|
2007 |
||||
|
Banking |
Insurance |
General |
Eliminations |
Total |
Income |
|
|
|
|
|
Interest income |
92,653 |
3,512 |
573 |
(1,869) |
94,869 |
Insurance premiums |
9 |
15,021 |
|
(96) |
14,934 |
Dividend and other investment income |
226 |
876 |
12 |
(28) |
1,086 |
Share in result of associates and joint ventures |
282 |
94 |
|
(17) |
359 |
Realised capital gains (losses) on investments |
881 |
1,227 |
128 |
(103) |
2,133 |
Other realised and unrealised gains and losses |
1,278 |
(206) |
(194) |
298 |
1,176 |
Fee and commission income |
4,243 |
545 |
|
(388) |
4,400 |
Income related to investments for unit-linked contracts |
|
626 |
|
22 |
648 |
Other income |
303 |
688 |
70 |
(209) |
852 |
Total income |
99,875 |
22,383 |
589 |
(2,390) |
120,457 |
|
|
|
|
|
|
Expenses |
|
|
|
|
|
Interest expense |
(87,386) |
(851) |
(875) |
1,758 |
(87,354) |
Insurance claims and benefits |
(4) |
(14,256) |
|
185 |
(14,075) |
Charges related to unit-linked contracts |
|
(1,426) |
|
|
(1,426) |
Change in impairments |
(2,835) |
(207) |
|
|
(3,042) |
Fee and commission expense |
(1,178) |
(1,535) |
(19) |
388 |
(2,344) |
Depreciation and amortisation of tangible and intangible assets |
(381) |
(231) |
|
|
(612) |
Staff expenses |
(4,026) |
(892) |
(49) |
(13) |
(4,980) |
Other expenses |
(2,642) |
(1,217) |
(169) |
230 |
(3,798) |
Total expenses |
(98,452) |
(20,615) |
(1,112) |
2,548 |
(117,631) |
|
|
|
|
|
|
Profit before taxation |
1,423 |
1,768 |
(523) |
158 |
2,826 |
|
|
|
|
|
|
Income tax expense |
359 |
(183) |
77 |
(18) |
235 |
|
|
|
|
|
|
Net profit for the period |
1,782 |
1,585 |
(446) |
140 |
3,061 |
|
|
|
|
|
|
Net gain on discontinued operations |
|
1,013 |
|
|
1,013 |
|
|
|
|
|
|
Net profit before minority interests |
1,782 |
2,598 |
(446) |
140 |
4,074 |
Net profit attributable to minority interests |
14 |
64 |
2 |
|
80 |
Net profit attributable to shareholders |
1,768 |
2,534 |
(448) |
140 |
3,994 |
|
|
|
|
|
|
|
|
|
|
|
|
|
2006 |
||||
|
Banking |
Insurance |
General |
Eliminations |
Total |
Income |
|
|
|
|
|
Interest income |
70,197 |
3,167 |
620 |
(1,401) |
72,583 |
Insurance premiums |
12 |
14,049 |
|
(77) |
13,984 |
Dividend and other investment income |
200 |
796 |
9 |
(9) |
996 |
Share in result of associates and joint ventures |
87 |
51 |
|
(1) |
137 |
Realised capital gains (losses) on investments |
576 |
576 |
|
(15) |
1,137 |
Other realised and unrealised gains and losses |
1,339 |
(17) |
54 |
(14) |
1,362 |
Fee and commission income |
3,584 |
478 |
|
(328) |
3,734 |
Income related to investments for unit-linked contracts |
|
1,949 |
|
(20) |
1,929 |
Other income |
260 |
519 |
78 |
(178) |
679 |
Total income |
76,255 |
21,568 |
761 |
(2,043) |
96,541 |
|
|
|
|
|
|
Expenses |
|
|
|
|
|
Interest expense |
(65,111) |
(565) |
(770) |
1,325 |
(65,121) |
Insurance claims and benefits |
(6) |
(13,306) |
|
161 |
(13,151) |
