INTERIM FINANCIAL STATEMENTS
2025
FOR THE QUARTER ENDED 31 MARCH 2025
CargillsBank
Cargills Bank posts Profit after Tax Rs. 162 Million for the quarter ended 31 March 2025, an increase of Rs. 116 Mn
Financial Highlights
• | Profit before Income Tax for the quarter - Rs. 320 Mn, an increase of Rs. 210 Mn |
• | Net fee and commission income grow by Rs. 55 Mn |
• | Net gains from derecognition of financial assets at fair value through other comprehensive income grow by Rs. 246 Mn |
• | Bank remains well capitalized and liquid; |
o Total Capital Ratio (CAR) at 19.49% | |
o Liquidity Coverage Ratio (LCR), Rupee at 321.59% and All Currency at 278.20% | |
o Net Stable Funding Ratio (NSFR) at 136.93% | |
• | Total Assets grow by Rs. 2 Bn |
Cargills Bank's results for the quarter ended 31 March 2025 reflected an increase of Rs. 116 Mn in profitability when compared to the corresponding quarter in 2024 posting a profit after tax of Rs. 162 Mn for Q1 2025. Net interest income of Rs. 865 Mn was an increase of Rs. 51 Mn in Q1 2025 compared with Q1 2024. Market interest rates have witnessed a gradual reduction in line with the CBSL policy directions and the Bank's portfolio was repriced to reflect these changes. Whilst the Bank continues to focus on maintaining the NIM, a reduction from 4.86% to 4.31% was witnessed reflecting the market interest environment.
Net fee and commission income of Rs. 254 Mn for the quarter ended 31 March 2025 recorded Rs. 55 Mn growth in comparison with the corresponding period in 2024. Concerted efforts to improve trade volumes, loan related fee income, card-related fee income and improved remittance income were among the main contributory factors for this growth of 28% recorded.
Capital gains realized on derecognition of financial assets boosted other income streams by Rs. 246 Mn in the quarter under review to reach Rs. 338 Mn.Net gains from financial assets at fair value through profit or loss decreased by Rs. 38 Mn to reach Rs. 46 Mn in Q1 2025. Net other operating income grew by 63% to reach Rs. 27 Mn largely due to improvement in foreign exchange gains recognized during the quarter under review.
Total operating expenses increased by 19% from Rs. 770 Mn Q1 2024 to Rs. 915 Mn in Q1 2025. Personnel expenses increased by 16% due to increase in the cadre coupled with revision in salary to reflect market conditions. Other operating expenses grew by 25% due to increase in the branch network, marketing and other administrative expenses and additional one time expenses incurred on investigations and recommendations subsequent to the Cyber Security Incident. The Bank's Cost-to-Income Ratio of 59.72% reflected a marginal increase from 58.23% in 2024.
Impairment charges totaling Rs. 126 Mn reflected a decrease of 44% from Rs. 226 Mn in the Q1 2025 subsequent to a careful scrutiny of the status of borrowers and considering the improved macro-economic environment and results of recovery actions. The Bank's Stage 3 Loans (net of Stage 3 Impairment) to Total Loans Ratio stood at 8.18% while Stage 3 Provision Cover was 46.46% as at 31 March 2025.
The Bank maintains Capital Adequacy and Liquid Assets Ratios well within the minimum requirements prescribed by the Central Bank. The Total Capital Ratio was at 19.49% while all liquidity related ratios were well above the regulatory minimum requirements.
Total assets of the Bank as at 31 March 2025 at Rs. 82.3 Bn reflected an increase of 3% or Rs. 2 Bn during the quarter. The loan book posted a moderate growth of 6%, from Rs. 46.1 Bn to Rs. 48.8 Bn, given conditions prevailing. Financial Assets measured at fair value through other comprehensive income decreased by 2% to reach Rs. 21.8 Bn. Net loss of Rs. 307 Mn was reflected in Other Comprehensive Income. Customer Deposits decreased by 5% to Rs. 56.7 Bn at the reporting date from Rs. 59.4 Bn at the end 2024.
