3. last part
TRANSCRIPT
Financial Performance Analysis of LankaBangla Finance Ltd.
Chapter One : Introductory Part
1.1 Background of the Report
1.2 Origin of the Report
1.3 Objective of the Report
1.4 Scope of the Report
1.5 Methodology of the Report
1.6 Limitations of the Report
1 | P a g e
Financial Performance Analysis of LankaBangla Finance Ltd.
1.1. Background of the Report
Today more and more people are converging to NBFI. This is because of the fact
that comparing to the banks, NBFIs process the customer request for credit quick. In
addition, some clients do not qualify for bank finance because of the organization’s
preset policies. The NBFI take advantage of this. Further more, bank finance
frequently asks for collateral security and even more security deposit is asked when
equipment is financed. On the other hand, NBFIs, as they finance equipment and
machineries on lease, in most cases they do not ask for additional security. Many
clients prefer leasing on account of the tax advantage Moreover, Leasing offers
opportunities for higher returns to the NBFI.
In Bangladesh, The financial market is extremely competitive. Today the number of
NBFIs is 29 which are large for a country like ours. The competition is getting
intense among the institutions everyday. The competitive environment for FIs is
even more challenging, as they have to compete with banks, which have low cost
and even zero cost funds. To have better response from the customers, better quality
is highly necessary. The more efficient and prompt service NBFI provide, the more
competitiveness they attain.
Being a NBFI, LankaBangla Finance Limited (LBFL) has to concentrate on that
theme. Since leasing is the core business of LBFL, the policy and practice of lease
financing is crucial for them. LBFL runs periodical client demand analysis on the
existing and future clients. Based on that analysis they have reached to a proposition
that clients look for better quality of services rather than lesser interest rate.
This research is aimed to find out the Lease financing performance of LBFL and its
competitive position in the Leasing industry.
2 | P a g e
Financial Performance Analysis of LankaBangla Finance Ltd.
1.2. Origin of the Report
The MBA internship program is a mandatory requirement for the students who wish
to be a MBA degree holder. In the internship program, I was attached to host
organization named “LankaBangla Finance Limited” for three months at their
“Credit and Investment Department”. This paper has been prepared to submit to
Chairman, Department of Finance of Dhaka University as a partial requirement for
MBA program.
1.3. Objective of the Report
1.3.1. Broad Objective
Finding out and analyze the lease financing performance of LBFL as well as
competitive position in the industry.
1.3.2. Specific Objective
LBFL is a key player in Bangladesh lease market. It plays a vital role in industrial
development of Bangladesh as well as developing other sectors. The specific
objective of this report is to find out:
The amount and growth rate of different type of investment by LBFL
The sources of fund for investment
Changes in investment pattern over the years
Amount of income from different investment segments and their changes
and growths
Key performance of the company in comparison to other players in the
industry
Lease financing activities : amount of investment, amount of income,
average and growth rates over the year in time series basis
Lease financing activities: amount of investment, income, average,
growth rates in comparison to other companies, etc.
3 | P a g e
Financial Performance Analysis of LankaBangla Finance Ltd.
1.4. Scope of the Report
The research is done with in the limit of financial activities like investment portfolio,
income from investments, different type of expenses, provisions made for these
investments, different type of investments, changes in investment amount and
interest income, etc.
1.5. Methodology of the Report
Both primary sources and secondary sources had been used for the analysis.
Primary Data: Primary sources of data included interviews with officials of
the organization as well as other knowledgeable person in the industry. Some
data are not available in the financial statements which are collected directly
from institutions officials.
Secondary Data: The secondary sources of data were financial statements,
year books, published information, information in the Internet and theoretical
knowledge and suggestions of the intern supervisor and respondents.
Different tools are used to analyze the financial performance of LBFL. Some of
them are different mathematical formulas used for finding growths, average, etc.
Time series and cross sectional analysis also done. Table, bar chart, line graphs,
etc are used to present the findings of the research.
For this paper, both qualitative and quantitative methods have been followed to find
the lease financing performance of LankaBangla Finance Limited (LBFL).
The quantitative methods are used to analyze the performance of lease
activities of LBFL, its position with other companies. The quantitative
4 | P a g e
Financial Performance Analysis of LankaBangla Finance Ltd.
methods includes but not limited to time series analysis, cross-sectional
analysis, analysis on the basis of average, growth rates, etc.
The qualitative approach was used to learn about the theoretical back
ground including policies, strategies procedures, attributes of specific
investment segments and other issues
1.6. Limitation of the Report
The study may be subject to following limitations:
Inadequate data and information;
Validity and reliability of data and information;
Confidentiality and reluctance of the target group;
Time and resource constraints.
5 | P a g e
Financial Performance Analysis of LankaBangla Finance Ltd.
Chapter Two : Study of the Organization
2.1 LankaBangla Finance Limited (LBFL) at a Glance
2.2 Shareholding Structure
2.3 Name of Directors of Board
2.4 Services Offered by LBFL
2.4.1 Lease & Loan
2.4.2 Credit Card
2.4.3 Corporate Finance
2.4.4 Merchant banking
2.4.5 Stock Brokerage Services
2.4.6 Treasury Operations
2.5 Strategic Analysis
2.5.1 Mission of LBFL
2.5.2 Vision
2.5.3 Corporate Goals
2.5.4 Values
2.6 Organizational Structure
2.7 Human Resource Practice at LankaBangla
2.8 Credit and Investment Department
2.8.1 Services Offered
2.8.2 Business Strategy
2.8.3 Major Functions
2.9 Performance Analysis
2.9.1 Market Scenario
2.9.2 Credit Rating of LBFL
2.9.3 Market Share of LankaBangla Finance
2.9.4 Ratio Analysis of LankaBangla Finance Limited
6 | P a g e
Financial Performance Analysis of LankaBangla Finance Ltd.
1.7. LankaBangla Finance Limited (LBFL) at a
Glance
LankaBangla Finance Limited (LBFL) is a joint venture financial institution having
sponsor shareholder from Bangladesh, Srilanka and Singapore. It started its
operations in Bangladesh as “Vanik Bangladesh Limited (VBL)” as a multi product
financing company in 1997 under the Financial Institutions Act-1993.
VBL was established through collaboration between Vanik Incorporation Limited, a
leading financial institution of Sri Lanka and some foremost Bangladeshi
entrepreneurs. Within a few years VBL has marked its strong presence in the leasing,
credit card and corporate finance sector.
In 2003, the company entered into a new dimension with fresh equity investments
from Sampath Bank Limited, one of the leading commercial banks of Sri Lanka and
the then Chinkara Capital Limited (now First Gulf Asia Holdings Limited), a
Singapore based multi faceted asset management and investment banking company
with investments throughout ASEAN, South Korea and the Middle East and Europe.
This investment doubled the paid up capital of the company and helped it to expand
its operations tremendously. The trend continued in the following years and in 2004
One Bank Limited became equity partner. Thus the total paid up capital rose to Tk.
260 million in early 2005 from Tk. 100 million in 1998.
In order to reflect the ongoing changes in ownership and operations, the company
was renamed as ‘LankaBangla Finance Limited’ in May 2005 with a commitment
to contribute more in building up a robust financial sector in the country.
7 | P a g e
1. Study on the Organization
Financial Performance Analysis of LankaBangla Finance Ltd.
In August 2006, the Company offered shares to the general public amounting Tk. 90
million through IPO. With this raise the paid up capital of the Company will reach
Tk. 350 million.
Some major milestones of the company are listed below –
Milestones Year
Incorporation of the company 5th November 1996
Issuance of Bangladesh Bank License as NBFI 30th October 1997
Commencement of Business 5th November 1996
Registration of First Subsidiary(LBSL) 3rd July, 1997
Licensed as Financial Institution by Bangladesh Bank 30th October, 1997
Listing on Dhaka Stock Exchange 17th October, 2006
Listing on Chittagong Stock Exchange 31st October, 2006
Licensed as Merchant Banker 22nd January 1998
Trading of share in Stock Exchanges 1st November, 2006
Commencement of Operation of Chittagong Branch 10th February, 2007
Registration of Second Subsidiary (LankaBangla Asset
Management Company Ltd.)
16th July, 2007
First disbursement of Domestic Factoring 11th December, 2007
First disbursement of Mortgage Loan 18th February, 2007
Launching of MasterCard 5th September 2005
Commencement of Operation of Sylhet Branch 27th April, 2009
Commencement of Leasing Business March 1998
Signing of First lease Agreement 30th March 1998
Commencement of Credit Card Business August 1998
Issuance of First Credit Card 16th August 1998
Licensed as Primary dealer 23rd November, 2009
Issuance of First VISA Card 24rt November, 2009
Participation in the 1st Auction of Govt. Security as Primary 1st December, 2009
8 | P a g e
Financial Performance Analysis of LankaBangla Finance Ltd.
Dealer
Registration of Third Subsidiary (LankaBangla Investments
Limited)
29th March, 2010
Table 1: Major Milestones
The registered office of LankaBangla Finance Limited is located at 20, Kemal
Ataturk Avenue, Banani, Dhaka. It also has a branch office at Agrabad, Chittagong.
LBFL incorporates the operation of its 99.99% owned subsidiary LankaBangla
Securities Limited (LBSL) which is a leading share brokerage house in Bangladesh
and LankaBangla Investments Limited (LBIL).
1.8. Share Holding Structure
LBFL holds a strong parental support reflected in its shareholding structure with
foreign and domestic investors. Its foreign shareholders hold 46.15% of total
outstanding shares, while local shareholders hold 53.85% of outstanding shares (As
on December 2008)
Shareholding position of LBFL is given below:
Name Share Holding (in Taka) Percentage
Foreign Shareholder
(Institution)
60,000,000 11.29%
Sampath Bank PLC, Sri
Lanka
720,000 0.14%
First Gulf Asia Holdings
Limited
Local Share Holder
(Institution)
9 | P a g e
Financial Performance Analysis of LankaBangla Finance Ltd.
One Bank Limited 40,000,000 7.53%
SSC Holdings Limited 5,700,000 1.07%
Shanta Apparels Limited 9,800,000 1.84%
Individual
Mr. Mohammad A. Moyeen 22,522,990 4.24%
Ms. Jasmine Sultana 6,000,000 1.13%
Ms. Aneesha Mahial
Kundanmal
41,474,000 7.81%
Mr. Mahbubul Anam 23,663,000 4.45%
Mr. Tahsinul Haque 20,700,000 3.90%
Table 2: Shareholding Structure
1.9. Name of Directors of the Board
Sl.
No
.
Name of Equity Sponsor Name of Director Designation
1 Mr. Mohammad A. Moyeen Mr. Mohammad A. Moyeen Chairman
2 Mrs. Jasmine Sultana Mrs. Jasmine Sultana Director
3 Mrs. Aneesha Mahial
Kundanmal
Mrs. Aneesha Mahial Kundanmal Director
4 Mr. Tahsinul Huque Mr. Tahsinul Huque Director
5 Mr. Mahbubul Anam Mr. Mahbubul Anam Director
6 Sampath Bank Limited Mr. I. W. Senanayake Director
7 Sampath Bank Limited Mr. G.L.H. Premaratne Director
8 SSC Holdings Limited Mr. Mirza Ejaz Ahmed Director
10 | P a g e
Financial Performance Analysis of LankaBangla Finance Ltd.
