RNS Number : 7504K
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 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

 

 

 



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


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

 

 

This information is provided by RNS, the news service of the London Stock Exchange. RNS is approved by the Financial Conduct Authority to act as a Primary Information Provider in the United Kingdom. Terms and conditions relating to the use and distribution of this information may apply. For further information, please contact rns@lseg.com or visit www.rns.com.

RNS may use your IP address to confirm compliance with the terms and conditions, to analyse how you engage with the information contained in this communication, and to share such analysis on an anonymised basis with others as part of our commercial services. For further information about how RNS and the London Stock Exchange use the personal data you provide us, please see our Privacy Policy.
 
END
 
 
QRTBJBPTMTMMBJI