:#DIV/0! 168 ERROR:#DIV/0! ERROR:#DIV/0! 174 ERROR:#DIV/0! ERROR:#DIV/0! 62 ERROR:#DIV/0! ERROR:#DIV/0! 0 ERROR:#DIV/0! ERROR:#DIV/0! 314 ERROR:#DIV/0! ERROR:#DIV/0! 161 ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! (133) ERROR:#DIV/0! 904 ERROR:#DIV/0! ERROR:#DIV/0! 791 ERROR:#DIV/0! ERROR:#DIV/0! 0
Balance Sheet Raw Data
Average assets 54,343 48,819 43,295 25,818 25,454 25,090 15,423 13,855 12,286 115,295 108,704 102,112 99,659 61,804 23,949 172,618 153,167 133,715 806,200 748,998 691,795 99,860 96,683 93,505 219,652 218,145 216,638 148,185 136,085 123,986 48,746 34,218 19,689 526,206 509,939 493,672 5,668 4,001 2,334 83,679 63,837 43,994 17,144 14,556 11,969 157,264 138,687 120,109 148,185 136,085 123,986 40,698 32,024 23,350 46,076 32,024 17,972 8,066 5,915
Average loan assets 50,395 45,146 39,896 23,339 22,435 21,532 8,100 9,832 11,564 109,011 102,256 95,500 99,357 61,650 23,942 166,036 149,781 133,527 767,003 707,919 648,835 90,396 86,158 81,919 208,733 204,752 200,770 123,259 111,116 98,974 48,570 34,129 19,689 515,121 492,705 470,288 4,637 3,205 1,772 79,503 58,164 36,825 16,067 13,513 10,958 154,483 136,716 118,948 123,259 111,116 98,974 37,100 29,251 21,401 46,047 32,004 17,961 3,975 2,637
Loan assets (end balance) 0 50,395 39,896 0 23,339 21,532 0 8,100 11,564 0 109,011 95,500 0 99,357 23,942 0 166,036 133,527 0 767,003 648,835 0 90,396 81,919 0 208,733 200,770 0 123,259 98,974 0 48,570 19,689 0 515,121 470,288 0 4,637 1,772 0 79,503 36,825 0 16,067 10,958 0 154,483 118,948 0 123,259 98,974 0 37,100 21,401 0 46,047 17,961 0 3,975
Average equity 10,117 6,902 3,687 754 475 196 423 201 (21) 9,835 9,622 9,409 887 647 407 ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! 90,247 86,208 82,169 13,217 12,260 11,302 28,418 27,227 26,035 5,902 5,367 4,832 2,760 2,393 2,025 16,793 19,507 22,220 885 744 603 8,870 7,122 5,373 1,590 1,317 1,045 16,593 14,669 12,744 5,902 5,367 4,832 5,343 4,183 3,024 5,235 3,927 2,619 450 945
Equity (end balance) 0 10,117 3,687 0 754 196 0 423 (21) 0 9,835 9,409 0 887 407 0 0 0 0 90,247 82,169 0 13,217 11,302 0 28,418 26,035 0 5,902 4,832 0 2,760 2,025 0 16,793 22,220 0 885 603 0 8,870 5,373 0 1,590 1,045 0 16,593 12,744 0 5,902 4,832 0 5,343 3,024 0 5,235 2,619 0 450
Average debentures/deposits 42,899 38,340 33,781 24,462 24,474 24,487 14,141 13,075 12,009 104,629 98,257 91,884 97,903 60,665 23,426 ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! 695,949 643,273 590,597 86,382 84,156 81,929 186,924 187,370 187,815 142,283 130,718 119,154 45,322 31,433 17,544 506,101 487,067 468,033 4,723 3,202 1,680 73,521 55,499 37,478 15,015 12,854 10,693 140,671 124,018 107,365 136,434 125,685 114,936 33,355 26,635 19,914 40,389 27,759 15,129 7,225 4,644
Debentures (end balance) 0 42,899 33,781 0 24,462 24,487 0 14,141 12,009 0 104,629 91,884 0 97,903 23,426 0 0 0 0 695,949 590,597 0 86,382 81,929 0 186,924 187,815 0 142,283 119,154 0 45,322 17,544 0 506,101 468,033 0 4,723 1,680 0 73,521 37,478 0 15,015 10,693 0 140,671 107,365 0 136,434 114,936 0 33,355 19,914 0 40,389 15,129 0 7,225
General provisions (level) - 1,216.0 739.0 - - - - 197.0 30.0 - 300.0 200.0 - 403.3 22.3 - - - - 6,927.0 6,019.0 - 760.0 670.0 - 1,241.6 1,204.0 - 148.0 124.0 - - - - 2,872.0 2,864.0 - - - - 63.0 - - 167.3 186.0 - 1,316.0 1,033.0 - 148.0 124.0 - 375.0 216.0 - 445.6 146.6 - -
Total provisions (level) - 1,216.0 884.0 - - - - 218.0 30.0 - 300.0 200.0 - 653.3 22.3 - - - - 8,543.0 14,678.0 - 760.0 670.0 - 1,241.6 1,204.0 - 220.0 176.0 - - - - 2,872.0 2,871.0 - 46.8 17.9 - 63.0 - - 489.7 445.6 - 1,479.0 1,235.0 - 220.0 176.0 - 375.0 216.0 - 445.6 146.6 - 1,773.0
Movement in general provision (annualized) 477.0 - 167.0 100.0 381.0 - 908.0 90.0 37.6 24.0 - 8.0 - 63.0 -18.7 283.0 ERROR:#DIV/0! 159.0 299.0 -
Movement in total provisions (annualized) ERROR:#DIV/0! 332.0 ERROR:#DIV/0! ERROR:#DIV/0! - ERROR:#DIV/0! ERROR:#DIV/0! 188.0 ERROR:#DIV/0! ERROR:#DIV/0! 100.0 ERROR:#DIV/0! ERROR:#DIV/0! 631.0 ERROR:#DIV/0! ERROR:#DIV/0! - ERROR:#DIV/0! ERROR:#DIV/0! -6,135.0 ERROR:#DIV/0! ERROR:#DIV/0! 90.0 ERROR:#DIV/0! ERROR:#DIV/0! 37.6 ERROR:#DIV/0! ERROR:#DIV/0! 44.0 ERROR:#DIV/0! ERROR:#DIV/0! - ERROR:#DIV/0! ERROR:#DIV/0! 1.0 ERROR:#DIV/0! ERROR:#DIV/0! 28.9 ERROR:#DIV/0! ERROR:#DIV/0! 63.0 ERROR:#DIV/0! ERROR:#DIV/0! 44.1 ERROR:#DIV/0! ERROR:#DIV/0! 244.0 ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! -176.0 ERROR:#DIV/0! 159.0 ERROR:#DIV/0! ERROR:#DIV/0! 299.0 ERROR:#DIV/0! ERROR:#DIV/0! -2.1
Bottom of lookup/match range
End Point 2,004.25 2,004.25 2,003.50 2,004.25 2,004.25 2,004.25 2,004.50 2,004.50 2,004.25 2,004.25 2,004.25 2,004.75 2,004.25 2,004.50 2,004.25 2,004.50 2,003.25 2,004.25 2,004.25 2,004.25
Mid Point 2,003.75 2,003.75 2,003.00 2,003.75 2,003.75 2,003.75 2,004.00 2,004.00 2,003.75 2,003.75 2,003.75 2,004.25 2,003.75 2,004.00 2,003.75 2,004.00 2,003.75 2,003.75 2,003.75 2,420.53
Year End Point 2003 2003 2003 2003 2003 2003 2004 2004 2003 2003 2003 2004 2003 2004 2003 2004 2002 2003 2003 2003
Interval 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 -1.00 1.00 1.00 -832.55
Related Party information
Info1
Info2
Info3

