AI assistant
HNFHC — Interim / Quarterly Report 2021
Aug 25, 2021
52211_rns_2021-08-25_a593d1e3-421e-4ec6-91bc-5e51ebe9b734.pdf
Interim / Quarterly Report
Open in viewerOpens in your device viewer
HNFHC 2Q 2021 Analyst Meeting (Bloomberg: 2880 TT) 2021/08/25 Senior Vice President & General Manager Ms. Jully W. L. Chu
Disclaimer
==> picture [693 x 6] intentionally omitted <==
-
This document is provided by Hua Nan Financial Holdings Co. Ltd. (“HNFHC”). The information contained in this document is not audited or reviewed by any accountant or any independent expert. HNFHC makes no warranties or representations expressly or impliedly as to the fairness, accuracy, completeness or correctness of such information or opinions. The document is provided as of the date herein and will not be updated to reflect any change hereafter. No responsibility is accepted by HNFHC, its affiliates and their representatives, no matter for their negligence or any other reason, for any loss or damages arising from the use of this document or the information contained herein or anything related to this document.
-
This document may contain forward-looking statements, including but not limited to all statements that address activities, events or developments that HNFHC expects or anticipates to occur in the future, which is based on the projects of HNFHC toward the future, and various factors and uncertainness beyond HNFHC’s control. Therefore, the actual results may differ materially from those contained in the forward-looking statements.
-
This document do not constitute a public offer under any applicable legislation or an offer to sell or solicitation of an offer to buy any securities or financial instruments.
-
This document may not be directly or indirectly reproduced, redistributed or forwarded to any other person and may not be published in whole or in part for any purpose.
==> picture [560 x 24] intentionally omitted <==
==> picture [145 x 34] intentionally omitted <==
2
Agenda
==> picture [693 x 6] intentionally omitted <==
1H2021 Highlights…….…….....................P.4
Operating Results –HNFHC……..….........P.7
Operating Results –Subsidiaries………P.10
Asset Quality…………………….........…..P.21
-
2021 2[nd] Half Outlook…..........................P.24
-
ESG Performance and Goal...................P.26
==> picture [560 x 24] intentionally omitted <==
==> picture [145 x 34] intentionally omitted <==
3
1H2021 Highlights
4
1H2021 Financial Highlights
==> picture [693 x 6] intentionally omitted <==
Strong NII and WM NFI momentum brought up profits.
-
HNFHC’s net profit was NT$9.29 billion, increased by 530.6% YoY, and net revenue was NT$25.29 billion, rose by 49.0% YoY in 1H21, mainly driven by subsidiary HNCB’s strong momentum in NII and WM NFI. HNFHC’s EPS, ROE and ROA were NT$0.72, 9.55% and 0.58% in 1H21. The result also reflected HNSC’s strong brokerage fee income momentum and surging profit compared to warrant trading losses last year.
-
HNCB’s net profit was NT$ 7.82 billion, went up by 35.0% YoY in 1H21, which was benefited from increasing NII (up 9.7% YoY), greater NFI (up 22.5% YoY), less treasury income (down 12.5% YoY) and lower provisions (down NT$0.97 billion YoY).
Benign asset quality
- HNCB’s asset quality maintained benign with NPL ratio at 0.14% and coverage ratio at 843.14% in 2Q21, which were both superior to peers.
Stable adequate capital structure
-
HNFHC CAR ratio was 124.97% in 2Q21; HNCB CAR was 14.46%, Tier 1 was 12.17%, and CET 1 was 10.53% in 2Q21.
-
HNFHC and HNCB’s issuer credit ratings affirmed by Taiwan Ratings Corp.(2021/6)
-
HNFHC : Long-term: twAA-; short-term: twA-1+; outlook: stable.
-
HNCB : Long-term: twAA+; short-term: twA-1+; outlook: stable.
-
HNCB also received issuer credit rating affirmed by:
-
Moody’s : Long-term: A2; short-term: P-1; outlook: stable. (2021/6)
-
S&P : Long-term: A-; short-term:A-2; outlook: positive. (2021/6)
==> picture [560 x 24] intentionally omitted <==
==> picture [145 x 34] intentionally omitted <==
Note: 2Q21 figures were preliminary based on IFRS. The others were audited based on IFRS.
5
1H2021 Business Highlights
==> picture [693 x 6] intentionally omitted <==
Buoyant decent core business momentum
-
HNCB’s loan amounted to NT$1.90 trillion in 2Q21, increased by 7.8% YoY, due to growth of SME (+11.2% YoY) and mortgage lending (+13.4% YoY). HNCB was ranked the top 5th in domestic syndicated loan market, and the top 6th in mortgage loan market.
-
HNCB’s deposit amounted to NT$2.66 trillion in 2Q21, grew by 12.7% YoY, due to growth of NTD demand deposit which was ranked the top 3rd in scale. HNCB’s NTD CASA ratio went up to 70.73% continuously.
-
HNCB’s scale of fund custody amounted to NT$596.5 billion in 1Q21, ranked the 3rd largest among peers. NFI from mutual funds reached historical high. Bancassurance fee income remains top 1st among pan state-owned banks.
-
HNSC’s NFI from brokerage business was NT$2.7 billion, soared by 95.4%YoY, and commended 3.24% market share in domestic brokerage business.
-
SCIC’s written premium revenue was NT$6.0 billion, rose by 9.7% YoY, whose market share was 5.71%, and ranked the 6th largest among peers.
Awards & Achievement
-
HNFHC has been selected as a constituent stock in multiple ESG Indexes, please see P.27.
-
HNCB won “2021 Wealth Management Award” of The Most Recommen
-
ded Award, The Best Digital Finance Award, and The Financial Service Innovation Awards.
-
HNCB won “Credit Guarantee Gold Quality Awards-Financial Institute” and other 5 awards by Taiwan SMEG.
-
SCIC won “2021 Faith, Hope and Love Award of Insurance” of The Best Communications Office Award, The Best Insurance Profession Awards, The Best CSR Awards, and other 3 awards,.
==> picture [560 x 24] intentionally omitted <==
==> picture [145 x 34] intentionally omitted <==
Note: 2Q21 figures were preliminary based on IFRS. The others were audited based on IFRS.