Cargills Bank PLC Statement of Profit or LossFor the Quarter ended 31-Mar-25 31-Mar-24 Rs. '000 Rs. '000 | Change % | ||
Interest income | 2,081,379 | 2,345,880 | (11) |
Interest expenses | (1,215,958) | (1,531,638) | 21 |
Net interest income | 865,421 | 814,242 | 6 |
Fees and commission income | 392,968 | 317,697 | 24 |
Fees and commission expenses | (138,546) | (118,739) | (17) |
Net fees and commission income | 254,422 | 198,958 | 28 |
Net gains/(losses) from trading | (26) | (3,875) | 99 |
Net gains/(losses) from financial assets at fair value through profit or loss | 46,336 | 84,350 | (45) |
Net gains/(losses) from derecognition of financial assets | 338,324 | 92,052 | 268 |
Net other operating income | 26,839 | 16,515 | 63 |
Total other income | 411,473 | 189,042 | 118 |
Total operating income | 1,531,316 | 1,202,243 | 27 |
Impairment for loans and other losses | |||
Loans and advances to customers | (91,462) | (237,893) | 62 |
Financial assets and other | (34,756) | 12,121 | (387) |
Total impairment for loans and other losses | (126,218) | (225,772) | 44 |
Net operating income | 1,405,098 | 976,470 | 44 |
Personnel expenses | (366,348) | (315,268) | (16) |
Depreciation and amortization | (81,384) | (81,709) | 0 |
Other operating expenses | (466,827) | (373,040) | (25) |
Total operating expenses | (914,559) | (770,017) | (19) |
Operating profit/(loss) before taxes on financial services | 490,539 | 206,453 | 138 |
Taxes on financial services | (170,742) | (97,069) | (76) |
Profit/(Loss) before tax | 319,797 | 109,384 | 192 |
Tax expenses | (157,453) | (62,847) | (151) |
Profit/(Loss) for the period | 162,344 | 46,537 | 249 |
Basic earnings per share (Rs.) | 0.18 | 0.05 | 249 |
Diluted earning per share (Rs.) | 0.18 | 0.05 | 249 |
Cargills Bank PLC |
Statement of Profit or Loss and Other Comprehensive Income |
For the Quarter ended | |||
31-Mar-25 | 31-Mar-24 | Change | |
Rs. '000 | Rs. '000 | % | |
Profit/(Loss) for the period | 162,344 | 46,537 | 249 |
Other comprehensive income, net of tax | |||
Items that will not be reclassified to profit & loss | |||
Net actuarial gains/(loss) on defined benefit obligation | - | ||
Deferred tax related to the above | - | ||
Change in fair value of investment in equity measured at fair value through | |||
other comprehensive income | - | ||
Deferred tax related to the above | - | ||
- | - | - | |
Items that are or may be reclassified to profit or loss | |||
Financial assets at Fair Value through Other Comprehensive Income (FVOCI) | |||
Fair value gains/(losses) that arose during the period | |||
Treasury Bills | 22,235 | 20,172 | 10 |
Treasury Bonds | (122,952) | 316,086 | (139) |
Fair value (gains)/losses reclassified to Income Statement on disposal | (100,717) | 336,258 | (130) |
Treasury Bills | (154) | (3,556) | 96 |
Treasury Bonds | (338,170) | (88,496) | (282) |
Net gains/(losses) on re-measuring Financial assets at FVOCI | (338,324) | (92,052) | (268) |
Treasury Bills | 22,081 | 16,616 | 33 |
Treasury Bonds | (461,122) | 227,590 | (303) |
Deferred tax related to the above | (439,041) 131,712 | 244,206 (73,262) | (280) 280 |
(307,329) | 170,944 | (280) | |
Other comprehensive income/(loss) for the period, net of tax | (307,329) | 170,944 | (280) |
Total comprehensive income/(loss) for the period, net of tax | (144,985) | 217,481 | (167) |
Statement of Changes in Equity
Stated capital | Statutory reserve | Fair Value through other comprehensive income reserve | Retained earnings/(losses) | Total | |
Rs. '000 | Rs. '000 | Rs. '000 | Rs. '000 | Rs. '000 | |
Balance as at 01.01.2024 - Audited Total comprehensive income for the period ended 31.03.2024 Profit for the period Other comprehensive income, net of tax Total comprehensive income/(loss) for the period Transactions with owners in their capacity as owners Issue of shares Transfer to statutory reserves Total transactions with owners Balance as at 31.03.2024 | 11,894,421 78,775 1,146,555 (1,176,968) - - - 46,537 - - 170,944 - | 11,942,783 46,537 170,944 | |||
- - 170,944 46,537 | 217,481 | ||||
- - - - - - - - | - - | ||||
- - - - | - | ||||
11,894,421 78,775 1,317,499 (1,130,431) | 12,160,264 | ||||
Total comprehensive income for the period from 01.04.2024 to 31.12.2024 Profit for the period - - - 604,261 Other comprehensive income/(loss), net of tax - - (580,054) (16,838) | 604,261 (596,892) | ||||
