|
· Profit before tax up 65% to HK$95,550m (HK$57,988m in the first half of 2012).
|
|
· Attributable profit up 80% to HK$80,511m (HK$44,690m in the first half of 2012).
|
|
· Return on average shareholders' equity of 35.5% (24.8% in the first half of 2012).
|
|
· Total assets decreased by 1% to HK$5,981bn (HK$6,065bn at the end of 2012).
|
|
· Cost efficiency ratio of 27.1% (40.1% for the first half of 2012).
|
|
· Return on average shareholders' equity of 19.3% for the first half of 2013.
|
|
· Cost efficiency ratio of 39.9% for the first half of 2013.
|
Results by Geographic Region
|
||||||||
Geographic region
|
Hong Kong
|
Rest of Asia-
Pacific
|
Intra-segment elimination
|
Total
|
||||
HK$m
|
HK$m
|
HK$m
|
HK$m
|
|||||
Period ended 30 June 2013
|
||||||||
Net interest income
|
21,735
|
20,288
|
(18)
|
42,005
|
||||
Net fee income
|
14,880
|
7,938
|
(78)
|
22,740
|
||||
Net trading income
|
6,125
|
2,215
|
18
|
8,358
|
||||
Net expense from financial instruments
designated at fair value
|
(1,985)
|
(14)
|
-
|
(1,999)
|
||||
Gains less losses from financial investments
|
151
|
21
|
-
|
172
|
||||
Dividend income
|
123
|
4
|
-
|
127
|
||||
Net earned insurance premiums
|
24,669
|
3,134
|
-
|
27,803
|
||||
Gain on reclassification of Industrial Bank
|
-
|
8,454
|
-
|
8,454
|
||||
Gain on sale of Ping An
|
-
|
34,070
|
-
|
34,070
|
||||
Other operating income
|
6,713
|
1,494
|
(2,153)
|
6,054
|
||||
Total operating income
|
72,411
|
77,604
|
(2,231)
|
147,784
|
||||
Net insurance claims incurred and movement in
liabilities to policyholders
|
(22,826)
|
(2,437)
|
-
|
(25,263)
|
||||
Net operating income before loan impairment
charges and other credit risk provisions
|
49,585
|
75,167
|
(2,231)
|
122,521
|
||||
Loan impairment charges and other credit risk provisions
|
(354)
|
(1,017)
|
-
|
(1,371)
|
||||
Net operating income
|
49,231
|
74,150
|
(2,231)
|
121,150
|
||||
Operating expenses
|
(18,643)
|
(16,798)
|
2,231
|
(33,210)
|
||||
Operating profit
|
30,588
|
57,352
|
-
|
87,940
|
||||
Share of profit in associates and joint ventures
|
198
|
7,412
|
-
|
7,610
|
||||
Profit before tax
|
30,786
|
64,764
|
-
|
95,550
|
||||
Share of profit before tax
|
32.2%
|
67.8%
|
-
|
100.0%
|
||||
Cost efficiency ratio
|
37.6%
|
22.3%
|
-
|
27.1%
|
||||
Net loans and advances to customers
|
1,415,928
|
1,065,660
|
-
|
2,481,588
|
||||
-
|
||||||||
Customer accounts
|
2,507,199
|
1,272,376
|
-
|
3,779,575
|
Geographic region
|
Hong Kong
|
Rest of Asia-
Pacific
|
Intra-segment
elimination
|
Total
|
|||
HK$m
|
HK$m
|
HK$m
|
HK$m
|
||||
Period ended 30 June 2012
|
|||||||
Net interest income
|
19,622
|
21,370
|
-
|
40,992
|
|||
Net fee income
|
11,953
|
7,906
|
-
|
19,859
|
|||
Net trading income
|
5,027
|
7,117
|
-
|
12,144
|
|||
Net income from financial instruments