6
Operating Results – HNFHC
7
HNFHC: Net profit was increased by 530.6% in 1H21
==> picture [693 x 6] intentionally omitted <==
| (NT$ mn or NT$ dollor) 1Q2021 |
2Q2021 | QoQ 1H2020 |
1H2021 | YoY |
|---|---|---|---|---|
| Net profit 4,036 |
5,253 | 30.2% 1,473 |
9,289 | 530.6% |
| Total assets 3,278,679 |
3,298,530 | 0.6% 2,860,221 |
3,298,530 | 15.3% |
| Book value 193,409 |
199,696 | 3.3% 181,697 |
199,696 | 9.9% |
| EPS 0.31 |
0.41 | 32.3% 0.11 |
0.72 | 554.5% |
| Book value per share 15.05 |
15.53 | 3.2% 14.93 |
15.53 | 4.0% |
| Capital stock 128,548 |
128,548 | - 121,727 |
128,548 | 5.6% |
| ROAA (%) 0.52 |
0.66 | 0.14 0.10 |
0.58 | 0.48 |
| ROEA (%) 8.44 |
10.80 | 2.36 1.60 |
9.55 | 7.95 |
| CAR (%) 116.44 |
124.97 | 8.53 114.90 |
124.97 | 10.07 |
| Double Leverage Ratio(%) 116.13 |
114.02 | (2.11) 116.84 |
114.02 | (2.82) |
==> picture [560 x 24] intentionally omitted <==
==> picture [145 x 34] intentionally omitted <==
Note: 2Q21 figures were preliminary based on IFRS. The others were audited based on IFRS.
8
HNFHC: Net Profits of major subsidiaries
| (NT$mn) 1Q2021 Net Profit |
2Q2021 Net Profit |
QoQ 1H2020 Net Profit |
1H2021 Net Profit |
YoY | |
|---|---|---|---|---|---|
| HNCB 3,419 |
4,398 | 29% 5,789 |
7,817 | 35% | |
| HNSC 526 |
744 | 41% (4,368) |
1,270 | - | |
| SCIC 203 |
282 | 39% 229 |
485 | 112% | |
| HNIT 5 |
(2) | - (14) |
3 | - | |
| HNVC 39 |
(12) | - 146 |
27 | -82% | |
| HNAMC 33 |
49 | 48% (3) |
82 | - | |
| Total 4,225 |
5,459 | 29% 1,779 |
9,684 | 444% |
Note: 2Q21 figures were preliminary based on IFRS. The others were audited based on IFRS.
9
Operating Results – Subsidiaries
10
HNCB: Operating Results
EPS
Net Profit (after tax)
==> picture [709 x 415] intentionally omitted <==
----- Start of picture text -----
(NT$mn)
12,461
1.45
7,817
0.91
5,789
0.67
2020 1H20 1H21 2020 1H20 1H21
Returns Market Share
ROEA (after tax) ROAA (after tax) NTD Deposits Loans
7.64% 6.0% 5.9% 6.0%
6.24%
5.90%
5.5%
5.3% 5.3%
0.44% 0.42% 0.50%
2020 1H20 1H21 2020 1H20 1H21
Note: 2Q21 figures were preliminary based on IFRS. The others were audited based on IFRS. : 2Q21 figures were preliminary based on IFRS. The others were audited based on IFRS. 2Q21 figures were preliminary based on IFRS. The others were audited based on IFRS. 11
----- End of picture text -----
Note: 2Q21 figures were preliminary based on IFRS. The others were audited based on IFRS. : 2Q21 figures were preliminary based on IFRS. The others were audited based on IFRS. 2Q21 figures were preliminary based on IFRS. The others were audited based on IFRS.
HNCB: Net Revenue lifted by 9.3% YoY
==> picture [693 x 6] intentionally omitted <==
Revenue composition of Hua Nan Bank
(NT$mn)
NII Net fee income Treasury income Others
==> picture [611 x 290] intentionally omitted <==
----- Start of picture text -----
NII Net fee income
(NT$mn) 1H20 1H21
Treasury income Others
9.7% 22.5% 12.5% 62.9% 9.3% 18,415 20,125
20,125 347
2%
18,415 1% 213
2,414 12%
15% 2,758
4,090 20%
13,274
12,106 18% 3,338
66% 12,106 13,274 66%
4,090
3,338
2,758
2,414
213 347
Net interest Net fee Treasury Others Net revenue
income income income 1H20 1H21
----- End of picture text -----
==> picture [560 x 24] intentionally omitted <==
==> picture [145 x 33] intentionally omitted <==
Note: 2Q21 figures were preliminary based on IFRS. The others were audited based on IFRS.
12
HNCB: Fee income and wealth management income
==> picture [693 x 6] intentionally omitted <==
Sources of net fee income Net WM fee income
==> picture [658 x 349] intentionally omitted <==
----- Start of picture text -----
(NT$mn) WM FX Loans Credit card Others (NT$mn)
YoY +22.5% YoY +29.2%
4,090
2,736
7%
3,338 299 3% 71 Others
126 3% 4% 94
YoY +18.3%
6% 7% 202
471 12% 2,118
205
3% 3%
115 60 Foreign bonds
458 11% 6% 120 YoY -21.7%
14% 481
8% 169
45% 1,241
13% 419 Custodian
and certificate
45% 953 YoY +19.5%
Life insurance
2,736 67%
YoY +30.2%
64% 2,118
41% 1,128
Structured
38% 816
bonds and
funds
YoY +38.2%
1H20 1H21 1H20 1H21
----- End of picture text -----
(NT$mn)
==> picture [145 x 34] intentionally omitted <==
==> picture [560 x 24] intentionally omitted <==
13
HNCB: loans continue expanding
==> picture [693 x 6] intentionally omitted <==
Loan composition
Loans by type
| 821 867 664 759 275 270 1H20 1H21 (NT$bn) Corporate loans Consumer loans FC loans 1,760 1,896 15% 38% 47% 14% 40% 46% YoY +7.8% |
14 43 41 233 219 545 607 542 615 122 144 275 270 1H20 1H21 FC loans Other consumer Mortgage SME & others Large Corp. Government YOY -1.9% YOY +18.8% YOY +13.4% YOY +11.2% YOY -5.8% YOY -4.6% 1,896 1,760 15% 7% 31% 31% 13% 3% 14% 8% 32% 32% 12% 2% |
|---|---|
HNCB: Deposit and LDR
==> picture [693 x 6] intentionally omitted <==
Deposit composition
Loan-to-deposit ratio(LDR)
==> picture [655 x 342] intentionally omitted <==
----- Start of picture text -----
NTD demand deposit NTD time deposit FC deposit
75.10%
(NT$bn)
YoY +12.7%
2,656 69.66%
2,356
575 22%
497 21%
1H20 1H21
22%
581
549 23% NTD CASA ratio
70.73%
1,500 56% 69.44%
1,310 56%
1H20 1H21 1H20 1H21
----- End of picture text -----
==> picture [560 x 24] intentionally omitted <==
==> picture [145 x 34] intentionally omitted <==
15
HNCB: Spreads and NIM
==> picture [693 x 6] intentionally omitted <==
NTD spread FC spread 1.87% 1.82% 1.47% 1.25% 1.35% 1.41% 1.42%
2.21% 2.20% 2.08% 1.87% 1.82% 1.47% 1.25% 1.35% 1.41% 1.42% 1.32% 1.33% 1.32% 1.31% 1.30% 1.17% 1.15% 1.19% 1.22% 1.23%
FC spread YoY -5bps QoQ +1bp
NTD spread YoY +6bps QoQ +1bp
1Q19 2Q19 3Q19 4Q19 1Q20 2Q20 3Q20 4Q20 1Q21 2Q21
2020/03 Overall spread NIM CBC -25bps FED -150bps Overall spread YoY +8bps QoQ +2bps 1.18% 1.15%[[1.21% 1.24% 1.26% ]][[0.96% 0.97% 0.96% ]] NIM 0.83% 0.80% 0.83% 0.83% 0.84% YoY +1bp QoQ +1bp
1.41% 1.42% 1.40% 1.35% 1.33% 1.18% 1.15%[[1.21% 1.24% 1.26% ]] 0.92% 0.92%[[0.96% 0.97% 0.96% ]] 0.83% 0.80% 0.83% 0.83% 0.84% 1Q19 2Q19 3Q19 4Q19 1Q20 2Q20 3Q20 4Q20 1Q21 2Q21
==> picture [145 x 34] intentionally omitted <==
==> picture [560 x 24] intentionally omitted <==
Note:Spread and NIM were based on quarterly average.
