SANASA Development Bank PLC

Integrated Annual Report 2020

Supplementary Information

Disclosures as per Pillar III of Banking Act No. 1 of 2016, Capital Requirements under Basel III

Template 1

Key regulatory ratios – Capital and liquidity

Item As at 31 December 2020 As at 31 December 2019
Regulatory capital (LKR ’000)
Common Equity Tier I (CET I) capital 9,295,294 7,146,580
Tier I capital 9,295,294 7,146,580
Total capital 12,634,452 11,208,615
Regulatory capital ratio (%)
Common Equity Tier I capital ratio (Minimum requirement – 2020: 6.50%, 2019: 7.00%) 9.85 9.43
Tier I capital ratio (Minimum requirement – 2020: 8.00%, 2019: 8.50%) 9.85 9.43
Total capital ratio (Minimum requirement – 2020: 12.00%, 2019: 12.50%) 13.38 14.80
Leverage ratio (%) (Minimum requirement – 3%) 7.17 6.61
Regulatory liquidity
Statutory liquid assets (LKR ’000) 18,886,169 14,831,478
Statutory liquid assets ratio (Minimum requirement – 20%)
Domestic banking unit (%) 21.57 21.74
Off-shore banking unit (%)
Total stock of high-quality liquid assets (LKR ’000) 6,796,184 5,822,317
Liquidity coverage ratio (%) (Minimum requirement – 2020: 100%, 2019: 100%)
Rupee (%) 125.21 123.77
All currency (%) 125.21 123.77
Net stable funding ratio (%) (Minimum requirement – 100%) 127.33 130.09

Template 2

Basel III computation of capital ratios

Item Amount (LKR ’000)
As at 31 December 2020 As at 31 December 2019
Common Equity Tier I (CET I) capital after adjustments 9,295,294 7,146,580
Common Equity Tier I (CET I) capital 9,925,440 7,687,506
Equity capital (stated capital)/assigned capital 7,727,941 5,921,538
Reserve fund 270,096 228,282
Published retained earnings/(accumulated retained losses) 1,899,797 1,510,081
Published accumulated other comprehensive income (OCI)
General and other disclosed reserves 27,605 27,605
Unpublished current year’s profit/(losses) and gains reflected in OCI
Ordinary shares issued by consolidated banking and financial subsidiaries
of the Bank and held by third parties
Total adjustments to CET 1 capital 630,146 540,926
Goodwill (net)
Intangible assets (net) 395,123 308,445
Deferred tax assets (net) 231,673 232,482
Investments in the capital of banking and financial institutions 3,350
Additional Tier I (AT I) capital after adjustments
Additional Tier I (AT I) capital
Qualifying additional Tier I capital instruments
Instruments issued by consolidated banking and financial subsidiaries
of the Bank and held by third parties
Total adjustments to AT I capital
Investment in own shares
Others
Tier II capital after adjustments 3,339,158 4,062,035
Tier II capital 3,389,158 4,112,035
Qualifying Tier II capital instruments 2,650,029 3,479,793
Revaluation gains
Loan loss provisions 739,129 632,241
Instruments issued by consolidated banking and financial subsidiaries
of the Bank and held by third parties
Total adjustments to Tier II 50,000 50,000
Investment in own shares
Investments in the capital of banking and financial institutions 50,000 50,000
CET I capital 9,295,294 7,146,580
Total Tier I capital 9,295,294 7,146,580
Total capital 12,634,452 11,208,615
Total risk weighted assets (RWA) 94,408,504 75,757,837
RWAs for credit risk (Templates 7 and 8) 87,119,345 69,464,792
RWAs for market risk (Template 9) 9,478 6,013
RWAs for operational risk (Template 10) 7,279,682 6,287,032
CET I capital ratio (including capital conservation buffer,
countercyclical capital buffer and surcharge on D-SIBs) (%)
9.85 9.43
of which: capital conservation buffer (%)
of which: countercyclical buffer (%)
of which: capital surcharge on D-SIBs (%)
Total Tier I capital ratio (%) 9.85 9.43
Total capital ratio (including capital conservation buffer,
countercyclical capital buffer and surcharge on D-SIBs) (%)
13.38 14.80
of which: capital conservation buffer (%)
of which: countercyclical buffer (%)
of which: capital surcharge on D-SIBs (%)

Template 3

Computation of leverage ratio

Item Amount (LKR ’000)
As at 31 December 2020 As at 31 December 2019
Tier I capital 9,295,294 7,146,580
Total exposures 129,595,216 108,121,304
On-balance sheet items (excluding derivatives and
securities financing transactions, but including collateral)
128,429,579 107,242,698
Derivative exposures
Securities financing transaction exposures
Other off-balance sheet exposures 1,165,637 878,606
Basel III leverage ratio (%) (Tier I/total exposure) 7.17 6.61