Data preparation NBFI Financial DATA.xls &"Arial,Bold" Page &P of &N

O-T

NBFIs from O-T Back to Overview Back to Overview
$000 Orange Finance Ltd Orange Finance Ltd Orange Finance Ltd Orange Finance Ltd Origin Energy Contact Finance Ltd Origin Energy Contact Finance Ltd Origin Energy Contact Finance Ltd
作者: another name: Mission Contact Finance Ltd
Origin Energy Contact Finance Ltd ORIX New Zealand Ltd ORIX New Zealand Ltd ORIX New Zealand Ltd ORIX New Zealand Ltd Oxford Finance Corporation Oxford Finance Corporation Oxford Finance Corporation Oxford Finance Corporation Oxford Finance Corporation Pacific Retail Finance Ltd Pacific Retail Finance Ltd Pacific Retail Finance Ltd Pacific Retail Finance Ltd PGG Finance Ltd PGG Finance Ltd PGG Finance Ltd PGG Finance Ltd Prime Finance Ltd Prime Finance Ltd Prime Finance Ltd Prime Finance Ltd Primus Financial Service Ltd Primus Financial Service Ltd Primus Financial Service Ltd Primus Financial Service Ltd Prometheus Finance Ltd
作者: just issue debt, have not really start to operate
Prometheus Finance Ltd Prometheus Finance Ltd Prometheus Finance Ltd PropertyFinance securities Ltd PropertyFinance securities Ltd PropertyFinance securities Ltd PropertyFinance securities Ltd Provincial Finance Ltd Provincial Finance Ltd Provincial Finance Ltd Provincial Finance Ltd PSIS Ltd PSIS Ltd PSIS Ltd PSIS Ltd Rockforte Finance Ltd Rockforte Finance Ltd Rockforte Finance Ltd Rockforte Finance Ltd Rural Portfolio Investment Ltd Rural Portfolio Investment Ltd Rural Portfolio Investment Ltd
作者: just start in 2004, no financial data
Rural Portfolio Investment Ltd Sapphire Securities Ltd Sapphire Securities Ltd Sapphire Securities Ltd Sapphire Securities Ltd Saving and Loans Ltd Saving and Loans Ltd Saving and Loans Ltd Saving and Loans Ltd Scottish Pacific Business Finance Ltd Scottish Pacific Business Finance Ltd Scottish Pacific Business Finance Ltd Scottish Pacific Business Finance Ltd SMC Buidling Society SMC Building Society SMC Building Society SMC Building Society Southern Cross Building Society Southern Cross Building Society Southern Cross Building Society Southern Cross Building Society South Canterbury Finance Ltd South Canterbury Finance Ltd South Canterbury Finance Ltd South Canterbury Finance Ltd SouthPac Finance Trust Ltd SouthPac Finance Trust Ltd SouthPac Finance Trust Ltd
作者: started from 18 May 2004, no financial data issue 20 million debenture stock on 26 July 2004 two directors are Chinese
SouthPac Finance Trust Ltd Southland Building Society Southland Building Society Southland Building Society Southland Building Society Southland Finance Ltd Southland Finance Ltd Southland Finance Ltd Southland Finance Ltd Speirs Finance Ltd Speirs Finance Ltd Speirs Finance Ltd Speirs Finance Ltd St Laurence Property & Finance Ltd St Laurence Property & Finance Ltd St Laurence Property & Finance Ltd St Laurence Property & Finance Ltd Strata Finance Ltd
作者: have not really started to operate
Strata Finance Ltd Strata Finance Ltd Strata Finance Ltd Strategic Finance Ltd Strategic Finance Ltd Strategic Finance Ltd
作者: good disclosure
Strategic Finance Ltd TCNZ Finance Ltd TCNZ Finance Ltd TCNZ Finance Ltd TCNZ Finance Ltd TCNZ Finance Ltd TCNZ Finance Ltd TCNZ Finance Ltd Technology Holding Ltd Technology Holding Ltd Technology Holding Ltd Technology Holding Ltd Toyota Finance Ltd Toyota Finance Ltd Toyota Finance Ltd Toyota Finance Ltd
Year 2004 2003 2003 2002 2004 2003 2004 2003 2002 2004 2003 2004 2003 2004 2003 2003 2002 2004 2003 2004 2003 2004 2003 2004 2003 2004 2003 2004 2003 2004 2003 2004 2003 2004 2003 2004 2003 2004 2003 2004 2003 2004 2003 2004 2003 2004 2003 2004 2003 2004 2003 2002 2001 2000 2004 2003 2004 2003
Year end March
作者: 8 Months only
July Dec Dec March March March March October March March June June March
作者: Parent data
March December December March March March March March March March March March March June June March March September September Dec Dec June June June June March March June June March March March March June June June June June December December March March March March
Data ID Orange Finance Ltd Orange Finance Ltd2004 Orange Finance Ltd2003 Origin Energy Contact Finance Ltd Origin Energy Contact Finance Ltd Origin Energy Contact Finance Ltd2003 Origin Energy Contact Finance Ltd2002 ORIX New Zealand Ltd ORIX New Zealand Ltd ORIX New Zealand Ltd2004 ORIX New Zealand Ltd2003 Oxford Finance Corporation Oxford Finance Corporation Oxford Finance Corporation2004 Oxford Finance Corporation2003 Oxford Finance Corporation2002 Pacific Retail Finance Ltd Pacific Retail Finance Ltd Pacific Retail Finance Ltd2004 Pacific Retail Finance Ltd2003 PGG Finance Ltd PGG Finance Ltd PGG Finance Ltd2004 PGG Finance Ltd2003 Prime Finance Ltd Prime Finance Ltd Prime Finance Ltd2004 Prime Finance Ltd2003 Primus Financial Service Ltd Primus Financial Service Ltd Primus Financial Service Ltd2003 Primus Financial Service Ltd2002 Prometheus Finance Ltd Prometheus Finance Ltd Prometheus Finance Ltd2004 Prometheus Finance Ltd2003 PropertyFinance securities Ltd PropertyFinance securities Ltd PropertyFinance securities Ltd2004 PropertyFinance securities Ltd2003 Provincial Finance Ltd Provincial Finance Ltd Provincial Finance Ltd2004 Provincial Finance Ltd2003 PSIS Ltd PSIS Ltd PSIS Ltd2004 PSIS Ltd2003 Rockforte Finance Ltd Rockforte Finance Ltd Rockforte Finance Ltd2004 Rockforte Finance Ltd2003 Rural Portfolio Investment Ltd Rural Portfolio Investment Ltd Rural Portfolio Investment Ltd Rural Portfolio Investment Ltd Sapphire Securities Ltd Sapphire Securities Ltd Sapphire Securities Ltd2004 Sapphire Securities Ltd2003 Saving and Loans Ltd Saving and Loans Ltd Saving and Loans Ltd2004 Saving and Loans Ltd2003 Scottish Pacific Business Finance Ltd Scottish Pacific Business Finance Ltd Scottish Pacific Business Finance Ltd2004 Scottish Pacific Business Finance Ltd2003 SMC Building Society SMC Building Society2004 SMC Building Society2003 Southern Cross Building Society Southern Cross Building Society Southern Cross Building Society2004 Southern Cross Building Society2003 South Canterbury Finance Ltd South Canterbury Finance Ltd South Canterbury Finance Ltd2004 South Canterbury Finance Ltd2003 SouthPac Finance Trust Ltd SouthPac Finance Trust Ltd SouthPac Finance Trust Ltd SouthPac Finance Trust Ltd Southland Building Society Southland Building Society Southland Building Society2004 Southland Building Society2003 Southland Finance Ltd Southland Finance Ltd Southland Finance Ltd2004 Southland Finance Ltd2003 Speirs Finance Ltd Speirs Finance Ltd Speirs Finance Ltd2004 Speirs Finance Ltd2003 St Laurence Property & Finance Ltd St Laurence Property & Finance Ltd St Laurence Property & Finance Ltd2004 St Laurence Property & Finance Ltd2003 Strata Finance Ltd Strata Finance Ltd Strata Finance Ltd Strata Finance Ltd Strategic Finance Ltd Strategic Finance Ltd Strategic Finance Ltd2004 Strategic Finance Ltd2003 TCNZ Finance Ltd TCNZ Finance Ltd TCNZ Finance Ltd2004 TCNZ Finance Ltd2003 TCNZ Finance Ltd2002 TCNZ Finance Ltd2001 TCNZ Finance Ltd2000 Technology Holding Ltd Technology Holding Ltd Technology Holding Ltd2004 Technology Holding Ltd2003 Toyota Finance Ltd Toyota Finance Ltd Toyota Finance Ltd2004 Toyota Finance Ltd2003
Statm of Financial Performance (P&L)
Interest income 616 5 5 35,117
作者: including operating Lease income:
35,507 1,895 1,834 3,561 42,067 16,370 6,603 6,186 9,731 7,918 30,365 29,814 - - 2,424 599 17,343 10,249 52,940 50,224 62 1,108 612 627 629 2,682 2,451 2,657 2,430 28,678 28,572 72,143 61,786 107,171 95,237 4,151 4,014 19,712 16,203 7,288 3,339 34,891 30,293 791,448 681,738 352,308 278,093 54 11 35,169 32,189
Interest expense 515 - - 16,719 16,706 1,720 971 1,905 18,625 7,102 4,073 3,943 3,995 2,726 25,819 23,165 - - 1,680 368 7,933 5,036 26,981 24,338 9 1,016 560 334 270 993 968 1,593 1,326 18,505 18,704 49,822 43,607 9,560 9,639 2,233 2,156 16,159 12,058 5,270 3,521 18,348 14,311 715,105 681,260 271,625 260,792 369 216 23,346 22,909
Net interest income 100 5 5 18,398 18,801 175 864 1,656 23,442 9,268 2,530 2,242 5,735 5,192 4,546 6,649 - - 744 232 9,410 5,212 25,959 25,886 53 92 51 293 359 1,690 1,482 1,064 1,104 10,173 9,868 22,321 18,179 97,611 85,598 1,918 1,857 3,553 4,145 2,018 -182 16,543 15,982 76,343 478 80,683 17,301 -314 -205 11,822 9,279
Bad debt recovered - - - - - - - - 4,360 3,434 - - - - 718 977.0 - - - - - - - - - - - - - - - - - - - - - - - - - 151 78.0 - - - - - - - - - - - -
Commissions and Fees 35 - - - - 390 391 623 195 2,200 - - 2,109 1,976 - - - - 1,211 384 28,071 11,218 13,456 11,955 35 - - 273 178 3,234 2,863 - - - - - - - - 517 469 6,362 4,524 1,338 1,182 22,264 8,459 - - - - - - 560 517
Other operating income - 15,072
作者: dividend income from Redeemable Preference Shares (RPS)
15,080 10,459 14,360 1 2 4 -8 53 50 29 136 6 35,480 32,747 - - 74 - 184 77 5,556 6,336 63 - - 34 8 10 10 349 318 2,879 2,201 42,457
作者: Mainly from Lease
34,634 10,324 6,484 2 13 16,356
作者: mainly sales by trading division
15,574 3,350 4,196 1,810 9,569 47,556 78,389 - - 3,385 2,030 33,885
作者: mainly operating lease
32,109
Total operating(non-interest) income 35 15,072 15,080 10,459 14,360 391 393 627 4,547 5,687 50 29 2,245 1,982 36,198 33,724 - - 1,284 384 28,255 11,295 19,012 18,291 97 - - 307 186 3,244 2,872 349 318 2,879 2,201 42,457 34,634 10,324 6,484 519 482 22,718 20,098 4,688 5,378 24,074 18,027 47,556 78,389 - - 3,385 2,030 34,446 32,626
Add. prov. for doubtful debts 75 - - 0 223 184 216 70 100 3,574 4,788 - - 1,954 2,600 -1,726 3,782 - - 157 25 2,144 1,081 - 450 - - - 0 -104 24 -60 98 6 22 - - 0 1,473 743 - - 0 33 34 905 -43 - - 540 226 - - 0 - - 0 - - 0 939 1,102
Bad debts written off - 0 - 0 - 0 - 44 28 181 - 0 - 0 11,874 2,558 - - - 0 - 0 2,199 2,162 - - - 0 - 0 1,341 548 367 278 - 0 - - 0 66 131 - 0 - 0 1 - 0 909 1,054 3,095 4,481 2,416 483 68 67 4,637 1,142 - 0 - 0 11 29 - - - 0 - - 0 1,142
作者: Net write off
485
Other operating expenses 1,068 15,072
作者: dividend expense
15,081 20,073 17,148 348 664 1,182 3,828 1,665 143 219 4,780 3,107 31,541 28,821 - - 1,197 322 20,038 9,078 33,815 33,418 161 71 45 657 339 3,240 2,749 1,353 1,253 6,952 6,922 35,617 32,167 87,179 75,150 1,090 1,037 22,560
作者: mainly trading expense
21,576 2,153 1,894 11,600 10,498 75,943 56,158 - - 2,939 1,743 35,180 31,918
Total operating(non-interest) expense 1,144 15,072 15,081 20,252 17,360 745 734 1,282 19,276 9,011 143 219 6,734 5,707 32,014 34,765 - - 1,353 347 23,523 10,708 34,182 34,146 161 71 45 619 493 3,181 2,847 1,360 1,275 7,861 7,976 40,185 37,391 89,595 75,633 1,190 1,137 28,102 22,675 2,153 1,894 12,151 10,753 75,943 56,158 927 -15,602 2,939 1,743 37,261 33,505
Net surplus before taxation -1,008 5 3 8,605 15,801 -179 523 1,001 8,713 5,944 2,437 2,052 1,246 1,467 8,730 5,608 - - 676 269 14,142 5,800 10,789 10,031 -11 21 6 -20 52 1,753 1,508 53 147 5,191 4,093 24,593 15,423 18,340 16,449 1,247 1,202 -1,831 1,568 4,553 3,302 28,466 23,257 47,956 22,709 79,756 32,903 132 82 9,006 8,400
Tax expense - 2 -1 2,526 4,672 - 190 332 2,482 1,962 804 677 304 342 2,895 1,685 - - 166 1 5,351 2,281 3,214 3,098 - 7 2 34 17 592 497 9 46 1,344 1,231 4,488 571 5,610 5,392 417 388 -629 515 227 117 9,760 8,357 45,777 15,086 29,325 5,664 - - 2,986 2,786
Net surplus -1,008 3 5 6,079 11,129 -179 333 670 6,231 3,982 1,633 1,375 943 1,125 5,835 3,923 - - 510 268 8,791 3,519 7,575 6,933 -11 14 4 -54 34 1,161 1,011 44 101 3,847 2,862 20,105 14,852 12,730 11,057 830 814 -1,202 1,053 4,326 3,185 18,706 14,900 2,179 7,623 50,431 27,239 132 82 6,020 5,614
Balance Sheet
Assets
Finance receivables / loans& advances 14,960 86 81 110,828 104,027 48,208 38,280
作者: including Hire Purchase, Leasing advances, Mortgage and dealer flooer plan
33,877 216,606 158,478 92,524 66,702 59,595 43,633 157,848 179,965 5,442 - 33,476 7,643 137,776 73,736 587,327 484,376 647 21,778
作者: including Investment in Hone Loan Bonds issue by Sapphire 2002-2 series Trust, which is an Au based securitisation entity that owns a portfolio of residential mortgage in AU
11,152 3,582 2,494 37,116 40,536 32,627 29,787 331,298 275,489 641,521 531,354 1,463,455 1,277,212 37,510 33,792 178,303 167,214 48,527 42,339 251,497 179,438 7,796,706 7,293,822 6,845,039 6,622,170 1,966 1,033 297,488 260,391
Other assets 9,250 256,920
作者: mainly redeemable preference shares
256,923 240,365 227,917 2,981 1,314 2,536 78,794 27,516 450 4,666 2,108 753 276,923 234,106 235 1 2,912 448 9,919 7,252 171,738 177,779 191 45 54 717 217 485 530 7,957 6,006 75,890 114,858 183,617 198,819 50,465 66,458 1,848 2,422 42,312 47,851 89,084 79,461
作者: mainly investment

作者: 8 Months only

作者: mainly operating lease

作者: another name: Mission Contact Finance Ltd

作者: Net write off

作者: including operating Lease income:

作者: dividend income from Redeemable Preference Shares (RPS)