9 One Bank Limited Mr. Farman R. Chowdhury Director
10 Mr. Salahuddin Ahmed Mr. Salahuddin Ahmed Independent
Director
11 Ex Officio Mr. Mohammad Nasiruddin
Chowdhury
Managing
Director
(Acting)
Table : List of Directors
1.10. Services offered by LBFL
The mainstream (revenue generating) divisions of the organization are Credit &
Investment Division (CID), Credit Card Division, Merchant Banking Division
(MBD), and Stock Brokerage Service Division (though its subsidiary – LankaBangla
Securities Limited
1.10.1. Lease & Loan
The company started its leasing operations in March 1998. Initially the focus was
only on Lease for purchase of machinery, equipment needed for new project
establishment, expansion, replacement, and modernization of business, and Sale &
Leaseback facilities. Gradually product range has been increased to include Medium
Term Loan, Short-Term loan for corporate houses and Car Lease for Individuals
(professionals & businessman). The Company is in the process of initiating work
order financing, bill discounting, etc.
1.10.2. Credit Card
LBFL started its Credit Card Operations with its own brand ‘Vanik’ during the year
1998. LBFL (then VBL) is the only company among the Non-Banking Financial
Institutions (NBFI’s) to launch the first indigenous credit card. Since then customer
base has exceeded 15,000 and merchant (shops, hotels etc. who accepts credit card)
base is over 2,800.
11 | P a g e
Financial Performance Analysis of LankaBangla Finance Ltd.
Credit Card Department of LBFL provides two types of Credit Cards:
1) Gold Credit Card
2) Classic Credit Card.
The distinguishing features for these two Cards basically lie in the salary or income
group. The minimum fixed monthly income expected for Classic Cardholder is Tk
15,000 or Security Deposit of Tk 50,000. And for a Gold Cardholder is Tk 50,000
fixed monthly income or a Security Deposit of Tk 200,000.
Credit card operations were expanded to Chittagong & Cox’s Bazar in 2003. In
September 2005, the Company started issuing MasterCard Credit Card, an
internationally reputed brand Credit Card with more features and benefits to the
customers.
Credit Card offered by LBFL, an indigenous domestic credit card has got technical
back up from Golden Key Credit Card Company of Sri Lanka. The product is unique
to other international cards in many respects. They can streamline product attributes
anytime to suit the requirements of the customers.
1.10.3. Corporate Finance
Corporate Finance is another key business of LBFL. The activities of the Corporate
Finance department concentrate on offering the following services:
Mergers and Acquisition Activities
Financial Restructuring
Syndication of Loans
Placement of Equity Capital And Debt Instruments
Venture Capital Financing
Financial and Corporate Advisory Services
The legacy of LBFL is rich with participation in financing projects having social
commitments both in service and manufacturing sector
12 | P a g e
Financial Performance Analysis of LankaBangla Finance Ltd.
1.10.4. Merchant Banking
The Merchant Banking license from Securities & Exchange Commission (SEC) was
obtained in 1998. Underwriting of Initial Public Offering (IPOs), active participation
as Issue and Portfolio Manager to important issues to be floated will continue to be
intensified. Some of the landmark issues successfully managed is the IPO and Right
Issue of Dhaka Bank Limited and Al-Arafah Islami Bank Limited including
underwriting a number of issues namely Daffodil Computers Limited, Bank Asia
Limited, Exim Bank Limited etc.
1.10.5. Stock Brokerage Service
LBFL has inherited a resourceful subsidiary stock Brokerage Company which is one
of the leading Brokerage House in Dhaka Stock Exchange (DSE) and Chittagong
Stock Exchange (CSE). It is also the authorized broker for internationally reputed
fund managers.
1.10.6. Treasury operations
Treasury operations are carried out by Treasury Department Current funding sources
of LankaBangla consist of 5 instruments, which are as follows:
o Term loan (long term/ short term/ placement0
o Term deposit
o Overnight borrowing (call loan)
o Overdraft facility (secured/unsecured)
o Lease deposit
13 | P a g e
Financial Performance Analysis of LankaBangla Finance Ltd.
1.11. Strategic Analysis
1.11.1. Mission of LBFL
To be the most sought after facilitator in creating wealth.
To recognize shareholders’ expectations and optimize their reward
1.11.2. Vision
LBFL cherishes the vision to be one of the five big NBFIs in terms of volume of
business and establish itself as a true multi-product financial institution
1.11.3. Corporate Goals
To exceed customer expectations through innovative financial products and
services
To establish a strong regional presence
To recognize shareholders’ expectations and optimize their reward
To be in top 5 in 2008 and top 3 within 2011.
1.11.4. Values
To maintain the highest ethical standards
To foster entrepreneurial spirit amongst employees
14 | P a g e
Financial Performance Analysis of LankaBangla Finance Ltd.
1.12. Organizational Structure
LBFL Operates on a functional organizational structure. The functional divisions are
leasing Credit card corporate financing and merchant banking finance and
ministration and information technology. The total workforce strength of LBFL is
63. Managing Director Heads the organization, MD is assisted by various
Management committees besides audit Department and the company secretariat
Department directly report the Board. Lease /Loan Merchant Banking and
Administration Department are headed by senior Executive Vice President. Credit
card Department is headed by senior Vice president. The total Strengths of Lease
/loan, credit card and corporate and merchant banking is 44 and that of finance
administration and IT is 19.
1.13. Human Resource Practice at LankaBangla
Human Resources (HR) is about supporting and developing people to deliver
outstanding business performance. To do this Lanka bangle is creating a culture that
empowers people, that they can play a full role in achieving LankaBangla’s business
objective; as well as their personal and career goals. They’re also involved in
creating future leaders through promoting their 'leadership behaviors.' Roles in HR
involve developing and implementing strategies and policies that ensure they have
the right people with the right skills. LankaBangla is a professionally managed
company that has built for itself a stimulating work culture that empowers people,
promotes team building and encourages new ideas. This has, over the years, enabled
this company
Human Resource programmers and initiatives, in LankaBangla’s are aligned to meet
the business needs. The Company believes in investing in people to develop and
expand their capability. The Company has been able to create a favorable work
environment that motivates performance, customer focus and innovation.
15 | P a g e
Financial Performance Analysis of LankaBangla Finance Ltd.
The company strategies are based, inter alias, on processes of continuous learning
and improvement. It has a unique process of performance enhancement through
deployment of MBR (Management by Results) to create an environment of challenge
and provide opportunities for realization of optimum performance.
1.14. Credit and Investment Department
During my three months of work experience with LankaBangla Finance Limited on
my internship program, I was placed in the Credit and Invest Department Card
Service. I joined the program in October 01, 2009. The department provides loan and
lease facilities which is the core business of LBFL. I have gathered valuable
knowledge regarding lease financing practice in last three months
1.14.1. Services Offered
Lease Financing Activities are carried out by Credit and Invest Department. They
provide credit facility on Lease for purchase of machinery, equipment needed for
new project establishment, expansion, replacement, and modernization of business,
and Sale & Leaseback facilities. Product range also includes Medium Term Loan,
Short-Term loan for corporate houses and Car Lease for Individuals (professionals &
businessman). The Company is in the process of initiating work order financing, bill
discounting, etc.
1.14.2. Business Strategy
The business strategy of the leasing operation was adopted through a detailed macro
economic analysis, sectoral analysis of business, market segment analysis and
competitor analysis. Based on the above analyses a sectoral policy, client selection
policy, appraisal procedure and criteria and five years’ roll over business plan had
been adopted.
a) Long Term Strategy: The long-term strategy is to build up a portfolio,
which is a balanced mix of organized & matured segments and emerging
16 | P a g e
Financial Performance Analysis of LankaBangla Finance Ltd.
segments. The ultimate objective is to achieve an above normal profit level.
The organized segment will contribute to regular cash flow while the
emerging segments will provide premium for profit.
b) Short Term Strategy: The short term strategy of VBL is to develop
portfolio having concentration of organized segments to attain regular cash
flow, e.g. Banks, Insurance companies and financial Institutions
Multinational Companies, etc.
1.14.3. Major Functions
The major functions of Credit and Investment Department
i. Marketing
ii. Credit implementation
iii. Credit administration
The marketing function of Credit and Investment Department starts from making
promotional offer to the probable borrower, proposal collection, making appraisal
report on applicants and interpreting income up to approval for lease. LBFL follows
well structured credit appraisal and approval process for its lease and loan division.
Credit implementation functions include documentation of lease agreement and
disbursement of credit amount. Disbursement takes place only after doe approval and
when the documentation is fully completed.
Credit administration function is mainly monitoring and recovery of lease amount. It
has credit risk committee to monitor credit administration.
17 | P a g e
Financial Performance Analysis of LankaBangla Finance Ltd.
Chapter Three : Performance Analysis
3.1 Market Scenario
3.2 SWOT Analysis
3.3 Credit Rating of LBFL
3.4 Market Share of LankaBangla Finance
3.5 Ratio Analysis of LankaBangla Finance Limited
3.6 Strategy for the upcoming Future
18 | P a g e
Financial Performance Analysis of LankaBangla Finance Ltd.
2.
2.1.Market Scenario
There are 54 Scheduled Banks (SB) in the Country at the end of December 2010.
These include State-owned 4 Commercial Banks & 5 Specialized Banks, 34 local
Private Commercial Banks (PCB) and 9 Foreign Commercial Banks. Among 30
local PCBs 7 and among 9 FCBs 4 are run by Islami Sariah. On end March 2010,
total SB branches stood at 6,784 out of which 3,865 are in rural areas. State-owned
bank branches are 3,386, PCB Branches are 1,643, FCB branches are 41 and
Specialized Bank branches are 1,342. Other than scheduled banks, there are 1
National Co-operative Bank, 1 Ansar-VDP development bank, 1 Employment Bank
and 1 Grameen Bank.
Besides the banking sector, there were also 29 NBFIs (Non Banking Financial
Institution) at end December 2008, which are also competing with the banks directly
in some cases and indirectly in other cases. Among these 29 NBFIs, 26 are Leasing
Companies, 2 are House Finance Companies and 1 is Micro finance Company.
LankaBangla Finance Limited is directly competing with 26 leasing companies for
its core business Lease and Loans, and also competing with 15 Banks for Credit Card
business. Moreover, LankaBangla is engaged in Merchant Banking business for
which it is competing with 8 Merchant Bankers.
2.2.SWOT Analysis
Strength
o Experienced top tier management supported by strong mid and front-tier
personnel.
o It has a good corporate governance practices. They maintain an attractive
and stable operating environment promoting employee development.
19 | P a g e
Financial Performance Analysis of LankaBangla Finance Ltd.
o LBFL has a good capital strength and parental support with institutional
shareholding, support from home and abroad
o It is utilizing credit line facilities of a good number of reputed
commercial banks and non-banking financial institutions as their source
of fund.
o Risk management lies at the core of any financial institution. LBFL has
commissioned a separate credit committee which mitigates risk as well as
monitors asset-liability mismatches on a regular basis.
o LBFL has an exclusively diversified and innovative operations in
different service areas. Product innovation is a major strength it and apart
from providing better service LBFL constantly thrives to innovate and
introduce new products.
o Country’s largest brokerage house, LankaBangla securities Ltd .is the
lone subsidiary of the company.
o The subsidiary is making significant money each year.
o LBFL has a separate IT department which is maintaining sophisticated IT
infrastructure. It is using a software “FinTelligent” which is an integrated
accounting and lease/loan software. The company has also introduce the
internal control system.
Weaknesses
o Relatively higher administrative expenses compared to similar
NBFIs.
o High turn over ratio of employees.
Opportunity
o Since banks focuses on trade finance and short term financing, there is still gap
long term financing. LBFL has enough opportunity to prosper
20 | P a g e
Financial Performance Analysis of LankaBangla Finance Ltd.
o Term deposit scheme provided by LBFL is very attractive as it gives very high
interest to the clients. If proper marketing is carried out to make it more
attractive to people, it will be very good source of their fund.