Total comprehensive income/(loss) for the period Transactions with owners in their capacity as owners Issue of shares Transfer to statutory reserves Total transactions with owners Balance as at 31.12.2024 - Audited Total comprehensive income for the period ended 31.03.2025 Profit for the period Other comprehensive income/(loss), net of tax Total comprehensive income/(loss) for the period Transactions with owners in their capacity as owners Issue of shares Transfer to statutory reserves Total transactions with owners Balance as at 31.03.2025 | - - (580,054) 587,423 | 7,369 | |||
- - - - - 32,540 (32,540) | - - | ||||
- 32,540 - (32,540) | - | ||||
11,894,421 111,315 737,445 (575,548) - - - 162,344 - - (307,329) - | 12,167,633 162,344 (307,329) | ||||
- - (307,329) 162,344 | (144,985) | ||||
- - - - - - - | - - | ||||
- - - - | - | ||||
11,894,421 111,315 430,116 (413,204) | 12,022,648 | ||||
Cargills Bank PLC | |
Statement of Financial Position |
As at | 31-Mar-25 | 31-Dec-24 | Growth | |
Assets Cash and cash equivalents Balances with Central Bank of Sri Lanka Securities purchased under resale agreements Derivative financial instruments Financial assets measured at fair value through profit or loss Financial assets at amortized costs - Loans and advances to other customers Financial assets at amortized costs - Debt and other financial instruments Financial assets measured at fair value through other comprehensive income Property, plant & equipment and right of use assets Intangible assets Deferred tax assets Other assets Total assets Liabilities and equity Due to banks Derivative financial instruments Other financial liabilities measured at fair value through proft or loss Financial liabilities at amortized cost - Due to depositors Financial liabilities at amortized cost - Due to other borrowers Retirement benefit obligation Lease liability Other liabilities Total liabilities Equity Stated capital Statutory reserves Other reserves Retained earnings/(losses) Total equity attributable to equity holders of the Bank Non-controlling interests Total equity Total liabilities and equity Contingent liabilities & commitments Net assets value per share (Rs.) Memorandum information: No. of employees No. of branches | (Audited) | % | ||
Rs. '000 | Rs. '000 | |||
1,879,886 | 1,715,116 | 10 | ||
612,002 | 764,150 | (20) | ||
200,197 | 700,862 | (71) | ||
15 | - | 100 | ||
1,787,651 | 2,324,912 | (23) | ||
48,762,851 | 46,103,638 | 6 | ||
3,214,690 | 3,266,362 | (2) | ||
21,842,872 | 22,400,969 | (2) | ||
872,480 | 843,022 | 3 | ||
194,319 | 202,059 | (4) | ||
674,547 | 523,232 | 29 | ||
2,240,550 | 1,408,080 | 59 | ||
82,282,060 | 80,252,402 | 3 | ||
3,139,904 | 2,032,393 | 54 | ||
42 | - | 100 | ||
- | - | - | ||
56,682,494 | 59,426,888 | (5) | ||
4,266,188 | 3,011,001 | 42 | ||
157,444 | 151,655 | 4 | ||
621,853 | 599,355 | 4 | ||
5,391,487 | 2,863,477 | 88 | ||
70,259,412 | 68,084,769 | 3 | ||
11,894,421 | 11,894,421 | - | ||
111,315 | 111,315 | - | ||
430,116 | 737,445 | (42) | ||
(413,204) | (575,548) | 28 | ||
12,022,648 | 12,167,633 | (1) | ||
- | - | - | ||
12,022,648 | 12,167,633 | (1) | ||
- | ||||
82,282,060 | 80,252,402 | 3 | ||
22,707,827 | 19,111,448 19 | |||
12.71 | 12.87 (1) | |||
713 | 690 | |||
25 | 24 | |||
Certification: |
These Financial Statements have been prepared in compliance with the requirements of the Companies Act No. 07 of 2007. |
Sgd. |
D Gajanayaka |
Head of Finance |
We, the undersigned, being the Managing Director and the Chairman of Cargills Bank PLC, certify jointly that; | |
(A) | the above statements have been prepared in compliance with the format and definitions prescribed by the Central Bank of Sri Lanka, |
(B) | the information contained in these statements have been extracted from the unaudited financial statements of the Bank, unless indicated as audited. |
Sgd. |
K B S Bandara |
Managing Director/Chief Executive Officer |
Sgd. |
H A Pieris |
Chairman |
14 May 2025
Colombo
Cargills Bank PLC |
Statement of Cash Flows |