作者: dividend expense
67,303 54,989 3,120,427 3,181,837 3,478,599 737,138 4,862 2,347 236,435 240,365
Total assets 24,210 257,006 257,004 351,193 331,944 51,189 39,593 36,412 295,400 185,994 92,974 71,368 61,703 44,386 434,771 414,071 5,677 1 36,388 8,091 147,695 80,988 759,065 662,155 839 21,823 11,206 4,299 2,711 37,601 41,066 40,584 35,792 407,188 390,347 825,138 730,174 1,513,920 1,343,670 39,358 36,214 220,615 215,065 137,611 121,800 318,800 234,427 10,917,133 10,475,659 10,323,638 7,359,308 6,828 3,381 533,923 500,756
Equity&liabilities
Current debentures and deposits 18,540 - - 275,121 253,885 8,431 26,171 25,615 173,171 89,899 35,870 36,543 26,926 19,128 305,402 273,978 859 - 21,176 4,244 46,512 31,385 608,726 526,206 233 - - 2,141 2,154 31,576 36,172 9,603 9,061 - - 46,503 38,203 - - 19,420 16,716 130,124 118,235 11,000 14,000 87,097 97,239 7,148,772 5,853,817 5,635,850 2,462,670 1,463 261 277,005
作者: from money market, commercial paper and term notes
350,133
N/current debentures and deposits 3,300 - - - 32,360 36,981 8,654 6,284 94,925 70,504 20,059 19,220 23,601 19,607 10,400 69,975 4,653 - 12,513 3,185 82,389 39,903 44,254 39,812 97 11,000 11,000 707 - - - 25,149 21,237 362,506 348,854 674,981 602,205 1,405,630 1,252,740 13,820 13,501 67,102 81,618 41,081 41,149 164,822 91,645 3,018,856 3,845,264 3,866,483 2,990,922 3,682 2,347 150,000 50,000
Other liabilities 552 256,996
作者: mainly redeemable preference shares
257,001 26,287 25,351 2,362 2,243 1,825 4,600 12,118 26,140 6,332 835 798 86,352 43,336 63 1 34 83 2,349 976 35,745 33,556 19 10,805 202 347 399 246 276 563 420 5,167 5,194 39,649 36,089 10,759 6,054 2,489 2,734 14,154 4,151 29,145 30,121 20,542 9,394 66,780 86,782 90,115 1,242,508 1,074 296 24,684 23,849
Equity 1,819 10 4 49,785 20,348 3,415 2,525 2,688 22,704 13,473 10,905 9,272 10,342 4,853 32,617 26,782 101 - 2,664 579 16,443 8,723 70,340 62,581 489 18 4 1,104 158 5,779 4,618 5,269 5,073 39,515 36,299 64,005 53,677 97,531 84,876 3,629 3,264 9,235 11,061 56,385 36,530 46,339 36,149 682,725 689,796 731,190 663,208 609 477 82,234 76,774
Total 24,210 257,006 257,004 351,193 331,944 51,189 39,593 36,412 295,400 185,994 92,974 71,368 61,703 44,386 434,771 414,071 5,677 1 36,388 8,091 147,695 80,988 759,065 662,155 839 21,823 11,206 4,299 2,711 37,601 41,066 40,584 35,792 407,188 390,347 825,138 730,174 1,513,920 1,343,670 39,358 36,214 220,615 215,065 137,611 121,800 318,800 234,427 10,917,133 10,475,659 10,323,638 7,359,308 6,828 3,381 533,923 500,756
Asset Quality
Impaired assets - - - - 2,283 1,150 N/a N/a - - - - - - - 8 13 7,303 28,519 342 474 5,334 1,796 - - - - 1,818 2,641
Past due assets - - 1,840 - - 524 492 N/a N/a - 122 3,904 2,705 - 148 436 - 249 12,480 6,713 101 109 5,378 2,633 - - - 1,368 1,822 3,074
Total past due & impaired - - - - - 2,807 1,642 - 122 3,904 2,705 - 148 436 8 262 19,784 35,232 444 583 10,712 4,429 - - - 1,368 3,640 5,715
Provisions specific - 85 96 - - - - 1,411 2,713 - - - 113 203 3 64 3,771 2,921 203 170 317 - - - 323 425
Provisions general & other 75 611 611 216 100 62 8,378 4,804 185 185 2,143 1,521 5,523 5,947 4,056 1,912 - 47 60 121 119 59 70 3,006 2,382 56 86 1,694 1,106 1,896 1,356 7,172 6,131
Provisions total 75 696 707 216 100 62 8,378 4,804 185 185 2,143 1,521 6,934 8,660 4,056 1,912 2,901 2,901 - 159 263 124 183 6,777 5,304 258 256 2,011 1,106 1,896 1,356 7,495 6,556
Starting provisions - 706 756 1,521 776 8,660 4,878 25 - 1,912 766 - 263 287 183 108 46 24 5,304 4,561 1,106 1,149 - 1,356 1,130 6,556 5,455
Charge/credit to income statement 75 223 184 1,954 2,600 -1,726 3,782 157 25 2,144 1,081 - -104 -24 -60 98 6 22 1,473 743 33 34 905 -43 - 540 226 939 1,102
Other transaction (recoveries/ written off) - -233 -234 -1,331 -1,855 - - - - 65 - - - - 22 -1 - - - - - - - - - -
Closing provisions 75 696 706 2,143 1,521 6,934 8,660 182 25 4,056 1,912 - 159 263 124 183 52 46 6,777 5,304 2,011 1,106 - 1,896 1,356 7,495 6,556
TRUE TRUE TRUE FALSE FALSE TRUE TRUE TRUE TRUE TRUE TRUE TRUE TRUE TRUE TRUE TRUE TRUE TRUE TRUE TRUE TRUE TRUE TRUE TRUE TRUE TRUE TRUE TRUE TRUE TRUE
Related party transactions
Income from related companies (interest/ni) - 0
作者: fee from PRSL
2 - 0
作者: interest from Parent
313 178 201
作者: interest paid by related parties
759,554
作者: intercompany interest income
680,236 678
作者: sold to Eftpos Specialists (Otago), (Auckland), (wellington) Ltd
595 1,382
作者: Interest from toyota NZ
842
Expense to related companies (interest/ni) 130 1
作者: sevice fee to PRSL
1 133
作者: Interest to Parent
0 519
作者: management fee to Avon:
114 64
作者: management fee
2,329 2,270
作者: 作者:
372,341
作者: intercompany interest expense
319,836 1,344 902 504,843
作者: purchase of motor vech from Toyota NZ Ltd
415,609
Loan from related companies 130 76 651 105 75
作者: seold finance receviable to PRSL
27 5,922
作者: from Parent company
- 0 1,213 1,239 6,390,401 5,359,034 4,166,407
作者: Due to Parent company and fellow subsidiary companies
1,185,000 446 102 4,690
作者: Payable to Toyota NZ Ltd
7,157
Loan to related companies 256,920 272
作者: purchased finance receivables from Pacific Retail service Ltd
195 160
作者: To Prime Lease Ltd
- 0 635 19,993 14,681 2,050
作者: including investment and loan to MMM holding ltd, a car dealer

作者: complex related company transactions

作者: from money market, commercial paper and term notes
18,908
作者: Loan to associated company
- 0 1,891 7,148,772 5,853,817 9,396,527
作者: due from Parent company and fellow subsidiaries
6,622,170 723 563 40,000
作者: Loan to Toyota NZ
40,000
Other transaction to related companies 6,340
作者: Loan to companies that share common directorship

作者: Parent data

作者: interest paid by related parties

作者: just issue debt, have not really start to operate

作者: mainly redeemable preference shares

作者: 作者:

作者: intercompany interest income
7,300
作者: dividend

作者: intercompany interest expense

作者: mainly redeemable preference shares

作者: Due to Parent company and fellow subsidiary companies

作者: including Hire Purchase, Leasing advances, Mortgage and dealer flooer plan

作者: due from Parent company and fellow subsidiaries

作者: sold to Eftpos Specialists (Otago), (Auckland), (wellington) Ltd

作者: Interest from toyota NZ

作者: purchase of motor vech from Toyota NZ Ltd

作者: Payable to Toyota NZ Ltd

作者: Loan to Toyota NZ

作者: just start in 2004, no financial data

作者: fee from PRSL

作者: sevice fee to PRSL

作者: seold finance receviable to PRSL

作者: purchased finance receivables from Pacific Retail service Ltd

作者: interest from Parent

作者: Interest to Parent

作者: from Parent company

作者: To Prime Lease Ltd

作者: started from 18 May 2004, no financial data issue 20 million debenture stock on 26 July 2004 two directors are Chinese

作者: Fee were paid to Ford Motor Company of New Zealand for Provision of vehicles and general service

作者: including Investment in Hone Loan Bonds issue by Sapphire 2002-2 series Trust, which is an Au based securitisation entity that owns a portfolio of residential mortgage in AU

作者: borrowed overnight funds from Ford Motor Company of New Zealand and Landrover New Zealand Ltd funds also provided by Ford Motor Co. NZ & Ford CreditCredit international

作者: Mainly from Lease

作者: management fee to Avon:

作者: have not really started to operate

作者: management fee

作者: mainly sales by trading division

作者: good disclosure

作者: related companies: Bluestone Group Pty Ltd and various subsidaries

作者: mainly trading expense
6,685
Concentration of credit risk
Exposure to indivdual counter party 1 1
No of 10- 20% of equity 1 0 1 4 1 1 11 0 18 15 5 5 4 13 9 0 2 2 4 5 1 1 4
No of more than 20% of equity 3 3 1 2 0 1 13 0 18 19 4 22 0 13 0 0 5 3 0 3 2
Loan and advance industry
No 1 ranked (%) subscrible for redeemable preference shares in Mission energy pacific holdings, the major sharehold in Contact Energy Ltd business finance, leasing Hire purchase agreement, personal loan Purchase hire purchase from parent company (Retail and consumer) Rural sector Motor vehicle Automative finance Socially Responsible Investment Commerical property lending Mortgage Household lending and consumer Motor purchasing Rural Mortgage Personal loan Factoring Property Personal property personal service and housing vehicles finance commerical property lending Property Property parents company Technology, Eftpos HouseHold
32.1%
No 2 ranked (%) Finance and insurance business equipment Residential property lending rural finance and insurance rural sector Residential property lending Car dealership
Geographical concentration of loans South Island auckland Canterbury Gisborne Auckland Auckland
Parent Company Hanover Group Holding Ltd MECI BV Electra Ltd Pacific Retail services Ltd Pyne Gould Guinness Ltd Prometheus Foundation Avon Investment Ltd Bluestone Group Pty Ltd Scottish Pacific Management service Pty Ltd (AU) Southbury Group Ltd St Laurence Ltd Toyota Financial services Co (JPN)
parent info 2 Pacific Retail Group Ltd (Ultimate) St. George Bank (AU) ` Toyota Motor Co.
parent info 3 (ultimate) Cullen Group Ltd
Employee number (full time equivalent)
SUMMARY STATISTICS
Profitablility / Efficiency
Return on assets (net surplus / average total assets) -6.21% 0.00% 1.78% -0.39% 2.14% 2.59% 1.99% 1.78% 1.37% 0.00% 2.29% 7.69% 1.07% -1.30% ERROR:#DIV/0! 0.08% -1.54% 2.95% 0.12% 0.96% 2.59% 0.89% 2.20% -0.55% 3.34% ERROR:#DIV/0! 6.76% 0.02% 0.07% 0.00% 0.57% 2.59% 1.16%
Return on equity (net surplus / average equity) -82.71% 46.48% 17.34% -6.02% 31.19% 34.45% 16.19% 12.41% 19.65% 0.00% 31.42% 69.86% 11.40% -2.23% ERROR:#DIV/0! 126.90% -8.55% 22.34% 0.85% 10.15% 34.17% 13.96% 24.09% -11.84% 9.31% ERROR:#DIV/0! 45.36% 0.32% 1.11% 0.00% 7.23% 24.39% 7.57%
Net interest margin (net interest income / average tot. assets) 0.41% 0.00% 5.39% 0.39% 2.27% 9.74% 3.08% 10.81% 1.07% 0.00% 3.35% 8.23% 3.65% 6.31% ERROR:#DIV/0! 0.56% 8.35% 4.30% 2.79% 2.55% 2.87% ERROR:#DIV/0! 6.83% 5.08% 1.63% 1.56% ERROR:#DIV/0! 5.98% 0.71% 0.00% 0.00% 0.91% -6.16% 2.29%
Interest income as % of average loan assets 4.12% ERROR:#DIV/0! 0.00% 5.89% 5.59% 0.00% 32.69% 34.13% 0.00% 4.38% 5.08% 10.51% 0.00% 22.43% 10.33% 0.00% 8.29% 9.27% 0.00% 18.85% 18.15% 0.00% 17.98% 16.57% 0.00% 0.00% ERROR:#DIV/0! 0.00% 11.79% 7.84% 0.00% 16.40% 13.90% 0.00% 9.88% 10.37% 0.00% 9.58% ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! 0.00% 6.73% 5.49% 0.00% 20.63% 25.24% 0.00% 6.91% 7.14% 8.51% 0.00% 9.45% 10.37% 0.00% 12.30% 11.63% ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! 0.00% 7.82% 7.46% 0.00% 11.64% 11.88% 0.00% 11.41% 9.69% 0.00% 16.04% 7.89% ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! 0.00% 16.19% 16.88% 0.00% 10.49% 9.35% 0.00% 5.23% 4.20% 0.00% 3.63% 1.06% 0.00% 12.61% 12.36% ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0!
Interest expense as % of average debentures&deposits 2.36% ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! 0.00% 5.96% 5.84% 0.00% 4.29% 2.91% 5.97% 0.00% 8.69% 4.43% 0.00% 7.29% 7.07% 0.00% 8.95% 7.04% 0.00% 7.83% 6.73% 0.00% 0.00% ERROR:#DIV/0! 0.00% 8.17% 4.95% 0.00% 7.92% 7.06% 0.00% 4.43% 4.30% 0.00% 2.77% ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! 0.00% 9.24% 5.09% 0.00% 13.36% 12.55% 0.00% 2.93% 2.87% 4.90% 0.00% 5.20% 5.36% 0.00% 7.32% 6.81% ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! 0.00% 0.72% 0.77% 0.00% 7.04% 7.14% 0.00% 8.14% 6.03% 0.00% 9.83% 6.38% ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! 0.00% 8.33% 7.58% 0.00% 7.20% 7.02% 0.00% 3.63% 4.78% 0.00% 9.51% 8.29% 0.00% 5.65% 5.73% ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0!
Non-interest income as % total operating income 26.13% ERROR:#DIV/0! ERROR:#DIV/0! 99.97% 99.97% ERROR:#DIV/0! 36.24% 43.30% ERROR:#DIV/0! 69.06% 31.27% 27.46% ERROR:#DIV/0! 16.25% 38.03% ERROR:#DIV/0! 1.95% 1.26% ERROR:#DIV/0! 28.13% 27.63% ERROR:#DIV/0! 88.84% 83.53% ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! 63.31% 62.39% ERROR:#DIV/0! 75.02% 68.42% ERROR:#DIV/0! 42.28% 41.40% ERROR:#DIV/0! 64.82% ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! 0.00% 0.00% ERROR:#DIV/0! 51.17% 34.13% ERROR:#DIV/0! 65.75% 65.96% 24.70% ERROR:#DIV/0! 22.06% 18.24% ERROR:#DIV/0! 65.54% 65.58% ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! 9.57% 7.04% ERROR:#DIV/0! 21.29% 20.60% ERROR:#DIV/0! 86.48% 82.90% ERROR:#DIV/0! 69.91% 103.50% ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! 59.27% 53.01% ERROR:#DIV/0! 38.38% 99.39% ERROR:#DIV/0! 0.00% 0.00% ERROR:#DIV/0! 110.23% 111.25% ERROR:#DIV/0! 74.45% 77.86% ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0!
Cost income ratios:
Operating expense / (net interest income + other income) 786.94% ERROR:#DIV/0! ERROR:#DIV/0! 99.97% 99.98% ERROR:#DIV/0! 69.56% 51.71% ERROR:#DIV/0! 61.46% 52.80% 51.76% ERROR:#DIV/0! 16.20% 14.45% ERROR:#DIV/0! 5.55% 9.63% ERROR:#DIV/0! 59.89% 43.31% ERROR:#DIV/0! 78.80% 73.16% ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! 58.98% 52.20% ERROR:#DIV/0! 53.20% 54.99% ERROR:#DIV/0! 75.19% 75.65% ERROR:#DIV/0! 107.25% ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! 77.27% 88.32% ERROR:#DIV/0! 109.63% 62.16% ERROR:#DIV/0! 65.68% 63.13% 95.78% ERROR:#DIV/0! 53.26% 57.35% ERROR:#DIV/0! 54.98% 60.91% ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! 80.77% 81.61% ERROR:#DIV/0! 44.73% 44.31% ERROR:#DIV/0! 85.87% 89.00% ERROR:#DIV/0! 32.11% 36.45% ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! 28.56% 30.87% ERROR:#DIV/0! 61.29% 71.21% ERROR:#DIV/0! 0.00% 0.00% ERROR:#DIV/0! 95.69% 95.50% ERROR:#DIV/0! 76.04% 76.17%
Operating expense / (net interest income + other income - impaired asset exp.) 4534.19% ERROR:#DIV/0! ERROR:#DIV/0! 99.97% 99.98% ERROR:#DIV/0! 69.99% 51.71% ERROR:#DIV/0! 205.70% 61.15% 51.76% ERROR:#DIV/0! 30.52% 14.45% ERROR:#DIV/0! 5.55% 9.63% ERROR:#DIV/0! 79.32% 43.31% ERROR:#DIV/0! 78.32% 73.16% ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! 63.91% 52.20% ERROR:#DIV/0! 58.63% 54.99% ERROR:#DIV/0! 75.81% 75.65% ERROR:#DIV/0! 107.25% ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! 77.27% 88.32% ERROR:#DIV/0! 103.09% 62.16% ERROR:#DIV/0! 64.90% 63.13% 96.23% ERROR:#DIV/0! 57.25% 57.35% ERROR:#DIV/0! 59.16% 60.91% ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! 82.62% 81.61% ERROR:#DIV/0! 46.65% 44.31% ERROR:#DIV/0! 108.05% 89.00% ERROR:#DIV/0! 32.11% 36.45% ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! 28.95% 30.87% ERROR:#DIV/0! 61.29% 71.21% ERROR:#DIV/0! 0.00% 0.00% ERROR:#DIV/0! 95.69% 95.50% ERROR:#DIV/0! 79.62% 76.17%
Balance Sheet
Asset size (NZD Thousand) 24,210 - - 257,006 257,004 - 351,193 331,944 - 51,189 39,593 36,412 - 295,400 185,994 - 92,974 71,368 - 61,703 44,386 - 434,771 414,071 - 5,677 1 - 36,388 8,091 - 147,695 80,988 - 759,065 662,155 - 839 - - - - - 21,823 11,206 - 4,299 2,711 - 37,601 41,066 40,584 - 407,188 390,347 - 825,138 730,174 - - - - 1,513,920 1,343,670 - 39,358 36,214 - 220,615 215,065 - 137,611 121,800 - - - - 318,800 234,427 - 10,917,133 10,475,659 - 10,323,638 7,359,308 - 6,828 3,381 - 533,923 500,756 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
Loan asset growth/yr 149.25% 5.72% 6.14% 20.59% 28.05% 26.84% 27.91% 26.78% -14.01% 100.00% 77.17% 46.48% 17.53% 100.00% ERROR:#DIV/0! 48.79% 30.39% -9.21% 8.70% 16.85% 17.17% 12.73% 9.91% 6.22% 12.75% ERROR:#DIV/0! 28.65% 6.45% 100.00% ERROR:#DIV/0! 3.26% 47.43% 12.47%
Capital ratio (not risk weighted) (equity / total assets) 7.51% ERROR:#DIV/0! ERROR:#DIV/0! 0.00% 0.00% ERROR:#DIV/0! 14.18% 6.13% ERROR:#DIV/0! 6.67% 6.38% 7.38% ERROR:#DIV/0! 7.69% 7.24% ERROR:#DIV/0! 11.73% 12.99% ERROR:#DIV/0! 16.76% 10.93% ERROR:#DIV/0! 7.50% 6.47% ERROR:#DIV/0! 1.78% 0.00% ERROR:#DIV/0! 7.32% 7.16% ERROR:#DIV/0! 11.13% 10.77% ERROR:#DIV/0! 9.27% 9.45% ERROR:#DIV/0! 58.33% ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! 0.08% 0.04% ERROR:#DIV/0! 25.68% 5.82% ERROR:#DIV/0! 15.37% 11.24% 12.98% ERROR:#DIV/0! 9.70% 9.30% ERROR:#DIV/0! 7.76% 7.35% ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! 6.44% 6.32% ERROR:#DIV/0! 9.22% 9.01% ERROR:#DIV/0! 4.19% 5.14% ERROR:#DIV/0! 40.97% 29.99% ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! 14.54% 15.42% ERROR:#DIV/0! 6.25% 6.58% ERROR:#DIV/0! 7.08% 9.01% ERROR:#DIV/0! 8.92% 14.10% ERROR:#DIV/0! 15.40% 15.33% ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0!
Loan assets as % of total assets 61.79% 0.03% 31.56% 94.18% 96.68% 73.33% 99.52% 96.58% 36.31% 95.86% 92.00% 93.28% 77.38% 77.17% ERROR:#DIV/0! 99.79% 83.32% 98.71% 80.39% 81.36% 77.75% 96.67% 95.30% 80.82% 35.26% ERROR:#DIV/0! 78.89% 71.42% 69.63% ERROR:#DIV/0! 66.30% 28.79% 55.72%
Related Party Information
Loans to related party as % of loan assets 0.00% 297708.75% 0.00% 0.00% 0.00% 0.13% 0.00% 0.27% 0.00% 0.00% 0.00% 0.46% 0.00% 0.00% ERROR:#DIV/0! 0.00% 0.00% 0.00% 0.00% 0.00% 3.12% 0.00% 0.00% 1.15% 0.00% ERROR:#DIV/0! 0.00% 91.69% 80.26% ERROR:#DIV/0! 137.27% 36.80% 13.45%
Income from related party as % of total income 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% ERROR:#DIV/0! 0.00% 0.00% 0.00% 0.00% ERROR:#DIV/0! 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% ERROR:#DIV/0! 0.30% 90.53% 89.49% ERROR:#DIV/0! 0.00% 19.71% 1.98%
Asset Quality
Level impaired assets as % of total assets 0.00% ERROR:#DIV/0! ERROR:#DIV/0! 0.00% 0.00% ERROR:#DIV/0! 0.00% 0.00% ERROR:#DIV/0! 0.00% 0.00% 0.00% ERROR:#DIV/0! 0.00% 0.00% ERROR:#DIV/0! 0.00% 0.00% ERROR:#DIV/0! 4.55% 3.70% ERROR:#DIV/0! 0.00% 0.00% ERROR:#DIV/0! 0.00% 0.00% ERROR:#DIV/0! 0.00% 1.51% ERROR:#DIV/0! 2.64% 3.34% ERROR:#DIV/0! 0.00% 0.00% ERROR:#DIV/0! 0.00% ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! 0.00% 0.00% ERROR:#DIV/0! 3.43% 16.09% ERROR:#DIV/0! 0.00% 0.00% 0.02% ERROR:#DIV/0! 0.00% 0.00% ERROR:#DIV/0! 2.40% 4.83% ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! 0.00% 0.00% ERROR:#DIV/0! 1.13% 1.61% ERROR:#DIV/0! 4.86% 2.06% ERROR:#DIV/0! 0.00% 0.00% ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! 0.00% 0.58% ERROR:#DIV/0! 0.00% 0.00% ERROR:#DIV/0! 0.00% 0.00% ERROR:#DIV/0! 0.00% 0.00% ERROR:#DIV/0! 0.68% 1.14% ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0!
Level total provisions for doubtful debts as % of loan assets 0.50% ERROR:#DIV/0! ERROR:#DIV/0! 0.00% 0.00% ERROR:#DIV/0! 0.63% 0.68% ERROR:#DIV/0! 0.45% 0.26% 0.18% ERROR:#DIV/0! 3.87% 3.03% ERROR:#DIV/0! 0.20% 0.28% ERROR:#DIV/0! 3.60% 3.48% ERROR:#DIV/0! 4.39% 4.81% ERROR:#DIV/0! 0.00% ERROR:#DIV/0! ERROR:#DIV/0! 0.00% 0.00% ERROR:#DIV/0! 2.94% 2.59% ERROR:#DIV/0! 0.49% 0.60% ERROR:#DIV/0! 0.00% ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! 0.00% 0.00% ERROR:#DIV/0! 4.45% 10.55% ERROR:#DIV/0! 0.33% 0.45% 0.00% ERROR:#DIV/0! 0.00% 0.00% ERROR:#DIV/0! 1.06% 1.00% ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! 0.00% 0.00% ERROR:#DIV/0! 0.69% 0.76% ERROR:#DIV/0! 1.13% 0.66% ERROR:#DIV/0! 0.00% 0.00% ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! 0.75% 0.76% ERROR:#DIV/0! 0.00% 0.00% ERROR:#DIV/0! 0.00% 0.00% ERROR:#DIV/0! 0.00% 0.00% ERROR:#DIV/0! 2.52% 2.52%
Level general provisions for doubtful debts as % of loan assets 0.50% ERROR:#DIV/0! ERROR:#DIV/0! 0.00% 0.00% ERROR:#DIV/0! 0.55% 0.59% ERROR:#DIV/0! 0.45% 0.26% 0.18% ERROR:#DIV/0! 3.87% 3.03% ERROR:#DIV/0! 0.20% 0.28% ERROR:#DIV/0! 3.60% 3.48% ERROR:#DIV/0! 3.50% 3.30% ERROR:#DIV/0! 0.00% ERROR:#DIV/0! ERROR:#DIV/0! 0.00% 0.00% ERROR:#DIV/0! 2.94% 2.59% ERROR:#DIV/0! 0.00% 0.00% ERROR:#DIV/0! 0.00% ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! 0.00% 0.00% ERROR:#DIV/0! 1.31% 2.41% ERROR:#DIV/0! 0.32% 0.29% 0.18% ERROR:#DIV/0! 0.00% 0.00% ERROR:#DIV/0! 0.47% 0.45% ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! 0.00% 0.00% ERROR:#DIV/0! 0.15% 0.25% ERROR:#DIV/0! 0.95% 0.66% ERROR:#DIV/0! 0.00% 0.00% ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! 0.75% 0.76% ERROR:#DIV/0! 0.00% 0.00% ERROR:#DIV/0! 0.00% 0.00% ERROR:#DIV/0! 0.00% 0.00% ERROR:#DIV/0! 2.41% 2.35%
Impaired asset expense as % of average loan assets 0.75% 0.00% 0.17% 0.92% 0.48% 5.91% 0.00% 3.79% -0.15% 0.00% 0.76% 3.30% 0.07% 0.00% ERROR:#DIV/0! 0.00% -1.25% -0.15% 0.02% 0.30% 0.78% 0.18% 0.28% 3.12% 0.00% ERROR:#DIV/0! 0.26% 0.00% 0.00% 0.00% 0.00% 0.00% 0.75% ERROR:#DIV/0!