designated at fair value
|
645
|
297
|
-
|
942
|
|||
Gains less losses from financial investments
|
2,185
|
195
|
-
|
2,380
|
|||
Dividend income
|
329
|
25
|
-
|
354
|
|||
Net earned insurance premiums
|
23,967
|
3,064
|
-
|
27,031
|
|||
Other operating income
|
6,401
|
3,625
|
(2,099)
|
7,927
|
|||
Total operating income
|
70,129
|
43,599
|
(2,099)
|
111,629
|
|||
Net insurance claims incurred and movement in
liabilities to policyholders
|
(23,990)
|
(2,662)
|
-
|
(26,652)
|
|||
Net operating income before loan impairment charges
and other credit risk provisions
|
46,139
|
40,937
|
(2,099)
|
84,977
|
|||
Loan impairment charges and other credit risk provisions
|
(264)
|
(1,952)
|
-
|
(2,216)
|
|||
Net operating income
|
45,875
|
38,985
|
(2,099)
|
82,761
|
|||
Operating expenses
|
(18,211)
|
(17,958)
|
2,099
|
(34,070)
|
|||
Operating profit
|
27,664
|
21,027
|
-
|
48,691
|
|||
Share of profit in associates and joint ventures
|
438
|
8,859
|
-
|
9,297
|
|||
Profit before tax
|
28,102
|
29,886
|
-
|
57,988
|
|||
Share of profit before tax
|
48.5%
|
51.5%
|
-
|
100%
|
|||
Cost efficiency ratio
|
39.5%
|
43.9%
|
-
|
40.1%
|
|||
Net loans and advances to customers
|
1,233,329
|
988,292
|
-
|
2,221,621
|
|||
Customer accounts
|
2,326,870
|
1,260,031
|
-
|
3,586,901
|
|||
Results by Geographic Global Business
|
|||||||||||
Hong Kong
|
|||||||||||
Retail
Banking
and
Wealth
Management
|
Commercial
Banking
|
Global
Banking &
Markets
|
Other
|
Intra-
segment
elimination
|
Total
|
||||||
HK$m
|
HK$m
|
HK$m
|
HK$m
|
HK$m
|
HK$m
|
||||||
Period ended 30 June 2013
|
|||||||||||
Net interest income/(expense)
|
12,139
|
6,415
|
4,729
|
(1,507)
|
(41)
|
21,735
|
|||||
Net fee income
|
7,981
|
3,840
|
2,981
|
78
|
-
|
14,880
|
|||||
Net trading income/(expense)
|
361
|
709
|
5,051
|
(35)
|
39
|
6,125
|
|||||
Net income/(expense) from
financial instruments designated
at fair value
|
(1,872)
|
(98)
|
27
|
(44)
|
2
|
(1,985)
|
|||||
Gains less losses from
financial investments
|
-
|
-
|
151
|
-
|
-
|
151
|
|||||
Dividend income
|
1
|
-
|
16
|
106
|
-
|
123
|
|||||
Net earned insurance premiums
|
22,590
|
2,081
|
-
|
-
|
(2)
|
24,669
|
|||||
Other operating income
|
2,050
|
210
|
233
|
5,245
|
(1,025)
|
6,713
|
|||||
Total operating income
|
43,250
|
13,157
|
13,188
|
3,843
|
(1,027)
|
72,411
|
|||||
Net insurance claims incurred and movement in liabilities
to policyholders
|
(20,792)
|
(2,034)
|
-
|
-
|
-
|
(22,826)
|
|||||
Net operating income before loan impairment charges and other credit risk provisions
|
22,458
|
11,123
|
13,188
|
3,843
|
(1,027)
|
49,585
|
|||||
Loan impairment (charges)/releases and other credit risk provisions
|
(580)
|
176
|
49
|
1
|
-
|
(354)
|
|||||
Net operating income
|
21,878
|
11,299
|
13,237
|
3,844
|
(1,027)
|
49,231
|
|||||