Threats
o LBFL‘s operations are governed by the changes in regulation that occur from
time to time. Ceiling in the call money market participation and interest rate
fluctuation may affect the company to a large extent
o Few banks are providing leasing services. If more and more banks start lease
financing the market for NBFIs will get distorted as banks have lower cost of
fund. As a non bank financial institute, LBFL is prone to this risk.
2.3.Credit Rating of LBFL
Credit rating agency of Bangladesh Limited (CRAB) has assigned “AA2”(meaning
Very Strong Capacity) rating in the long term and “ST-3”(meaning good grade) in
the short term to LBFL on the basis of the company fundamentals such as good
capital base, satisfactory level of corporate governance, experienced management,
moderate liquidity & profitability, moderate franchise value and average market
share.
2.4.Market Share of LankaBangla Finance
LankaBangla Finance is in 14th year of its operation and overall share of the
Company during the last 3 years remained at over 3.85% on an average. Market size
and LankaBangla market share for last five years were as follows:
Business Disbursement
21 | P a g e
Financial Performance Analysis of LankaBangla Finance Ltd.
Graph : Business Disbursement
The market share trend of LankaBangla shows a growing market share over last 5
years.
Shareholders Equity
Graph: Shareholder's Equity
The market share trend of LankaBangla shows a growing market share over last 5
years.
22 | P a g e
Financial Performance Analysis of LankaBangla Finance Ltd.
2.5.Ratio Analysis of LankaBangla Finance Limited
Financial Strength 2006 2007 2008 2009 2010
Return on assets (ROA) 3.00% 4.89% 4.66% 5.54% 8.805
Return on equity (ROE) 19.32%41.23
%
40.94
%
35.42
%35.49%
Operating profit margin 11.69%12.51
%
13.01
%
18.49
%16.85%
Current ratio (times) 1.07 1.14 1.16 1.20 1.14
Debt-equity ratio (times) 5.67 8.68 7.79 5.40 3.03
Financial Expense
Coverage Ratio1.41 1.50 1.53 1.79 2.67
Long term debt to long
term assets (times)1.02 1.18 0.68 0.68 0.75
Dividend Payout Ratio 49.73%76.50
%
69.45
%
44.15
%72.49%
Dividend Yield 5.035 2.50% 1.53% 1.12% 1.10%
Table : Ratio Analysis
23 | P a g e
Financial Performance Analysis of LankaBangla Finance Ltd.
2.6.Strategy for the upcoming Future
To adapt and cope up with the economic and market scenario LankaBangla has
involved itself in the process of diversification, reengineering, restructuring and see a
good prospect from redefining its market segment in existing market and attend the
unattended market with innovation, reengineering and customizing. Moreover, it
expects to go into other segments that are already existed in the existing market but
not attended by LankaBangla. To this effect, LankaBangla has already entered work
order finance and real estate developers’ finance scheme under its credit &
investment department which it plans to intensify in coming years. It is also
concentrating in capital market operations through investors’ portfolio management,
managing own investment portfolio in marketable securities, margin loan for
investors, brokerage services through its subsidiary. Moreover, LankaBangla also
will focus on investment banking and corporate finance and services like
syndication, issue management & underwriting, securitization, etc. Moreover, loyalty
programs and focused marketing drive will be launched to increase card bas
24 | P a g e
Financial Performance Analysis of LankaBangla Finance Ltd.
25 | P a g e
Chapter Four : Lease Financing Scenario
4.1 Chapter Overview
4.2 Lease Financing in Bangladesh: Brief Overview
4.2.1 Background
4.2.2 Current Scenario
4.2.3 Lease Financing: LankaBangla Perspective
Financial Performance Analysis of LankaBangla Finance Ltd.
3. Lease Financing Scenario
3.1. Chapter Overview
Lease Financing in Bangladesh has a long history. Several companies are dealing
with this business for a long period of time. In this chapter background of lease
finance, overall scenario of lease financing in Bangladesh and the stand point of
LankaBangla in this regard is discussed.
3.2.Lease Financing in Bangladesh: Brief Overview
3.2.1. Background
The leasing operation in Bangladesh was first originated in 1984 with the setting up
of Industrial Development Leasing Company of Bangladesh Limited (IDLC). Due to
suspension of long term funding operation by the local DFIs, International Finance
Corporation (IFC) of World Bank, took the initiative to set up an equipment leasing
company, IDLC, to mobilize long term fund to finance industrialization. The rapid
industrialization and acute scarcity of long term finances impelled the
commissioning of United Leasing Company (ULC) in 1989 with the participation of
ADB and CDC. The leasing industry in fact got full momentum after Financial
Institutions Act 1993 take effect. In 1999 there were 15 leasing companies in the
country. Some of the banks and Financial Institutions also added leasing divisions to
their existing operations. LankaBangla started its leasing operations in March 1998
3.2.2. Current Scenario
There are 29 Financial Institutions at present, which are competing with the banks
directly in some cases and indirectly in other cases. Among these 29 NBFIs, 26 are
Leasing Companies, 2 are House Finance Companies and 1 is Micro finance
26 | P a g e
Financial Performance Analysis of LankaBangla Finance Ltd.
3.2.3. Lease Financing: LankaBangla Perspective
At the time when LankaBangla started its leasing operations, the focus was on Lease
for purchase of machinery, equipment needed for new project establishment,
expansion, replacement, and modernization of business, and Sale & Leaseback
facilities. At present Lease financing is the core business of LBFL. The following
chart shows the core investment sectors of LBFL and the amount of investment in all
the sectors.
Graph: Investment Mix
We can see that about only 9.34% of the total investment went to lease. We can see
that core business of the organization is not only belongs to lease financing rather the
company is more interested in margin trading and term finance.
27 | P a g e
Financial Performance Analysis of LankaBangla Finance Ltd.
LankaBangla Finance Limited is directly competing with 26 leasing companies for
its core business (i.e. lease).The financial market is extremely competitive at present.
Investors in this sector were initially attracted because the market was niche and
ready for the business. So in no time the market became crowded with NBFIs. Today
the number of NBFIs is large for a country like ours. The competition is also getting
intense among the institutions everyday. To have better response from the customers,
better quality is highly necessary. The more efficient and less time consuming
service an organization provide, the more competitiveness they attain.
LBFL also believes on that theme. LBFL runs periodical client demand analysis on
the existing and future clients. Based on that analysis they have reached to a
proposition that they have to provide greater value to their customers to remain
competitive as well as to grow robustly.
The policy of LankaBangla regarding Lease Financing is based on adding greater
value to customers. They emphasize on maintaining prudent fund management,
strong credit policies, offering innovative products, prompt services, better
transparency thus providing greater value to their customers.
28 | P a g e
Financial Performance Analysis of LankaBangla Finance Ltd.
Chapter Five : Lease Financing Strategic of LBFL
5.1 Goals and Targets of Leasing Operation
5.2 Strategies in Lease Financing
5.2.1 Strategy Timeframe
5.2.2 Client Segment Selection Strategy
5.3 An overview of Lease Financing Services of LBFL
5.3.1 Organization Structure of Credit and Investment Department
5.3.2 Types of Lease Financing Services offered by LBFL
29 | P a g e
Financial Performance Analysis of LankaBangla Finance Ltd.
4. Lease Financing Strategic of LBFL
4.1.Goals and Targets of Leasing Operation
LankaBangla Finance Limited aims at building up a balanced portfolio in the
long run. LBFL’s target market consists of the following two categories:
1. Organized and Matured Market Segments
2. Emerging Growth Market Segments
LBFL has decided to offer the financial lease facilities to the selected clients
customized to their needs of actual fund requirement and comfortability of
payback.
The principal attribute will be the quality service, prompt action in decision-
making and fund disbursement.
4.2.Strategies in Lease Financing
Strategy of the leasing operation was adopted through a detailed macro economic
analysis, sectoral analysis of business, market segment analysis and competitor
analysis.
4.2.1. Strategy Timeframe
Long Term Strategy: LBFL’s long-term strategy is to build up a portfolio, which is
a balanced mix of organized & matured segments and emerging growth segments.
The ultimate objective is to achieve an above normal profit level. The organized
segment will contribute to regular cash flow while the emerging segments will
provide premium for profit.
30 | P a g e
Financial Performance Analysis of LankaBangla Finance Ltd.
Short Term Strategy: The short term strategy of LBFL is to develop a portfolio
having concentration of organized segments to attain regular cash flow, e.g.
Banks, Insurance companies and financial Institutions
Multinational Companies, etc.
Large Corporate Houses
As a risk diversifying strategy LBFL has adopted the policy of syndication in case
of leases of large amount.
4.2.2. Client Segment Selection Strategy
A detailed analysis on the business and corporate houses’ financial exposure,
borrowing behavior, repayment behavior, etc was carried out. Based on the above
analyses and analysis of own strengths and weaknesses, client selection criteria is
adopted. The selection criteria are divided into three sections as follows:
General Criteria
Lease Portfolio specific criteria
Client specific criteria
4.3.An overview of Lease Financing Services of LBFL
Lease Financing Activities are carried out by Credit and Invest Department. They
provide credit facility on Lease for purchase of machinery, equipment needed for
new project establishment, expansion, replacement, and modernization of business,
and Sale & Leaseback facilities. Product range also includes Medium Term Loan,
Short-Term loan for corporate houses and Car Lease for Individuals (professionals &
businessman). The Company is in the process of initiating work order financing, bill
discounting, etc
31 | P a g e
Financial Performance Analysis of LankaBangla Finance Ltd.
4.3.1. Organization Structure of Credit and Investment
Department
In this Lease Financing Service, the head of Credit and Investment Department holds
the topmost position in the hierarchy. However, decision-making authority regarding
lease approval lies with the top management. Separate credit committee has the
authority of approving lease. The assistant vice president holds the second position
with 2 subordinate managers. Lastly, some officers are working under these
managers. For more information please refer to the organogram listed on earlier
page.
4.3.2. Types of Lease Financing Services offered by LBFL
Lease Financing Activities are carried out by Credit and Invest Department.
Services of the Credit and Investment Department can be categorized into the
following:
Lease
Lease, in simpler words, means renting an asset in exchange of regular lease rentals
for a specified period of time. Leasing is a contract between a Lessor (the asset
lender) and a Lessee (borrower of the asset), for hire of a specific asset. The Lessee
selects the asset according to his requirement and the supplier. If found acceptable,
32 | P a g e
Financial Performance Analysis of LankaBangla Finance Ltd.
the Lessor procures that asset and rents it to the Lessee. The supplier of the asset is
paid directly by the Lessor. The ownership of the asset lies with the Lessor. The
Lessee has possession of the asset and uses that asset against payment of a fixed
rental over the lease period to the Lessor. At the end of the lease period the Lessee
has the option to return the asset to the Lessor or re-lease the asset for a further
period or purchase the asset at a predetermined nominal transfer price.
In short, leasing is asset financing differing from lending, which is cash financing.
Sale & Leaseback
Sale & Leaseback is a form of lease facility whereby an existing asset is purchased
by the Lessor from the Lessee, instead of a supplier, at an agreed upon price and the
same asset is leased to that Lessee. Thus the ownership of the asset is transferred
from the Lessee to the Lessor. The payment is made to the Lessee for purchase of the
asset.
Through Sale & Leaseback the Lessee is provided with liquidity against his
investment in asset. This can also be called a form of cash financing.
Car Lease
Car Lease is a separate product only to finance vehicles to individuals and
proprietorship concerns. This is a standard product with predetermined attributes,
which would not change depending on client.
33 | P a g e
Financial Performance Analysis of LankaBangla Finance Ltd.