Net debt write-offs as % of average loan assets 0.00% ERROR:#DIV/0! ERROR:#DIV/0! 0.00% ERROR:#DIV/0! ERROR:#DIV/0! -0.04% ERROR:#DIV/0! ERROR:#DIV/0! 0.42% 0.00% ERROR:#DIV/0! ERROR:#DIV/0! 4.01% ERROR:#DIV/0! ERROR:#DIV/0! 0.00% ERROR:#DIV/0! ERROR:#DIV/0! 0.00% ERROR:#DIV/0! ERROR:#DIV/0! 0.88% ERROR:#DIV/0! ERROR:#DIV/0! 0.00% ERROR:#DIV/0! ERROR:#DIV/0! 0.00% ERROR:#DIV/0! ERROR:#DIV/0! 1.27% ERROR:#DIV/0! ERROR:#DIV/0! 0.07% ERROR:#DIV/0! ERROR:#DIV/0! 0.00% ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! 0.00% ERROR:#DIV/0! ERROR:#DIV/0! 2.16% ERROR:#DIV/0! ERROR:#DIV/0! 0.00% ERROR:#DIV/0! 0.00% ERROR:#DIV/0! 0.30% ERROR:#DIV/0! ERROR:#DIV/0! 0.53% ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! 0.18% ERROR:#DIV/0! ERROR:#DIV/0! 0.19% ERROR:#DIV/0! ERROR:#DIV/0! 2.60% ERROR:#DIV/0! ERROR:#DIV/0! 0.00% ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! 0.00% ERROR:#DIV/0! ERROR:#DIV/0! 0.00% 0.00% 0.00% 0.00% ERROR:#DIV/0! ERROR:#DIV/0! 0.00% ERROR:#DIV/0! ERROR:#DIV/0! 0.41% ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0!
Impaired asset expense as % of net interest income 74.95% ERROR:#DIV/0! ERROR:#DIV/0! 0.00% 0.00% ERROR:#DIV/0! 0.97% 1.13% ERROR:#DIV/0! 226.63% 8.14% 6.04% ERROR:#DIV/0! 47.30% 42.21% ERROR:#DIV/0! 0.00% 0.00% ERROR:#DIV/0! 34.08% 50.07% ERROR:#DIV/0! -5.39% 74.70% ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! 21.03% 10.79% ERROR:#DIV/0! 37.04% 31.26% ERROR:#DIV/0! 1.41% 2.81% ERROR:#DIV/0! 0.00% ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! 0.00% 0.00% ERROR:#DIV/0! -12.99% 43.04% ERROR:#DIV/0! -3.52% 6.58% 0.62% ERROR:#DIV/0! 8.94% 10.68% ERROR:#DIV/0! 20.47% 28.74% ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! 2.48% 0.56% ERROR:#DIV/0! 5.23% 5.42% ERROR:#DIV/0! 151.73% 24.63% ERROR:#DIV/0! 0.00% 0.00% ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! 3.33% 1.60% ERROR:#DIV/0! 0.00% 0.00% ERROR:#DIV/0! 0.00% 0.00% ERROR:#DIV/0! 0.00% 0.00% ERROR:#DIV/0! 17.60% 17.10% ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0!
P&L Raw Data
Net interest income (annualized) 150 ERROR:#DIV/0! ERROR:#DIV/0! 5 ERROR:#DIV/0! ERROR:#DIV/0! 18,398 ERROR:#DIV/0! ERROR:#DIV/0! 175 2,107 ERROR:#DIV/0! ERROR:#DIV/0! 23,442 ERROR:#DIV/0! ERROR:#DIV/0! 2,530 ERROR:#DIV/0! ERROR:#DIV/0! 5,735 ERROR:#DIV/0! ERROR:#DIV/0! 4,546 ERROR:#DIV/0! ERROR:#DIV/0! 0 ERROR:#DIV/0! ERROR:#DIV/0! 744 ERROR:#DIV/0! ERROR:#DIV/0! 9,410 ERROR:#DIV/0! ERROR:#DIV/0! 25,959 ERROR:#DIV/0! ERROR:#DIV/0! 53 ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! 92 ERROR:#DIV/0! ERROR:#DIV/0! 293 ERROR:#DIV/0! ERROR:#DIV/0! 1,690 ERROR:#DIV/0! 1,064 ERROR:#DIV/0! 10,173 ERROR:#DIV/0! ERROR:#DIV/0! 22,321 ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! 97,611 ERROR:#DIV/0! ERROR:#DIV/0! 1,918 ERROR:#DIV/0! ERROR:#DIV/0! 3,553 ERROR:#DIV/0! ERROR:#DIV/0! 2,018 ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! 16,543 ERROR:#DIV/0! ERROR:#DIV/0! 76,343 478 0 80,683 ERROR:#DIV/0! ERROR:#DIV/0! (314) ERROR:#DIV/0! ERROR:#DIV/0! 11,822 ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0!
Total operating income (annualized) 53 15,072 10,459 391 958 4,547 50 2,245 36,198 0 1,284 28,255 19,012 97 ERROR:#DIV/0! 0 307 3,244 349 2,879 42,457 10,324 519 22,718 4,688 ERROR:#DIV/0! 24,074 47,556 78,389 0 0 3,385 34,446
Net surplus (annualized) (1,504) 3 6,079 (179) 813 6,231 1,633 943 5,835 0 510 8,791 7,575 (11) ERROR:#DIV/0! 14 (54) 1,161 44 3,847 20,105 12,730 830 (1,202) 4,326 ERROR:#DIV/0! 18,706 2,179 7,623 0 50,431 132 6,020
Impaired asset expense (annualized)
作者: 作者: Impaired asset expense corresponds to bad debt expense
112.2 - 179.0 397.0 171.5 11,088.0 - 1,954.3 -245.0 - 156.5 3,485.4 367.0 - ERROR:#DIV/0! - -38.0 -59.5 6.6 909.0 4,568.2 2,416.0 100.3 5,391.0 - ERROR:#DIV/0! 550.6 - - - - - 2,081.0 ERROR:#DIV/0!
Net debt write off (annualized) 0.0 0.0 -44.0 181.0 0.0 7514.0 0.0 0.0 1481.0 0.0 0.0 1341.5 367.0 0.0 ERROR:#DIV/0! 0.0 65.6 0.0 0.6 909.0 3095.0 2416.0 67.6 4486.0 0.0 ERROR:#DIV/0! 10.7 0.0 0.0 0.0 0.0 0.0 1142.3
Tax expense (annualized) 0 ERROR:#DIV/0! ERROR:#DIV/0! 2 ERROR:#DIV/0! ERROR:#DIV/0! 2,526 ERROR:#DIV/0! ERROR:#DIV/0! 0 462 ERROR:#DIV/0! ERROR:#DIV/0! 2,482 ERROR:#DIV/0! ERROR:#DIV/0! 804 ERROR:#DIV/0! ERROR:#DIV/0! 304 ERROR:#DIV/0! ERROR:#DIV/0! 2,895 ERROR:#DIV/0! ERROR:#DIV/0! 0 ERROR:#DIV/0! ERROR:#DIV/0! 166 ERROR:#DIV/0! ERROR:#DIV/0! 5,351 ERROR:#DIV/0! ERROR:#DIV/0! 3,214 ERROR:#DIV/0! ERROR:#DIV/0! 0 ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! 7 ERROR:#DIV/0! ERROR:#DIV/0! 34 ERROR:#DIV/0! ERROR:#DIV/0! 592 ERROR:#DIV/0! 9 ERROR:#DIV/0! 1,344 ERROR:#DIV/0! ERROR:#DIV/0! 4,488 ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! 5,610 ERROR:#DIV/0! ERROR:#DIV/0! 417 ERROR:#DIV/0! ERROR:#DIV/0! (629) ERROR:#DIV/0! ERROR:#DIV/0! 227 ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! 9,760 ERROR:#DIV/0! ERROR:#DIV/0! 45,777 15,086 0 29,325 ERROR:#DIV/0! ERROR:#DIV/0! 0 ERROR:#DIV/0! ERROR:#DIV/0! 2,986 ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0!
Balance Sheet Raw Data
Average assets 24,210 ERROR:#DIV/0! 257,006 257,005 257,004 351,193 341,569 331,944 51,189 45,391 38,003 36,412 295,400 240,697 185,994 92,974 82,171 71,368 61,703 53,045 44,386 434,771 424,421 414,071 5,677 2,839 1 36,388 22,239 8,091 147,695 114,342 80,988 759,065 710,610 662,155 839 839 ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! 21,823 16,515 11,206 4,299 3,505 2,711 37,601 39,333 39,147 38,188 407,188 398,768 390,347 825,138 777,656 730,174 ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! 1,513,920 1,428,795 1,343,670 39,358 37,786 36,214 220,615 217,840 215,065 137,611 129,706 121,800 ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! 318,800 276,613 234,427 10,917,133 10,696,396 10,475,659 10,323,638 8,841,473 7,359,308 6,828 5,104 3,381 533,923 517,339 500,756
Average loan assets 14,960 ERROR:#DIV/0! 86 84 81 110,828 107,428 104,027 48,208 43,244 36,078 33,877 216,606 187,542 158,478 92,524 79,613 66,702 59,595 51,614 43,633 157,848 168,907 179,965 5,442 2,721 0 33,476 20,560 7,643 137,776 105,756 73,736 587,327 535,852 484,376 647 647 ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! 21,778 16,465 11,152 3,582 3,038 2,494 37,116 38,826 34,316 31,207 331,298 303,394 275,489 641,521 586,438 531,354 ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! 1,463,455 1,370,334 1,277,212 37,510 35,651 33,792 178,303 172,759 167,214 48,527 45,433 42,339 ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! 251,497 215,467 179,438 7,796,706 7,545,264 7,293,822 6,845,039 6,733,605 6,622,170 1,966 1,500 1,033 297,488 278,939 260,391
Loan assets (end balance) 14,960 0 0 86 81 0 110,828 104,027 0 48,208 38,280 33,877 0 216,606 158,478 0 92,524 66,702 0 59,595 43,633 0 157,848 179,965 0 5,442 0 0 33,476 7,643 0 137,776 73,736 0 587,327 484,376 0 647 0 0 0 0 0 21,778 11,152 0 3,582 2,494 0 37,116 40,536 32,627 0 331,298 275,489 0 641,521 531,354 0 0 0 0 1,463,455 1,277,212 0 37,510 33,792 0 178,303 167,214 0 48,527 42,339 0 0 0 0 251,497 179,438 0 7,796,706 7,293,822 0 6,845,039 6,622,170 0 1,966 1,033 0 297,488 260,391 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Average equity 1,819 ERROR:#DIV/0! 10 7 4 49,785 35,067 20,348 3,415 2,970 2,606 2,688 22,704 18,089 13,473 10,905 10,089 9,272 10,342 7,598 4,853 32,617 29,700 26,782 101 51 0 2,664 1,622 579 16,443 12,583 8,723 70,340 66,461 62,581 489 489 ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! 18 11 4 1,104 631 158 5,779 5,198 4,987 5,171 39,515 37,907 36,299 64,005 58,841 53,677 ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! 97,531 91,204 84,876 3,629 3,446 3,264 9,235 10,148 11,061 56,385 46,458 36,530 ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! 46,339 41,244 36,149 682,725 686,261 689,796 731,190 697,199 663,208 609 543 477 82,234 79,504 76,774 ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0!
Equity (end balance) 1,819 0 0 10 4 0 49,785 20,348 0 3,415 2,525 2,688 0 22,704 13,473 0 10,905 9,272 0 10,342 4,853 0 32,617 26,782 0 101 0 0 2,664 579 0 16,443 8,723 0 70,340 62,581 0 489 0 0 0 0 0 18 4 0 1,104 158 0 5,779 4,618 5,269 0 39,515 36,299 0 64,005 53,677 0 0 0 0 97,531 84,876 0 3,629 3,264 0 9,235 11,061 0 56,385 36,530 0 0 0 0 46,339 36,149 0 682,725 689,796 0 731,190 663,208 0 609 477 0 82,234 76,774 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Average debentures/deposits 21,839 ERROR:#DIV/0! 0 0 0 275,121 280,683 286,245 45,412 40,119 33,362 31,899 268,096 214,250 160,403 55,930 55,846 55,763 50,527 44,631 38,735 315,802 329,878 343,953 5,513 2,756 0 33,690 20,559 7,429 128,902 100,095 71,288 652,980 609,499 566,018 330 330 ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! 11,000 11,000 11,000 2,848 2,501 2,154 31,576 33,874 33,741 32,525 362,506 355,680 348,854 721,484 680,946 640,408 ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! 1,405,630 1,329,185 1,252,740 33,240 31,728 30,217 197,226 198,540 199,853 52,081 53,615 55,149 ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! 251,919 220,402 188,884 10,167,628 9,933,355 9,699,081 9,502,333 7,477,963 5,453,592 5,145 3,876 2,608 427,005 413,569 400,133 ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0!
Debentures (end balance) 21,839 0 0 0 0 0 275,121 286,245 0 45,412 34,825 31,899 0 268,096 160,403 0 55,930 55,763 0 50,527 38,735 0 315,802 343,953 0 5,513 0 0 33,690 7,429 0 128,902 71,288 0 652,980 566,018 0 330 0 0 0 0 0 11,000 11,000 0 2,848 2,154 0 31,576 36,172 34,752 0 362,506 348,854 0 721,484 640,408 0 0 0 0 1,405,630 1,252,740 0 33,240 30,217 0 197,226 199,853 0 52,081 55,149 0 0 0 0 251,919 188,884 0 10,167,628 9,699,081 0 9,502,333 5,453,592 0 5,145 2,608 0 427,005 400,133 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
General provisions (level) 75 - - - - - 611 611 - 216 100 62 - 8,378 4,804 - 185 185 - 2,143 1,521 - 5,523 5,947 - - - - - - - 4,056 1,912 - - - - - - - - - - - - - 47 60 - 121 119 59 - - - - 3,006 2,382 - - - - - - - 56 86 - 1,694 1,106 - - - - - - - 1,896 1,356 - - - - - - - - - - 7,172 6,131 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
Total provisions (level) 75 - - - - - 696 707 - 216 100 62 - 8,378 4,804 - 185 185 - 2,143 1,521 - 6,934 8,660 - - - - - - - 4,056 1,912 - 2,901 2,901 - - - - - - - - - - 159 263 - 124 183 - - - - - 6,777 5,304 - - - - - - - 258 256 - 2,011 1,106 - - - - - - - 1,896 1,356 - - - - - - - - - - 7,495 6,556 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
Movement in general provision (annualized) 112.2 - - 116.0 93.7 3,574.0 - 622.9 -424.0 - - 2,143.9 - - ERROR:#DIV/0! - -13.2 1.2 -10.8 - 623.6 - -30.0 588.0 - ERROR:#DIV/0! 540.0 - - - - - 1,041.0
Movement in total provisions (annualized) 112.2 ERROR:#DIV/0! ERROR:#DIV/0! - ERROR:#DIV/0! ERROR:#DIV/0! -11.0 ERROR:#DIV/0! ERROR:#DIV/0! 116.0 93.7 ERROR:#DIV/0! ERROR:#DIV/0! 3,574.0 ERROR:#DIV/0! ERROR:#DIV/0! - ERROR:#DIV/0! ERROR:#DIV/0! 622.9 ERROR:#DIV/0! ERROR:#DIV/0! -1,726.0 ERROR:#DIV/0! ERROR:#DIV/0! - ERROR:#DIV/0! ERROR:#DIV/0! - ERROR:#DIV/0! ERROR:#DIV/0! 2,143.9 ERROR:#DIV/0! ERROR:#DIV/0! - ERROR:#DIV/0! ERROR:#DIV/0! - ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! - ERROR:#DIV/0! ERROR:#DIV/0! -103.6 ERROR:#DIV/0! ERROR:#DIV/0! -59.5 ERROR:#DIV/0! - ERROR:#DIV/0! - ERROR:#DIV/0! ERROR:#DIV/0! 1,473.2 ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! - ERROR:#DIV/0! ERROR:#DIV/0! 2.7 ERROR:#DIV/0! ERROR:#DIV/0! 905.0 ERROR:#DIV/0! ERROR:#DIV/0! - ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! 540.0 ERROR:#DIV/0! ERROR:#DIV/0! - - - - ERROR:#DIV/0! ERROR:#DIV/0! - ERROR:#DIV/0! ERROR:#DIV/0! 938.7 ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0!
Bottom of lookup/match range
End Point 2,004.25 2,003.25 2,004.25 2,004.25 2,003.25 2,004.25 2,004.50 2,004.25 2,004.00 2,004.25 2,004.25 2,004.25 2,004.25 2,004.25 ERROR:#NUM! 2,004.50 2,004.25 2,004.75 2,004.25 2,004.50 2,004.50 2,004.25 2,004.50 2,004.25 2,004.25 ERROR:#NUM! 2,004.50 2,004.50 2,003.50 2,002.50 2,002.00 2,004.25 2,004.25
Mid Point 2,003.92 2,002.75 2,003.75 2,003.75 2,003.05 2,003.75 2,004.00 2,003.75 2,003.50 2,003.75 2,003.75 2,003.75 2,003.75 2,003.75 ERROR:#NUM! 2,004.00 2,003.75 2,004.25 2,003.75 2,004.00 2,004.00 2,003.75 2,004.00 2,003.75 2,003.75 ERROR:#NUM! 2,004.00 2,004.00 2,003.00 2,002.25 2,001.50 2,003.75 2,003.75
Year End Point 2003 2002 2003 2003 2002 2003 2004 2003 2003 2003 2003 2003 2003 2003 ERROR:#VALUE! 2004 2003 2004 2003 2004 2004 2003 2004 2003 2003 ERROR:#VALUE! 2004 2004 2003 2002 2001 2003 2003
Interval 0.67 1.00 1.00 1.00 0.41 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 0.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 0.00 1.00 1.00 1.00 0.50 1.00 1.00 1.00
Info1
Info2
Info3