16
HNCB: Cost to income ratio
==> picture [693 x 6] intentionally omitted <==
(NT$mn)
Operating expense
Other general admin expenses Depreciation and amortization Employee Benefits
Cost-to-income ratio
YOY +0.5 percentage point
YoY +10.3% Net revenue Operating expense 11,340 56.3% 10,283 55.8%% 2,895 +3.0% 2,812 889 10,283 913 -2.6% +15.2% 7,556 6,558 18,415 1H20 1H21 1H20 1H21
==> picture [218 x 206] intentionally omitted <==
----- Start of picture text -----
Net revenue Operating expense
56.3%
55.8%%
11,340
10,283
20,125
18,415
----- End of picture text -----
==> picture [560 x 24] intentionally omitted <==
==> picture [145 x 34] intentionally omitted <==
17
Note: 2Q21 figures were preliminary based on IFRS. The others were audited based on IFRS.
HNSC: Operating results
==> picture [693 x 6] intentionally omitted <==
Net profit (after tax)
==> picture [302 x 156] intentionally omitted <==
----- Start of picture text -----
(NT$mn)
1270
987
249
2020 2020 1H20 1H20 1H21
-3632
-4368
----- End of picture text -----
EPS
==> picture [298 x 128] intentionally omitted <==
----- Start of picture text -----
1.94
1.51
0.38
2020 2020 1H20 1H20 1H21
-5.57
-6.71
----- End of picture text -----
Returns
ROEA (after tax) ROAA (after tax)
Market share
Brokerage Lending balance
==> picture [654 x 125] intentionally omitted <==
----- Start of picture text -----
27.35% 4.21% 4.28% 4.37%
9.09% 3.19% 3.17% 3.24%
4.76% 4.31%
2.00%
1.11%
2020 2020 1H20 1H20 1H21
-7.35% -9.21%
Returns after
-33.43% -39.38% adjusting warrants 2020 1H20 1H21
trading losses.
----- End of picture text -----
==> picture [145 x 34] intentionally omitted <==
==> picture [560 x 24] intentionally omitted <==
Note:1.2Q21 figures were preliminary based on IFRS. The others were audited based on IFRS. 2.* Figures were excluded warrants trading losses NT$4,617mn in 1H20 and NT$4,619mn in FY2020 respectively.
18
HNSC: Operating results
==> picture [693 x 6] intentionally omitted <==
==> picture [665 x 379] intentionally omitted <==
----- Start of picture text -----
Revenue contribution Underwriting performance
(NT$mn)
Lead IPO Lead SPO Co-lead IPO&SPO
5,160
Derivative
and others
1% (cases)
Security
2%
1H21 Total 13
3,240
Proprietary
4% revenue Brokerage (cases) 2,940
90%
Underwriting 3,222mn
3% 45 870
3 1,840 2
1,900
2 230 1
20
2020 1H21
----- End of picture text -----
==> picture [560 x 24] intentionally omitted <==
==> picture [145 x 34] intentionally omitted <==
19
SCIC: Operating results
==> picture [693 x 6] intentionally omitted <==
Business metrics
Market share
==> picture [672 x 360] intentionally omitted <==
----- Start of picture text -----
(NT$mn) Written premium revenue Written premium market share
10,124
YoY 5.70% 5.71%
5.40%
+9.7%
5,974
5,444
2020 1H20 1H21 2020 1H20 1H21
Returns Net combined ratio
ROEA (after tax) ROAA (after tax) Net claim ratio Net expense ratio
15.49% 96.00% 94.05% 90.27%
34.82% 37.14% 33.26%
8.01% 7.82%
4.17%
2.27% 2.22% 61.18% 56.91% 57.01%
2020 1H20 1H21 2020 1H20 1H21
----- End of picture text -----
==> picture [560 x 24] intentionally omitted <==
==> picture [145 x 34] intentionally omitted <==
Note:2Q21 figures were preliminary based on IFRS. The others were audited based on IFRS.
20
Asset Quality
21
HNCB: Asset quality
==> picture [693 x 6] intentionally omitted <==
==> picture [332 x 295] intentionally omitted <==
----- Start of picture text -----
Provision
(NT$mn) 1H20 1H21 YoY
Provision 3,169 1,393 -56.0%
Write-off 1,859 860 -53.7%
Recovery 1,985 1,180 -40.6%
Reserve 20,658 23,002 +11.3%
NPL ratio
HNCB Peer Average
----- End of picture text -----
==> picture [298 x 99] intentionally omitted <==
----- Start of picture text -----
0.24% [0.25% ] 0.24% 0.22% 0.23% 0.21%
0.19%
0.13% 0.12% [0.15% 0.16% 0.14% ]
1Q20 2Q20 3Q20 4Q20 1Q21 2Q21
----- End of picture text -----
==> picture [311 x 243] intentionally omitted <==
----- Start of picture text -----
NPL
(NT$mn)
YoY -558mn
3,286
2,682 [ 2,870 ] 2,728
2,130 2,146
1Q20 2Q20 3Q20 4Q20 1Q21 2Q21
Coverage ratio
----- End of picture text -----
Peer Average HNCB
==> picture [298 x 99] intentionally omitted <==
----- Start of picture text -----
948.03% 977.65% 794.77% 795.48% 843.14%
628.59%
569.83% 549.78% 579.84% [623.24% ] 598.83% 647.45%
1Q20 2Q20 3Q20 4Q20 1Q21 2Q21
----- End of picture text -----
==> picture [144 x 34] intentionally omitted <==
==> picture [559 x 24] intentionally omitted <==
Note:2Q21 figures were preliminary based on IFRS. The others were audited based on IFRS.
