Citizens Development Business Finance PlcCSELK: CDB.N0000

Quarterly Financial Report 30.09.2024

· Issued by Citizens Development Business Finance Plc

Interim Financial Statements

For the period ended 30 September 2024

Citizens Development Business Finance PLC

CITIZENS DEVELOPMENT BUSINESS FINANCE PLC

30 September 2024

Interim Financial Statements

Statement of Profit or Loss and Other Comprehensive Income

For the quarter ended

For the six months ended

30 September

30 September

2024 Rs. '000

2023

Change

Rs. '000

%

2024 Rs. '000

2023

Change

Rs. '000

%

Revenue

6,487,980

5,660,379

15%

Interest income

5,728,151

5,263,670

9%

Less: Interest expense

2,845,002

3,348,330

-15%

Net interest income

2,883,149

1,915,340

51%

Fee and commission income

64,193

60,138

7%

Other operating income

695,636

336,571

107%

Total operating income

3,642,978

2,312,049

58%

Less : Impairment charges and other credit losses

(92,419)

217,859

-142%

Net operating income

3,735,397

2,094,190

78%

Less : Operating expenses

Personnel expenses

651,977

495,767

32%

Premises, equipment and establishment expenses

897,151

724,077

24%

Other expenses

212,449

116,129

83%

Total operating expenses

1,761,577

1,335,973

32%

Operating profit before taxes on financial services

1,973,820

758,217

160%

Less : Taxes on financial services

607,975

157,000

287%

Profit before tax

1,365,845

601,217

127%

Less : Income tax expense

405,000

181,000

124%

Profit for the period

960,845

420,217

129%

Other comprehensive income

Items that are or may be reclassified subsequently to profit or loss

Fair value changes in hedge reserve

-

(63,507)

100%

Items that will not be reclassified to profit or loss

Financial investments at FVOCI - net change in fair value

(129,975)

235,949

-155%

Net actuarial gain/ (loss) on defined benefit plan

(6,000)

(6,000)

0%

Total other comprehensive income

(135,975)

166,442

-182%

Total comprehensive income for the period

824,870

586,659

41%

Earnings per share

Basic earnings per share (Rs.)

13.56

6.01

Diluted earnings per share (Rs.) *

13.20

5.77

12,672,418

11,250,406

13%

11,316,525

10,529,779

7%

5,813,141

6,945,695

-16%

5,503,384

3,584,084

54%

128,462

114,676

12%

1,227,431

605,951

103%

6,859,277

4,304,711

59%

45,821

540,612

-92%

6,813,456

3,764,099

81%

1,291,474

995,074

30%

1,673,429

1,409,530

19%

371,818

213,214

74%

3,336,721

2,617,818

27%

3,476,735

1,146,281

203%

1,052,975

245,000

330%

2,423,760

901,281

169%

711,000

251,000

183%

1,712,760

650,281

163%

-

(94,120)

100%

(20,951)

362,082

-106%

(12,000)

(12,000)

0%

(32,951)

255,962

-113%

1,679,809

906,243

85%

24.17 9.31

23.54 8.94

Figures in brackets indicate deductions.

The above figures are subject to audit unless specified.

* Diluted EPS has computed considering the effect of employee share option scheme.