Cash flows from operating activities Profit/(Loss) before income tax Adjustments for: Non-cash items included in profit/(loss) before tax Income tax paid Interest paid on lease liability Gains/(losses) on sale of property, plant & equipment an Dividend income Benefits paid on defined benefit plans Change in operating assets Change in operating liabilities Net cash generated from/(used in) operating activities Cash flows from investing activities Net purchase of property, plant and equipment Proceeds from sale of property, plant and equipment Net purchase of intangible assets Dividend received Net cash generated from/(used in) investing activities Cash flows from financing activities Payment of lease liability Change in securities sold under repurchase agreements Interest paid Net cash generated from/(used in) financing activities Net increase/(decrease) in cash and cash equivalents |
Cash and cash equivalents at the beginning of the period |
Cash and cash equivalents at the end of the period |
Less: Provision for impairment |
Cash and cash equivalents at the end of the period (Net) |
d other assets
For the Quarter ended
31-Mar-25 31-Mar-24
Rs. '000 Rs. '000
319,797 109,384
240,517 | 380,853 | |
(104,914) | - | |
(20,919) - | (11,436) - | |
- | - | |
(454) | (5,898) | |
(2,098,632) | (2,481,182) | |
781,659 | 2,609,450 | |
(882,945) | 601,171 |
(27,065) (4,971)
- -
(10,775) (4,841)
- -
(37,839) (9,812)
(42,373) | (36,982) |
1,213,000 | (1,161,835) |
(87,404) | - |
1,083,223 | (1,198,817) |
162,439 | (607,458) |
1,743,581 | 2,026,908 |
1,906,022 | 1,419,450 |
(26,136) | (51,061) |
1,879,885 | 1,368,389 |
Classification of Financial Assets and Financial Liabilities
Fair value through P/L | Fair Value through OCI | Amortized cost | Total | |
Rs. '000 | Rs. '000 | Rs. '000 | Rs. '000 | |
As at 31.03.2025 Financial assets Cash and cash equivalents Balances with Central Bank of Sri Lanka Securities purchased under resale agreements Derivative financial instruments Financial assets measured at fair value through profit or loss Financial assets at amortized costs - Loans and Advances to other customers Financial assets at amortized costs - Debt and other financial Instruments Financial assets at fair value through other comprehensive income Debt securities Equity securities Other assets* Total financial assets Financial liabilities Due to banks Derivative financial instruments Financial liabilities at amortized cost - Due to depositors Financial liabilities at amortized cost - Due to other borrowers Lease Liability Other liabilities** Total financial liabilities As at 31.12.2024 - Audited Financial assets Cash and cash equivalents Balances with Central Bank of Sri Lanka Securities purchased under resale agreements Derivative financial instruments Financial assets measured at fair value through profit or loss Financial assets at Amortized costs - Loans and Advances to other customers Financial assets at Amortized costs - Debt and other financial Instruments Financial assets at fair value through other comprehensive income Debt securities Equity securities Other assets* Total financial assets Financial liabilities Due to banks Derivative financial instruments Financial liabilities at amortized cost - Due to depositors Financial liabilities at amortized cost - Due to other borrowers Lease Liability Other liabilities** Total financial liabilities | - - 1,879,886 - - 612,002 - 200,197 15 - - 1,787,651 - - - - 48,762,851 - - 3,214,690 - 21,819,063 - - 23,809 - - - 1,268,956 | 1,879,886 612,002 200,197 15 1,787,651 48,762,851 3,214,690 21,819,063 23,809 1,268,956 | ||
1,787,666 21,842,872 55,938,583 | 79,569,121 | |||
- - 3,139,904 42 - - - - 56,682,494 - - 4,266,188 - - 621,853 - - 4,866,055 | 3,139,904 42 56,682,494 4,266,188 621,853 4,866,055 | |||
42 - 69,576,494 | 69,576,536 | |||
- - 1,715,116 - - 764,150 - - 700,862 - - - 2,324,912 - - - - 46,103,638 - - 3,266,362 - - - - 22,377,160 - - 23,809 - - - 855,974 | 1,715,116 764,150 700,862 -2,324,912 46,103,638 3,266,362 -22,377,160 23,809 855,974 | |||
2,324,912 22,400,969 53,406,102 | 78,131,983 | |||
- - 2,032,393 - - - - - 59,426,888 - - 3,011,001 - - 599,355 - - 1,833,271 | 2,032,393 -59,426,888 3,011,001 599,355 1,833,271 | |||
- - 66,902,908 | 66,902,908 | |||
'
*Other assets only include other receivables |
**Other liabilities exclude accrued expenditure and impairment on commitments and contingencies |
Classification of Financial Assets and Financial Liabilities
Fair Value Hierarchy | |
The Bank measures the fair value using the following fair value hierarchy, which reflects the significance of the inputs used in making the measurement. | |
| |
Inputs that are quoted market prices (unadjusted) in an active market for identical instruments.