22
HNCB: NPL composition
==> picture [693 x 6] intentionally omitted <==
Large Corp NPL ratio
SME NPL ratio
==> picture [666 x 361] intentionally omitted <==
----- Start of picture text -----
(NT$mn) NPL NPL ratio (NT$mn) NPL NPL ratio
2,000 1.0% 2,500 2.0%
0.8% 2,000
1,500 1,697 1,525 1,453 1,453 1,471 1.5%
0.6% 1,500
1,127
1,000 1.0%
- - - - - - 0.4% 1,000
500 0.22% [[0.31% 0.27% 0.25% 0.25% ]] 0.24% 0.5%
0.2% 500
0.00% [0.00% 0.00% 0.00% 0.00% 0.00% ]
- 0.0% - 0.0%
1Q20 2Q20 3Q20 4Q20 1Q21 2Q21 1Q20 2Q20 3Q20 4Q20 1Q21 2Q21
Mortgage NPL ratio Credit cost ratio
(NT$mn) NPL NPL ratio
1,000 2.0%
800
1.5%
600 558 0.37% 0.38% 0.33%
461 453 [ 492 ]
1.0% 0.26%
369 [ 399 ]
400 0.23% 0.15%
0.5%
200 0.09% 0.10% 0.08% 0.08% 0.06% 0.06%
- 0.0%
3M20 6M20 9M20 FY20 3M21 6M21
1Q20 2Q20 3Q20 4Q20 1Q21 2Q21
----- End of picture text -----
==> picture [316 x 159] intentionally omitted <==
----- Start of picture text -----
(NT$mn) NPL NPL ratio
2,500 2.0%
2,000
1.5%
1,697 1,525 1,453 1,453 1,471
1,500
1,127
1.0%
1,000
0.22% [[0.31% 0.27% 0.25% 0.25% ]] 0.24% 0.5%
500
- 0.0%
1Q20 2Q20 3Q20 4Q20 1Q21 2Q21
----- End of picture text -----
==> picture [145 x 34] intentionally omitted <==
==> picture [560 x 24] intentionally omitted <==
Note:2Q21 figures were preliminary based on IFRS. The others were audited based on IFRS.
23
2021 2[nd] Half Outlook
24
2021 2[nd] Half Outlook
==> picture [693 x 6] intentionally omitted <==
HNCB
-
Cooperate with government policies and grasp political business opportunities to boost syndicated, unsafe and old buildings reconstruction lending business continuously. Increase treasury income and expand overseas business to enhance overseas profits. Speed up NPL recovery to infuse overall income.
-
Diversify individual financial products; focus on target customers development; promote individual business digitalization; integrate investment and Fintech on/off-line services. USD protective and investment are the main streams of insurance policies.
-
Construct the most adequate deposit structure, continue to optimize physical channels and set up bilingual branches to demonstrate enthusiasm and professional image.
-
Actively develop digital financial services, enlarge the online customer group, create exclusive services for different customers to enhance operational efficiency and competitiveness, establish digital financial franchise, expand customer sources and business opportunities.
HNSC
- Expand business scale other than brokerage and develop the 2nd major profit pillar to strengthen competitiveness and enhance overall profitability. Integrate internal and external resources for more underwriting cases; strengthen in-stock position management and strictly adhere to stop-loss and take-profit mechanism for decent trading gain.
SCIC
- Continue to strengthen banking channel services, provide customers with diversified product choices and satisfied experience by AI 24 hours non-stop services to meet their demand quickly. Apply new technology to optimize system operation process and functions, upgrade eCover website and improve service efficiency.
==> picture [560 x 24] intentionally omitted <==
==> picture [145 x 34] intentionally omitted <==
25
ESG Performance and Goal
26
ESG Performance and Goal
==> picture [693 x 6] intentionally omitted <==
==> picture [444 x 413] intentionally omitted <==
----- Start of picture text -----
ESG Rating Performance
-
Sustainalytics Ranked B in 2020 CDP survey.
-
Acquires environment-related
ESG risk rating
certifications continuously-
(0-100, 0=lowest risk) ISO14001、ISO14064-1、ISO50001
22.71
-Continued to pass the
certifications which related to
customer relationship-
MSCI ESG rating ISO27001、ISO20000、BS10012
(AAA-CCC, AAA=the best)
A
-Selected as a constituent
stock in multiple ESG
Indexes, including-
-FTSE4Good Emerging Index
FTSE Russell ESG -FTSE4Good TIP Taiwan ESG Index
-TWSE Corporate Governance 100
Rating (0-5, 5=the best) index
3.5 -Taiwan HC 100 Index, and etc.
----- End of picture text -----
==> picture [79 x 49] intentionally omitted <==
----- Start of picture text -----
Goal
----- End of picture text -----
==> picture [178 x 275] intentionally omitted <==
----- Start of picture text -----
Core Value
Strengthen corporate
governance and implement
corporate sustainability with
ESG criteria.
Goal
Align corporate sustainability
with business practices.
Strategies
-Follow international
initiatives.
-Plan green financial products.
-Take actions, and respond to
the public expectation.