01

CITIZENS DEVELOPMENT BUSINESS FINANCE PLC

30 September 2024

Interim Financial Statements

Statement of Financial Position

As at

30-09-2024 Rs. '000

Audited 31-03-2024 Rs. '000

Assets

Cash and cash equivalents

3,177,285

3,642,333

Loans and receivables to banks

7,013,372

8,013,219

Deposits with financial institutions

14,428,512

14,908,971

Loans and receivables to customers

96,972,567

85,963,874

Other investment securities

10,307,638

7,126,742

Investment property

560,375

535,000

Property, plant and equipment

3,833,838

3,402,042

Right-of-use assets

931,977

880,741

Intangible assets

311,065

308,553

Goodwill on amalgamation

19,628

19,628

Other assets

4,174,828

3,976,882

Total assets

141,731,085

128,777,985

Liabilities

Due to banks and financial institutions

28,624,436

27,849,165

Deposits from customers

80,752,556

73,258,779

Debt securities issued and subordinated debt

6,015,378

2,788,338

Lease liabilities

970,409

912,177

Current tax liabilities

1,620,426

1,289,562

Deferred tax liabilities

560,581

560,581

Retirement benefit obligation

18,419

66,419

Other liabilities

1,767,332

1,845,126

Total liabilities

120,329,537

108,570,147

Equity

Stated capital

2,550,492

2,550,492

Reserves

5,792,041

5,806,374

Retained earnings

13,059,015

11,850,972

Total equity

21,401,548

20,207,838

Total liabilities and equity

141,731,085

128,777,985

Net assets value per share (Rs.)

302.07

285.22

Contingencies and commitments

5,787,716

6,012,503

The above figures are subject to audit unless specified.

The financial statements are in compliance with the requirements of the Companies Act No. 7 of 2007 and Finance Business Act No. 42 of 2011.

Sgd.

Ruwan Chandrajith

Chief Financial Officer

The Board of Directors is responsible for the preparation and the presentation of these Financial Statements. Approved and signed for and on behalf of the Board

Sgd.

Sgd.

J R Alastair Corera

C M Nanayakkara

Chairman

Managing Director/CEO

16 October 2024

Colombo

02

CITIZENS DEVELOPMENT BUSINESS FINANCE PLC

30 September 2024

Interim Financial Statements

Statement of Changes in Equity

Reserves

Stated

Other Capital

Revaluation

Fair Value

Hedge Reserve

Statutory

Regulatory

Retained

Total

Reserve

Reserve

Reserve

Capital

Reserve

Loss allowance

Earnings

Equity

Fund

Reserve

Rs. '000

Rs. '000

Rs. '000

Rs. '000

Rs. '000

Rs. '000

Rs. '000

Rs. '000

Rs. '000

Balance as at 1 April 2023

2,361,947

30,854

761,406

(114,307)

102,705

2,143,943

1,606,402

11,297,271

18,190,221

Total comprehensive income for the period

Profit for the period

650,281

650,281

Other comprehensive income for the period

Fair Value Changes in Hedge Reserve

(94,120)

(94,120)

Financial investments at FVOCI - net change in fair value

362,082

362,082

Remeasurement of define benefit liability / (asset)

(12,000)

(12,000)

Transactions with equity holders of the Company

Employee share option plan

4,736

(964)

3,772

Exercise of share options

Dividend to equity holders for the period - 2022/23

(349,280)

(349,280)

Transfers during the period

(2,967)

806,969

(804,002)

Balance as at 30 September 2023

2,366,683

29,890

761,406

244,808

8,585

2,143,943

2,413,371

10,782,270

18,750,956

Balance as at 1 April 2024

2,550,492

7,552

761,406

20,554

-

2,647,053

2,369,809

11,850,972

20,207,838

Total comprehensive income for the

period

Profit for the period

1,712,760

1,712,760

Other comprehensive income for the period

Financial investments at FVOCI - net change in fair value

(20,951)

(20,951)

Remeasurement of define benefit liability / (asset)

(12,000)

(12,000)

Transactions with equity holders of the Company

Exercise of share option

9,854

9,854

Dividend to equity holders for the period - 2023/24

(495,953)

(495,953)

Transfers during the period

(15,050)

11,814

3,236

-

Balance as at 30 September 2024

2,550,492

17,406

761,406

(15,447)

-

2,647,053

2,381,623

13,059,015

21,401,548

Figures in brackets indicate deductions.

