Scribd
Upload
11 views

Case Study Banks Profitability Excel Worksheet

Uploaded by

hanzalah
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
11 views

Case Study Banks Profitability Excel Worksheet

Uploaded by

hanzalah
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
You are on page 1/ 4

Case Study Banks Profitability

MEEZAN BANK LIMITED


Balance Sheet Data (Rs. Million)

Balance Sheet Data 2023 2022


Liquid Assets:
Cash and balances with treasury banks 245,611,556 117,743,106
Balances with other banks 11,452,256 13,676,159

257,063,812 131,419,265

Earning Assets:
Securities/ Investments: 1,572,387,620 1,283,210,287
Due from financial institutions 34,964,299 34,964,299
Islamic financing and related assets 961,673,012 995,508,354

2,569,024,931 2,313,682,940
OTHER ASSETS
Fixed Assets 58,618,336 40,426,520
Intangible assets 2,271,709 1,843,984
Deferred tax assets - 4,646,002
Other Assets 128,129,969 85,378,800

Total Assets 3,015,108,757 2,577,397,511

Interest Bearing Liabilities


Accounts payable 39,724,176 40,175,122
Borrowings:
Due to financial institutions 377,494,612 573,326,439
Deposits and other accounts 2,217,473,924 1,658,490,118
Sub-ordinated sukuks 20,990,000 20,990,000
Deferred tax liabilities 4,213,492 -
other Liabilities 167,305,036 169,095,139

2,827,201,240 2,462,076,818

NET ASSETS 187,907,517 115,320,693

REPRESENTED BY

SHARE CAPITAL 17,912,532 17,896,243


RESERVES 37,082,157 28,187,821
SURPLUS/DEFICIT ON REVALUATION OF AS 10,920,597 (663,671)
UNAPPROPRIATED PROFIT 118,992,231 69,900,300

Total Liabilities & Equity 184,907,517 115,320,693


MEEZAN BANK LIMITED
Income Statement Data (Rs. Million)

Income Statement Data 2023


Operating Income:
Profit / return earned on Islamic
financing and related assets,
investments and placements interest earned 431,722,282
Profit / return on deposits and other
dues expensed interest Expense 205,293,460
Net profit / return 226,428,822

Other Non-Interest Income


Fee and commission income 17,414,213
Dividend income 1,107,177
Foreign exchange income 3,094,654
Loss on securities (808,307)
Other income 1,299,424
Total other income
Non-Interest Income 22,107,161
Total Operating Income 248,535,983

Operating Expenses:
Operating expenses 67,876,595
Workers welfare fund 3,606,231
Other charges 304,830
Total other expenses 71,787,656

Profit before provisions 176,748,327


Provisions and write offs - net (7,340,411)

Profit Before Taxation 169,407,916

Taxation (84,932,274)
PROFIT AFTER TAXATION 84,475,642

Basic earnings per share 47


Diluted earnings per share 47
2022

232,121,232

110,417,606
121,703,626

13,316,054
987,533
3,617,274
(55,075)
1,237,402

19,103,188
140,806,814

46,239,831
1,910,344
95,150
48,245,325

92,561,489
(4,176,661)

88,384,828

(43,378,218)
45,006,610

25
25
P= II-IE +(NII&NIE -T)
interest income 431,722,282 232,121,232
interest expense 205,293,460 110,417,606
non interest income 22,107,161 19,103,188
non interest expense 71,787,656 48,245,325
tax 84,932,274 43,378,218

profitibility 91,816,053

You might also like