----- End of picture text -----
==> picture [145 x 34] intentionally omitted <==
==> picture [560 x 24] intentionally omitted <==
27
Q & A
==> picture [52 x 72] intentionally omitted <==
28
Appendix
29
==> picture [693 x 6] intentionally omitted <==
HNFHC Condensed Consolidated Income Statements
Expressed In Millions of New Taiwan Dollars, Except Earnings Per Share
| Year(IFRSs) | Year(IFRSs) | Quarter(IFRSs) | Quarter(IFRSs) | Comparison(IFRSs) | Comparison(IFRSs) | Comparison(IFRSs) | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2019 | 2020 | Change | 2020Q1 | 2020Q2 | 2020Q3 | 2020Q4 | 2021Q1 | 2021Q2 | Change | 6M2020 | 6M2021 | Change | ||
| (%) | (%) | (%) | ||||||||||||
| Interest Income | 45,056 | 36,863 | -18.18% | 10,629 | 8,999 | 8,495 | 8,740 | 8,828 | 9,066 | 2.70% | 19,628 | 17,894 | -8.83% | |
| Interest Expense | (19,643) | (12,220) | -37.79% | (4,201) | (3,197) | (2,531) | (2,291) | (2,206) | (2,121) | -3.85% | (7,398) | (4,327) | -41.51% | |
| Interest Income, Net | 25,413 | 24,643 | -3.03% | 6,428 | 5,802 | 5,964 | 6,449 | 6,622 | 6,945 | 4.88% | 12,230 | 13,567 | 10.93% | |
| Service fee and commission income, net | 8,716 | 9,339 | 7.15% | 2,039 | 2,135 | 2,425 | 2,740 | 2,908 | 3,208 | 10.32% | 4,174 | 6,116 | 46.53% | |
| Income from insurance premiums, net | 3,134 | 3,516 | 12.19% | 1,052 | 906 | 852 | 706 | 1,159 | 905 | -21.92% | 1,958 | 2,064 | 5.41% | |
| Gains(losses) on financial assets and liabilities at fair value through profit or loss |
2,624 | (11,757) | - | (3,829) | (2,360) | (1,788) | (3,780) | 2,928 | (3,639) | - | (6,189) | (711) | 88.51% | |
| Gains on investment properties | 699 | 507 | -27.47% | 116 | 103 | 122 | 166 | 154 | 180 | 16.88% | 219 | 334 | 52.51% | |
| Realized gains(losses) from sale of fair value | ||||||||||||||
| through other comprehensive income | 2,283 | 3,390 | 48.49% | 656 | 485 | 1,463 | 786 | 562 | 994 | 76.87% | 1,141 | 1,556 | 36.37% | |
| financial assets | ||||||||||||||
| Foreign exchange gains, net | 3,827 | 9,950 | 159.99% | (1,016) | 4,288 | 2,309 | 4,369 | (1,904) | 4,130 | - | 3,272 | 2,226 | -31.97% | |
| Impairment loss | (26) | 35 | - | 30 | 7 | 2 | (4) | 32 | 5 | -84.38% | 37 | 37 | - | |
| Share of the profit or loss of associates and joint ventures |
6 | 9 | 50.00% | (1) | 6 | 2 | 2 | 1 | - | - | 5 | 1 | -80.00% | |
| Realized gains(losses) of financial assets for overlay approach |
(183) | (49) | -73.22% | 345 | (307) | 47 | (134) | (97) | (28) | 71.13% | 38 | (125) | - | |
| Other non-interest income | 211 | 382 | 81.04% | 54 | 41 | 259 | 28 | 47 | 180 | 282.98% | 95 | 227 | 138.95% | |
| Net Income Excluding Interest Income | 21,291 | 15,322 | -28.04% | (554) | 5,304 | 5,693 | 4,879 | 5,790 | 5,935 | 2.50% | 4,750 | 11,725 | 146.84% | |
| Net Revenues | 46,704 | 39,965 | -14.43% | 5,874 | 11,106 | 11,657 | 11,328 | 12,412 | 12,880 | 3.77% | 16,980 | 25,292 | 48.95% | |
| Bad-debt expenses | (1,409) | (2,062) | 46.34% | 99 | (1,312) | (998) | 148 | (517) | 269 | - | (1,212) | (248) | -79.54% | |
| Provisions for the insurance reserve | (396) | (912) | 130.30% | (337) | (191) | (216) | (167) | (411) | (134) | -67.40% | (529) | (545) | 3.02% | |
| Operating Expenses | (26,203) | (25,801) | -1.53% | (6,269) | (6,152) | (6,392) | (6,988) | (6,788) | (7,292) | 7.42% | (12,421) | (14,080) | 13.36% | |
| Employee Benefits | (16,738) | (16,494) | -1.46% | (3,981) | (3,916) | (4,017) | (4,580) | (4,498) | (4,900) | 8.94% | (7,897) | (9,398) | 19.01% | |
| Depreciation and amortization | (2,144) | (2,185) | 1.91% | (542) | (548) | (547) | (548) | (549) | (540) | -1.64% | (1,090) | (1,089) | -0.09% | |
| Other general and administrative expenses | (7,321) | (7,122) | -2.72% | (1,746) | (1,688) | (1,828) | (1,860) | (1,741) | (1,852) | 6.38% | (3,434) | (3,593) | 4.63% | |
| Consolidated income before income tax from continuing operations |
18,696 | 11,190 | -40.15% | (633) | 3,451 | 4,051 | 4,321 | 4,696 | 5,723 | 21.87% | 2,818 | 10,419 | 269.73% | |
| Income Tax Expense | (2,741) | (2,537) | -7.44% | (815) | (530) | (595) | (597) | (660) | (470) | -28.79% | (1,345) | (1,130) | -15.99% | |
| Consolidated net income | 15,955 | 8,653 | -45.77% | (1,448) | 2,921 | 3,456 | 3,724 | 4,036 | 5,253 | 30.15% | 1,473 | 9,289 | 530.62% | |
| Basic earnings per share | 1.24 | 0.67 | -45.97% | (0.11) | 0.22 | 0.27 | 0.29 | 0.31 | 0.41 | 32.26% | 0.11 | 0.72 | 554.55% | |
| Other comprehensive income | 4,879 | (1,129) | - | (7,932) | 6,276 | (113) | 640 | (32) | 1,035 | - | (1,656) | 1,003 | - | |
| Othe comprehensive income for the period, net of income tax |
20,834 | 7,524 | -63.89% | (9,380) | 9,197 | 3,343 | 4,364 | 4,004 | 6,288 | 57.04% | (183) | 10,292 | - | |
| Attributable to: | ||||||||||||||
| Owner of the Company | 15,955 | 8,653 | -45.77% | (1,448) | 2,921 | 3,456 | 3,724 | 4,036 | 5,252 | 30.13% | 1,473 | 9,288 | 530.55% | |
| Non-controlling interests | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| (Audited) | (Audited) | (Reviewed) | (Audited) | (Reviewed) | (Audited) | (Reviewed) | (Preliminary) | (Audited) | (Preliminary) |