Chapter Six : Lease Finance Performance Analysis
6.1 Chapter Overview
6.2 Key Performance Analysis
6.2.1 Operating Revenue
6.2.2 Operating Profit
6.2.3 Investment Portfolio
6.2.4 Term Deposit
6.2.5 Financial Expense Coverage Ratio
6.2.6 Return on Equity
Time Series Analysis of Lease Finance of LBFL
6.3.1 Lease, Loan & Advances
6.3.2 Aging Analysis
6.3.3 Interest Income
6.3.4 Analysis of Provision for Doubtful Accounts
6.3.5 Comparative Analysis of Lease Finance & Term Finance
34 | P a g e
Financial Performance Analysis of LankaBangla Finance Ltd.
4.4.Chapter Overview
This part consists of the analysis of Lease Financing performance of LankaBangla
Finance Limited. An overview of their competitive positioning is given in this part.
The aim is to know how they add value to each phase of the lease financing process
to get competitive advantage and how effectively they do this. Their competitive
positioning will show how effective they are in making wealth for shareholders to
cope up with the challenging and highly competitive leasing sector.
The whole analysis is divided into three parts. First part discusses about the key
performance indicators of business and LBFL position. Second part includes the time
series analysis of LBFL. The third part is about comparative analysis of leasing
companies. In order to compare seven companies including LBFL are taken as
industry representative. The companies are:
LankaBangla Finance Limited (LBFL)
IDLC Finance Limited Company (IDLC)
Prime Finance Limited (PFL)
Union Capital Limited (UCL)
People's Leasing and Financial Services Limited (PLFSL)
International Leasing and Financial Services Limited (ILFSL)
United Leasing Company Limited (ULC)
35 | P a g e
2. Lease Finance Performance Analysis
Financial Performance Analysis of LankaBangla Finance Ltd.
IDLC Finance Ltd, a leading financial institution of the country achieved
significant growth in all areas of business up to 3rd quarter of the year 2009. IDLC
began its operation in 1985 as the first leasing company in Bangladesh. In 1995,
IDLC was licensed as a Financial Institution by the country's central bank and during
the last two decades, the company has grown in tandem with the country's growing
economy. The company's wide array of products and services range from retail
products, such as home and car loans, corporate and SME products including lease
and term loans, structured finance services ranging from syndications to capital
restructuring and capital market services. The company also strengthened its
presence in the country's growing stock market with launching a subsidiary-IDLC
Securities Limited-which is offering full-fledged brokerage service for retail and
institutional clients.
people’s Leasing and Financial Services Limited (PLFS) is a financial institution
established within the ambit of Financial Institutions Act-1993 and was incorporated
as a Public Limited Company under Companies Act-1994 on August 12, 1996.
Company obtained license from Bangladesh Bank on November 24, 1997 to carry on
lease finance business. Authorized Capital of the Company is Tk. 500 million
divided into 5 million ordinary shares of Tk. 100/- each while Paid-up Capital as on
September 30, 2004 stands at Tk. 130 million subscribed by the sponsors. Now a
days Company become successful and has made a well built base to create its
position as a progressive Leasing Company and an individual self in versatile arena
of FI of the Country.
Uttara Finance and Investments Limited (UFIL), a joint venture leasing and
financing company, registered as a non banking financial institution under the
Financial Institutions Act 1993 and the Companies Act 1994 with the license from
Bangladesh Bank to operate and transact all kinds of businesses as provided under
the relevant laws. This company has been incorporated on May 07, 1995 but the
company received license from Bangladesh Bank on 07 September 1995 so then the
36 | P a g e
Financial Performance Analysis of LankaBangla Finance Ltd.
company started commercial operation from 01 November 1995 and continuing with
success. Mainly UFIL upholds its commitment towards the development of financial
service sector by offering high quality services to the local entrepreneurs. UFIL
always focuses to the ever changing and challenging business environment, thus
endeavor to diversify into other financial services, which have long-term prospects.
With its continuous drive to improve, UFIL is well on track to be considered as one
of the leading leasing company of the country.
United Leasing Company Limited provides financial services. The
company offers investment services, such as sanchay scheme, term deposit,
earner scheme, insured deposits scheme, and loan against deposits; and
secured finance services, including lease finance, term finance, and home
loans. It also provides channel financing services, such as factoring, work-
order finance, distributor finance, revolving loan, and assignment
discounting; and corporate financing services comprising syndication loans.
In addition, the company offers investment marketing services, including
deposit collection; and SME financing services comprising medium and short
term loans. United Leasing Company Limited was founded in 1989 and is
headquartered in Dhaka, Bangladesh
37 | P a g e
Financial Performance Analysis of LankaBangla Finance Ltd.
4.5.Key Performance Analysis
4.5.1. Operating Revenue
Operating revenue contains interest income, income from investment,
commission, exchange and brokerage income, etc. This is the amount a
company primarily receives from clients.
Graph : Operating Revenue-LBFL
Operating revenue of LBFL is constantly increasing from its inception. The
above graph it is evident of this trend. In 2006 it was 365.66 million taka and
at the end of 2010 it stands at 4176.11 million taka.
Graph : Operating Revenue in 2010
Among the seven company under consideration, LBFL’s operating revenue is
highest in 2010 followed by PFL of taka 3069.20 million.
38 | P a g e
Financial Performance Analysis of LankaBangla Finance Ltd.
Graph: Average Operating Revenue
This graph shows the average amount of operating revenue for the period of
2006 to 2010. In this category LBFL stands at first place with taka 1891.60
million followed by ILFSL with taka 1503.18 million.
Graph : Growth Rate-Operating Revenue
Growth rate graph shows the growth of operating revenue from 2006 to 2010.
LBFL’s revenue grows by 1042.07% in these 5 years which is the highest
amount among the seven companies. UCL stands in second position with
680.35%. The average growth rate of revenue of LBFL is 260.52%.
4.5.2. Operating Profit
Operating profit represents the amount of profit after deducting all operating
expenses. This is the amount of profit earned from all business operation by a
company.
39 | P a g e
Financial Performance Analysis of LankaBangla Finance Ltd.
Graph : Operating Profit-LBFL
LBFL’s operating profit is also increasing over the years as its operating
revenue. The amount was only taka 66.60 million at the end of 2006 which
grows to taka 2331.10 million at the end of 2010.
Graph: Operating Profit in 2010
Among the seven company, LBFL’s operating profit is taka 2331.10 million
which is the highest amount followed by PFL with taka 1985.83 million.
Graph : Average Operating Profit
40 | P a g e
Financial Performance Analysis of LankaBangla Finance Ltd.
Average operating profit of seven companies is given in the above graph.
Here we see that the highest average profit is earned by IDLC of taka 939.48
million taka followed by LBFL with taka 815.28 million.
Graph : Growth Rate-Operating Profit
Growth rate of operating profit of LBFL is 3400.15% which is far behind
than other companies. PFL’s profit growth is 1499.80%. The average growth
of PFL’s operating profit is 850.04%.
4.5.3. Investment Portfolio
Investment portfolio represents the picture of a company’s business sectors –
different kinds of business where a company invests its fund. The wider the
portfolio the lower the risk and higher the business opportunity.
Graph : Investment Portfolio -LBFL
41 | P a g e
Financial Performance Analysis of LankaBangla Finance Ltd.
The above graph shows the amount of investment portfolio of LBFL over the
years. It is increasing at an increasing rate. In 2006 it was only taka 2420
million which increased to taka 15064.60 million after the end of 2010.
Graph : Investment Portfolio in 2010
In 2010, the highest amount of portfolio was of IDLC’s which was taka
22199.67 million followed by LBFL’s taka 15064.60 million. So LBFL
incomes more profit than IDLC with investing lower amount.
Graph: Average Investment Portfolio
IDLC’s average investment portfolio is highest among the seven companies
with taka 12675.29 million who is followed by ILFSL with taka 10384.92
million. LBFL’s average investment was taka 7954.18 million which is third
in ranking.
42 | P a g e
Financial Performance Analysis of LankaBangla Finance Ltd.
Graph: Growth rate -Investment Portfolio
But the picture of growth rate of investment portfolio is different. LBFL’s
growth rate of investment portfolio is in the first position with 522.50%
where the second position holder PLFSL’s growth
4.5.4. Term Deposit
Non-Banking Financial Institutions (NBFIs) are not entitled to operate
exactly like banks. That is they have no opportunity to open current accounts.
They have to take deposit from clients for a minimum period of time most
commonly for six months. These types of deposits are known as “Term
Deposit” and it is the main source of fund for NBFIs.
Graph: Term Deposit-LBFL
43 | P a g e
Financial Performance Analysis of LankaBangla Finance Ltd.
The amount of term deposit collected by LBFL is also increasing year by
year although the speed is lessened in the last year. The amount of term
deposit was 761.80 million in 2006 and it rose to taka 4560 million in 2010.
Graph: Term Deposit in 2010
LBFL’s collected amount of term deposit is not competitive in comparison to
other major companies. IDLC collected highest amount of term deposit of
taka 12373.16 million where LBFL collected 4th highest amount of taka
4560.00 million.
Graph: Average Term Deposit
The average amount of term deposit of LBFL is also not up to the mark. The
highest amount is collected by IDLC of taka 8853.82 million where LBFL
collected 4th highest of taka 2840.10 million.
44 | P a g e
Financial Performance Analysis of LankaBangla Finance Ltd.
Graph: Growth Rate-Term Deposit
The growth rate of term deposit of LBFL is 498.58% where the tremendous
growth is achieved by ULC which is 7428.54%. LBFL is in the 3rd position
according to the growth rate.
4.5.5. Financial Expense Coverage Ratio
The financial expense coverage ratio is a very important indicator of a
financial company’s capacity to survive. It indicates the capacity to serve the
debt of a company efficiently. It says how many times a company can
entertain its interest expenses.
Graph: Financial Expense Coverage Ratio-LBFL
The above graph indicates that the financial health of LBFL is good over the
years. It almost doubled with in five years. In 2006 it was 1.41 where it
becomes 2.67 in 2010.
45 | P a g e
Financial Performance Analysis of LankaBangla Finance Ltd.
Graph: Financial Expense Coverage Ratio in 2010
In 2010, under the consideration of financial expense coverage ratio, UCL is
the best performer with ratio of 5.27. LBFL is the next with a ratio of 2.67.
Graph: Average Financial Expense Coverage Ratio
The average financial expense coverage ratio of LBFL is not bad at all. It
stands at 2nd position with ratio of 1.78 where the 1st position is held by UCL
with ratio of 3.54.
Graph: Growth rate-Financial Expense Coverage Ratio
46 | P a g e
Financial Performance Analysis of LankaBangla Finance Ltd.
The growth rate of LBFL’s ratio is not appraisable in comparison to other
companies. Its growth rate is only 89.36 where highest growth rate is
299.24% by UCL.
4.5.6. Return on Equity
Return of equity indicates who much money a company can produce after tax
for its owner. The higher the percentage, the better the condition of the
company and share holder will prefer this company a good one for
investment.
Graph: Return on Equity -LBFL
The overall trend of ROE of LBFL is not charming. It’s ROE in constantly but by a
little amount is decreasing in every year. It was 41.23% in 2007 but it decreased to
35.49% in 2010.
Graph: Return on Equity in 2010
47 | P a g e
Financial Performance Analysis of LankaBangla Finance Ltd.
In 2010, the highest amount of return for equity holders is produced by UCL
which was 61.03% when LBFL make only 35.49% which is 4 th highest
among the seven companies.
Graph: Average Return on Equity
The average amount of ROE of PFL is highest with 42.00%. UCL is in the
second position with 35.33%. LBFL provide 34.48% ROE which is the 3rd
highest.