Data preparation NBFI Financial DATA.xls &"Arial,Bold" Page &P of &N

U-X

NBFIs from U-X
$000 United Finance Ltd United Finance Ltd United Finance Ltd United Finance Ltd Vision Senior Living Ltd Vision Senior Living Ltd Vision Senior Living Ltd Vision Senior Living Ltd Vision Securities Ltd Vision Securities Ltd Vision Securities Ltd Vision Securities Ltd UDC UDC UDC
作者: data from interest.co.nz partial information
UDC VTL Group Finance Ltd
作者: starting trading from april 2004
VTL Group Finance Ltd VTL Group Finance Ltd VTL Group Finance Ltd VTL Group Ltd VTL Group Ltd Wairarapa Building Society Wairarapa Building Society Wairarapa Building Society Wairarapa Building Society Western Bay Finance Ltd Western Bay Finance Ltd Western Bay Finance Ltd Western Bay Finance Ltd Westgold Finance Ltd Westgold Finance Ltd Westgold Finance Ltd Westgold Finance Ltd Williams & Kettle Ltd Williams & Kettle Ltd Williams & Kettle Ltd Williams & Kettle Ltd Wrightson Finance Ltd Wrightson Finance Ltd Wrightson Finance Ltd Wrightson Finance Ltd
Year 2005 2004 2003 2004 2003 2004 2003 2004 2003 2004 2004 2003 2002 2004 2003 2004 2003 2004 2003 2004 2003 2004 2003
Year end June June June March March March March September September June April June March March March March March March March July July June June
Data ID United Finance Ltd United Finance Ltd2005 United Finance Ltd2004 United Finance Ltd2003 Vision Senior Living Ltd Vision Senior Living Ltd Vision Senior Living Ltd2004 Vision Senior Living Ltd2003 Vision Securities Ltd Vision Securities Ltd Vision Securities Ltd2004 Vision Securities Ltd2003 UDC UDC UDC2004 UDC2003 VTL Group Finance Ltd VTL Group Finance Ltd VTL Group Finance Ltd2004 VTL Group Finance Ltd2004 VTL Group Ltd2003 VTL Group Ltd2002 Wairarapa Building Society Wairarapa Building Society Wairarapa Building Society2004 Wairarapa Building Society2003 Western Bay Finance Ltd Western Bay Finance Ltd Western Bay Finance Ltd2004 Western Bay Finance Ltd2003 Westgold Finance Ltd Westgold Finance Ltd Westgold Finance Ltd2004 Westgold Finance Ltd2003 Williams & Kettle Ltd Williams & Kettle Ltd Williams & Kettle Ltd2004 Williams & Kettle Ltd2003 Wrightson Finance Ltd Wrightson Finance Ltd Wrightson Finance Ltd2004 Wrightson Finance Ltd2003
Statm of Financial Performance (P&L)
Interest income 12,254 5,052 32 1 42 1 193,730 185,937 19 1,865 1,104 5,386 4,622 14,350 8,156 2,255 2,614 2,982 1,556 1,121
Interest expense 12331 9,043 4,286 336 349 71 - 125,222 121,591 20 2,055 226 3,816 3,171 3,837 2,077 905 1,571 1,918 530 373
Net interest income 3,211 766 -304 -348 -29 1 68,508 64,346 -2 -190 878 1,570 1,451 10,513 6,079 1,350 1,043 1,064 1,026 748
Bad debt recovered - - - - - - - - - - - - - - - - 25 17.0 - -
Commissions and Fees 1,328 608 1,378 4,969 169 304 - - - - - 81 83 2,563 2,695 210 20,041 19,630 75 55
Other operating income 806 3,304 0 222 70 39 57,744 54,822 - 26,564
作者: Sales
19,466 1,135 1,111 4,685 3,923 - 153,410
作者: mainly sales
141,661 - -
Total operating(non-interest) income 2,134 3,912 1,378 5,191 239 344 57,744 54,822 - 26,564 19,466 1,217 1,194 7,248 6,618 210 173,476 161,308 75 55
Add. prov. for doubtful debts -84 280 161 - - 0 - - 0 12,376 10,658 - - - 0 - - 0 188 342 263 315 88 66 25
Bad debts written off 45 164 - 0 - - 0 - - 0 - 0 - 0 - - - 0 - - 0 2,270 403 53 174 52 - 0 - 0
Other operating expenses 3,156 1,966 1,216 6,154 121 303 47,513 44,882 182 22,978 15,063 1,555 421 12,716 9,799 672 155,923
作者: mainly staff remuneration commissions
153,451 978 340
Total operating(non-interest) expense 3,600 2,127 1,216 6,154 121 303 59,889 55,540 182 22,978 15,063 1,555 421 15,175 10,545 989 156,412 153,591 1,044 365
Net surplus before taxation 1,745 2,551 -141 -1,311 89 42 66,363 63,628 -184 3,396 5,281 1,232 2,224 2,586 2,152 571 18,107 8,781 57 438
Tax expense -657 325 - - - 14 22,436 21,346 - 130 304 365 471 704 909 188 3,749 2,363 21 293
Net surplus 2,402 2,226 -141 -1,311 89 28 43,927 42,282 -184 3,266 4,977 867 1,752 1,883 1,243 383 14,358 6,418 36 145
Balance Sheet
Assets
Finance receivables / loans& advances 128,982 64,113 4,833 5,807 1,620
作者: current advance to Forest Lake Gardens Holding Ltd & Forest Lake Gardens Properties Ltd n/current advance to 247 Wakefield st Devp Ltd
- 2,079,910 2,074,971 2,102
作者: advance to VTL Group Ltd
35,722 16,809 77,435 61,614 39,201 32,023 14,939 42,387 44,200 17,357 9,417
Other assets 44,080 40,448 13,907
作者: mainly investment in subsidiaries
3,131 1,963
作者: VSL made an investment in Secured debenture stock of Vision Senior Living ltd totaling 1,120,000
428 448,500 418,629 86 23,203 9,627 11,526 15,149 8,224 7,031 1,228 42,551 59,390 35 1,454
Total assets 173,062 104,561 18,740 8,938 3,582 428 2,528,410 2,493,600 2,188 58,925 26,436 88,960 76,763 47,425 39,054 16,167 84,938 103,590 17,392 10,871
Equity&liabilities
Current debentures and deposits 893 1,224 4,080
作者: Loan from Capital Lease Ltd and arrow international Ltd
1,707 - - -
作者: including in N/current items
- - 9,114 660 - - 23,627 10,979 7,602 - 3,615 3,195 34
N/current debentures and deposits 144,564 76,284 7,025 - 2,965 - 2,201,693 2,154,168 2,299 27,000 3,201 77,135 65,912 15,597 20,950 5,518 6,000 11,000 10,936 7,627
Other liabilities - - 1,895 2,584 116 272 113,477 140,119 72 3,720 6,725 1,449 1,342 1,373 1,387 221 39,277 37,792 13 -
Equity 27,605 27,053 5,740 4,648 502 156 213,240 199,313 -184 19,091 15,850 10,377
作者: Reserves
9,509 6,827 5,738 2,826 39,661 51,183 3,248 3,210
Total 173,062 104,561 18,740 8,938 3,582 428 2,528,410 2,493,600 2,188 58,925 26,436 88,960 76,763 47,425 39,054 16,167 84,938 103,590 17,392 10,871
Asset Quality
Impaired assets 164 - - - 30,225 7,423 - - - -126 - - - 55 -
Past due assets 1,263 - - - 8,146 3,053 - - 63 -119 4,018 2,399 3,491 861 584
Total past due & impaired 1,427 - - 38,371 10,476 - - 63 -245 4,018 2,399 3,491 916 584
Provisions specific 0 130 - 12,389 1,858 33 33 - - -
Provisions general & other 284 368 218 7931 10241 - - 1,007 818 745
Provisions total 284 498 218 20,320 12,099 33 33 1,007 818 745 107 41
Starting provisions 498 218 57 - - 12,099 33 33 818 476 425 41 16
Charge/credit to income statement -84 280 161 - 161 4,100 - - 188 342 263 66 25
Other transaction (recoveries/ written off) -130 - - - - -4,121 - - - - -57
Closing provisions 284 498 218 - - 20,320 12,099 33 33 1,007 818 745 107 41
TRUE TRUE TRUE FALSE TRUE TRUE TRUE TRUE FALSE TRUE
Related party transactions
Income from related companies (interest/ni) 4,610 4,233 3,000 240 546 443 1,440
作者: management fee from NZ Rural property trust management fee from Rual Equities ltd
1,951
Expense to related companies (interest/ni) 1,169 573 1,174 684
Loan from related companies 16 2,500 22 13 14,131
作者: from Parent
7,661
Loan to related companies 23,767 8,408 1,572
作者: advance to Forecast Lake garden companies, which are subsidaries of the Vision Senior living Ltd VSL and VS share same directorship
2,102 27,250
作者: trade receivable and finannce receivable

作者: data from interest.co.nz partial information
124 3,585
作者: Loan to subsidiaries