30
==> picture [693 x 6] intentionally omitted <==
HNFHC Condensed Balance Sheets
Expressed In Millions of New Taiwan Dollars, unless otherwise indicated
| Balance Sheets Investments accounted for using equity method Total assets Total liabilities Total Stockholders' equity Consolidated Balance Sheets Total assets Total liabilities Total Stockholders' equity Parent stockholders' equity Minority Interest Capital Stock |
Year(IFRSs) | Quarter(IFRSs) |
|---|---|---|
| 2019 2020 Change (%) 219,582 219,575 - 221,564 222,974 0.64% 32,866 33,572 2.15% 188,698 189,402 0.37% 2,731,828 3,101,082 13.52% 2,543,128 2,911,678 14.49% 188,698 189,402 0.37% 2 2 - 121,727 128,548 5.60% (Audited) (Audited) |
==> picture [560 x 24] intentionally omitted <==
==> picture [145 x 34] intentionally omitted <==
31
==> picture [693 x 6] intentionally omitted <==
HNFHC Condensed Income Statements Expressed In Millions of New Taiwan Dollars, unless otherwise indicated
| Operating Income Income from investments accounted for using equity method Other revenue Operating Expenses Interest and Other Expenses And Losses Income before income tax Income after income tax Basic earnings per share (before tax) Basic earnings per share (after tax) |
2019 2020 Change (%) 16,802 9,319 -44.54% 58 62 6.90% (589) (461) -21.73% (316) (267) -15.51% 15,955 8,653 -45.77% 15,955 8,653 -45.77% 1.24 0.67 -45.97% 1.24 0.67 -45.97% (Audited) (Audited) Year(IFRSs) |
Quarter(IFRSs) |
|---|---|---|
==> picture [560 x 24] intentionally omitted <==
==> picture [145 x 34] intentionally omitted <==
32
==> picture [693 x 6] intentionally omitted <==
HNFHC Key Financial Ratios(Standalone)
| UNIT:% ROA(after tax) ROE(after tax) Double Leverage Ratio (Note1) Capital Adequacy Ratio (Consolidated basis) (Note2) |
2019 2020 Change 3M2020 6M2020 9M2020 FY2020 3M2021 6M2021 Change 6M2020 6M2021 Change 7.43 3.89 -3.54 -2.67 1.32 2.99 3.89 7.16 8.16 1.00 1.32 8.16 6.84 8.79 4.58 -4.21 -3.15 1.60 3.52 4.58 8.44 9.55 1.11 1.60 9.55 7.95 116.77 116.37 -0.40 117.73 116.84 116.65 116.37 116.13 114.02 -2.11 116.84 114.02 -2.82 115.72 116.44 0.72 115.72 114.90 114.90 116.44 116.44 124.97 8.53 114.90 124.97 10.07 (Audited) (Audited) (Reviewed) (Audited) (Reviewed) (Audited) (Reviewed) (Preliminary) (Audited) (Preliminary) Year(IFRSs) Quarter(IFRSs) Comparison(IFRSs) |
2019 2020 Change 3M2020 6M2020 9M2020 FY2020 3M2021 6M2021 Change 6M2020 6M2021 Change 7.43 3.89 -3.54 -2.67 1.32 2.99 3.89 7.16 8.16 1.00 1.32 8.16 6.84 8.79 4.58 -4.21 -3.15 1.60 3.52 4.58 8.44 9.55 1.11 1.60 9.55 7.95 116.77 116.37 -0.40 117.73 116.84 116.65 116.37 116.13 114.02 -2.11 116.84 114.02 -2.82 115.72 116.44 0.72 115.72 114.90 114.90 116.44 116.44 124.97 8.53 114.90 124.97 10.07 (Audited) (Audited) (Reviewed) (Audited) (Reviewed) (Audited) (Reviewed) (Preliminary) (Audited) (Preliminary) Year(IFRSs) Quarter(IFRSs) Comparison(IFRSs) |
|---|---|---|
| 2019 7.43 8.79 116.77 115.72 (Audited) |
6M2021 Change 8.16 6.84 9.55 7.95 114.02 -2.82 124.97 10.07 (Preliminary) |
Note1 : Double Leverage Ratio=Long-term Investment/Stockholders' Equity Note2 : Revise semiannually.
==> picture [560 x 24] intentionally omitted <==
==> picture [145 x 34] intentionally omitted <==
33
==> picture [693 x 6] intentionally omitted <==
HNCB Condensed Income Statements
Expressed In Millions of New Taiwan Dollars, Except Earnings Per Share
| Year(IFRSs) | Quarter(IFRSs) | Quarter(IFRSs) | Comparison(IFRSs) | Comparison(IFRSs) | Comparison(IFRSs) | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2019 | 2020 | Change | 2020Q1 | 2020Q2 | 2020Q3 | 2020Q4 | 2021Q1 | 2021Q2 | Change | 6M2020 | 6M2021 | Change | ||
| (%) | (%) | (%) | ||||||||||||
| Interest Income | 44,336 | 36,180 | -18.40% | 10,441 | 8,854 | 8,334 | 8,551 | 8,625 | 9,108 | 5.60% | 19,295 | 17,733 | -8.10% | |
| Interest Expense | (19,205) | (11,854) | -38.28% | (4,088) | (3,101) | (2,450) | (2,215) | (2,129) | (2,330) | 9.44% | (7,189) | (4,459) | -37.97% | |
| Interest Income, Net | 25,131 | 24,326 | -3.20% | 6,353 | 5,753 | 5,884 | 6,336 | 6,496 | 6,778 | 4.34% | 12,106 | 13,274 | 9.65% | |
| Service fee and commission income, net | 7,581 | 7,213 | -4.85% | 1,668 | 1,670 | 1,776 | 2,099 | 2,146 | 1,944 | -9.41% | 3,338 | 4,090 | 22.53% | |
| Gains(losses) on financial assets and liabilities at fair value through profit or loss |
1,368 | (7,735) | - | 1,488 | (3,104) | (1,962) | (4,157) | 2,507 | (3,952) | - | (1,616) | (1,445) | 10.58% | |
| Realized gains(losses) from sale of fair value through other comprehensive income financial assets |
1,933 | 3,161 | 63.53% | 559 | 445 | 1,366 | 791 | 502 | 936 | 86.45% | 1,004 | 1,438 | 43.23% | |
| Foreign exchange gains, net | 3,967 | 9,995 | 151.95% | (1,016) | 4,337 | 2,300 | 4,374 | (1,856) | 4,220 | - | 3,321 | 2,364 | -28.82% | |
| Share of the profit or loss of associates and joint | 39 | 34 | -12.82% | 5 | 7 | 5 | 17 | 13 | 9 | -30.77% | 12 | 22 | 83.33% | |
