CIB-Separate Financial Statements 3Q.2024

Commercial Intnl Bank (Egypt) SAE

03 November 2024

 

Condensed Separate Interim Statement of Financial Position as at September 30, 2024
		Notes	Sep. 30, 2024		Dec. 31, 2023
	Assets
	Cash and balances at the central bank	9	94,285,689		71,747,343
	Due from banks	10	304,041,116		230,709,419
	Loans and advances to banks, net	12	3,323,215		822,448
	Loans and advances to customers, net	13	301,909,242		233,824,745
	Derivative financial instruments		1,769,619		1,101,896
	Financial investments
	- Financial Assets at Fair Value through P&L	14	2,066,889		-
	- Financial Assets at Fair Value through OCI	14	222,440,208		232,290,598
	- Financial Assets at Amortized cost	14	144,700,921		37,847,114
	- Investments in subsidiaries and associates	15	871,525		671,525
	Non current assets held for sale	28	159,828		159,828
	Other assets	16	34,217,526		18,929,067
	Deferred tax assets		1,870,814		1,685,223
	Property and equipment	17	2,999,072		2,737,936
	Total assets		1,114,655,664		832,527,142
	Liabilities and equity
	Liabilities
	Due to banks	18	3,820,953		12,427,384
	Due to customers	19	896,692,273		675,310,076
	Derivative financial instruments		138,896		140,934
	Current income tax liabilities		14,269,506		9,395,534
	Other liabilities	20	21,685,718		18,307,580
	Issued debt instruments	21	4,811,742		3,073,349
	Other loans		20,324,693		12,483,907
	Other provisions	22	15,471,381		11,088,372
	Total liabilities		977,215,162		742,227,136
	Equity
	Issued and paid up capital		30,431,580		30,195,010
	Reserves		61,951,798		29,388,626
	Reserve for employee stock ownership plan (ESOP)		1,667,230		1,486,010
	Retained earnings *		43,389,894		29,230,360
	Total equity and net profit for the period / year		137,440,502		90,300,006
	Total liabilities and equity		1,114,655,664		832,527,142
	The accompanying notes are an integral part of these financial statements.
	( Limited Review report attached )
*	Including net profit for the period

Condensed Separate Interim Income Statement for the period ended September 30, 2024
		Last 9 Months		Last 9 Months
	Notes	Sep. 30, 2024		Sep. 30, 2023
Interest and similar income		130,537,149		72,741,395
Interest and similar expense		(65,010,779)		(35,154,201)
Net interest income		65,526,370		37,587,194
Fee and commission income		9,257,495		6,540,630
Fee and commission expense		(4,048,928)		(2,590,207)
Net fee and commission income		5,208,567		3,950,423
Dividend income		100,858		100,244
Net trading income	6	18,177,630		3,146,544
Profits (Losses) on financial investments	14.1	377,992		(1,256,233)
Administrative expenses		(8,795,429)		(6,304,022)
Other operating income (expenses)	7	(17,980,232)		(5,293,795)
Impairment release (charges) for credit losses		(3,741,208)		(1,248,897)
Profit before income tax		58,874,548		30,681,458
Income tax expense	26	(16,964,163)		(9,540,541)
Deferred tax assets (Liabilities)	26	646,991		591,159
Net profit for the period		42,557,376		21,732,076
Earnings per share	8
Basic		12.42		6.41
Diluted		12.26		6.33
Islam Zekry				Hisham Ezz Al-Arab
Group CFO				Chairman
Condensed Separate Interim Statement of Comprehensive Income for the period ended September 30, 2024
							Last 9 Months			Last 9 Months
							Sep. 30, 2024			Sep. 30, 2023
Net profit for the period							42,557,376			21,732,076
Change in fair value of Financial invesments measured at fair value through comprehensive income after tax							8,284,110			(9,611,703)
Transferred to RE from financial assets at fair value through comprehensive income							(370,224)			(95,308)
Effect of ECL on fair value of debt instruments measured at fair value through comprehensive income							624,524			197,888
Total comprehensive income for the period							51,095,786			12,222,953