Inputs that are unobservable. This category includes all instruments for which the valuation technique includes inputs not based on observable data and the unobservable inputs have a significant effect on the instrument's valuation. Fair value estimates obtained from models are adjusted for any other factors, such as liquidity risk or model uncertainties, to the extent that the Bank believes that a third party market participant would take them into account in pricing a transaction. Financial instruments measured at fair value - fair value hierarchy The following table provides an analysis of assets and liabilities measured at fair value as at the reporting date, by the level in the fair value hierarchy into which the fair value measurement is categorised. These amounts were based on the values recognised in the Statement of Financial Position: Level 1 Level 2 Level 3 Total Rs. '000 Rs. '000 Rs. '000 Rs. '000 | |
As at 31 March 2025 Financial Assets Derivative financial instruments Financial assets measured at fair value through profit or loss Financial assets measured at fair value through other comprehensive income Goverment securities Equity securities Total assets at fair value Financial Liabilities Derivative financial instruments Total liabilities at fair value As at 31 December 2024 - Audited Financial Assets Derivative financial instruments Financial assets measured at fair value through profit or loss Financial assets measured at fair value through other comprehensive income Goverment securities Equity securities Total assets at fair value Financial Liabilities Derivative financial instruments Total liabilities at fair value | - 15 - 15 - 1,787,651 - 1,787,651 21,819,063 - - 21,819,063 - - 23,809 23,809 |
21,819,063 1,787,666 23,809 23,630,538 | |
- 42 - 42 | |
- 42 - 42 | |
Level 1 Level 2 Level 3 Total Rs. '000 Rs. '000 Rs. '000 Rs. '000 | |
- - - - - 2,324,912 - 2,324,912 22,377,160 - - 22,377,160 - 23,809 23,809 | |
22,377,160 2,324,912 23,809 24,725,881 | |
- - - - | |
- - - - | |
Cargills Bank PLC
Selected Performance Indicators
As at | 31-Mar-2025 | 31-Dec-2024 |
Regulatory Capital (Rs'000) | ||
Common Equity Tier 1 | 11,122,985 | 11,430,314 |
Total Tier 1 Capital | 12,622,985 | 12,930,314 |
Total Capital | 13,079,638 | 13,386,966 |
Regulatory Capital Ratios (%) (Refer Note 3) | ||
Common Equity Tier 1 Capital Ratio - (Minimum Requirement - 7%) | 16.57 | 19.16 |
Total Tier 1 capital Ratio - (Minimum Requirement - 8.5% ) | 18.80 | 21.68 |
Total Capital Ratio - (Minimum Requirement - 12.5%) | 19.49 | 22.44 |
Leverage Ratio - (Minimum Requirement - 3%) | 13.70 | 13.00 |
Regulatory Liquidity | ||
Total Stock of High-Quality Liquid Assets (Rs '000) | 22,379,522 | 26,310,841 |
Liquidity Coverage Ratio, % - (Minimum Requirement - 100%) | ||
Rupee, % | 321.59 | 459.23 |
All currency, % | 278.20 | 313.34 |
Net Stable Funding Ratio (%) - (Minimum Requirement - 100%) | 136.93 | 136.28 |
Assets Quality (Quality of Loan Portfolio) | ||
Stage 3 Loans (Net of Stage 3 Impairment) to Total Loans | 8.18 | 8.74 |
Stage 3 Impairment to Stage 3 Loans (Stage 3 Provision Cover) | 46.46 | 46.79 |
Profitability | ||
Interest Margin, % | 4.31 | 4.86 |
Return on Assets (before Tax), % | 1.50 | 1.47 |
Return on Equity, % | 5.36 | 5.42 |
Cost to Income Ratio (%) | 59.72 | 58.23 |
Explanatory Notes
The Financial Statements of the Bank have been prepared in accordance with the Sri Lanka Accounting Standards (SLFRSs/LKASs) issued by The Institute of Chartered Accountants of Sri Lanka (CA Sri Lanka). There were no changes to Accounting Policies and methods of computation since publication of the Annual Report for the year ended 31 December 2024.
These Interim Financial Statements of the Bank have been prepared in compliance with the requirements of the Sri Lanka Accounting Standard - LKAS 34 on 'Interim Financial Reporting' and provide the information as required in terms of Listing Rule 7.4 of the Colombo Stock Exchange.
The Bank should maintain Total Tier 1 Capital Ratio 250 basis points above the minimum applicable until it complies with the regulatory minimum capital requirement of LKR 20 Billion by end 2025.
The Bank continued to reassess its individually significant loan portfolio as of 31 March 2025 and incorporate adequate impairment provisions on identified customer segments to reflect increased credit risk since initial recognition. Accordingly, the impairment provision also includes management overlays where higher impairment charges were considered as a prudential measure in assessing the elevated risk profiles of borrowers.
Additionally, the Bank revised the cash flow assumptions for customers who were previously impaired, ensuring that any deterioration in the credit quality of such customers has been appropriately addressed during the period.
The Bank estimated its Expected Credit Loss (ECL) for collective impairment as at the reporting date based on the updated Probability of Default flow rates as at 31 December 2024, Economic Factor Adjustment (EFA) and Loss Given Default (LGD) values as at 31 March 2025.
The exchange impact on impairment charges on loans and advances denominated in foreign currency was recognised in Net Other Operating Income where the corresponding exchange gains/losses are recognised.
There were no material tax assessments pending against the Bank as at the reporting date other than those disclosed in the Annual Report 2024.
The Bank encountered a cybersecurity incident during the quarter and had provided updates on the incident including the ongoing protective measures to the Colombo Stock Exchange by way of market announcements.
During the quarter, there were no material changes in the composition of assets, liabilities and/or contingent liabilities, other than those disclosed above.
There was no pending litigation of a material nature against the Bank.
All known expenses have been provided for in these Interim Financial Statements.