Graph: Growth rate-Return on Equity
The growth rate of ROE of LBFL is severely lower than other comparable
companies. From the graph we see that it is also 83.70% which is 5th highest
among seven companies. The highest growth was achieved by PFL with
182.61% followed by UCL with 177.61%.
48 | P a g e
Financial Performance Analysis of LankaBangla Finance Ltd.
4.6.Time Series Analysis of Lease Finance of LBFL
In this section, performance of LBFL in different type of activities over a period of time will
be discussed. In this time series analysis, discussion will focus on different type of lease-
loans, their aging, interest income from different investments, provision for doubtful
accounts and comparison among different investment category.
Lease & Loan
Advances (in
Million Taka)
2006 2007 2008 2009 2010 Average
Average
Growth
Rate
Lease Portfolio
782 1,080 983 1,712 969 1,105 5.95%
Advance against Lease
113 83 175 39, - 102 -21.80%
Term Finance 194 714 1,226 1,578 2,183, 1,179 256.30%
Mortgage Loan
125 631 1,111 622 394.03%
Margin Loan 3,503 4,176 3840 19.21%
Short Term Finance
244 220 232 -9.83%
Factoring Debtors
18 34 26 88.89%
Credit Card receivables
365 430 398 17,81%
SME - 182 182 -
Auto Loan - 128 128 -
Work Order Finance
- 5 5 -
Work Order
Finance
- 37 37 -
Total 1,090 1,879 2,511 8,093 9,480 4,610 192.43%
Table : Investment Portfolio
49 | P a g e
Financial Performance Analysis of LankaBangla Finance Ltd.
4.6.1. Lease, Loan & Advances
NBFIs normally invest through different investment windows like lease, term
finance, mortgage, margin loan, etc. below some of them used by LBFL is
discussed. In 2010, largest portion of total investment was made in margin
loan section followed by term finance and mortgage loan.
Graph: Lease Portfolio
LBFL’s investment in lease is increasing over the year except for the last year
when it fell slightly. It investment was taka 782.85 million in 2006 and it rose
to taka 17120.21 million in 2009 but fell to taka 969.27 million in 2010.
Graph: Advance against Lease
LBFL decreased its advances provided against lease consistently over the
year and by huge amount in the last couple of years. In 2006 it was taka
50 | P a g e
Financial Performance Analysis of LankaBangla Finance Ltd.
113.21 million and in 2009 it was taka39.18 million. But in 2010 LBFL did
not provide any advance against lease.
Graph: Term Finance
As the allocation in lease finance and other sectors decreased, LBFL
increased its investment gradually in term finance. From the graph we see
that investment in term finance in 2006 was taka 194.07 million and in 2010
it became taka 2183.63 million. In 2010, it was the second largest investment
sector.
Graph: Mortgage Loan
Year by year, LBFL increased its sector of investments. From 2008 it started
to mortgage finance. But with in 3 years, it occupied the third largest portion
of total investment in lease, loan & advances. In 2010 total investment in
mortgage was taka 1111.70 million.
51 | P a g e
Financial Performance Analysis of LankaBangla Finance Ltd.
Graph: Total Lease & Loan Advances
If we look at the situation of total lease, loan & advances, we will observe
huge growth of total investment. Most of the growth was achieved in 2009
and 2010. In 2006 total investment was taka 1090.12 million and in 2010 it
became taka 9480.98 million.
4.6.2. Aging Analysis
Aging analysis focuses on the timing of reimbursement of loan disbursed in
different sectors. LBFL’s investments are categorized in two groups on the basis
of aging. Receivable with in one year and receivable later than one year but not
later than five year. That is LBFL do not make any loan with tenure more than
five years.
Graph: Aging of Lease Portfolio
52 | P a g e
Financial Performance Analysis of LankaBangla Finance Ltd.
The above graph it can be said that LBFL maintained a certain target amount
of investment in two aging categories. As with increase in lease finance,
allocation in each section increased and with fell of lease investment,
allocation also fell. In all the years, amount of receivable within one year is
far below than the amount of receivable within one to five years.
4.6.3. Interest Income
Interest income is the main source of revenue and profit for all NBFIs. It is
not exceptional for LBFL. It earns interest from different secretors where it
makes investments. Some main sources of interest are given below.
Graph: Interest Income from Lease
The amount of interest income was increasing till 2009 though at a
decreasing rate, but it fell in 2010. This fall is logical as the amount of
investment in lease finance also fell in 2010, in 2006 total interest income
from lease finance was taka 116,43 million and in 2009 it was taka 264,27
million. But in 2010 this amount was down to taka 195.99 million.
53 | P a g e
Financial Performance Analysis of LankaBangla Finance Ltd.
Graph: Interest Income from Term Finance
The above graph shows that the total interest income from term finance is
increasing by huge amount every year. Earlier we saw that LBFL was
increasing its investment in term finance. This huge amount of interest
income was the main reason for this increased investment. In 2006 term
finance interest amount was only taka 24.95 million and in 2010 it became
taka 277.44 million.
Graph: Interest Income on Margin Trading
Interest income from margin trading activities is also gaining huge growth in
recent years. In 2006 it was taka 19.84 million and only in 4 years in 2010 it
54 | P a g e
Financial Performance Analysis of LankaBangla Finance Ltd.
became taka 735.48 million. Last year the highest amount of investment was
made in margin trading as a result the highest amount of income was also
earned from this activity.
Graph: Unearned Finance Income
The excess of aggregate rentals receivable over the cost of the leased assets
constitutes the total unearned finance income. It indicates the efficiency in
buying good lease assets at lower price. The amount of unearned finance
income was taka 364.80 million and it increased to taka 589.54 million in
2009. But with the decrease of lease finance, this income also fell in 2010 at
taka 297.95 million.
4.6.4. Analysis of Provision for Doubtful Accounts
Provision is made in fear of nonpayment of receivables from different
investment sectors. In the graph provided below analyze the provision
scenario in three main investment categories.
55 | P a g e
Financial Performance Analysis of LankaBangla Finance Ltd.
Graph: Provision for Doubtful Accounts and Future Losses
From 2006 to 2008, most of the provisions were made for lease finance and
less provision was required by credit card investment where provision for
term finance and short term finance was steady. But in 2009 and 2010,
provision for term finance exceeded the amount of provision for lease.
Graph: % of Lease & Term Finance Provision
This graph shows the percentage of total provision allocated for lease and
term finance. The percentage of provision in lease finance was gradually
56 | P a g e
Financial Performance Analysis of LankaBangla Finance Ltd.
decreasing when the percentage of provision in term finance was gradually
increasing from 2006 to 2010.
4.6.5. Comparative Analysis of Lease Finance & Term Finance
In this part of discussion, some comparative analysis is made between two
major categories of investment that is lease finance and term finance.
Graph: % of Lease & Term Finance Investment to Total Investment
If we closely hold our eyes into the graph we will observe that the almost
71% of total investment in 2006 was made in lease finance where only 17%
investment was made in term finance. But gradually the investment in lease
finance was decreasing when the investment in term finance and short term
finance was increasing. But the most important observation is that over the
year investment in this two sector are falling by huge percentage and these
parts of investment goes to other sectors like margin loan, auto loan, real
estate finance, etc. In 2010 only 10% and 23% of total investment was made
in lease finance and term finance.
57 | P a g e
Financial Performance Analysis of LankaBangla Finance Ltd.
Graph: % of Lease & Term Finance Income to Total Income
Though the portion of total investment made in lease finance was decreasing
over the year in compare to term finance, but till 2009 more percentage of
total income came from lease finance than term finance. In 2010 percentage
of total income of term finance was more than the percentage of income from
lease finance. The important thing is that percentage of total income from
term finance also fell in 2009 and 2010.
Graph: % Change in Lease Income & % Change in Lease Portfolio
58 | P a g e
Financial Performance Analysis of LankaBangla Finance Ltd.
In the graph positioned above is showing the year to year percentage change
in lease investment and resulted change in lease income. From 2006 to 2007,
percentage of lease investment increased by 38.05% but the lease income
increased by 89.07%. in the nest year investment lowered by 8.98%. In 2009
investment increased by 74.06% but income increased by only 5.38%. In
2010 both the investment and income decreased.
Graph: % Change in Term Finance Income & % Change in Term
Finance Portfolio
The percentage of investment in term finance in 2007 was 268.19% higher
than 2006 but the percentage of income increased by 338.48% than that of
2006. But in later period both the percentage of investment and income fell
every year. In 2010 investment was increased only by 38.30% and income
increase by 21.04%.
59 | P a g e
Financial Performance Analysis of LankaBangla Finance Ltd.
Chapter Seven: Comparative Analysis
7.1 Lease Portfolio
7.2 Term Finance Investment
7.3 Total Investment
7.4 Unearned Lease Income
7.4.1 Lease Interest Income
7.4.2 Term Finance Interest Income
7.4.3 Total Interest Income
7.4.4 Provision Analysis
7.4.5 Status of Lease loan & Advances
60 | P a g e
Financial Performance Analysis of LankaBangla Finance Ltd.
5. Comparative Analysis
In this part of analysis seven companies are selected as representative of the
industry on the basis of availability of data. Analysis will focus on the market
leader in each consideration and the position of LankaBangla Finance Limited
(LBFL).
7.1 Lease Portfolio
Graph: Lease Portfolio
This graph shows the amount of lease investment in 2010 and 5 year average
lease investment from 2006 to 2010 by seven companies respectively. The
graph shows the highest lease investment in 2010 and highest average lease
investment was made by ULC. PLFSL was in the second position in lease
investment in 2010. LBFL made the lowest lease investment in 2010 and
lowest average lease investment among seven companies.
61 | P a g e
Financial Performance Analysis of LankaBangla Finance Ltd.
Graph: Average Growth Rate of Lease Portfolio
In consideration of growth of lease investment, PLFSL occupied the highest
position with an average growth rate of 72.71% for the period of 2006 to
2010. All other companies are far behind in growth rate. IDLC is in second
position with 14.94%. LBFL is in the fourth position with 5.95%.
7.2 Term Finance Investment
Graph: Term Finance Investment
The above given graph shows the highest term finance investment in 2010
and highest average lease investment also was made by PLFSL. ILFSL was
in the second position in term finance investment in 2010. LBFL made the
fifth term finance investment in 2010 and average lease investment among
seven companies.
62 | P a g e
Financial Performance Analysis of LankaBangla Finance Ltd.
Graph: Average Growth Rate of Term Finance Investment
In consideration of growth of term finance investment, UCL occupied the
highest position with an average growth rate of 321.58% for the period of
2006 to 2010. All other companies are far behind in growth rate except LBFL
with 256.30%.
7.3 Total Investment
Graph: Total Investment
In case of total investment, highest investment was made by IDLC in 2010
followed by ILFSL. LBFL was in the fourth position. IDLC also made the
63 | P a g e
Financial Performance Analysis of LankaBangla Finance Ltd.
highest average total investment followed by ILFSL. LBFL is in the fifth
position in making average investment.
Graph: Average Growth Rate of Total Investment
But the average growth rate of total investment is little bit different. LBFL
achieved the highest growth rate of 192.43%. UCL was in the second
position with 84.58%.
7.4 Unearned Lease Income
Graph: Unearned Lease Income
The highest unearned finance income in 2010 and highest average unearned
finance income was earned by ULC. IDLC was in the second position in
64 | P a g e
Financial Performance Analysis of LankaBangla Finance Ltd.
unearned finance income in 2010. LBFL made the fifth highest unearned
finance income in 2010 and average unearned finance income among seven
companies.