| ventures | ||||||||||||||
| Impairment loss Other non-interest income |
(23) 711 |
35 657 |
- -7.59% |
30 113 |
女 7 100 |
2 319 |
(4) 125 |
32 111 |
3 236 |
-90.63% 112.61% |
37 213 |
35 347 |
-5.41% 62.91% |
|
| Net Income Excluding Interest Income | 15,576 | 13,360 | -14.23% | 2,847 | 3,462 | 3,806 | 3,245 | 3,455 | 3,396 | -1.71% | 6,309 | 6,851 | 8.59% | |
| Net Revenues | 40,707 | 37,686 | -7.42% | 9,200 | 9,215 | 9,690 | 9,581 | 9,951 | 10,174 | 2.24% | 18,415 | 20,125 | 9.29% | |
| Bad-debt expenses | (1,384) | (2,021) | 46.03% | 106 | (1,291) | (988) | 152 | (501) | 288 | - | (1,185) | (213) | -82.03% | |
| Operating Expenses | (21,629) | (21,190) | -2.03% | (5,218) | (5,065) | (5,183) | (5,724) | (5,521) | (5,819) | 5.40% | (10,283) | (11,340) | 10.28% | |
| Employee Benefits | (13,805) | (13,618) | -1.35% | (3,331) | (3,227) | (3,256) | (3,804) | (3,656) | (3,900) | 6.67% | (6,558) | (7,556) | 15.22% | |
| Depreciation and amortization | (1,801) | (1,826) | 1.39% | (455) | (458) | (456) | (457) | (458) | (431) | -5.90% | (913) | (889) | -2.63% | |
| Other general and administrative expenses | (6,023) | (5,746) | -4.60% | (1,432) | (1,380) | (1,471) | (1,463) | (1,407) | (1,488) | 5.76% | (2,812) | (2,895) | 2.95% | |
| Income before income tax from continuing operations | 17,694 | 14,475 | -18.19% | 4,088 | 2,859 | 3,519 | 4,009 | 3,929 | 4,643 | 18.17% | 6,947 | 8,572 | 23.39% | |
| Income Tax Expense | (2,525) | (2,014) | -20.24% | (739) | (419) | (384) | (472) | (510) | (245) | -51.96% | (1,158) | (755) | -34.80% | |
| Net income | 15,169 | 12,461 | -17.85% | 3,349 | 2,440 | 3,135 | 3,537 | 3,419 | 4,398 | 28.63% | 5,789 | 7,817 | 35.03% | |
| Basic earnings per share | 1.77 | 1.45 | -18.08% | 0.39 | 0.28 | 0.37 | 0.41 | 0.40 | 0.51 | 27.50% | 0.67 | 0.91 | 35.82% | |
| Other comprehensive income | 4,532 | (1,005) | - | (7,182) | 5,949 | (364) | 592 | (273) | 926 | - | (1,233) | 653 | - | |
| Total comprehensive income for the period | 19,701 | 11,456 | -41.85% | (3,833) | 8,389 | 2,771 | 4,129 | 3,146 | 5,324 | 69.23% | 4,556 | 8,470 | 85.91% | |
| (Audited) | (Audited) | (Reviewed) | (Audited) | (Reviewed) | (Audited) | (Reviewed) | (Preliminary) | (Audited) | (Preliminary) |
==> picture [560 x 24] intentionally omitted <==
==> picture [145 x 34] intentionally omitted <==
34
==> picture [693 x 6] intentionally omitted <==
HNCB Condensed Balance Sheets
Expressed In Millions of New Taiwan Dollars, unless otherwise indicated
| Assets Cash and cash equivalents, due from the Central Bank and other banks Financial assets at fair value through profit or loss, net Financial assets from sale of fair value through other comprehensive income Debt instrument investment measured by amortized cost Investments accounted for using equity method Receivables, net Loans, net Plant, property, and equipment Other assets Total Assets Liabilities Deposits and remittances Other liabilities Total Liabilities Stockholders' Equity Total Liabilities and Stockholders' Equity |
Year(IFRSs) | Quarter(IFRSs) | Comparison(IFRSs) | ||
|---|---|---|---|---|---|
| 2019 2020 Change (%) 179,788 259,132 44.13% 71,144 43,480 -38.88% 200,624 226,989 13.14% 447,030 612,330 36.98% 1,465 1,506 2.80% 24,967 21,321 -14.60% 1,670,213 1,784,392 6.84% 28,365 29,014 2.29% 35,370 46,896 32.59% 2,658,966 3,025,060 13.77% 2,226,607 2,529,102 13.59% 234,705 293,967 25.25% 2,461,312 2,823,069 14.70% 197,654 201,991 2.19% 2,658,966 3,025,060 13.77% (Audited) (Audited) |
2020Q1 2020Q2 2020Q3 2020Q4 2021Q1 2021Q2 Change (%) 198,428 222,823 226,642 259,132 208,846 249,131 19.29% 76,069 69,430 43,855 43,480 104,431 113,939 9.10% 186,057 200,836 205,180 226,989 291,722 271,028 -7.09% 470,877 469,420 535,423 612,330 665,757 623,905 -6.29% 1,461 1,449 1,473 1,506 1,521 1,502 -1.25% 22,587 23,676 23,745 21,321 22,656 21,787 -3.84% 1,682,890 1,741,298 1,762,480 1,784,392 1,824,595 1,875,733 2.80% 28,274 28,127 28,225 29,014 28,966 30,683 5.93% 33,684 34,451 46,138 46,896 47,194 16,905 -64.18% 2,700,327 2,791,510 2,873,161 3,025,060 3,195,688 3,204,613 0.28% 2,268,057 2,357,467 2,389,140 2,529,102 2,625,358 2,654,039 1.09% 238,450 238,951 286,159 293,967 365,193 343,349 -5.98% 2,506,507 2,596,418 2,675,299 2,823,069 2,990,551 2,997,388 0.23% 193,820 195,092 197,862 201,991 205,137 207,225 1.02% 2,700,327 2,791,510 2,873,161 3,025,060 3,195,688 3,204,613 0.28% (Reviewed) (Audited) (Reviewed) (Audited) (Reviewed) (Premilinary) |
6M2020 6M2021 Change (%) 222,823 249,131 11.81% 69,430 113,939 64.11% 200,836 271,028 34.95% 469,420 623,905 32.91% 1,449 1,502 3.66% 23,676 21,787 -7.98% 1,741,298 1,875,733 7.72% 28,127 30,683 9.09% 34,451 16,905 -50.93% 2,791,510 3,204,613 14.80% 2,357,467 2,654,039 12.58% 238,951 343,349 43.69% 2,596,418 2,997,388 15.44% 195,092 207,225 6.22% 2,791,510 3,204,613 14.80% (Audited) (Premilinary) |
==> picture [560 x 24] intentionally omitted <==
==> picture [145 x 34] intentionally omitted <==
35