No circumstances have arisen since the reporting date which would require adjustment to or disclosure in the Financial Statements.
Cargills Bank PLC |
Additional Disclosures |
As at | 31-Mar-2025 | 31-Dec-2024 | ||
(Audited) | ||||
Rs. '000 | Rs. '000 | |||
Loans and advances to other customers | ||||
Gross loans and advances | 54,169,933 | 51,438,652 | ||
Less: Stage-wise impairment | ||||
Stage 1 | 221,319 | 219,164 | ||
Stage 2 | 492,327 | 474,977 | ||
Stage 3 | 4,693,436 | 4,640,873 | ||
Total impairment for loans and advances | 5,407,081 | 5,335,014 | ||
Net loans and advances | 48,762,851 | 46,103,638 | ||
Product wise Gross Loans and advances to other customers | ||||
By product - Domestic Currency | ||||
Overdrafts | 6,917,902 | 6,482,127 | ||
Trade finance | 2,637,607 | 2,801,714 | ||
Housing loans | 1,097,051 | 1,081,084 | ||
Personal loans | 3,092,721 | 2,920,334 | ||
Staff loans | 415,167 | 403,308 | ||
Term loans | 21,184,175 | 18,744,732 | ||
Loans against property | 1,614,576 | 1,534,296 | ||
Agriculture loans | 787,984 | 739,462 | ||
Money market loans | 8,278,665 | 8,734,527 | ||
Vehicle loans | 287,049 | 206,660 | ||
Credit cards | 1,656,123 | 1,627,028 | ||
Micro finance | 47,167 | 48,146 | ||
Others | 757,608 | 572,657 | ||
Sub total | 48,773,797 | 45,896,077 | ||
By product - Foreign Currency | ||||
Trade finance | 3,299,906 | 3,325,226 | ||
Housing loans | 40,981 | 52,629 | ||
Term loans | 2,035,095 | 2,119,021 | ||
Overdrafts | 8,970 | 8,970 | ||
Others | 11,184 | 36,730 | ||
Sub total | 5,396,136 | 5,542,575 | ||
Total Gross Loans & Advances | 54,169,933 | 51,438,652 | ||
Movement in impairment during the period for loans and advances to other customers - 2025 | ||||
Stage 1 Stage 2 | Stage 3 | Total | ||
Opening balance as at 01 January 2025 - Audited 219,164 474,977 | 4,640,873 | 5,335,013 | ||
Charge/ (write back) to income statement 1,714 17,242 | 50,131 | 69,088 | ||
Write off during the year - - | - | - | ||
Exchange rate variance on foreign currency provisions 441 107 | 2,432 | 2,980 | ||
Closing balance as at 31 March 2025 | 221,319 | 492,327 | 4,693,436 | 5,407,081 |
Movement in impairment during the year for loans and advances to other customers - 2024 | ||||
Stage 1 Stage 2 | Stage 3 | Total | ||
Opening balance as at 01 January 2024 - Audited 188,024 709,734 | 4,095,898 | 4,993,656 | ||
Charge/ (write back) to income statement 32,543 (231,123) | 688,136 | 489,556 | ||
Write off during the year - - | (71,085) | (71,085) | ||
Exchange rate variance on foreign currency provisions (1,403) (3,634) | (72,076) | (77,113) | ||
Closing balance as at 31 December 2024 - Audited | 219,164 | 474,977 | 4,640,873 | 5,335,013 |
Cargills Bank PLC |
Additional Disclosures |
As at
Commitments and Contingencies |
Gross commitments and contingencies |
Less: Stage-wise impairment |
Stage 1 |
Stage 2 |
Stage 3 |
Total impairment for commitments and contingencies |
Net commitments and contingencies |
Product- wise Commitments and Contingencies |
By product - Domestic Currency |
Guarantees |
Letters of credit |
Undrawn commitments |
Capital commitments and other |
Sub total |
By product - Foreign Currency |
Guarantees |
Letters of credit |
Bills for collection |
Spot purchase |
Sub total |
Total Commitments and Contingencies |
Movement in impairment during the period for Commitments and Contingencies - 2025
31-Mar-2025 31-Dec-2024
(Audited)
Rs. '000 Rs. '000
22,844,320 | 19,225,571 |
76,363 | 68,050 |
59,031 | 44,823 |
1,099 | 1,250 |
136,493 | 114,123 |
22,707,827 | 19,111,448 |
7,631,198 | 6,632,826 |
1,019,748 | 1,345,564 |
11,960,486 | 8,982,281 |
185,269 | 156,698 |
20,796,701 | 17,117,369 |
675,139 | 655,426 |