Template 4

Basel III computation of liquidity coverage ratio

Item Amount (LKR ’000)
As at 31 December 2020 As at 31 December 2019
Total un-weighted value Total weighted value Total un-weighted value Total weighted value
Total stock of high-quality liquid assets (HQLA) 7,180,610 6,796,184 5,860,411 5,822,317
Total adjusted Level 1 assets 4,625,431 4,625,431 3,882,941 3,882,941
Level 1 assets 4,625,431 4,625,431 4,141,468 4,141,468
Total adjusted Level 2A assets 2,551,896 2,169,111 1,977,469 1,680,849
Level 2A assets 2,551,896 2,169,111 1,977,469 1,680,849
Total adjusted Level 2B assets 3,283 1,642
Level 2B assets 3,283 1,642
Total cash outflows 92,187,662 17,782,685 69,964,170 11,844,994
Deposits 60,915,388 6,091,539 48,834,924 4,883,492
Unsecured wholesale funding 28,673,618 10,190,426 19,676,689 6,341,099
Secured funding transactions 22,415 22,415 66,862 66,862
Undrawn portion of committed (irrevocable) facilities and
other contingent funding obligations
2,576,240 1,478,305 1,385,694 553,541
Additional requirements
Total cash inflows 21,421,994 12,354,809 15,453,640 7,140,921
Maturing secured lending transactions backed by collateral 4,755,726 362,037 4,625,498 282,028
Committed facilities 1,850,000 1,600,000
Other inflows by counterparty which are maturing within 30 days 12,804,867 10,987,072 7,728,142 6,108,893
Operational deposits
Other cash inflows 2,011,400 1,005,700 1,500,000 750,000
Liquidity coverage ratio (%) (stock of high quality liquid assets/
total net cash outflows over the next 30 calendar days) * 100
125.21 123.77

Template 5

Main features of regulatory capital instruments

Description of the capital instrument Stated capital Subordinated term debt (2016) Subordinated term debt (2016) Subordinated term debt (2019) Subordinated term debt (2019)
Issuer Sanasa
Development
Bank PLC
SBI FMO Emerging Asia Financial Sector Fund PTE. LTD Nederlandse inancierings-Maatschappij Voor Ontwikkelingslanden N.V. (FMO) Stichting Fondsbeheer
DGGF Lokaal MKB duly represented by Triple Jump B.V.
Belgian Investment Company for Developing Countries NV/SA – (BIO)
Unique identifier LK0412N00003 N/A N/A N/A N/A
Governing Law of the
instrument
Companies Act
No. 07 of 2007,
Colombo Stock Exchange Regulations
Companies Act No. 07 of 2007, Colombo Stock Exchange Regulations, Banking Act Directions Companies Act No. 07 of 2007, Colombo Stock Exchange Regulations, Banking Act Directions Companies Act No. 07 of 2007, Colombo Stock Exchange Regulations, Banking Act Directions Companies Act No. 07 of 2007, Colombo Stock Exchange Regulations, Banking Act Directions
Original date of issuance
(agreement signed date for subordinated term debts)
May 2012 to May 2018 December 2016 December 2016 March 2019 September 2019
Par value of instrument (LKR) 100 N/A N/A N/A N/A
Perpetual or dated Perpetual Dated Dated Dated Dated
Original maturity date, if applicable N/A December 2021 December 2021 March 2024 September 2024
Amount recognised in regulatory capital (in LKR ’000 as at
31 December 2020)
5,921,538 216,169 97,134 1,200,617 1,136,109
Accounting classification
(equity/liability)
Equity Liability Liability Liability Liability
Issuer call subject to prior supervisory approval
Optional call date, contingent
call dates and redemption
amount (LKR ’000)
N/A N/A N/A N/A N/A
Subsequent call dates, if applicable N/A N/A N/A N/A N/A
Coupons/Dividends
Fixed or floating dividend/coupon Floating dividend Floating coupon Floating coupon Floating coupon Floating coupon
Coupon rate and any
related index (%)
N/A 6 months T-bill
rate + 450bps
6 months T-bill
rate + 550bps
6 months T-bill
Rate + 700bps
6 months LIBOR + 550bps
Non-cumulative or cumulative Non-cumulative Cumulative Cumulative Cumulative Cumulative
Convertible or non-convertible Non-convertible Convertible Convertible Convertible or write-off Convertible
If convertible, conversion trigger(s) N/A N/A N/A Conversion trigger(s) applicable as per
Banking Act Direction
No. 1 of 2016
Conversion trigger(s) applicable as per Banking Act Direction No. 1 of 2016
If convertible, fully or partially N/A Fully or partially subject to a maximum of 15% of the issued share capital Fully or partially subject to a maximum of 15% of the issued share capital Fully or partially subject to a maximum of 15% of the issued share capital Fully or partially subject to a maximum of 15% of the issued share capital
If convertible, mandatory or optional N/A Optional Optional Mandatory upon
the occurrence of a trigger event
Mandatory upon
the occurrence of a trigger event
If convertible, conversion rate N/A LKR 140 or 1.1 x of book value per share which ever is lower in the event if Bank issues new shares to any new investor LKR 140 or 1.1 x of book value per share which ever is lower in the event if Bank issues new shares to any new investor Simple average of the daily volume weighted average price (VWAP) of an ordinary voting share
of the borrower as published by the Colombo Stock Exchange during
the three (3) months period, immediately preceding the date of
the trigger event
Simple average of the daily volume weighted average price (VWAP) of an ordinary voting share of the borrower as published by the Colombo Stock Exchange during the three (3) months period, immediately preceding the date of the trigger event
N/A – not applicable