Operating expenses
|
(7,604)
|
(2,902)
|
(4,929)
|
(4,235)
|
1,027
|
(18,643)
|
|||||
Operating profit
|
14,274
|
8,397
|
8,308
|
(391)
|
-
|
30,588
|
|||||
Share of profit in associates
and joint ventures
|
195
|
1
|
2
|
-
|
-
|
198
|
|||||
Profit before tax
|
14,469
|
8,398
|
8,310
|
(391)
|
-
|
30,786
|
|||||
Share of profit before tax
|
15.1%
|
8.8%
|
8.7%
|
(0.4)%
|
-
|
32.2%
|
|||||
Net loans and advances to customers
|
497,269
|
552,922
|
355,014
|
10,723
|
-
|
1,415,928
|
|||||
Customer accounts
|
1,545,742
|
681,624
|
277,731
|
2,102
|
-
|
2,507,199
|
Hong Kong
|
|||||||||||
Retail
Banking
and
Wealth
Management
|
Commercial
Banking
|
Global
Banking &
Markets
|
Other
|
Intra-
segment
elimination
|
Total
|
||||||
HK$m
|
HK$m
|
HK$m
|
HK$m
|
HK$m
|
HK$m
|
||||||
Period ended 30 June 2012
|
|||||||||||
Net interest income/(expense)
|
10,871
|
5,963
|
4,298
|
(1,848)
|
338
|
19,622
|
|||||
Net fee income
|
6,401
|
3,355
|
2,113
|
84
|
-
|
11,953
|
|||||
Net trading income/(expense)
|
466
|
664
|
4,286
|
(51)
|
(338)
|
5,027
|
|||||
Net income/(expense) from
financial instruments designated
at fair value
|
695
|
(139)
|
122
|
(33)
|
-
|
645
|
|||||
Gains less losses from
financial investments
|
(7)
|
-
|
32
|
2,160
|
-
|
2,185
|
|||||
Dividend income
|
1
|
-
|
14
|
314
|
-
|
329
|
|||||
Net earned insurance premiums
|
20,884
|
3,022
|
61
|
-
|
-
|
23,967
|
|||||
Other operating income
|
2,772
|
269
|
254
|
4,111
|
(1,005)
|
6,401
|
|||||
Total operating income
|
42,083
|
13,134
|
11,180
|
4,737
|
(1,005)
|
70,129
|
|||||
Net insurance claims incurred and movement in liabilities
to policyholders
|
(21,293)
|
(2,650)
|
(47)
|
-
|
-
|
(23,990)
|
|||||
Net operating income before loan impairment charges and other credit risk provisions
|
20,790
|
10,484
|
11,133
|
4,737
|
(1,005)
|
46,139
|
|||||
Loan impairment (charges)/releases and other credit risk provisions
|
(340)
|
(13)
|
89
|
-
|
-
|
(264)
|
|||||
Net operating income
|
20,450
|
10,471
|
11,222
|
4,737
|
(1,005)
|
45,875
|
|||||
Operating expenses
|
(6,948)
|
(2,746)
|
(5,189)
|
(4,333)
|
1,005
|
(18,211)
|
|||||
Operating profit
|
13,502
|
7,725
|
6,033
|
404
|
-
|
27,664
|
|||||
Share of profit in associates
and joint ventures
|
148
|
48
|
22
|
220
|
-
|
438
|
|||||
Profit before tax
|
13,650
|
7,773
|
6,055
|
624
|
-
|
28,102
|
|||||
Share of profit before tax
|
23.5%
|
13.4%
|
10.5%
|
1.1%
|
-
|
48.5%
|
|||||
Net loans and advances to customers
|
452,110
|
455,246
|
315,669
|
10,304
|
-
|
1,233,329
|
|||||
Customer accounts
|
1,433,785
|
623,470
|
266,347
|
3,268
|
-
|
2,326,870
|
Rest of Asia-Pacific
|
|||||||||||||
Retail
Banking
and
Wealth
Management
|
Commercial
Banking
|
Global
Banking &
Markets
|
Global Private
Banking
|
Other
|
Intra-
segment
elimination
|
Total
|
|||||||
HK$m
|
HK$m