==> picture [693 x 6] intentionally omitted <==
HNSC Consolidated Income Statements
Expressed In Millions of New Taiwan Dollars, unless otherwise indicated
| Operating Revenue Commissions and Fees - Brokerage Security lendinig income Commissions and Fees - Underwriting Commissions and Fees - WM business Gains (Losses) on sales of securities Stock affairs agent fees Interest Income (Net) Dividend Income Gains (Loss) on valuation of securities Gains (Loss) on warrants issued Gains (Loss) on Derivative Instruments Others Operating Revenue Operating Expenses Others Non-operating Gains or Loss Profit Before Tax Tax Expense Net Income (Loss) Other Comprehensive Income Total Comprehensive Income for the year EPS Total Assets Total Liabilities Total Stockholder's Equity |
Year(IFRSs) | Quarter(IFRSs) | |
|---|---|---|---|
| 2019 2020 Change (%) 2,128 3,273 53.81% 116 103 -11.21% 32 72 125.00% 8 5 -37.50% 508 197 -61.22% 31 34 9.68% 573 578 0.87% 216 35 -83.80% 136 (97) - 26 76 192.31% (177) (4,747) - 5 54 980.00% 3,602 (417) - (2,842) (3,099) 9.04% 254 234 -7.87% 1,014 (3,282) - (83) (350) 321.69% 931 (3,632) - 115 (293) - 1,046 (3,925) - 1.43 (5.57) - 47,880 50,986 6.49% 34,784 42,356 21.77% 13,096 8,630 -34.10% (Audited) (Audited) |
==> picture [560 x 24] intentionally omitted <==
==> picture [145 x 34] intentionally omitted <==
36
==> picture [693 x 6] intentionally omitted <==
SCIC Condensed Income Statements
Expressed In Millions of New Taiwan Dollars, unless otherwise indicated
| Operating Revenue Operating Cost Gross Profit Margin Operating Expense Operating Net Income (Loss) Nonoperating Gains (Loss) Income Tax Benefit (Expense) Net Income (Loss) Other Comprehensive Income Total Comprehensive Income For The Year EPS Total Assets Total Liabilities Total Stockholder's Equity Income (Loss) Before Income Tax from continuing operations |
Quater(IFRSs) Year(IFRSs) |
Quater(IFRSs) Year(IFRSs) |
2021Q2 Change 6M2020 6M2021 Change (%) (%) 2,301 3.70% 3,877 4,520 16.58% (1,523) -1.10% (2,797) (3,063) 9.51% 778 14.58% 1,080 1,457 34.91% (444) -0.22% (795) (889) 11.82% 334 42.74% 285 568 99.30% 1 - 10 1 -90.00% 335 43.16% 295 569 92.88% (53) 70.97% (66) (84) 27.27% 282 38.92% 229 485 111.79% 64 - (43) 41 - 346 92.22% 186 526 182.80% 1.40 37.25% 1.14 2.42 112.28% 24,068 3.88% 21,399 24,068 12.47% 17,619 4.19% 15,707 17,619 12.17% 6,449 3.04% 5,692 6,449 13.30% Comparison(IFRSs) |
2021Q2 Change 6M2020 6M2021 Change (%) (%) 2,301 3.70% 3,877 4,520 16.58% (1,523) -1.10% (2,797) (3,063) 9.51% 778 14.58% 1,080 1,457 34.91% (444) -0.22% (795) (889) 11.82% 334 42.74% 285 568 99.30% 1 - 10 1 -90.00% 335 43.16% 295 569 92.88% (53) 70.97% (66) (84) 27.27% 282 38.92% 229 485 111.79% 64 - (43) 41 - 346 92.22% 186 526 182.80% 1.40 37.25% 1.14 2.42 112.28% 24,068 3.88% 21,399 24,068 12.47% 17,619 4.19% 15,707 17,619 12.17% 6,449 3.04% 5,692 6,449 13.30% Comparison(IFRSs) |
2021Q2 Change 6M2020 6M2021 Change (%) (%) 2,301 3.70% 3,877 4,520 16.58% (1,523) -1.10% (2,797) (3,063) 9.51% 778 14.58% 1,080 1,457 34.91% (444) -0.22% (795) (889) 11.82% 334 42.74% 285 568 99.30% 1 - 10 1 -90.00% 335 43.16% 295 569 92.88% (53) 70.97% (66) (84) 27.27% 282 38.92% 229 485 111.79% 64 - (43) 41 - 346 92.22% 186 526 182.80% 1.40 37.25% 1.14 2.42 112.28% 24,068 3.88% 21,399 24,068 12.47% 17,619 4.19% 15,707 17,619 12.17% 6,449 3.04% 5,692 6,449 13.30% Comparison(IFRSs) |
|
|---|---|---|---|---|---|---|
| 2019 7,549 (5,210) 2,339 (1,586) 753 2 755 (104) 651 366 1,017 3.25 19,937 13,993 5,944 |
2020 Change 2020Q1 2020Q2 2020Q3 2020Q4 2021Q1 (%) 8,108 7.40% 1,872 2,005 2,175 2,056 2,219 (5,950) 14.20% (1,396) (1,401) (1,515) (1,638) (1,540) 2,158 -7.74% 476 604 660 418 679 (1,612) 1.64% (398) (397) (407) (410) (445) 546 -27.49% 78 207 253 8 234 11 450.00% 10 - 1 - - 557 -26.23% 88 207 254 8 234 (75) -27.88% (31) (35) (18) 9 (31) 482 -25.96% 57 172 236 17 203 92 -74.86% (477) 434 (18) 153 (23) 574 -43.56% (420) 606 218 170 180 2.41 -25.85% 0.28 0.86 1.18 0.09 1.02 22,432 12.51% 20,509 21,399 21,604 22,432 23,170 16,353 16.87% 14,985 15,707 15,695 16,353 16,911 |
6M2021 Change (%) 4,520 16.58% (3,063) 9.51% 1,457 34.91% (889) 11.82% 568 99.30% 1 -90.00% 569 92.88% (84) 27.27% 485 111.79% 41 - 526 182.80% 2.42 112.28% 24,068 12.47% 17,619 12.17% 6,449 13.30% |
||||
| 2020 8,108 (5,950) 2,158 (1,612) 546 11 557 (75) 482 92 574 2.41 22,432 16,353 |
2021Q2 2,301 (1,523) 778 (444) 334 1 335 (53) 282 64 346 1.40 24,068 17,619 |
Change 6M2020 (%) 3.70% 3,877 -1.10% (2,797) 14.58% 1,080 -0.22% (795) 42.74% 285 - 10 43.16% 295 70.97% (66) 38.92% 229 - (43) 92.22% 186 37.25% 1.14 3.88% 21,399 4.19% 15,707 |
6M2021 4,520 (3,063) 1,457 (889) 568 1 569 (84) 485 41 526 2.42 24,068 17,619 |
|||
| 6,079 | 2.27% 5,524 5,692 5,909 6,079 6,259 |
6,449 | 3.04% 5,692 |
6,449 |
(Audited) (Audited)
(Reviewed) (Audited) (Reviewed) (Audited) (Reviewed) (Preliminary) (Audited) (Preliminary)
==> picture [560 x 24] intentionally omitted <==
==> picture [145 x 34] intentionally omitted <==
37