03

CITIZENS DEVELOPMENT BUSINESS FINANCE PLC

30 September 2024

Interim Financial Statements

Statement of Cash Flows

For the six months ended

30-09-2024 Rs. '000

30-09-2023 Rs. '000

Cash flow from operating activities

Interest receipts

12,163,646

10,534,456

Commission receipts

120,481

137,913

Other income receipts

1,182,136

581,896

Interest payments

(6,131,476)

(7,530,290)

Fee and business promotion expenses

(284,928)

(145,819)

Employee related payments

(1,241,474)

(945,074)

Supplier payments

(2,255,492)

(875,276)

Financial expenses

(14,367)

(10,098)

Operating profit before changes in operating assets

3,538,526

1,747,708

(Increase)/Decrease in operating assets

Investments in financial institutions

1,480,306

544,630

Investment in Government Securities

-

51,137

Net funds advanced to customers

(11,901,635)

(1,524,879)

Changes in other short-term assets

(411,893)

(206,271)

Changes in inventories

205,966

(184,007)

(10,627,256)

(1,319,390)

Increase/(Decrease) in operating liabilities

Net borrowings

775,271

(3,140,405)

Net deposits from customers

7,812,112

3,315,602

8,587,383

175,197

Net Cash Generated from / (used in) operating activities

1,498,653

603,515

Contribution to plan asset

(110,000)

-

Taxation

(944,507)

(1,021,683)

444,146

(418,168)

Cash flow from investing activities

Dividend receipts

45,770

44,207

Proceed from employee share options

-

3,772

Proceed /(Investment) in other investment securities

(3,180,896)

828,427

Purchase of property, plant and equipment

(457,171)

(140,272)

Proceed from sale of property, plant and equipment

45,770

2,500

Net cash from / (used in) investing activities

(3,546,527)

738,634

Cash flow from financing activities

Dividend paid

(495,953)

(349,280)

Net change in debentures

3,227,040

(491,964)

Net cash inflows/ (outflows) from financing activities

2,731,087

(841,244)

Net increase/(decrease) in cash and cash equivalents

(371,294)

(520,778)

Cash and cash equivalents at the beginning of the period

3,448,973

2,543,572

Cash and cash equivalents at the end of the period

3,077,679

2,022,794

Cash and cash equivalents at the beginning of the period

Cash at bank and cash in hand

3,642,333

3,267,193

Bank overdrafts

(193,360)

(723,621)

3,448,973

2,543,572

Cash and cash equivalents at the end of the period

Cash at bank and cash in hand

3,177,285

2,936,797

Bank overdrafts

(99,606)

(914,003)

3,077,679

2,022,794

Figures in brackets indicate deductions.

04

CITIZENS DEVELOPMENT BUSINESS FINANCE PLC

30 September 2024

Interim Financial Statements

Segmental Analysis

Lease and stock out on hire

Loans and advances

Others

Total

30-09-2024 Rs. '000

30-09-2023 Rs. '000

30-09-2024 Rs. '000

30-09-2023 Rs. '000

30-09-2024 Rs. '000

30-09-2023 Rs. '000

30-09-2024 Rs. '000

30-09-2023 Rs. '000

Interest

5,360,786

5,474,143

3,638,844

3,850,496

2,316,895

1,205,140

11,316,525

10,529,779

Non interest income

1,355,893

720,627

Segmented revenue

5,360,786

5,474,143

3,638,844

3,850,496

2,316,895

1,205,140

12,672,418

11,250,406

Total revenue

5,360,786

5,474,143

3,638,844

3,850,496

2,316,895

1,205,140

12,672,418

11,250,406

Unallocated expenses

10,248,658

10,349,125

Profit from operations

2,423,760

901,281

Income tax expenses

711,000

251,000

Profit for the period

1,712,760

650,281

Segmented assets

57,048,413

49,902,865

39,924,154

27,553,614

34,926,807

17,468,462

131,899,374

94,924,941

Unallocated assets

9,831,711

9,365,619

Total assets

57,048,413

49,902,865

39,924,154

27,553,614

34,926,807

17,468,462

141,731,085

104,290,560

05

CITIZENS DEVELOPMENT BUSINESS FINANCE PLC

30 September 2024

Interim Financial Statements

Fair Value Measurement

30-09-2024

31-03-2024 (Audited)