|
HK$m
|
HK$m
|
HK$m
|
HK$m
|
HK$m
|
|||||||
Period ended 30 June 2013
|
|||||||||||||
Net interest income
|
6,681
|
5,242
|
7,628
|
40
|
585
|
112
|
20,288
|
||||||
Net fee income/(expense)
|
2,898
|
2,209
|
2,862
|
33
|
(64)
|
-
|
7,938
|
||||||
Net trading income/(expense)
|
311
|
754
|
4,635
|
8
|
(3,381)
|
(112)
|
2,215
|
||||||
Net income/(expense) from financial instruments designated at fair value
|
(32)
|
1
|
(2)
|
-
|
19
|
-
|
(14)
|
||||||
Gains less losses from financial investments
|
4
|
2
|
5
|
-
|
10
|
-
|
21
|
||||||
Dividend income
|
2
|
1
|
-
|
-
|
1
|
-
|
4
|
||||||
Net earned insurance premiums
|
2,509
|
638
|
-
|
1
|
-
|
(14)
|
3,134
|
||||||
Gain on reclassification of Industrial Bank
|
-
|
-
|
-
|
-
|
8,454
|
-
|
8,454
|
||||||
Gain on sale of Ping An
|
-
|
-
|
-
|
-
|
34,070
|
-
|
34,070
|
||||||
Other operating income
|
982
|
(2)
|
322
|
1
|
440
|
(249)
|
1,494
|
||||||
Total operating income
|
13,355
|
8,845
|
15,450
|
83
|
40,134
|
(263)
|
77,604
|
||||||
Net insurance claims incurred and movement in liabilities to policyholders
|
(2,004)
|
(441)
|
-
|
(1)
|
-
|
9
|
(2,437)
|
||||||
Net operating income before loan impairment charges and other credit risk provisions
|
11,351
|
8,404
|
15,450
|
82
|
40,134
|
(254)
|
75,167
|
||||||
Loan impairment (charges)/ releases and other credit risk provisions
|
(782)
|
(322)
|
88
|
-
|
(1)
|
-
|
(1,017)
|
||||||
Net operating income
|
10,569
|
8,082
|
15,538
|
82
|
40,133
|
(254)
|
74,150
|
||||||
Operating expenses
|
(8,262)
|
(3,829)
|
(4,653)
|
(72)
|
(236)
|
254
|
(16,798)
|
||||||
Operating profit
|
2,307
|
4,253
|
10,885
|
10
|
39,897
|
-
|
57,352
|
||||||
Share of profit in associates and joint ventures
|
1,001
|
5,293
|
1,115
|
-
|
3
|
-
|
7,412
|
||||||
Profit before tax
|
3,308
|
9,546
|
12,000
|
10
|
39,900
|
-
|
64,764
|
||||||
Share of profit before tax
|
3.4%
|
10.0%
|
12.6%
|
-
|
41.8%
|
-
|
67.8%
|
||||||
Net loans and advances to customers
|
350,774
|
375,218
|
335,642
|
2,591
|
1,435
|
-
|
1,065,660
|
||||||
Customer accounts
|
489,762
|
324,829
|
453,089
|
3,806
|
890
|
-
|
1,272,376
|
Rest of Asia-Pacific
|
||||||||||||||
Retail
Banking
and
Wealth
Management
|
Commercial
Banking
|
Global
Banking &
Markets
|
Global Private
Banking
|
Other
|
Intra-
segment
elimination
|
Total
|
||||||||
HK$m
|
HK$m
|
HK$m
|
HK$m
|
HK$m
|
HK$m
|
HK$m
|
||||||||
Period ended 30 June 2012
|
||||||||||||||
Net interest income
|
6,953
|
5,365
|
9,393
|
92
|
554
|
(987)
|
21,370
|
|||||||
Net fee income/(expense)
|
3,207
|
2,048
|
2,616
|
57
|
(22)
|
-
|
7,906
|
|||||||
Net trading income/(expense)
|
336
|
762
|
5,058
|
7
|
(34)
|
988
|
7,117
|
|||||||
Net income/(expense) from financial instruments designated at fair value
|
316
|
4
|
(10)
|
-
|
(12)
|
(1)
|
297
|
|||||||