Graph: Average Growth Rate of Unearned Lease Income
Among the seven companies, four companies had negative average growth
rate of unearned lease income including LBFL with -4.58%. The highest
growth rate was gained by PLFSL with 31.40%. IDLC is in the second
position with 8.58%.
7.4.1 Lease Interest Income
Graph: Interest Income from Lease
65 | P a g e
Financial Performance Analysis of LankaBangla Finance Ltd.
ULC made highest interest income and average income from lease
investment in 2010 as it made the highest investment in 2010 as well. IDLC
is in the second position in this regard. LBFL is in the fifth position in lease
income and fourth position in average income.
Graph: Average Growth Rate of Interest Income from Lease
LBFL is in the second position with 17.08% in average growth rate of
interest income from lease investment though its investment in this sector
was gradually decreasing. Highest growth rate was achieved by PLFSL
which was 25.66%.
7.4.2 Term Finance Interest Income
Graph: Interest Income from Term Finance
66 | P a g e
Financial Performance Analysis of LankaBangla Finance Ltd.
In case of interest income from term finance, highest income was made by
IDLC in 2010 followed by ILFSL. LBFL was in the fourth position. ILFSL
made the highest average term finance income followed by IDLC. LBFL is in
the fifth position in making average term finance interest income.
Graph: Average Growth Rate of Interest Income from Term Finance
LBFL is in the second position with 252.96% in average growth rate of interest
income from term finance though its investment in this sector was gradually
decreasing. Highest growth rate was achieved by UCL which was 255.40%.
7.4.3 Total Interest Income
Graph: Total interest Income
67 | P a g e
Financial Performance Analysis of LankaBangla Finance Ltd.
The highest total interest income in 2010 and highest average unearned
finance income was earned by IDLC. LBFL was in the second position in
total interest income in 2010 and fourth position in average total income.
Graph:: Average Growth Rate of Interest Income
But the average growth rate of total income is different. LBFL achieved the
highest growth rate of 117.89%. UCL was in the second position with
70.35%.
7.4.4 Provision Analysis
Graph: Provision for Doubtful Accounts
68 | P a g e
Financial Performance Analysis of LankaBangla Finance Ltd.
ULC made the highest provision for lease finance and IDLC made the second
highest provision for lease finance. For term finance IDLC made the highest
provision and LBFL made the second highest provision.
Graph: Average Growth Rate of Provisions
The average growth rate of provision for lease and term finance is given in
the above graph. LBFL had the highest average growth rate in both the
category with 239.75% in lease and 931.51% in term finance. ULC is in the
second position.
7.4.5 Status of Lease loan & Advances
Status of leas, loan & advances depict the condition of loans indifferent
sectors that this whether they are collectable or not. The graphs given below
are made on the basis of data of 2010.
69 | P a g e
Financial Performance Analysis of LankaBangla Finance Ltd.
Graph: Standard (S) in %
From the graph we see that PLFSL’s loan contains the highest percentage of
standard loan which are very good loan in kind and almost surely collectable.
Its standard portion of loan is 96.24%. IDLC is in the second position in this
regard with 95.47%. LBFL is in the fourth position with 89.33% of standard
loan.
Graph: Doubtful (DF) in %
In case of doubtful accounts LBFL is in a very good position with only
0.69% of doubtful loans. ILFSL is in big risk attaining highest percentage of
doubtful accounts which amounts to 3.76% of its loan.
70 | P a g e
Financial Performance Analysis of LankaBangla Finance Ltd.
Graph: Bad & Loss (B/L) in %
Bad and loss accounts are those loans which are not collectible or collecting
is not feasible. In this category, LBFL is the riskiest player among the seven
companies. It’s percentage of bad and loss loan is 6.24% which is the highest
among the seven companies. PFL is in the second position with 4.90%.
71 | P a g e
Financial Performance Analysis of LankaBangla Finance Ltd.
72 | P a g e
Chapter Eight : Conclusion of the Report
8.1 Findings
8.2 Recommendation
8.3 Conclusion
Financial Performance Analysis of LankaBangla Finance Ltd.
6. Conclusion of the Report
6.1. Findings
From this performance analysis, some interesting findings are found which have very
important policy implication. The findings are given below:
LBFL is a major player in leasing market of Bangladesh in
consideration of its total investment portfolio. It is in a very strong
position on the basis of business, product, profit, equity return, market
share, etc.
LBFL has the highest operating revenue among the seven companies
taken into consideration in this report. The average growth of revenue in
last five years was 1042%. Operating profit is also the highest among
the seven though its investment was not highest among them.
It collects funds for most part of its investment from term deposit and
bank loan. Its financial expense coverage ratio became double almost
double in last five years. Return on equity is also satisfactory according
to the industry practice.
73 | P a g e
Financial Performance Analysis of LankaBangla Finance Ltd.
In every type of investment category, LBFL showed increasing trend as
well as introducing some new products every year. In some category it
had the highest investment than other company. But the most important
thing is that, LBFL was reducing its investment in lease finance and
term finance, the most common business of leasing companies. Rather it
was increasing investment in Margin trading and real estate finance.
In 2010, LBFL lost its leadership as highest investor and highest interest
earner from lease and term finance as it was more interested in other
business. Most of the cases IDLC or ULC showed extraordinary
improvement.
According to the status of loan portfolio, LBFL is in risky portfolio. 6.24 % of its
total investment is bad or Loss which was the highest percentage among the
seven companies.
6.2. Recommendation
On the basis or performance analysis findings, here are some recommendations for
LBFL to improve its performance and stand better in competition in the leasing
industry in future:
LBFL has to emphasize on reducing their cost of fund. They are mainly
depending on credit lines and call money loan as their source of fund. But
these are expensive as their interest rate is very high. Term deposit can be
lower cost of fund. In term deposit, interest rate is lower than the other two
sources.
The main reason of LBFL for deviating from its main business was the
decrease of tax advantage by Bangladesh Government on capital or finance
lease. But in this context LBFL should introduce operating lease in
Bangladesh as market leader.
It should reduce its investment share from margin trading and real estate
finance. Secondary market of share is the most volatile portion of our capital
74 | P a g e
Financial Performance Analysis of LankaBangla Finance Ltd.
market. Recently this sector had experienced major down fall. On the other
hand the world wide economic crackdown was initiated by investing in the
real estate sector more than demand. So Bangladesh may also experience
same picture. LBFL should carefully redesign its investment portfolio. It
should increase its investment in new sectors like ship building, solar panel l
system, light machinery production, etc.
6.3. Conclusion
LankaBangla over its 14 years of operation has been thriving for continuous
growth and improvement. After having adverse situation up to 2005 it has
massively reorganized its management, human resources, strategies and
policies from 2006 to expand its business and profitability with caution and
care and gradually improved its position up to 2010. In 2008, it has achieved
a significant growth in lease financing business. All the performance
indicators show that it is making continuous improvement in this promising
sector. In 2010, it was ranked 1st among the 29 NBFIs. It had a satisfactory
growth in both contract and disbursement in 2010 that was much greater than
industry average. Its credit administration performance was also sound. Its
product portfolio is highly impressive. It had emphasized on new product
segments. LBFL had been able to get competitive advantage with its lease
financing policy and have successfully carried out the practice. If it can keep
continue its success in future years, it will be legendary leader in Leasing
Industry of Bangladesh.
75 | P a g e
Financial Performance Analysis of LankaBangla Finance Ltd.
76 | P a g e
Financial Performance Analysis of LankaBangla Finance Ltd.
Bibliography
1. S. Rose, Peter. Commercial Bank Management. Edition 2004-2005. McGraw
Hill Irwin.
2. J. Keown, Arthur, John D. Martin, & J. Willam Petty. Financial
Management: Principles and Application, 10th edition. New Jersey:
McGraw- Hill.
3. K.V.Kamath & S.A. Kerkar & T.Viswanath. The Principle& Practice of
Leasings,10th edition,.England: Lease Asia
4. Annual Report of LankaBangla Finance Limited 2006-2010
5. Annual Report of IDLC Finance Limited 2006-2010
6. Annual Report of Prime Finance Limited 2006-2010
7. Annual Report of Union Capital Limited 2006-2010
8. Annual Report of People’s Leasing and Financial Services Limited 2006-
2010
9. Annual Report of International Leasing and Financial Services Limited 2006-
2010
10. Annual Report of United Leasing Company Limited 2006-2010
11. BLFCA Year Book 2008
12. http://www.blfca.org.bd
13. http://www.bangladesh-bank.org
14. http://www.lankabangla.com
Interview Respondents:
1. A.K.M. Kamruzzaman
Senior Vice President
Credit and Investment Division
LankaBangla Finance Limited
77 | P a g e
Financial Performance Analysis of LankaBangla Finance Ltd.
2. Nazimuddin Ahmedt
Senior Manager
Treasury Department
LankaBangla Finance Limited
78 | P a g e
Financial Performance Analysis of LankaBangla Finance Ltd.
Appendix
79 | P a g e
Financial Performance Analysis of LankaBangla Finance Ltd.
1. Key Performance Analysis Data
Operating Revenue (in million Taka)2006 2007 2008 2009 2010 Average Growth RateAverage Growth Rate
LBFL 365.66 946.96 1542.18 2427.07 4176.11 1891.596 1042.07 260.519IDLC 479 883 1179 1912.73 3026.99 1496.144 531.94 132.985PFL 448.67 724.42 819.62 1425.36 3069.2 1297.454 584.07 146.017UCL 206.92 400.08 651.4 844.7 1614.7 743.56 680.35 170.087
PLFSL 196 273 412 598 1386 573 607.14 151.786ILFSL 842.2 1035.3 1773.7 1591.32 2273.37 1503.178 169.93 42.483ULC 323 387 419 447.03 509.04 417.014 57.60 14.399
Operating Profit (in million Taka) 2006 2007 2008 2009 2010 Average Growth RateAverage Growth RateLBFL 66.6 298.4 472.2 908.1 2331.1 815.28 3400.15 850.038IDLC 230.13 367.72 595.3 1423.23 2081 939.476 804.27 201.068PFL 124.13 201.96 288.55 701.63 1985.83 660.42 1499.80 374.950UCL 72.21 185.61 275.95 357.05 1062.6 390.684 1371.54 342.885
PLFSL 158.33 224.43 349.95 516.98 1252.36 500.41 690.98 172.745ILFSL 91.7 115.2 180.87 307.27 836.52 306.312 812.24 203.059ULC 163.09 199.63 203.36 302.36 416.09 256.906 155.13 38.782
Investment Portfolio (in million Taka) 2006 2007 2008 2009 2010 Average Growth RateAverage Growth RateLBFL 2420 4717.5 6869.6 10699.2 15064.6 7954.18 522.50 130.626IDLC 5953.76 7023.89 7999.57 20199.54 22199.67 12675.286 272.87 68.217PFL 3197.81 4464.39 5079.41 9275.31 11621.04 6727.592 263.41 65.852UCL 1514.79 2811.1 3903.97 4963.41 6784.16 3995.486 347.86 86.965
PLFSL 2412.75 3523.31 5136.04 7411.92 12313.35 6159.474 410.35 102.586ILFSL 6572.1 8164.9 10044.22 12291.95 14851.42 10384.918 125.98 31.494ULC 6048 7175 7433 7212.45 7556.13 7084.916 24.94 6.234
80 | P a g e
Financial Performance Analysis of LankaBangla Finance Ltd.