Level 1

Rs. '000

Level 2

Rs. '000

Level 3

Rs. '000

Total

Rs. '000

Level 1

Rs. '000

Level 2

Rs. '000

Level 3

Rs. '000

Total

Rs. '000

Financial assets

Other investment securities

- Equity Instruments - Quoted Shares

1,970,281

1,970,281

1,956,733

1,956,733

- Equity Instruments - Unquoted Shares

-

37,910

37,910

124

124

Total financial assets disclosed at fair value

1,970,281

-

37,910

2,008,191

1,956,733

124

-

1,956,857

Other non-financial assets

Property Plant and Equipment - Free hold land

2,256,634

2,256,634

2,184,251

2,184,251

Total non-financial assets disclosed at fair value

-

-

2,256,634

2,256,634

-

-

2,184,251

2,184,251

Assets not disclosed at fair value

137,466,260

124,636,877

Total assets

1,970,281

2,294,544

141,731,085

1,956,733

124

2,184,251

128,777,985

Financial liabilities

Liabilities not disclosed at fair value

120,329,537

108,570,147

Total liabilities

-

-

120,329,537

-

-

-

108,570,147

Level 1 : Inputs that are quoted market prices (unadjusted) in active markets for identical instruments.

Level 2 : Inputs other than quoted prices included within Level 1 that are observable either directly or indirectly.

Level 3 : Inputs that are unobservable.

06

CITIZENS DEVELOPMENT BUSINESS FINANCE PLC

30 September 2024

Interim Financial Statements

Shareholders' Information

TWENTY LARGEST SHAREHOLDERS AS AT 30 September 2024

Ordinary Voting Shares

No

NAME

SHAREHOLDING

(%)

1

CEYLINCO LIFE INSURANCE LIMITED ACCOUNT NO.3

19,120,225

31.60

2

JANASHAKTHI INSURANCE PLC-SHAREHOLDERS

11,991,722

19.82

3

SAMPATH BANK PLC/ASIA MANAGEMENT CONSULTANCY (PRIVATE) LIMITED

3,442,463

5.69

4

ASIA MANAGEMENT CONSULTANCY (PVT)LTD

2,816,576

4.65

5

CITIZENS DEVELOPMENT BUSINESS FINANCE PLC A/C 02 (CDB EMPLOYEE GRATUITY FUND)

2,722,408

4.50

6

CEYLINCO INSURANCE PLC A/C NO 2 (GENERAL FUND)