Template 6

Summary discussion on adequacy/
meeting current and future capital requirements

Overview

A proper “capital management process” is vital in ensuring the long-term stability of the business, the capital adequacy ratio is a measure used to determine whether the Bank has sufficient capital to withstand unexpected losses arising from various risks during the course of the business. Therefore, it acts as a layer of cushion in absorbing potential losses arising from the course of the business and safeguarding the depositors’ funds. At present, capital adequacy position of the banks are computed based on banking Act Direction No. 01 of 2016 and subsequent amendments thereto issued by Central Bank of
Sri Lanka. SANASA Development Bank has continued to maintain capital adequacy ratios at healthy levels by keeping a significant margin over and above the regulatory minimum requirements.

Capital management process

In order to comply with the new Basel III guidelines, SANASA Development Bank’s capital management process is under supervision of Board Strategic Planning Committee. The three year (2020-2022) capital management plan rolled out has been integrated with the Internal Capital Adequacy Assessment Process (ICAAP) as well as the Bank’s Strategic Plan. Efforts have taken to comply with the Basel III regulations saw the Bank increases its capital levels by issuing Basel III compliant Tier - II debt instruments. Steps were also taken to optimise the capital ratios by rebalancing the risk-weighted assets (RWA).

Moving forward

Moving forward with the capital management plan, the Bank will execute specific medium-term and long-term strategies to raise both Tier I and Tier II capital in line with Basel III minimum regulatory requirements. In addition, timely actions have been identified and will be executed during the coming years to optimise the risk-weighted assets for the purpose of improving the capital allocation of the Bank.

Template 7

Credit risk under standardised approach – credit risk exposures and credit risk mitigation
(CRM) effects

Asset class Amount (LKR ’000) as at 31 December 2020
Exposures before credit conversion
factor (CCF) and CRM
Exposures post
CCF and CRM
RWA and RWA
density (%)
On- balance sheet amount Off-balance sheet amount On- balance sheet amount Off-balance sheet amount RWA RWA density (%)
Claims on Central Government and CBSL 4,922,786 4,922,786 0
Claims on foreign sovereigns and their central banks
Claims on public sector entities
Claims on official entities and
multilateral development banks
Claims on banks exposures 11,877,165 11,877,165 2,375,433 20
Claims on financial institutions
Claims on corporates 4,899,252 4,899,252 1,105,295 23
Retail claims 94,093,781 89,457,817 73,413,993 82
Claims secured by residential property 4,939,379 4,939,379 2,934,156 59
Claims secured by commercial real estate
Non-performing assets (NPAs) 2,338,200 2,338,200 2,074,958 89
Higher-risk categories
Cash items and ther assets 5,163,387 1,165,637 5,163,387 524,453 5,215,509 92
Total 128,233,949 1,165,637 123,597,986 524,453 87,119,345 70
Note: (i) NPAs – As per Banking Act Directions on classification of loans and advances, income recognition and provisioning. (ii) RWA density – Total RWA/exposures post CCF and CRM.

Template 8

Credit risk under standardised approach – exposures by asset classes and risk weights

Description Amount (LKR ’000) as at 31 December 2020 (Post CCF & CRM)
Asset classes Risk weight 0% 20% 50% 60% 75% 100% 150% >150% Total credit exposures amount
Claims on Central Government and CBSL 4,922,786 4,922,786
Claims on foreign sovereigns
and their central banks
Claims on public sector entities
Claims on official entities and
multilateral development banks
Claims on banks exposures 11,877,165 11,877,165
Claims on financial institutions
Claims on corporates 4,586,196 250,000 63,056 4,899,252
Retail claims 132,706 2,153,062 56,754,675 30,417,374 89,457,817
Claims secured by residential property 4,010,446 928,933 4,939,379
Claims secured by commercial real estate
Non-performing assets (NPAs) 571,578 1,721,527 45,095 2,338,200
Higher-risk categories
Cash items and other assets 442,503 37,284 5,208,053 5,687,839
Total 5,497,995 18,653,707 4,832,024 56,754,675 38,338,942 45,095 124,122,439