Condensed Separate Interim Cash Flows for the period ended September 30, 2024
		Notes	Sep. 30, 2024		Sep. 30, 2023
	Cash flow from operating activities
	Profit before income tax		58,874,548		30,681,458
	Adjustments to reconcile profits to net cash provided by operating  activities
	Fixed assets depreciation	17	763,079		636,285
	Impairment Release/charge for credit losses (Loans and advances to customers and banks)		4,226,051		1,088,174
	Other provisions Release/charge	22	429,182		2,350,347
	Impairment Release/charge for credit losses (due from banks)		(5)		(49,019)
	Impairment Release/charge  for credit losses (financial investments)		(484,838)		209,742
	Impairment Release/charge for other assets		(11,956)		14,347
	Exchange revaluation differences for financial assets at fair value through OCI and AC		(18,536,183)		(5,409,592)
	Revaluation differences Impairment charge for Financial Assets at Fair value through OCI		1,199,896		-
	Revaluation differences Impairment charge for Financial Assets at Amortized cost		107,207		-
	Revaluation differences Impairment charge for due from banks		107		-
	Utilization of other provisions	22	(9,196)		(1,608)
	Exchange revaluation differences of other provisions	22	3,963,023		1,096,665
	Profits/losses from selling property and equipment		(2,254)		(194)
	Profits/losses from selling financial investments at fair value through OCI	14.1	(377,992)		(149,012)
	Losses (Profits) from selling investments in associates	14.1	-		(7,466)
	Share based payments		804,345		608,250
	Impairment Release/charges of investments in associates and subsidiaries	14.1	-		1,412,711
	Operating profits before changes in operating assets and liabilities		50,945,014		32,481,088
	Net decrease / increase in assets and liabilities
	Due from banks		(24,748,544)		5,142,259
	Financial assets at fair value through P&L		(2,066,889)		-
	Derivative financial instruments		(229,127)		172,635
	Loans and advances to banks and customers	12-13	(74,803,105)		(27,805,660)
	Other assets		(14,036,648)		(2,507,984)
	Due to banks	18	(8,606,431)		15,554,567
	Due to customers	19	221,382,197		135,770,021
	Current income tax obligations paid		(2,694,657)		(2,547,087)
	Other liabilities		(6,305,033)		874,366
	Net cash generated from (used in) operating activities		138,836,777		157,134,205
	Cash flow from investing activities
	Proceeds from sale of investments in associates		11,956		2,119
	Payments for investment in subsidiaries		(200,000)		(1,216,022)
	Payments for purchases of property, equipment and branches construction		(2,284,236)		(1,162,819)
	Proceeds from selling property and equipment		2,254		194
	Proceeds from redemption of financial assets at amortized cost		1,093,724		5,278,030
	Payments for purchases of financial assets at amortized cost		(105,723,312)		(9,178,811)
	Payments for purchases of financial assets at fair value through OCI		(21,646,713)		(65,109,765)
	Proceeds from selling financial assets at fair value through OCI		67,015,091		76,347,190
	Net cash generated from (used in) investing activities		(61,731,236)		4,960,116
Condensed Separate Interim Cash Flows for the period ended September 30, 2024 (Cont.)
			Sep. 30, 2024		Sep. 30, 2023
	Cash flow from financing activities
	Other loans		7,840,786		2,408,739
	Dividends paid		(5,078,792)		(3,738,888)
	Issued debt instruments		1,738,393		615,227
	Capital increase		236,570		369,876
	Net cash generated from (used in) financing activities		4,736,957		(345,046)
	Net (decrease) increase in cash and cash equivalent during the period		81,842,498		161,749,275
	Beginning balance of cash and cash equivalent		233,912,193		92,895,143
	Cash and cash equivalent at the end of the period		315,754,691		254,644,418
	Cash and cash equivalent comprise:
	Cash and balances at the central bank	9	94,285,689		59,818,535
	Due from banks		304,041,410		276,244,266
	Treasury bills and other governmental notes	11	82,174,775		71,507,826
	Obligatory reserve balance with CBE		(76,128,521)		(52,853,882)
	Due from banks with maturity more than three months		(17,846,556)		(29,659,932)
	Treasury bills and other governmental notes with maturity more than three months		(70,772,106)		(70,412,395)
	Total cash and cash equivalent		315,754,691		254,644,418

Condensed Separate Interim statement of  changes in shareholders' equity
	Issued and paid up capital	Legal reserve	General reserve	General risk reserve	Capital reserve	Reserve for financial assets at fair value through OCI	Banking risks reserve	Retained earnings	Reserve for employee stock ownership plan	Total
Sep. 30, 2023
Beginning Balance at 1 January 2023	29,825,134	3,963,946	27,096,858	1,549,445	18,947	(13,138,461)	11,981	16,497,346	1,895,435	67,720,631
Capital increase	369,876	-	-	-	-	-	-	-	-	369,876
Transferred to reserves	-	806,408	12,743,849	-	2,208	-	-	(12,388,223)	(1,164,242)	-
Dividend paid	-	-	-	-	-	-	-	(3,738,888)	-	(3,738,888)
Net profit for the period	-	-	-	-	-	-	-	21,732,076	-	21,732,076
Transferred to RE from financial assets at fair value through OCI	-	-	-	-	-	(95,308)	-	95,308	-	-
Net unrealised gain/(loss) on financial assets at fair value through OCI after tax	-	-	-	-	-	(9,611,703)	-	-	-	(9,611,703)
Transferred (from) to bank risk reserve	-	-	-	-	-	-	3,249	(3,249)	-	-
Effect of ECL in fair value of debt instruments measured at fair value through OCI	-	-	-	-	-	197,888	-	-	-	197,888
Cost of employees stock ownership plan (ESOP)	-	-	-	-	-	-	-	-	608,250	608,250
Balance at 30 September 2023	30,195,010	4,770,354	39,840,707	1,549,445	21,155	(22,647,584)	15,230	22,194,370	1,339,443	77,278,130
Sep. 30, 2024
Beginning Balance at 1 January 2024	30,195,010	4,770,354	39,840,707	1,549,445	21,155	(16,808,265)	15,230	29,230,360	1,486,010	90,300,006
Capital increase	236,570	-	-	-	-	-	-	-	-	236,570
Transferred to reserves	-	1,438,320	22,582,085	-	1,663	-	-	(23,398,943)	(623,125)	-
Dividend paid	-	-	-	-	-	-	-	(5,366,429)	-	(5,366,429)
Net profit for the period	-	-	-	-	-	-	-	42,557,376	-	42,557,376
Transferred to RE from financial assets at fair value through OCI	-	-	-	-	-	(370,224)	-	370,224	-	-
Net unrealised gain/(loss) on financial assets at fair value through OCI after tax	-	-	-	-	-	8,284,110	-	-	-	8,284,110
Transferred (from) to banking risk reserve	-	-	-	-	-	-	2,694	(2,694)	-	-
Effect of ECL in fair value of debt instruments measured at fair value through OCI	-	-	-	-	-	624,524	-	-	-	624,524
Cost of employees stock ownership plan (ESOP)	-	-	-	-	-	-	-	-	804,345	804,345
Balance at 30 September 2024	30,431,580	6,208,674	62,422,792	1,549,445	22,818	(8,269,855)	17,924	43,389,894	1,667,230	137,440,502

 

END