作者: starting trading from april 2004
3,614 200
作者: Loan from Gould Investment Ltd
Other transaction to related companies 985
作者: Loan to directors
584
Concentration of credit risk
Exposure to indivdual counter party
No of 10- 20% of equity 1 1
No of more than 20% of equity 5 5
Loan and advance industry
No 1 ranked (%) Commercial property retirement village developers Property Transport, storage and avaiation vending Residential lending Personal Motor Vehicle industry Farming Rural sector
No 2 ranked (%)
Geographical concentration of loans Auckland
Parent Company Hanover Group Holding Ltd Arrow international Ltd Wringhtson Ltd
parent info 2 Messrs Anderson and R. Foster (two directors of VSL) ANZ \
parent info 3
Employee number (full time equivalent)
SUMMARY STATISTICS
Profitablility / Efficiency
Return on assets (net surplus / average total assets) 1.73% -1.02% 4.45% 1.75% -49.38% 0.00% 6.12% 1.05% 4.35% 2.37% 15.23% 0.25%
Return on equity (net surplus / average equity) 8.79% -2.72% 27.16% 21.30% 588.56% 0.00% 14.96% 8.72% 29.97% 13.54% 31.61% 1.11%
Net interest margin (net interest income / average tot. assets) 2.31% -2.20% -1.44% 2.73% -0.08% 0.00% -0.45% 1.90% 24.31% 8.35% 1.11% 7.26%
Interest income as % of average loan assets 0.00% 12.69% 7.88% 0.00% 0.60% 0.02% 0.00% 5.14% ERROR:#DIV/0! 0.00% 9.33% 8.96% 0.00% 0.89% 0.00% 7.10% 6.57% 0.00% 7.75% 7.50% 0.00% 40.30% 25.47% 0.00% 15.10% ERROR:#DIV/0! 0.00% 6.04% 6.75% 0.00% 11.62% ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0!
Interest expense as % of average debentures&deposits 0.00% 8.11% 5.53% 0.00% 5.24% 20.47% 0.00% 4.76% ERROR:#DIV/0! 0.00% 5.75% 5.64% 0.00% 0.89% 0.00% 10.28% 5.85% 0.00% 5.33% 4.81% 0.00% 10.79% 6.51% 0.00% 6.90% ERROR:#DIV/0! 0.00% 15.24% 13.12% 0.00% 4.86% 4.87% ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0!
Non-interest income as % total operating income ERROR:#DIV/0! 39.93% 83.63% ERROR:#DIV/0! 128.28% 107.19% ERROR:#DIV/0! 113.71% 99.76% ERROR:#DIV/0! 45.74% 46.00% ERROR:#DIV/0! 0.00% ERROR:#DIV/0! 100.72% 95.68% ERROR:#DIV/0! 43.65% 45.14% ERROR:#DIV/0! 40.81% 52.12% ERROR:#DIV/0! 13.44% ERROR:#DIV/0! ERROR:#DIV/0! 99.40% 99.34% ERROR:#DIV/0! 6.81% 6.85% ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0!
Cost income ratios:
Operating expense / (net interest income + other income) ERROR:#DIV/0! 59.05% 42.03% ERROR:#DIV/0! 113.15% 127.08% ERROR:#DIV/0! 57.59% 87.81% ERROR:#DIV/0! 37.63% 37.66% ERROR:#DIV/0! -10547.48% ERROR:#DIV/0! 87.12% 74.04% ERROR:#DIV/0! 55.80% 15.91% ERROR:#DIV/0! 71.60% 77.18% ERROR:#DIV/0! 43.10% ERROR:#DIV/0! ERROR:#DIV/0! 89.36% 94.52% ERROR:#DIV/0! 88.83%
Operating expense / (net interest income + other income - impaired asset exp.) ERROR:#DIV/0! 64.40% 42.03% ERROR:#DIV/0! 113.15% 127.08% ERROR:#DIV/0! 57.59% 87.81% ERROR:#DIV/0! 41.72% 37.66% ERROR:#DIV/0! -10547.48% ERROR:#DIV/0! 87.12% 74.04% ERROR:#DIV/0! 55.80% 15.91% ERROR:#DIV/0! 83.10% 77.18% ERROR:#DIV/0! 54.07% ERROR:#DIV/0! ERROR:#DIV/0! 89.60% 94.52% ERROR:#DIV/0! 94.49% 42.34%
Balance Sheet
Asset size (NZD Thousand) - 173,062 104,561 - 18,740 8,938 - 3,582 428 - 2,528,410 2,493,600 - 2,188 - 58,925 26,436 - 88,960 76,763 - 47,425 39,054 - 16,167 - - 84,938 103,590 - 17,392 10,871 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
Loan asset growth/yr 50.29% -20.17% 100.00% 0.24% 588.24% ERROR:#DIV/0! 42.36% 20.43% 18.31% 100.00% -4.28% 45.75%
Capital ratio (not risk weighted) (equity / total assets) ERROR:#DIV/0! 15.95% 25.87% ERROR:#DIV/0! 30.63% 52.00% ERROR:#DIV/0! 14.00% 36.49% ERROR:#DIV/0! 8.43% 7.99% ERROR:#DIV/0! -8.39% ERROR:#DIV/0! 32.40% 59.96% ERROR:#DIV/0! 11.66% 12.39% ERROR:#DIV/0! 14.40% 14.69% ERROR:#DIV/0! 17.48% ERROR:#DIV/0! ERROR:#DIV/0! 46.69% 49.41% ERROR:#DIV/0! 18.68% 29.53% ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0!
Loan assets as % of total assets 74.53% 25.79% 45.21% 82.26% 96.07% ERROR:#DIV/0! 60.62% 87.04% 82.66% 92.41% 49.90% 99.80%
Related Party Information
Loans to related party as % of loan assets 18.43% 0.00% 97.06% 0.00% 100.00% ERROR:#DIV/0! 76.28% 4.63% 0.00% 1.34% 0.00% 0.00%
Income from related party as % of total income 32.04% 0.00% 0.00% 0.00% 0.00% ERROR:#DIV/0! 10.55% 8.27% 0.00% 0.00% 0.82% 0.00%
Asset Quality
Level impaired assets as % of total assets ERROR:#DIV/0! 0.82% 0.00% ERROR:#DIV/0! 0.00% 0.00% ERROR:#DIV/0! 0.00% 0.00% ERROR:#DIV/0! 1.52% 0.42% ERROR:#DIV/0! 0.00% ERROR:#DIV/0! 0.00% 0.00% ERROR:#DIV/0! 0.07% -0.32% ERROR:#DIV/0! 8.47% 6.14% ERROR:#DIV/0! 21.60% ERROR:#DIV/0! ERROR:#DIV/0! 0.00% 0.00% ERROR:#DIV/0! 5.27% 5.37% ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0!
Level total provisions for doubtful debts as % of loan assets ERROR:#DIV/0! 0.39% 0.34% ERROR:#DIV/0! 0.00% 0.00% ERROR:#DIV/0! 0.00% ERROR:#DIV/0! ERROR:#DIV/0! 0.98% 0.58% ERROR:#DIV/0! 0.00% ERROR:#DIV/0! 0.00% 0.00% ERROR:#DIV/0! 0.04% 0.05% ERROR:#DIV/0! 2.57% 2.55% ERROR:#DIV/0! 4.99% ERROR:#DIV/0! ERROR:#DIV/0! 0.00% 0.00% ERROR:#DIV/0! 0.62% 0.44%
Level general provisions for doubtful debts as % of loan assets ERROR:#DIV/0! 0.29% 0.34% ERROR:#DIV/0! 0.00% 0.00% ERROR:#DIV/0! 0.00% ERROR:#DIV/0! ERROR:#DIV/0! 0.38% 0.49% ERROR:#DIV/0! 0.00% ERROR:#DIV/0! 0.00% 0.00% ERROR:#DIV/0! 0.00% 0.00% ERROR:#DIV/0! 2.57% 2.55% ERROR:#DIV/0! 4.99% ERROR:#DIV/0! ERROR:#DIV/0! 0.00% 0.00% ERROR:#DIV/0! 0.00% 0.00%
Impaired asset expense as % of average loan assets 0.46% 0.00% 0.00% 0.60% 0.00% 0.00% 0.00% 0.00% 6.90% 2.12% 1.07% 0.49% ERROR:#DIV/0!
Net debt write-offs as % of average loan assets ERROR:#DIV/0! 0.17% ERROR:#DIV/0! ERROR:#DIV/0! 0.00% ERROR:#DIV/0! ERROR:#DIV/0! 0.00% ERROR:#DIV/0! ERROR:#DIV/0! 0.00% ERROR:#DIV/0! ERROR:#DIV/0! 0.00% 0.00% 0.00% ERROR:#DIV/0! ERROR:#DIV/0! 0.00% ERROR:#DIV/0! ERROR:#DIV/0! 6.38% ERROR:#DIV/0! ERROR:#DIV/0! 0.36% ERROR:#DIV/0! ERROR:#DIV/0! 0.34% ERROR:#DIV/0! ERROR:#DIV/0! 0.00% ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0!
Impaired asset expense as % of net interest income ERROR:#DIV/0! 13.83% 21.02% ERROR:#DIV/0! 0.00% 0.00% ERROR:#DIV/0! 0.00% 0.00% ERROR:#DIV/0! 18.07% 16.56% ERROR:#DIV/0! 0.00% ERROR:#DIV/0! 0.00% 0.00% ERROR:#DIV/0! 0.00% 0.00% ERROR:#DIV/0! 23.39% 12.26% ERROR:#DIV/0! 23.44% ERROR:#DIV/0! ERROR:#DIV/0! 44.49% 11.56% ERROR:#DIV/0! 6.43% 3.34% ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0!
P&L Raw Data
Net interest income (annualized) ERROR:#DIV/0! 3,211 ERROR:#DIV/0! ERROR:#DIV/0! (304) ERROR:#DIV/0! ERROR:#DIV/0! (29) ERROR:#DIV/0! ERROR:#DIV/0! 68,508 ERROR:#DIV/0! ERROR:#DIV/0! (10) 0 (152) ERROR:#DIV/0! ERROR:#DIV/0! 1,570 ERROR:#DIV/0! ERROR:#DIV/0! 10,513 ERROR:#DIV/0! ERROR:#DIV/0! 1,350 ERROR:#DIV/0! ERROR:#DIV/0! 1,043 ERROR:#DIV/0! ERROR:#DIV/0! 1,026 ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0!
Total operating income (annualized) 2,134 1,378 239 57,744 0 0 21,251 1,217 7,248 210 173,476 75
Net surplus (annualized) 2,402 (141) 89 43,927 (1,080) 0 2,613 867 1,883 383 14,358 36
Impaired asset expense (annualized)
作者: 作者: Impaired asset expense corresponds to bad debt expense
444.0 - - 12,376.0 - - - - 2,458.7 316.4 464.0 66.0 ERROR:#DIV/0!
Net debt write off (annualized) 164.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 2270.3 53.4 149.0 0.0
Tax expense (annualized) ERROR:#DIV/0! (657) ERROR:#DIV/0! ERROR:#DIV/0! 0 ERROR:#DIV/0! ERROR:#DIV/0! 0 ERROR:#DIV/0! ERROR:#DIV/0! 22,436 ERROR:#DIV/0! ERROR:#DIV/0! 0 0 104 ERROR:#DIV/0! ERROR:#DIV/0! 365 ERROR:#DIV/0! ERROR:#DIV/0! 704 ERROR:#DIV/0! ERROR:#DIV/0! 188 ERROR:#DIV/0! ERROR:#DIV/0! 3,749 ERROR:#DIV/0! ERROR:#DIV/0! 21 ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0!
Balance Sheet Raw Data
Average assets 173,062 138,812 104,561 18,740 13,839 8,938 3,582 2,005 428 2,528,410 2,511,005 2,493,600 2,188 2,188 58,925 42,681 26,436 88,960 82,862 76,763 47,425 43,239 39,054 16,167 16,167 ERROR:#DIV/0! 84,938 94,264 103,590 17,392 14,132
Average loan assets 128,982 96,548 64,113 4,833 5,320 5,807 1,620 810 0 2,079,910 2,077,441 2,074,971 2,102 2,102 35,722 26,266 16,809 77,435 69,524 61,614 39,201 35,612 32,023 14,939 14,939 ERROR:#DIV/0! 42,387 43,294 44,200 17,357 13,387
Loan assets (end balance) 0 128,982 64,113 0 4,833 5,807 0 1,620 0 0 2,079,910 2,074,971 0 2,102 0 35,722 16,809 0 77,435 61,614 0 39,201 32,023 0 14,939 0 0 42,387 44,200 0 17,357 9,417 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Average equity 27,605 27,329 27,053 5,740 5,194 4,648 502 329 156 213,240 206,277 199,313 (184) (184) 19,091 17,471 15,850 10,377 9,943 9,509 6,827 6,283 5,738 2,826 2,826 ERROR:#DIV/0! 39,661 45,422 51,183 3,248 3,229 3,210 ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0!
Equity (end balance) 0 27,605 27,053 0 5,740 4,648 0 502 156 0 213,240 199,313 0 (184) 0 19,091 15,850 0 10,377 9,509 0 6,827 5,738 0 2,826 0 0 39,661 51,183 0 3,248 3,210 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Average debentures/deposits 145,457 111,483 77,508 11,105 6,406 1,707 2,965 1,483 0 2,201,693 2,177,931 2,154,168 2,299 2,299 36,114 19,988 3,861 77,135 71,523 65,912 39,225 35,577 31,929 13,120 13,120 ERROR:#DIV/0! 6,000 10,308 14,615 14,131 10,896 7,661 ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0!
Debentures (end balance) 0 145,457 77,508 0 11,105 1,707 0 2,965 0 0 2,201,693 2,154,168 0 2,299 0 36,114 3,861 0 77,135 65,912 0 39,225 31,929 0 13,120 0 0 6,000 14,615 0 14,131 7,661 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
General provisions (level) - 368 218 - - - - - - - 7,931 10,241 - - - - - - - - - 1,007 818 - 745 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
Total provisions (level) - 498 218 - - - - - - - 20,320 12,099 - - - - - - 33 33 - 1,007 818 - 745 - - - - - 107 41 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
Movement in general provision (annualized) 150.0 - - -2,310.0 - - - - 188.5 745.0 - -
Movement in total provisions (annualized) ERROR:#DIV/0! 280.0 ERROR:#DIV/0! ERROR:#DIV/0! - ERROR:#DIV/0! ERROR:#DIV/0! - ERROR:#DIV/0! ERROR:#DIV/0! 8,221.0 ERROR:#DIV/0! ERROR:#DIV/0! - - - ERROR:#DIV/0! ERROR:#DIV/0! - ERROR:#DIV/0! ERROR:#DIV/0! 188.5 ERROR:#DIV/0! ERROR:#DIV/0! 745.0 ERROR:#DIV/0! ERROR:#DIV/0! - ERROR:#DIV/0! ERROR:#DIV/0! 66.0 ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0!
Bottom of lookup/match range
End Point 2,004.50 2,004.25 2,004.25 2,004.75 2,004.50 2,004.33 2,003.50 2,004.25 2,004.25 2,004.25 2,004.58 2,004.50
Mid Point 2,004.00 2,003.75 2,003.75 2,004.25 2,004.42 2,003.91 2,002.88 2,003.75 2,003.75 2,003.75 2,004.08 2,004.00
Year End Point 2004 2003 2003 2004 2004 2003 2003 2003 2003 2003 2004 2004
Interval 1.00 1.00 1.00 1.00 0.17 0.84 1.25 1.00 1.00 1.00 1.00 1.00
Info1 1,013
作者: to vision development Ltd

作者: Loan from Gould Investment Ltd
1,013
Info2 3,820
作者: loan to subsidiary companies

作者: management fee from NZ Rural property trust management fee from Rual Equities ltd
4,794
Info3 812
作者: laon from ubsidiary companies
2,460
1,707
作者: owed to Arrow Int Gp Ltd

作者: from Parent

作者: Sales

作者: mainly investment in subsidiaries

作者: current advance to Forest Lake Gardens Holding Ltd & Forest Lake Gardens Properties Ltd n/current advance to 247 Wakefield st Devp Ltd

作者: VSL made an investment in Secured debenture stock of Vision Senior Living ltd totaling 1,120,000