2,379,654

3.93

7

PEOPLE'S LEASING & FINANCE PLC / MR.W.P.C.M.NANAYAKKARA

2,146,594

3.55

8

ASEKI INSURANCE BROKERS (PVT) LTD

1,486,975

2.46

9

CEYLINCO LIFE INSURANCE LIMITED ACCOUNT NO.1

1,423,548

2.35

10

PEOPLE S LEASING AND FINANCE PLC/S.V.MUNASINGHE

1,385,253

2.29

11

PEOPLE S LEASING AND FINANCE PLC/R.H.ABEYGOONEWARDENA&V.F.ABEYGOONEWARDENA

1,373,666

2.27

12

SEYLAN BANK PLC/TENNAKOON MUDIYANSELAGE DAMITH PRASANNA TENNAKOON

1,200,888

1.98

13

CEYLINCO LIFE INSURANCE LIMITED ACCOUNT NO.2

954,323

1.58

14

PEOPLE'S LEASING & FINANCE PLC/MRS.N.D.KODAGODA

551,413

0.91

15

PEOPLE'S LEASING & FINANCE PLC/MR.I.M.KOTIGALA

302,798

0.50

16

PEOPLE'S LEASING & FINANCE PLC/MR. H.K. DASSANAYAKE

299,115

0.49

17

PEOPLE'S LEASING & FINANCE PLC / T. M. D. P. TENNAKOON

257,846

0.43

18

MR. A.A.S. KUMARA

256,335

0.42

19

MR. J.S. RANATHUNGA

252,163

0.42

20

MRS. A.I. PANAGODA

230,602

0.38

Sub total of Top 20 Share Holders

54,594,567

90.22

5,912,187

9.78

Total

60,506,754

100.00

The percentage of shares held by the public as at 30 September 2024 is 45.17% (with 1,552 public share holders)

Ordinary Non Voting Shares

No

NAME

SHAREHOLDING

(%)

1

J.B. COCOSHELL (PVT) LTD

1,630,271

15.76

2

DEUTSCHE BANK AG AS TRUSTEE FOR JB VANTAGE VALUE EQUITY FUND

1,381,493

13.36

3

MR. A.M. WEERASINGHE

623,682

6.03

4

MR. Y.H. ABDULHUSSEIN

418,433

4.05

5

MISS R.H. ABDULHUSSEIN

365,056

3.53

6

MR. M.A. JAFFERJEE

356,380

3.45

7

ESSAJEE CARIMJEE INSURANCE BROKERS (PVT) LTD

347,038

3.36

8

ODYSSEY CAPITAL PARTNERS (PRIVATE) LIMITED

314,737

3.04

9

PEOPLE'S LEASING & FINANCE PLC/MR.H.M. ABDULHUSSEIN

300,402

2.90

10

MR. A. SITHAMPALAM

196,509

1.90

11

A.M. ESUFALLY

165,375

1.60

12

MR. S.M.P.L. JAYARATNE

133,966

1.30

13

GOLD INVESTMENT LIMITED.

108,009

1.04

14

JAFFERJEES INVESTMENTS (PVT) LTD.

108,009

1.04

15

MR. M.A. VALABHJI

108,009

1.04

16

COMMERCIAL BANK OF CEYLON PLC A/C NO. 04

105,390

1.02

17

LAKDHANAVI LIMITED

103,359

1.00

18

MR. H.M. ABDULHUSSEIN

102,104

0.99

19

MR. N.K. D'ALWIS

100,000

0.97

20

MR. W.P.A.D. GUNATHILAKE

100,000

0.97

Sub total of Top 20 Share Holders

7,068,222

68.35

3,275,446

31.65

Total

10,343,668

100.00

The percentage of shares held by the public as at 30 September 2024 is 82.88% (with 1,922 public share holders)