Term Deposit (in million Taka) 2006 2007 2008 2009 2010 Average Growth RateAverage Growth RateLBFL 761.8 1818.5 2627.3 4432.9 4560 2840.1 498.58 124.646IDLC 5610 8257 8249 9779.963 12373.16 8853.8246 120.56 30.139PFL 1349.25 2124.82 2177.94 4632.59 3760.31 2808.982 178.70 44.674UCL 422.53 875.822 1121.79 2721.87 3202.46 1668.8944 657.92 164.481
PLFSL 1234.11 1457.38 2086.66 2882.87 4818.66 2495.936 290.46 72.614ILFSL 2972.7 3253.8 4317.35 6968.22 8001.69 5102.752 169.17 42.293ULC 53.6 1084.98 1650.14 3888.3 4035.3 2142.464 7428.54 1857.136
Financial Expense Coverage Ratio 2006 2007 2008 2009 2010 Average Growth RateAverage Growth RateLBFL 1.41 1.5 1.53 1.79 2.67 1.78 89.36 22.340IDLC 1.29 1.38 1.46 1.75 2.07 1.59 60.47 15.116PFL 1.07 1.33 1.37 1.66 1.89 1.464 76.64 19.159UCL 1.32 1.61 1.4 8.12 5.27 3.544 299.24 74.811
PLFSL 1.12 1.25 1.53 1.4 2.51 1.562 124.11 31.027ILFSL 1.14 1.15 1.17 1.25 1.65 1.272 44.74 11.184ULC 1.4 1.4 1.3 1.3 1.6 1.4 14.29 3.571
Return on Equity ( in %) 2006 2007 2008 2009 2010 Average Growth RateAverage Growth RateLBFL 19.32 41.23 40.94 35.42 35.49 34.48 83.70 20.924IDLC 17.45 27.59 28.43 41.05 43.64 31.632 150.09 37.521PFL 23 35 37 50 65 42 182.61 45.652UCL 22.02 33.76 27.45 32.41 61.03 35.334 177.16 44.289
PLFSL 29 26 21.26 28.91 30.59 27.152 5.48 1.371ILFSL 20.14 17.05 14.93 22.19 27.07 20.276 34.41 8.602ULC 13.8 14.6 14 13.5 26.2 16.42 89.86 22.464
81 | P a g e
Financial Performance Analysis of LankaBangla Finance Ltd.
2. Time Series Analysis Data
Lease & Loan Advances (in Taka) 2006 2007 2008 2009 2010 Average Average Growth rateLease Portfolio 782,849,222.00 1,080,714,585.00 983,666,302.00 1,712,211,315.00 969,270,162.00 1,105,742,317.20 5.95%Advance against Lease 113,205,069.00 83,801,573.00 175,451,481.00 39,182,896.00 - 102,910,254.75 -21.80%Term Finance 194,065,559.00 714,532,179.00 1,226,725,382.00 1,578,919,369.00 2,183,632,003.00 1,179,574,898.40 256.30%Mortgage Loan 125,183,381.00 631,459,061.00 1,111,701,735.00 622,781,392.33 394.03%Margin Loan 3,503,515,672.00 4,176,039,592.00 Short Term Finance 244,235,565.00 220,083,054.00 Factoring Debtors 18,254,693.00 34,859,180.00 Credit Card receivables 365,563,953.00 430,637,948.00 SME - 182,990,057.00 AutoLoan - 128,751,080.00 Work Order Finance-Factoring - 5,584,300.00 Work Order Finance - 37,429,524.00 Total 1,090,119,850.00 1,879,048,337.00 2,511,026,546.00 8,093,342,524.00 9,480,978,635.00 4,610,903,178.40 192.43%
Aging of Lease Portfoilo 2006 2007 2008 2009 2010Receivable within One Year 536,382,980.00 709,560,988.00 778,983,492.00 537,072,294.00 326,678,325.00 Receivable Later Than One Year Not Later Than Five Years 981,304,334.00 1,536,545,809.00 1,578,183,581.00 1,175,139,021.00 642,591,837.00 Receivable Later Than Five Years - -
Unearned Finance Income 2006 2007 2008 2009 2010Less Than One Year 167,072,750.00 245,566,100.00 257,053,479.00 336,383,841.00 133,088,945.00 More Than One Year Below Five Years 197,727,361.00 335,981,942.00 337,463,800.00 253,154,486.00 164,861,567.00
82 | P a g e
Financial Performance Analysis of LankaBangla Finance Ltd.
Interest Income 2006 2007 2008 2009 2010 Average Average Growth rateInterest Income from Lease 116,429,433.00 220,137,271.00 250,775,153.00 264,267,029.00 195,988,715.00 209,519,520.20 17.08%Interest During Construction Period 40,177,345.00 29,480,076.00 30,723,272.00 20,920,332.00 - Interest Income from Term Finane 24,953,064.00 109,414,760.00 214,292,320.00 229,216,400.00 277,441,913.00 171,063,691.40 252.96% Interest Income from Short Term Lending 16,210,229.00 42,046,451.00 66,080,763.00 52,690,172.00 43,130,803.00 Income from Credit Card 56,020,853.00 61,604,426.00 82,887,052.00 107,094,659.00 115,073,862.00 Interest Income on Margin Trading 19,840,271.00 121,825,882.00 241,341,616.00 421,626,541.00 735,477,515.00 308,022,365.00 901.75%Interest Income from Factoring 66,387.00 2,625,500.00 1,206,777.00 1,570,294.00 Interest Income from Mortgage Loan 4,215,349.00 48,228,056.00 90,549,842.00 Interest Income from SME - 9,618,156.00 Interest Income from Auto Loan - 5,212,362.00 Interest Income on Fixed Deposit 43,272,644.00 48,091,555.00 Interest Income Short Term Deposit 1,586,272.00 3,178,398.00 Interest Income on Current Account with Subsidiaries 18,179,915.00 38,619,611.00 Total 273,631,195.00 584,575,253.00 892,941,025.00 1,208,288,797.00 1,563,953,026.00 904,677,859.20 117.89%
Provision for Doubtful Accounts and Future Losses 2006 2007 2008 2009 2010 Average Average Growth rateLease Finance 22,000,112.00 48,898,744.00 77,940,745.00 148,213,325.00 232,978,950.00 106,006,375.20 239.75%Term Finance and short Term Lending 6,535,612.00 26,903,999.00 65,305,000.00 160,308,775.00 250,055,837.00 101,821,844.60 931.51%Credit Card 10,728,941.00 15,249,000.00 17,575,527.00 21,018,391.00 27,560,436.00 Mortgage Loan 3,195,000.00 12,533,254.00 23,165,770.00 Total 39,264,665.00 91,051,743.00 164,016,272.00 342,073,745.00 533,760,993.00
83 | P a g e
Financial Performance Analysis of LankaBangla Finance Ltd.
3. Comparative Analysis Data
IDLC
Lease & Loan Advances (in Taka) 2006 2007 2008 2009 2010 Average Average Growth rateLease Portfolio 2,563,631,258.00 2,473,920,183.00 2,832,241,970.00 4,187,605,411.00 4,095,573,845.00 3,230,594,533.40 14.94%Advance against Lease 57,982,958.00 22,146,765.00 54,071,249.00 195,347,173.00 11,250,500.00 68,159,729.00 -20.15%Term Finance 1,091,177,101.00 1,356,014,263.00 1,579,037,088.00 3,437,116,151.00 4,206,981,254.00 2,334,065,171.40 71.39%Mortgage LoanMargin Loan 5,861,960,297.00 5,633,191,635.00 5,747,575,966.00 Short Term Finance 316,976,537.00 467,566,629.00 392,271,583.00 Factoring DebtorsCredit Card receivablesSMEAutoLoan 184,073,553.00 249,647,841.00 235,225,755.00 344,592,105.00 339,287,534.00 270,565,357.60 21.08%Work Order Finance-FactoringReal Estate Finance 2,114,873,194.00 2,674,309,427.00 3,318,460,624.00 4,788,544,980.00 5,604,572,075.00 3,700,152,060.00 41.25%Loan Against Deposits 2,674,309,427.00 205,730,137.00 552,699,126.00 1,144,246,230.00 -39.67%Personal Loan 34,991,535.00 100,411,695.00 212,274,782.00 115,892,670.67 253.32%Interest Receivable 100,875,277.00 122,397,256.00 111,636,266.50 21.34%Work Order FinanceTotal 6,011,738,064.00 6,776,038,479.00 10,728,337,648.00 19,539,159,763.00 21,245,794,636.00 12,860,213,718.00 63.35%
84 | P a g e
Financial Performance Analysis of LankaBangla Finance Ltd.
Interest Income 2006 2007 2008 2009 2010 Average Average Growth rateInterest Income from Lease 622,292,160.00 698,728,072.00 661,016,673.00 608,716,365.00 541,222,163.00 626,395,086.60 -3.26%Interest During Construction PeriodInterest Income from Term Finane 165,735,704.00 312,455,425.00 411,454,677.00 459,182,777.00 590,887,886.00 387,943,293.80 64.13% Interest Income from Short Term Lending 32,006,390.00 36,778,958.00 48,081,940.00 41,633,129.00 48,877,791.00 41,475,641.60 13.18%Income from Investment in Securities 70,385,123.00 142,604,315.00 174,524,169.00 210,156,935.00 353,629,661.00 190,260,040.60 100.61%Interest Income on Margin Trading 196,490,815.00 601,036,262.00 794,182,177.00 Interest Income from FactoringInterest Income from Mortgage LoanInterest Income from Structured Finance 5,250,962.00 13,451,786.00 16,993,619.00 Interest Income from Auto Loan 24,732,112.00 44,350,635.00 56,411,191.00 56,171,010.00 56,085,030.00 Interest Income on Fixed DepositInterest Income Short Term Deposit 53,639,724.00 66,552,981.00 87,533,296.00 96,951,314.00 154,956,703.00 Interest Income on Current Account with Subsidiaries Interest Income from Real Estate Finance 304,232,278.00 434,080,675.00 558,383,284.00 655,814,001.00 750,919,776.00 Interest Income on Personal Loan 22,491,911.00 44,024,780.00 11,299,363.00 23,924,964.00 Interest Income on Call Loans 74,410.00 46,260,278.00 Interest Incomefrom Loan Against Deposits 40,075,080.00 30,618,261.00 Total 1,278,274,453.00 1,771,494,758.00 2,254,914,444.00 2,781,110,646.00 3,391,564,690.00 2,295,471,798.20 41.33%
85 | P a g e
Financial Performance Analysis of LankaBangla Finance Ltd.
