Cash Flows from Operating Activities |
|
|
|
|
|
Profit before income tax |
|
30,342,980 |
31,188,685 |
30,815,563 |
30,117,032 |
Adjustments for: |
|
|
|
|
|
Net interest income |
8 |
(58,356,192) |
(53,957,488) |
(61,490,102) |
(56,606,492) |
Dividend income on trading securities |
10 |
(111,783) |
(113,674) |
(120,214) |
(126,801) |
Dividends from subsidiaries and associates |
12 |
(76,680) |
(1,102,158) |
– |
– |
Share of (profits)/losses of associate companies, net of tax |
16 |
– |
– |
(52,024) |
(62,952) |
Change in operating assets |
52.1 |
(176,623,016) |
(160,667,438) |
(177,474,266) |
(163,958,901) |
Change in operating liabilities |
52.2 |
304,162,970 |
131,411,796 |
306,329,345 |
134,895,340 |
Other non-cash items included in profit before tax |
52.3 |
10,872,287 |
3,832,099 |
12,102,838 |
4,890,843 |
Other net gains from investing activities |
11 |
(905,527) |
(273,881) |
(925,733) |
(312,273) |
|
|
109,305,039 |
(49,682,059) |
109,185,407 |
(51,164,204) |
Benefit paid from defined benefit plans |
|
(6,976,625) |
(6,427,894) |
(6,994,516) |
(6,469,307) |
Interest received |
|
120,744,703 |
95,086,587 |
126,994,502 |
99,900,577 |
Interest paid |
|
(85,565,050) |
(54,415,320) |
(88,311,449) |
(56,022,201) |
Dividends received |
|
111,783 |
113,674 |
120,214 |
126,801 |
Net cash from/(used in) operating activities before
income tax |
|
137,619,850 |
(15,325,012) |
140,994,158 |
(13,628,334) |
Income tax paid |
|
(2,580,454) |
(6,020,924) |
(2,683,837) |
(6,248,626) |
Net cash from/(used in) operating activities |
|
135,039,396 |
(21,345,936) |
138,310,321 |
(19,876,960) |
|
|
|
|
|
|
Cash Flows from Investing Activities |
|
|
|
|
|
Net (increase)/decrease in financial investments –
Held to maturity |
|
(65,055,871) |
3,105,015 |
(65,470,538) |
3,090,334 |
Net (increase)/decrease in financial investments –
Available for sale |
|
(7,716,838) |
624,947 |
(6,571,920) |
(861,988) |
Net (increase)/decrease in financial investments –
Loans and receivables |
|
(21,292,409) |
40,686,630 |
(22,365,555) |
41,019,663 |
Proceeds from disposal of an associate company |
|
– |
3,880,000 |
– |
3,880,000 |
Purchase of Property, Plant and Equipment and
leasehold properties |
|
(3,080,752) |
(2,052,805) |
(3,199,778) |
(2,207,275) |
Purchase of intangible assets |
|
(528,565) |
(376,643) |
(764,014) |
(390,549) |
Proceeds from sale of Property, Plant and Equipment |
|
62,457 |
18,961 |
69,101 |
63,951 |
Dividends received |
|
649,270 |
1,268,331 |
592,796 |
204,565 |
Interest received |
|
40,578,598 |
36,487,727 |
41,088,070 |
36,809,586 |
Net cash from/(used in) investing activities |
|
(56,384,110) |
83,642,163 |
(56,621,838) |
81,608,287 |
Cash Flows from Financing Activities |
|
|
|
|
|
Net decrease in other borrowings |
|
(49,653,199) |
(42,090,586) |
(52,901,368) |
(38,650,060) |
Proceeds from issue of shares |
|
5,000,000 |
5,000,000 |
5,000,000 |
5,000,000 |
Proceeds from issue of debentures |
|
10,000,000 |
8,000,000 |
12,000,000 |
7,990,000 |
Payments on redemption of debentures |
|
(9,501,723) |
(5,032,015) |
(10,867,381) |
(5,368,253) |
Dividends paid to equity holders of the Bank |
|
(12,346,410) |
(18,346,410) |
(12,346,410) |
(18,346,410) |
Dividends paid to non-controlling interest |
|
– |
– |
(1,931) |
(52,866) |
Interest payments on borrowings and debt securities |
|
(17,320,884) |
(21,458,109) |
(18,093,765) |
(22,211,745) |
Net cash used in financing activities |
|
(73,822,216) |
(73,927,120) |
(77,210,855) |
(71,639,334) |
Net increase/(decrease) in cash and cash equivalents
during the year |
|
4,833,070 |
(11,630,893) |
4,477,628 |
(9,908,007) |
Cash and cash equivalents at the beginning of the year |
|
66,898,438 |
78,529,331 |
72,425,067 |
82,333,074 |
Cash and cash equivalents at the end of the year |
|
71,731,508 |
66,898,438 |
76,902,695 |
72,425,067 |
Analysis of Cash and Cash Equivalents |
|
|
|
|
|
Cash and cash equivalents |
20 |
72,843,108 |
67,705,791 |
78,005,362 |
73,244,043 |
Bank overdrafts |
38 |
(1,111,600) |
(807,353) |
(1,102,667) |
(818,976) |
Cash and cash equivalents at the end of the year |
|
71,731,508 |
66,898,438 |
76,902,695 |
72,425,067 |