07

CITIZENS DEVELOPMENT BUSINESS FINANCE PLC

30 September 2024

Interim Financial Statements

Shareholders' Information

DIRECTORS' AND CHIEF EXECUTIVE OFFICER'S SHAREHOLDING AS AT 30 September 2024

Ordinary Voting Shares

NAME

SHAREHOLDING

MR. J.R.A. CORERA

1,027

PEOPLE'S LEASING & FINANCE PLC/MR.J.R.A. CORERA

21,622

MR W.P.C.M. NANAYAKKARA

1,283

PEOPLE'S LEASING & FINANCE PLC / MR.W.P.C.M.NANAYAKKARA

2,146,594

MR. T.M.D.P. TENNAKOON

-

PEOPLE'S LEASING & FINANCE PLC/MR.T.M.D.P.TENNAKOON

257,846

SEYLAN BANK PLC/TENNAKOON MUDIYANSELAGE DAMITH PRASANNA TENNAKOON

1,200,888

MR. S.V. MUNASINGHE

-

PEOPLE'S LEASING & FINANCE PLC/MR.S.V.MUNASINGHE

1,385,253

MR. R.H. ABEYGOONEWARDENA / MRS. V.F. ABEYGOONEWARDENA

5,652

PEOPLES'S LEASING & FINANCE PLC/ MR. R.H.ABEYGOONEWARDENA & V.F.ABEYGOONEWARDENA

1,373,666

MR. D.A. DE SILVA

60,380

DIALOG FINANCE PLC/D.A. DE SILVA

117,550

MR. J.P. ABHAYARATNE

-

MR. S.P.P. AMARATUNGE

-

MRS. P.R.W. PERERA

-

MR. S. KUMARAPPERUMA

-

MR. E.R.S.G.S. HEMACHANDRA

-

PROF P.N. GAMAGE

-

MRS. J. LOKULIYANA

-

Total

6,571,761

Ordinary Non Voting Shares

NAME

SHAREHOLDING

MR. J.R.A. CORERA

10,335

MR W.P.C.M. NANAYAKKARA

56

MR. T.M.D.P. TENNAKOON

-

MR. S.V. MUNASINGHE

-

MR. R.H. ABEYGOONEWARDENA / MRS. V.F. ABEYGOONEWARDENA

82,842

PEOPLES'S LEASING & FINANCE PLC/ MR. R.H. & MRS. V.F.ABEYGOONEWARDENA

37,850

MR. D.A. DE SILVA

-

MR. J.P. ABHAYARATNE

-

MR. S.P.P. AMARATUNGE

-

MRS. P.R.W. PERERA

-

MR. S. KUMARAPPERUMA

-

MR. E.R.S.G.S. HEMACHANDRA

-

PROF P.N. GAMAGE

-

MRS. J. LOKULIYANA

-

Total

131,083

MARKET PRICES FOR THE QUARTER ENDED 30 September 2024

Ordinary Voting Shares

Ordinary Non Voting Shares

30/09/2024

30/09/2023

30/09/2024

30/09/2023

Rs.

Rs.

Rs.

Rs.

Highest Price

234.00

210.00

108.00

96.00

Lowest Price

196.00

180.25

92.10

71.50

Last Traded

197.50

200.00

103.00

81.90

FLOATING ADJUSTED MARKET CAPITALIZATION AS AT

30 September 2024

Number of

Market price per

Market

Percentage of

Floating Adjusted

Capitalization

Market

shares

share

public holders

(Rs.)

Capitalization

Voting Share

60,506,754

197.50

11,950,083,915

45.17%

5,397,852,904

Non Voting Share

10,343,668

103.00

1,065,397,804

82.88%

883,001,700

Total Shares

13,015,481,719

6,280,854,604

The Float adjusted market capitalization of the Company falls under Option 3 of Rule 7.13.1 (i) (a) of the Listing Rules of the Colombo Stock Exchange and the Company has complied with the minimum public holding requirement applicable under the said option

08

CITIZENS DEVELOPMENT BUSINESS FINANCE PLC

30 September 2024

Interim Financial Statements

Explanatory Notes

  1. The Company has used the same accounting policies and method of computing described in the audited financial statements of the Company for 2023/24 in the preparation of these interim financial statements.
  2. As at 30 September 2024 stated capital represents 60,506,754 ordinary voting shares and 10,343,668 ordinary non voting shares.
  3. All known expenses have been provided in these financial statements and management fees are not applicable to the Company.
  4. During the period there were no material changes in the composition of assets, liabilities and contingent liabilities and there is no seasonality and cyclicality affecting the interim operation.
  5. Fitch Rating Lanka Ltd affirmed National Long-Term Rating at 'BBB(lka)' with a Stable Outlook. Fitch has also affirmed CDB's subordinated debt rating at 'BB+(lka)'
  6. Since 30 September 2024, there were no material events other than the above, that required adjustment or disclosure in these financial statements.
  7. These financial statements are prepared in accordance with the Sri Lanka Accounting Standard - LKAS 34 " Interim Financial Reporting".

09

Attention: This is an excerpt of the original content. To continue reading it, access the original document here.

Earlier from Citizens Development Business Finance

All Citizens Development Business Finance news releases