Template 9

Market risk under standardised measurement method

Item RWA amount (LKR ’000) As at 31 December 2020
(a) RWA for interest rate risk
General interest rate risk
(i) Net long or short position
(ii) Horizontal disallowance
(iii) Vertical disallowance
(iv) Options
Specific interest rate risk
(b) RWA for equity 1,185
(i) General equity risk 1,021
(ii) Specific equity risk 164
(c) RWA for foreign exchange and gold
Capital charge for market risk {(a) +(b) + (c) } * CAR 9,478

Template 10

Operational risk under basic indicator approach

Business lines Capital charge factor Gross income (LKR ’000) as at 31 December 2020 Amount (LKR ’000)
1 st year 2 nd year 3 rd year
The basic indicator approach 15% 6,845,384 6,146,960 5,206,861
Capital charges for operational risk (LKR ’000) The basic indicator approach 909,960
Risk-weighted amount for operational risk (LKR ’000) The basic indicator approach 7,279,682

Template 11

Differences between accounting and regulatory scopes and mapping of financial statement categories with regulatory risk categories

Template 12

Explanation for differences between accounting and regulatory reporting

Item Amount (LKR ’000 as at 31 December 2020)
a b c d e
Carrying values as reported in published financial statements Carrying values under scope of regulatory reporting Subject to credit risk framework Subject to market risk framework Not subject to capital requirements or subject to deduction from capital
Assets
Cash and cash equivalents 9,640,916 9,627,795 9,638,252 Impairment of financial assets under SLFRS 9.
Placements with banks 2,823,628 2,718,699 2,718,699 Interest receivable on placements with
banks is classified as other assets in
regulatory reporting. Impairment of financial assets under SLFRS 9.
Financial assets fair value through profit or loss 4,600,458 4,850,331 4,836,150 14,180 In regulatory reporting these investments
are classified as investments – trading account. Interest receivable on these investments is classified as other assets in regulatory reporting.
Financial assets at amortised cost
– Loans and receivables
to other customers
102,662,269 103,400,139 101,371,360 (739,129) In regulatory reporting loans and receivables to customers arrived after netting off CBSL time based provisions. However, in published financial statements loans and receivables to customers arrived after netting off impairment allowances as per SLFRS 9.
– Debt and other instruments 5,244,005 4,972,786 4,922,786 50,000 Interest receivable on debt and other instruments is classified as other assets in regulatory reporting. Impairment of financial assets under SLFRS 9.
Financial assets measured at fair value through other comprehensive income 56,939 56,939 56,939
Investment in subsidiaries 6,163 6,163 6,163
Property, plant and equipment 661,695 658,813 661,695
Right-of-use assets 689,646 In regulatory reporting Right-of-use asset as per SLFRS 16 is not recognised.
Investment properties 20,223 20,223 20,223
Intangible assets 395,123 395,123 395,123
Deferred tax assets 231,673 212,052 231,641 In regulatory reporting deferred tax assets are recorded in other assets.
Other assets 2,026,987 1,482,283 4,001,683 The difference is due to recognition of interest receivable on investments in regulatory reporting and SLFRS 9 adjustments.
Total assets 129,059,724 128,401,346 128,233,948 14,180 (62,365)
Liabilities
Due to banks
Due to other customers 93,271,727 89,965,479 Interest payable on deposits are stated under other liabilities in regulatory reporting.
Other borrowings 18,090,500 18,018,748 Interest payable on borrowings are stated under other liabilities in regulatory reporting.
Debt securities issued 1,013,899 964,560 Interest payable on borrowings are stated under other liabilities in regulatory reporting.
Subordinated term debts 4,052,630 4,036,261 Interest payable on borrowings are stated under other liabilities in regulatory reporting.
Retirement benefit obligations 571,382 571,235
Current tax liabilities 274,215 187,849 Taxes are computed based on different profits under each reporting method.
Other liabilities 1,869,195 4,761,158 Interest payable on borrowings and
deposits added to the other liabilities in regulatory reporting.
Total liabilities 119,143,548 118,505,290
Off–balance sheet liabilities
Guarantees 194,554 194,554 194,554
Undrawn loan commitments 971,084 971,084
Shareholders’ equity
Equity capital (stated capital)/assigned capital 7,727,941 7,727,941
of which amount
eligible for CET I
7,727,941 7,727,941
of which amount
eligible for AT I
Retained earnings 1,890,621 1,912,228 Due to differences which arise in
profits computed in regulatory reporting
and SLFRSs.
Accumulated other comprehensive income (19,052)
Other reserves 316,666 255,887
Total shareholders’ equity 9,916,176 9,896,056
Close