1,343,378 | 1,432,067 |
29,102 | 20,709 |
- | - |
2,047,619 | 2,108,202 |
22,844,320 | 19,225,571 |
Stage 1 | Stage 2 | Stage 3 | Total | |
Opening balance as at 01 January 2025 - Audited | 68,050 | 44,823 | 1,250 | 74,964 |
Charge/ (write back) to income statement | 8,313 | 14,208 | (151) | 22,370 |
Closing balance as at 31 March 2025 | 76,363 | 59,031 | 1,099 | 136,493 |
Movement in impairment during the year for Commitments and Contingencies - 2024
Stage 1 | Stage 2 | Stage 3 | Total | |
Opening balance as at 01 January 2024 - Audited | 48,239 | 10,872 | 15,853 | 74,964 |
Charge/ (write back) to income statement | 19,811 | 33,951 | (14,603) | 39,159 |
Closing balance as at 31 December 2024 - Audited | 68,050 | 44,823 | 1,250 | 114,123 |
Cargills Bank PLC |
Additional Disclosures |
As at | 31-Mar-2025 | 31-Dec-2024 |
(Audited) | ||
Rs. '000 | Rs. '000 | |
Due to Depositors | ||
By product - Domestic Currency | ||
Current account deposits | 2,531,811 | 3,827,718 |
Savings deposits | 9,061,659 | 8,237,173 |
Call Deposits | 11,850 | 67,574 |
Time deposits | 40,069,149 | 41,723,568 |
Certificate of deposits | 70,298 | 69,525 |
Margin deposits | 76,745 | 90,065 |
Sub total | 51,821,512 | 54,015,623 |
By product - Foreign Currency | ||
Current account deposits | 258,207 | 247,821 |
Savings deposits | 634,295 | 2,162,620 |
Time deposits | 3,968,432 | 3,000,778 |
Margin deposits | 48 | 48 |
Sub total | 4,860,982 | 5,411,266 |
Total Due to Depositors | 56,682,494 | 59,426,888 |
Cargills Bank PLC Segment Information | |||||||||
For the Quarter ended 31 March | Banking Treasury/ Investments Unallocated Total 2025 2024 2025 2024 2025 2024 2025 2024 | ||||||||
Net interest income | 693,129 | 536,816 | 172,292 | 277,426 | - | - | 865,421 | 814,242 | |
Net fees and commission income | 250,583 | 196,413 | 3,839 | 2,545 | - | - | 254,422 | 198,958 | |
Foreign exchange profit | (2,954) | 63,084 | 27,927 | (47,083) | - | - | 24,973 | 16,001 | |
Other income | 1,840 | (3,361) | 384,660 | 176,402 | - | - | 386,500 | 173,041 | |
Operating income by segment | 942,598 | 792,952 | 588,718 | 409,290 | - | - | 1,531,316 | 1,202,242 | |
Impairment for loans and other losses | (128,410) | (238,689) | 2,192 | 12,917 | - | - | (126,218) | (225,772) | |
Net operating income | 814,188 | 554,262 | 590,910 | 422,208 | - | - | 1,405,098 | 976,470 | |
Personnel and other operating expenses | (630,334) | (680,261) | (202,841) | (8,047) | - | - | (833,175) | (688,308) | |
Depreciation and amortisation | (55,330) | (81,676) | (26,054) | (33) | - | - | (81,384) | (81,709) | |
Total operating expenses | (685,665) | (761,937) | (228,894) | (8,080) | - | - | (914,559) | (770,017) | |
Operating profit/(loss) by segment | 128,524 | (207,674) | 362,016 | 414,127 | - | - | 490,539 | 206,453 | |
Taxes on financial services | (70,029) | (97,069) | (100,713) | - | - | - | (170,742) | (97,069) | |
Profit/(Loss) before Tax by segment | 58,495 | (304,743) | 261,302 | 414,127 | - | - | 319,797 | 109,384 | |
Tax (expense)/reversal | (157,453) | (62,847) | |||||||
Profit/(Loss) for the period | 162,344 | 46,537 | |||||||
Other information | 31-Mar-2025 | 31-Dec-2024 | 31-Mar-2025 | 31-Dec-2024 | 31-Mar-2025 31-Dec-2024 | 31-Mar-2025 | 31-Dec-2024 | ||
Segment assets Segment liabilities | 58,821,608 65,847,813 | 52,101,150 66,674,118 | 23,460,452 4,411,599 | 28,151,252 1,410,650 | - - | - - | 82,282,060 70,259,412 | 80,252,402 68,084,769 | |
Page 14 of 17
Cargills Bank PLC |
DIRECTORS' INTEREST IN SHARES OF CARGILLS BANK PLC AS AT 31 MARCH 2025 |
Directors' Name | No. of shares held | ||
As at 31 March 2025 | As at 31 December 2024 | ||
1 | Asoka Pieris- Chairman | Nil | Nil |