Charges related to unit-linked contracts |
|
(2,374) |
|
|
(2,374) |
Change in impairments |
(158) |
(36) |
|
|
(194) |
Fee and commission expense |
(820) |
(1,430) |
|
328 |
(1,922) |
Depreciation and amortisation of tangible and intangible assets |
(350) |
(226) |
|
|
(576) |
Staff expenses |
(3,625) |
(811) |
(43) |
(6) |
(4,485) |
Other expenses |
(2,334) |
(1,030) |
(153) |
181 |
(3,336) |
Total expenses |
(72,404) |
(19,778) |
(966) |
1,989 |
(91,159) |
|
|
|
|
|
|
Profit before taxation |
3,851 |
1,790 |
(205) |
(54) |
5,382 |
|
|
|
|
|
|
Income tax expense |
(692) |
(390) |
52 |
|
(1,030) |
|
|
|
|
|
|
Net profit for the period |
3,159 |
1,400 |
(153) |
(54) |
4,352 |
|
|
|
|
|
|
Net gain on discontinued operations |
|
61 |
|
|
61 |
|
|
|
|
|
|
Net profit before minority interests |
3,159 |
1,461 |
(153) |
(54) |
4,413 |
Net profit attributable to minority interests |
10 |
41 |
11 |
|
62 |
Net profit attributable to shareholders |
3,149 |
1,420 |
(164) |
(54) |
4,351 |
|
|
|
|
|
|
|
|
|
|
|
|
|
2005 |
||||
|
Banking |
Insurance |
General |
Eliminations |
Total |
Income |
|
|
|
|
|
Interest income |
64,695 |
2,703 |
647 |
(1,200) |
66,845 |
Insurance premiums |
13 |
12,980 |
|
(74) |
12,919 |
Dividend and other investment income |
188 |
736 |
8 |
(14) |
918 |
Share in result of associates and joint ventures |
71 |
23 |
7 |
(4) |
97 |
Realised capital gains (losses) on investments |
712 |
493 |
444 |
(7) |
1,642 |
Other realised and unrealised gains and losses |
805 |
16 |
94 |
(37) |
878 |
Fee and commission income |
2,894 |
415 |
|
(185) |
3,124 |
Income related to investments for unit-linked contracts |
|
3,255 |
|
(31) |
3,224 |
Other income |
259 |
481 |
9 |
(37) |
712 |
Total income |
69,637 |
21,102 |
1,209 |
(1,589) |
90,359 |
|
|
|
|
|
|
Expenses |
|
|
|
|
|
Interest expense |
(60,042) |
(505) |
(813) |
1,133 |
(60,227) |
Insurance claims and benefits |
(6) |
(11,944) |
|
162 |
(11,788) |
Charges related to unit-linked contracts |
|
(3,709) |
|
|
(3,709) |
Change in impairments |
(209) |
(26) |
|
|
(235) |
Fee and commission expense |
(604) |
(1,196) |
|
185 |
(1,615) |
Depreciation and amortisation of tangible and intangible assets |
(308) |
(240) |
|
|
(548) |
Staff expenses |
(3,370) |
(868) |
(43) |
(10) |
(4,291) |
Other expenses |
(1,919) |
(942) |
(37) |
42 |
(2,856) |
Total expenses |
(66,458) |
(19,430) |
(893) |
1,512 |
(85,269) |
|
|
|
|
|
|
Profit before taxation |
3,179 |
1,672 |
316 |
(77) |
5,090 |
|
|
|
|
|
|
Income tax expense |
(734) |
(473) |
43 |
|
(1,164) |
|
|
|
|
|
|
Net profit for the period |
2,445 |
1,199 |
359 |
(77) |
3,926 |
|
|
|
|
|
|
Net gain on discontinued operations |
|
60 |
|
|
60 |
|
|
|
|
|
|
Net profit before minority interests |
2,445 |
1,259 |
359 |
(77) |
3,986 |
Net profit attributable to minority interests |
11 |
34 |
|
|
45 |
Net profit attributable to shareholders |
2,434 |
1,225 |
359 |
(77) |
3,941 |