作者: Loan from Capital Lease Ltd and arrow international Ltd

作者: advance to VTL Group Ltd

作者: including in N/current items

作者: mainly sales

作者: 作者: Impaired asset expense corresponds to bad debt expense

作者: mainly staff remuneration commissions

作者: Reserves

作者: various transcations, details see below

Data preparation NBFI Financial DATA.xls &"Arial,Bold" Page &P of &N

Lending category

Main lending categories of NBFIs Back to Overview Back to Overview
# of companies 24 21 8 40 8
121 Property(Investment/Development) Business/Manufacturing Rural/Farming Personal/Consumer/Retail Others
101 Broadlands Finance Ltd Allied Farmers Finance Ltd Ashburton Finance Ltd Dorchester Finance Ltd Global Corporate Credit Limited
Dominon Finance Group Ltd Clegg & Co Finance Ltd Evia Finance Ltd Asset Finance Ltd BIL financial Ltd (loan to parent company)
Elders Finance Ltd LDC Finance Ltd Farmers' Mutual Finance Ltd FAI Finance Ltd Goodman Finance Ltd (for taking over Goodman)
Belgrave Finance Ltd Scottish Pacific Business Finance Ltd PGG Finance Ltd Finance Direct Ltd Fletcher Building Finance Limited (loan to parent company)
Avon Inestment Ltd Flexirent Capital New Zealand Ltd Rural Portfolio Investment Ltd Fisher&Paykel Finance Ltd Origin Energy Contact Finance Limited
Citywide Capital Ltd ABS Canterbury South Canterbury Finance Ltd Five Star Consumer Finance Ltd GPG Finance Ltd
Equitable Mortgage Income Trust Fuji Xerox Finance Limited Wrightson Finance Ltd Gold Band Finance Ltd Prometheus Finance (Socially Responsible Investment )
Geneva Finance Ltd Canon Finance New Zealand Limited Williams & Kettle Ltd Instant Finance Ltd TCNZ Finance LTd
Lombard Finance & Investment Ltd ORIX New Zealand Limited Marac Finance Ltd
Mascot Finance Ltd Focus Capital Group Motor Trade Finance Ltd
MFS Pacific Finance Ltd UDC Mutual Finance Ltd
North South Finance Ltd GE Finance and Insurance National Finance 2000 Ltd
Orange Finance Ltd Medical Securities Ltd Oxford Finance Corporation
New Zealand Finance Ltd Nationwide Finance Ltd Pacific Retail Finance Ltd
PropertyFinance securities Ltd Numeria Finance Ltd Prime Finance Ltd
First Eastern Finance Ltd Business Finance Ltd Rockforte Finance Ltd
Capital+Merchant Finance LTd Fairfield Finance Ltd Saving and Loans Ltd
Southland Building Society Nathans Finance NZ Ltd Southland Finance Ltd
Southern Cross Building Society VTL Group Finance Ltd Speirs Finance Ltd
Vision Senior Living Ltd Sapphire Securities Western Bay Finance Ltd
Vision Securities Ltd United Finance Ltd Westgold Finance Ltd
Bridgecorp Ltd Toyota Finance Limited
St Laurence Property & Finance Ltd Liberty Financial Ltd
Strategic Finance Ltd Dealer Finance Ltd
Provincial Finance Ltd
PSIS Ltd
Loan Society
Nelson Building Society
BMW Financial Service New Zealand Limited
General Finance Ltd
All Purpose Finance Ltd
Beneficial Finance Ltd
Challenge Finance Ltd
Retail Financial Services Limited
Primus Financial Service Limited
Wairarapa Building Society
South Canterbury Finance Ltd
Eagle Finance Limited
Nelson Building Society
Centurion Finance Ltd
ABS Canterbury Business/Manufacturing
All Purpose Finance Ltd Personal/Consumer/Retail
Allied Farmers Finance Ltd Business/Manufacturing
Ashburton Finance Ltd Rural/Farming
Asset Finance Ltd Personal/Consumer/Retail
Avon Inestment Ltd Property(Investment/Development)
Belgrave Finance Ltd Property(Investment/Development)
Beneficial Finance Ltd Personal/Consumer/Retail
BIL financial Ltd (loan to parent company) Others
BMW Financial Service New Zealand Limited Personal/Consumer/Retail
Bridgecorp Ltd Property(Investment/Development)
Broadlands Finance Ltd Property(Investment/Development)
Business Finance Ltd Business/Manufacturing
Canon Finance New Zealand Limited Business/Manufacturing
Capital+Merchant Finance LTd Property(Investment/Development)
Centurion Finance Ltd Personal/Consumer/Retail
Challenge Finance Ltd Personal/Consumer/Retail
Citywide Capital Ltd Property(Investment/Development)
Clegg & Co Finance Ltd Business/Manufacturing
Dealer Finance Ltd Personal/Consumer/Retail
Dominon Finance Group Ltd Property(Investment/Development)
Dorchester Finance Ltd Personal/Consumer/Retail
Eagle Finance Limited Personal/Consumer/Retail
Elders Finance Ltd Property(Investment/Development)
Equitable Mortgage Income Trust Property(Investment/Development)
Evia Finance Ltd Rural/Farming
FAI Finance Ltd Personal/Consumer/Retail
Fairfield Finance Ltd Business/Manufacturing
Farmers' Mutual Finance Ltd Rural/Farming
Finance Direct Ltd Personal/Consumer/Retail
First Eastern Finance Ltd Property(Investment/Development)
Fisher&Paykel Finance Ltd Personal/Consumer/Retail
Five Star Consumer Finance Ltd Personal/Consumer/Retail
Fletcher Building Finance Limited (loan to parent company) Others
Flexirent Capital New Zealand Ltd Business/Manufacturing
Focus Capital Group Business/Manufacturing
Fuji Xerox Finance Limited Business/Manufacturing
GE Finance and Insurance Business/Manufacturing
General Finance Ltd Personal/Consumer/Retail
Geneva Finance Ltd Property(Investment/Development)
Global Corporate Credit Limited Others
Gold Band Finance Ltd Personal/Consumer/Retail
Goodman Finance Ltd (for taking over Goodman) Others
GPG Finance Ltd Others
Instant Finance Ltd Personal/Consumer/Retail
LDC Finance Ltd Business/Manufacturing
Liberty Financial Ltd Personal/Consumer/Retail
Loan Society Personal/Consumer/Retail
Lombard Finance & Investment Ltd Property(Investment/Development)
Marac Finance Ltd Personal/Consumer/Retail
Mascot Finance Ltd Property(Investment/Development)
Medical Securities Ltd Business/Manufacturing
MFS Pacific Finance Ltd Property(Investment/Development)
Motor Trade Finance Ltd Personal/Consumer/Retail
Mutual Finance Ltd Personal/Consumer/Retail
Nathans Finance NZ Ltd Business/Manufacturing
National Finance 2000 Ltd Personal/Consumer/Retail
Nationwide Finance Ltd Business/Manufacturing
Nelson Building Society Personal/Consumer/Retail
Nelson Building Society Personal/Consumer/Retail
New Zealand Finance Ltd Property(Investment/Development)
North South Finance Ltd Property(Investment/Development)
Numeria Finance Ltd Business/Manufacturing
Orange Finance Ltd Property(Investment/Development)
Origin Energy Contact Finance Limited Others
ORIX New Zealand Limited Business/Manufacturing
Oxford Finance Corporation Personal/Consumer/Retail
Pacific Retail Finance Ltd Personal/Consumer/Retail
PGG Finance Ltd Rural/Farming
Prime Finance Ltd Personal/Consumer/Retail
Primus Financial Service Limited Personal/Consumer/Retail
Prometheus Finance (Socially Responsible Investment ) Others
PropertyFinance securities Ltd Property(Investment/Development)
Provincial Finance Ltd Personal/Consumer/Retail
PSIS Ltd Personal/Consumer/Retail
Retail Financial Services Limited Personal/Consumer/Retail
Rockforte Finance Ltd Personal/Consumer/Retail
Rural Portfolio Investment Ltd Rural/Farming
Sapphire Securities Business/Manufacturing
Saving and Loans Ltd Personal/Consumer/Retail
Scottish Pacific Business Finance Ltd Business/Manufacturing
South Canterbury Finance Ltd Rural/Farming
South Canterbury Finance Ltd Personal/Consumer/Retail
Southern Cross Building Society Property(Investment/Development)
Southland Building Society Property(Investment/Development)
Southland Finance Ltd Personal/Consumer/Retail
Speirs Finance Ltd Personal/Consumer/Retail
St Laurence Property & Finance Ltd Property(Investment/Development)
Strategic Finance Ltd Property(Investment/Development)
TCNZ Finance LTd Others
Toyota Finance Limited Personal/Consumer/Retail
UDC Business/Manufacturing
United Finance Ltd Business/Manufacturing
Vision Securities Ltd Property(Investment/Development)
Vision Senior Living Ltd Property(Investment/Development)
VTL Group Finance Ltd Business/Manufacturing
Wairarapa Building Society Personal/Consumer/Retail
Western Bay Finance Ltd Personal/Consumer/Retail
Westgold Finance Ltd Personal/Consumer/Retail
Williams & Kettle Ltd Rural/Farming
Wrightson Finance Ltd Rural/Farming

Data preparation NBFI Financial DATA.xls &"Arial,Bold" Page &P of &N

Your research assistant has compiled the categorization of lending focus of NBFIs on this sheets. Use it to produce the summary statistics required in part 2 and for the regressions in part 3.

Summary

SUMMARY
YEAR 2004
Company Name Return on assets (net surplus / average total assets) Return on equity (net surplus / average equity) Net interest margin (net interest income / average tot. assets) Interest income as % of average loan assets Interest expense as % of average debentures&deposits Non-interest income as % total operating income Operating expense / (net interest income + other income) Operating expense / (net interest income + other income - impaired asset exp.) Asset size (NZD Thousand) Loan asset growth/yr Capital ratio (not risk weighted) (equity / total assets) Loan assets as % of total assets Loans to related party as % of loan assets Income from related party as % of total income Level impaired assets as % of total assets Level total provisions for doubtful debts as % of loan assets Level general provisions for doubtful debts as % of loan assets Impaired asset expense as % of average loan assets Net debt write-offs as % of average loan assets Impaired asset expense as % of net interest income Net interest income (annualized) Total operating income (annualized) Net surplus (annualized) Impaired asset expense (annualized)
作者: Impaired asset expense corresponds to bad debt expense
Net debt write off (annualized) Tax expense (annualized) Average assets Average loan assets Loan assets (end balance) Average equity Equity (end balance) Average debentures/deposits Debentures (end balance) General provisions (level) Total provisions (level) Movement in general provision (annualized) Movement in total provisions (annualized)
Allied Farmers Finance Ltd
All Purpose Finance Ltd
Ashburton Finance Ltd
Asset Finance Ltd
Belgrave Finance Ltd
Beneficial Finance Ltd
Bridgecorp Ltd
Broadlands Finance Ltd
Business Finance Ltd
Capital+Merchant Finance Ltd
Challenge Finance Ltd
Clegg & Co Finance Ltd
CityWide Capital Ltd
Dorchester Finance Ltd
Elders Finance Ltd
Equitable Mortgage Income Trust
Evia Finance Ltd
FAI Finance Ltd
Fairfield Finance Ltd
Finance Direct Ltd
Fisher&Paykel Finance Ltd
Five Star Consumer Finance Ltd
Farmers' Mutual Finance Ltd
General Finance Ltd
Geneva Finance Ltd
Gold Band Finance Ltd
Instant Finance Ltd
LDC Finance Ltd
Lombard Finance & Investment Ltd
Mascot Finance Ltd
Marac Finance Ltd
Medical Securities Ltd
MFS Pacific Finance Ltd
Mutual Finance Ltd
Nathans Finance NZ Ltd
National Finance 2000 Ltd
Nationwide Finance Ltd
Numeria Finance Ltd
Orange Finance Ltd
Oxford Finance Corporation
Pacific Retail Finance Ltd
PGG Finance Ltd
Prime Finance Ltd
PropertyFinance Securities Ltd
Rockforte Finance Ltd
St Laurence Property & Finance Ltd
Saving and Loans Ltd
Southland Finance Ltd
South Canterbury Finance Ltd
Speirs Finance Ltd
Strategic Finance Ltd
UDC
United Finance Ltd
Western Bay Finance Ltd
Westgold Finance Ltd
Williams & Kettle Ltd
Wrightson Finance Ltd
ABS Canterbury
Nelson Building Society
Southland Building Society
Wairarapa Building Society
PSIS Ltd

SUMMARY

Year:2004

Return on assets(net surplus / average total assets)Return on equity(net surplus / average equity)Net interest margin(net interest income / average tot. assets)Interest income as % of average loan assets

Allied Farmers Finance Ltd1.12%6.06%5.22%11.56%

All Purpose Finance Ltd-2.94%-4.78%0.56%0.62%

Ashburton Finance Ltd2.45%21.98%6.66%14.20%

Asset Finance Ltd6.12%78.24%16.18%36.07%

Belgrave Finance Ltd0.42%2.24%5.16%14.08%

Beneficial Finance Ltd5.46%34.02%11.04%17.77%

Bridgecorp Ltd2.44%20.50%2.76%15.92%

5

8

15

32

2

$4,042

$3,604

$2,126

$1,515

$614

-40-30-20-10010203040

> 1,000

> 500

> 200

> 50

< 50

-$6,000-$4,000-$2,000$0$2,000$4,000$6,000

No of companies in

each category

Total assets in

each category

NZD million