2 | Senarath Bandara- Managing Director/CEO | 112,500 | 112,500 |
3 | Ms. Marianne Page | Nil | Nil |
4 | Yudhishtran Kanagasabai | Nil | Nil |
5 | Buwanekabahu Perera | Nil | Nil |
6 | Ravindra Ajantha Jayawardena | Nil | Nil |
7 | Mrs. Shanti Gnanapragasam | Nil | Nil |
8 | Arjuna Herath | Nil | Nil |
Cargills Bank PLC | ||||
INFORMATION ON ORDINARY SHARES OF THE BANK | ||||
TOP 20 REGISTERED SHAREHOLDERS - ORDINARY VOTING SHARES AS AT 31 MARCH 2025 | ||||
No. | Shareholder Name | No. of shares % | ||
10 A I A Holdings Lanka (Pvt) Ltd
Sub Total Other Shareholders Total | 350,696,905 | 37.09 * | ||
223,345,953 | 23.62 * | |||
44,000,000 | 4.65 | |||
30,800,000 | 3.26 | |||
28,000,000 | 2.96 | |||
26,600,000 | 2.81 | |||
22,000,000 | 2.33 | |||
20,000,000 | 2.11 | |||
13,477,900 | 1.43 | |||
11,000,000 | 1.16 | |||
11,000,000 | 1.16 | |||
10,506,533 | 1.11 | |||
9,593,555 | 1.01 | |||
9,089,000 | 0.96 | |||
7,540,000 | 0.80 | |||
7,210,900 | 0.76 | |||
6,260,000 | 0.66 | |||
5,854,200 | 0.62 | |||
5,086,470 | 0.54 | |||
5,065,870 | 0.54 | |||
847,127,286 | 89.58 | |||
98,515,572 | 10.42 | |||
945,642,858 | 100.00 | |||
* No voting rights will be exercised by Cargills (Ceylon) PLC and CT Holdings PLC on any shares held in excess of 30% of the issued capital of the Bank | ||||
carrying voting rights. | ||||
PUBLIC HOLDING PERCENTAGE | As at 31 March 2025 | As at 31 December 2024 | ||
Float adjusted market capitalization (LKR) | 3,035,021,840 | 3,146,059,224 | ||
[total market capital-share not available for trading]* share price | ||||
Public holding percentage | 39.14% | 39.14% | ||
Number of public shareholders | 2,878 | 2,664 | ||
Option under which the Listed Entity complies | Option 4 | Option 4 | ||
with the Minimum Public Holding requirement | ||||
SHARE PRICE INFORMATION | ||||
As At | As at 31 March 2025 | As at 31 December 2024 | ||
Number of shares | 945,642,858 | 945,642,858 | ||
Last traded price (LKR) | 8.20 | 8.50 | ||
Highest price per share (LKR) | 9.10 | 8.80 | ||
Lowest price per share (LKR) | 8.10 | 7.10 | ||
Quoted shares of the Bank are only traded in Sri Lankan Rupees. | ||||
Cargills Bank PLC |
CORPORATE INFORMATION |
NAME OF THE COMPANY |
Cargills Bank PLC LEGAL FORM A public limited liability company incorporated in Sri Lanka on 03 November 2011 under the Companies Act No.07 of 2007. A licensed Commercial Bank under the Banking Act No. 30 of 1988, as amended from time to time. STOCK EXCHANGE LISTING The ordinary shares are listed on the Colombo Stock Exchange. REGISTRATION NUMBER PQ00293614 (Previously PB 4847) ACCOUNTING YEAR-END December 31 HEAD OFFICE AND REGISTERED OFFICE No. 696, Galle Road, Colombo 03 Sri Lanka TELEPHONE 011 - 7 640 000 FACSIMILE 011 - 7 640 507 SWIFT CODE CGRBLKLX info@cargillsbank.com WEB PAGE https://www.cargillsbank.com Fitch Rating A (lka) TAXPAYER IDENTIFICATION NUMBER (TIN) 134048476 |
BOARD OF DIRECTORS |
Mr. Asoka Pieris - Chairman |
Mr. Senarath Bandara - Managing Director /CEO |
Ms. Marianne Page |
Mr. Yudhishtran Kanagasabai |
Mr. Buwanekabahu Perera |
Mr. Ravindra Jayawardena |
Mrs. Shanti Gnanapragasam |
Mr. Arjuna Herath OTHER INFORMATION AUDITORS Messrs. KPMG Chartered Accountants, No. 32A, Sir Mohamed Macan Markar Mawatha, Colombo 03 Sri Lanka LAWYERS Messrs. Julius & Creasy No. 371, R.A. de Mel Mawatha, Colombo 03 Sri Lanka COMPLIANCE OFFICER Mr. Gayantha Wijekoon COMPANY SECRETARY Ms. Amendra de Silva No. 696, Galle Road, Colombo 03 Sri Lanka amendra.d@cargillsbank.com +94117 640170 REGISTRAR S S P Corporate Services (Pvt) Ltd, No. 101, Inner Flower Road, Colombo 03 Sri Lanka Tel :94 11-2513894 Fax: 94 11-2573609 E-mail : sspsec@sltnet.lk |