Prime Finance
Lease & Loan Advances (in Taka) 2006 2007 2008 2009 2010 Average Average Growth rateLease Portfolio 1,430,791,277.00 1,572,115,916.00 1,414,635,048.00 1,623,101,749.00 1,339,525,803.00 1,476,033,958.60 -1.59%Advance against Lease 44,725,797.00 62,391,632.00 133,347,303.00 78,822,210.00 58,584,203.00 75,574,229.00 7.75%Term Finance 1,273,940,359.00 1,309,751,251.00 1,491,665,143.00 3,137,451,762.00 4,198,313,791.00 2,282,224,461.20 57.39%Mortgage Loan - 3,935,852.00 1,967,926.00 Real Estate Finance 84,625,487.00 91,223,528.00 82,500,000.00 118,847,109.00 138,807,764.00 103,200,777.60 16.01%Margin Loan 56,574,636.00 282,343,845.00 642,115,517.00 2,209,370,632.00 2,910,729,240.00 1,220,226,774.00 1261.23%Short Term Finance - - Factoring Debtors - - Loan Against Deposits 1,815,000.00 2,491,445.00 12,040,120.00 1,696,006.00 1,886,078.00 SME - - AutoLoan - - Hire Purchase Finance 11,505,433.00 10,844,479.00 15,587,466.00 11,136,337.00 11,297,522.00 Staff Loan 56,541,444.00 57,619,810.00 Other Finance - - Total 2,903,977,989.00 3,331,162,096.00 3,791,890,597.00 7,236,967,249.00 8,720,700,063.00 5,196,939,598.80 50.08%
Interest Income 2006 2007 2008 2009 2010 Average Average Growth rateInterest Income from Lease 184,947,325.00 198,368,106.00 208,573,206.00 187,826,222.00 184,804,342.00 192,903,840.20 -0.02%Interest During Construction PeriodInterest Income from Term Finane 170,487,527.00 195,717,474.00 217,499,136.00 246,632,366.00 523,347,216.00 270,736,743.80 51.74% Interest Income from Short Term LendingIncome from Credit CardInterest Income on Margin Trading 8,103,981.00 26,609,857.00 68,954,429.00 196,980,764.00 459,900,048.00 Interest Income from FactoringInterest Income from Mortgage LoanInterest Income from Real Estate Finance 14,126,168.00 5,423,373.00 160,080.00 2,730,471.00 7,251,039.00 Interest Income from Auto LoanInterest Income on Fixed DepositInterest Income Short Term Deposit 7,690,828.00 8,436,563.00 Income from other SourcesTotal 377,665,001.00 426,118,810.00 495,186,851.00 641,860,651.00 1,183,739,208.00 624,914,104.20 53.36%
86 | P a g e
Financial Performance Analysis of LankaBangla Finance Ltd.
Union Capital
Lease & Loan Advances (in Taka) 2006 2007 2008 2009 2010 Average Average Growth rateLease Portfolio 963,781,158.00 1,286,565,465.00 1,646,656,139.00 1,581,731,788.00 1,403,047,724.00 1,376,356,454.80 11.39%Advance against Lease 196,898,099.00 286,748,622.00 64,232,123.00 123,595,267.00 118,847,351.00 158,064,292.40 -9.91%Term Finance 114,395,413.00 422,749,989.00 660,015,181.00 751,950,250.00 1,585,887,915.00 706,999,749.60 321.58%Mortgage LoanMargin Loan 61,398,781.00 499,283,408.00 868,798,634.00 2,138,231,172.00 2,722,259,841.00 1,257,994,367.20 1083.43%Short Term FinanceFactoring DebtorsCredit Card receivablesPersonal Loan 1,165,372.00 1,067,682.00 13,076,821.00 15,547,376.00 32,908,792.00 AutoLoanWork Order Finance-FactoringWork Order FinanceTotal 1,337,638,823.00 2,496,415,166.00 3,252,778,898.00 4,611,055,853.00 5,862,951,623.00 3,512,168,072.60 84.58%
Interest Income 2006 2007 2008 2009 2010 Average Average Growth rateInterest Income from Lease 142,853,145.00 210,116,382.00 265,151,599.00 191,769,415.00 164,456,976.00 194,869,503.40 3.78%Interest During Construction Period 22,828,592.00 22,641,493.00 22,735,042.50 Interest Income from Term Finane 14,339,577.00 34,978,866.00 83,734,247.00 112,422,543.00 160,831,834.00 81,261,413.40 255.40% Interest Income from Short Term LendingIncome from Credit CardInterest Income on Margin Trading 2,540,790.00 29,843,175.00 62,334,014.00 202,386,801.00 368,980,797.00 Interest Income from FactoringInterest Income from Mortgage LoanDelinquent Charges 30,202,602.00 44,305,147.00 24,504,582.00 13,725,127.00 7,473,546.00 Interest Income from Auto LoanInterest Income on Fixed DepositInterest Income Short Term DepositInterest Income on Current Account with Subsidiaries Total 189,936,114.00 319,243,570.00 435,724,442.00 543,132,478.00 724,384,646.00 442,484,250.00 70.35%
87 | P a g e
Financial Performance Analysis of LankaBangla Finance Ltd.
Peoples Leasing and Financial Services Limited
Lease & Loan Advances (in Taka) 2006 2007 2008 2009 2010 Average Average Growth rateLease Portfolio 1,070,298,197.00 1,359,808,665.00 1,696,706,881.00 2,386,794,877.00 4,183,289,386.00 2,139,379,601.20 72.71%Unearned Lease Income 190,552,121.00 199,350,148.00 235,981,054.00 299,576,703.00 429,859,913.00 271,063,987.80 31.40%Advance against Lease 115,869,584.00 196,363,747.00 398,114,196.00 310,736,938.00 118,840,432.00 227,984,979.40 0.64%Term Finance 1,968,796,030.00 1,361,340,236.00 3,041,217,080.00 4,562,401,425.00 7,752,475,881.00 3,737,246,130.40 73.44%Mortgage Loan 1,447,541.00 256,214,263.00 Margin LoanShort Term FinanceFactoring DebtorsCredit Card receivablesSMEAutoLoanWork Order Finance-FactoringOther Loans 1,447,541.00 2,532,100.00 Total 3,345,515,932.00 3,116,862,796.00 5,372,019,211.00 7,562,405,025.00 12,743,211,975.00 6,428,002,987.80 70.23%
Interest Income 2006 2007 2008 2009 2010 Average Average Growth rateInterest Income from Lease 144,700,732.00 172,046,728.00 174,893,241.00 191,703,528.00 293,250,341.00 195,318,914.00 25.66%Interest During Construction PeriodInterest Income from Term Finane 85,713,280.00 191,355,821.00 269,659,534.00 383,757,683.00 457,861,423.00 277,669,548.20 108.54% Interest Income from Short Term LendingIncome on Loan against TDR 924,779.00 135,643.00 359,109.00 1,115,071.00 1,675,969.00 Interest Income on Margin Trading 69,017,445.00 82,922,271.00 134,634,318.00 197,824,559.00 436,657,994.00 Interest Income from FactoringInterest Income from Mortgage Loan 57,141,567.00 57,181,768.00 1,652,124.00 9,343,941.00 18,120,752.00 Interest Income from SMEInterest Income from Auto LoanInterest Income on Fixed DepositInterest Income from Personal Loan 84,013.00 53,096.00 43,339.00 55,845.00 88,199.00 Interest Income on Current Account with Subsidiaries Total 357,581,816.00 503,695,327.00 581,241,665.00 783,800,627.00 1,207,654,678.00 686,794,822.60 59.43%
88 | P a g e
Financial Performance Analysis of LankaBangla Finance Ltd.
International Leasing and Financial Services Limited
Lease & Loan Advances (in Taka) 2006 2007 2008 2009 2010 Average Average Growth rateLease Portfolio 2,556,932,875.00 3,221,587,662.00 3,558,556,773.00 3,523,780,249.00 2,823,982,328.00 3,136,967,977.40 2.61%Unearned Lease Income 562,398,505.00 761,551,102.00 697,672,142.00 994,763,541.00 662323685 735,741,795.00 4.44%Advance against Lease 225,665,187.00 545,088,137.00 391,299,897.00 347,008,634.00 179,280,385.00 337,668,448.00 -5.14%Term Finance 2,333,654,178.00 2,444,788,418.00 3,214,773,031.00 4,468,997,633.00 5,645,549,193.00 3,621,552,490.60 35.48%Mortgage Loan - 43,875,838.00 223,503,864.00 473,891,715.00 Margin LoanShort Term Finance 250,000,000.00 300,000,000.00 685,500,000.00 1,456,631,705.00 3,327,174,949.00 Factoring DebtorsCredit Card receivablesSMEAutoLoanWork Order Finance-Factoring 10,994,675.00 34,428,895.00 Personal Loan 18,246,964.00 18,680,067.00 Total 5,928,650,745.00 7,273,015,319.00 8,591,677,681.00 11,043,927,265.00 13,165,311,217.00 9,200,516,445.40 30.52%
Interest Income 2006 2007 2008 2009 2010 Average Average Growth rateInterest Income from Lease 485,226,775.00 568,724,268.00 619,449,698.00 514,965,682.00 406,754,907.00 519,024,266.00 -4.04%Interest During Construction PeriodInterest Income from Term Finane 456,012,885.00 340,158,175.00 446,828,410.00 524,654,975.00 511,041,070.00 455,739,103.00 3.02% Interest Income from Short Term Lending 52,316,669.00 100,210,402.00 92,364,755.00 341,031,406.00 Income from Work Order Finance 1,600,613.00 1,766,727.00 Interest Income on Margin Trading 5,050,965.00 7,703,371.00 Interest Income from FactoringInterest Income from Mortgage Loan - 3,598,170.00 18,107,634.00 48,557,329.00 Interest Income from SMEInterest Income from Personal Loan 1,064,880.00 1,653,822.00 Interest Income on Fixed Deposit 87,392,370.00 51,774,391.00 Interest Income Short Term Deposit 2,895,063.00 2,082,334.00 Interest Income on Current Account with Subsidiaries Total 946,290,625.00 968,902,483.00 1,170,086,680.00 1,243,045,972.00 1,364,661,986.00 1,138,597,549.20 11.05%
89 | P a g e
Financial Performance Analysis of LankaBangla Finance Ltd.
United Leasing limited
Lease & Loan Advances (in Taka) 2006 2007 2008 2009 2010 Average Average Growth rateLease Portfolio 4,296,569,800.00 4,909,881,581.00 5,193,584,702.00 5,016,232,986.00 5,087,058,876.00 4,900,665,589.00 4.60%Unearned Lease Income 1,255,272,092.00 1,361,446,745.00 1,342,812,783.00 1,138,705,262.00 1,162,645,871.00 1,252,176,550.60 -1.84%Advance against Lease 166,293,613.00 25,696,041.00 9,150,203.00 38,091,609.00 59,807,866.50 -19.27%Term Finance 881,674,399.00 1,291,616,869.00 1,318,312,920.00 2,196,219,363.00 2,469,073,258.00 1,631,379,361.80 45.01%Mortgage LoanMargin LoanShort Term Finance 205,648,246.00 296,739,989.00 498,700,651.00 615,980,083.00 1,013,498,527.00 Factoring DebtorsCredit Card receivablesSMEAutoLoanWork Order Finance-FactoringWork Order FinanceTotal 6,639,164,537.00 8,025,978,797.00 8,379,107,097.00 8,976,287,897.00 9,770,368,141.00 8,358,181,293.80 11.79%
Interest Income 2006 2007 2008 2009 2010 Average Average Growth rateInterest Income from Lease 562,620,394.00 712,897,103.00 767,052,536.00 755,287,466.00 733,900,962.00 706,351,692.20 7.61%Interest During Construction PeriodInterest Income from Term Finane 83,349,182.00 153,845,841.00 193,273,017.00 164,977,920.00 201,167,104.00 159,322,612.80 35.34% Interest Income from Short Term Lending 23,649,297.00 22,416,358.00 15,983,998.00 73,903,949.00 95,536,550.00 46,298,030.40 75.99%Income from Credit CardInterest Income on Margin TradingInterest Income from FactoringInterest Income from Mortgage LoanInterest Income from Hire Purchase 38,283,629.00 59,308,543.00 Interest Income from Auto LoanInterest Income on Fixed Deposit 24,115,188.00 16,318,138.00 19,766,125.00 97,414,870.00 96,070,556.00 Interest Income on Call Loan 96,853.00 923,338.00 3,911,873.00 8,974,792.00 10,952,722.00 Interest Income on Current Account with Banks 2,285,389.00 17,828,408.00 47,765,298.00 5,790,328.00 2,674,209.00 Total 734,399,932.00 983,537,729.00 1,047,752,847.00 1,106,349,325.00 1,140,302,103.00 1,002,468,387.20 13.82%
90 | P a g e