Gains less losses from financial investments
|
(7)
|
6
|
8
|
(1)
|
189
|
-
|
195
|
|||||||
-
|
||||||||||||||
Dividend income
|
1
|
-
|
-
|
-
|
24
|
-
|
25
|
|||||||
Net earned insurance premiums
|
2,624
|
439
|
-
|
1
|
-
|
-
|
3,064
|
|||||||
Other operating income
|
1,310
|
342
|
256
|
503
|
1,482
|
(268)
|
3,625
|
|||||||
Total operating income
|
14,740
|
8,966
|
17,321
|
659
|
2,181
|
(268)
|
43,599
|
|||||||
Net insurance claims incurred and movement in liabilities to policyholders
|
(2,274)
|
(387)
|
-
|
(1)
|
-
|
-
|
(2,662)
|
|||||||
Net operating income before loan impairment charges and other credit risk provisions
|
12,466
|
8,579
|
17,321
|
658
|
2,181
|
(268)
|
40,937
|
|||||||
Loan impairment (charges)/ releases and other credit risk provisions
|
(796)
|
(1,018)
|
(137)
|
1
|
(2)
|
-
|
(1,952)
|
|||||||
Net operating income
|
11,670
|
7,561
|
17,184
|
659
|
2,179
|
(268)
|
38,985
|
|||||||
Operating expenses
|
(8,682)
|
(3,787)
|
(4,978)
|
(155)
|
(624)
|
268
|
(17,958)
|
|||||||
Operating profit
|
2,988
|
3,774
|
12,206
|
504
|
1,555
|
-
|
21,027
|
|||||||
Share of profit in associates and joint ventures
|
1,095
|
5,678
|
2,080
|
-
|
6
|
-
|
8,859
|
|||||||
Profit before tax
|
4,083
|
9,452
|
14,286
|
504
|
1,561
|
-
|
29,886
|
|||||||
Share of profit before tax
|
7.0%
|
16.3%
|
24.6%
|
0.9%
|
2.7%
|
-
|
51.5%
|
|||||||
Net loans and advances to customers
|
327,083
|
319,961
|
337,092
|
2,740
|
1,416
|
-
|
988,292
|
|||||||
Customer accounts
|
465,665
|
325,751
|
462,031
|
5,421
|
1,163
|
-
|
1,260,031
|
|||||||
Results by Global Business
|
|||||||||||||
Global business
|
Retail
Banking
and
Wealth
Management
|
Commercial
Banking
|
Global
Banking &
Markets
|
Global Private
Banking
|
Other
|
Intra-
segment
elimination
|
Total
|
||||||
HK$m
|
HK$m
|
HK$m
|
HK$m
|
HK$m
|
HK$m
|
HK$m
|
|||||||
Period ended 30 June 2013
|
|||||||||||||
Net interest income/(expense)
|
18,820
|
11,657
|
12,343
|
40
|
(908)
|
53
|
42,005
|
||||||
Net fee income/(expense)
|
10,879
|
6,049
|
5,843
|
33
|
(64)
|
-
|
22,740
|
||||||
Net trading income/(expense)
|
672
|
1,463
|
9,686
|
8
|
(3,416)
|
(55)
|
8,358
|
||||||
Net income/(expense) from financial instruments designated at fair value
|
(1,904)
|
(97)
|
25
|
-
|
(25)
|
2
|
(1,999)
|
||||||
Gains less losses from financial investments
|
4
|
2
|
156
|
-
|
10
|
-
|
172
|
||||||
Dividend income
|
3
|
1
|
16
|
-
|
107
|
-
|
127
|
||||||
Net earned insurance premiums
|
25,099
|
2,719
|
-
|
1
|
-
|
(16)
|
27,803
|
||||||
Gain on reclassification of Industrial Bank
|
-
|
-
|
-
|
-
|
8,454
|
-
|
8,454
|
||||||
Gain on sale of Ping An
|
-
|
-
|
-
|
-
|
34,070
|
-
|
34,070
|
||||||
Other operating income
|
3,032
|
208
|
495
|
1
|
5,722
|
(3,404)
|
6,054
|
||||||
Total operating income
|
56,605
|
22,002
|
28,564
|
83
|
43,950
|
(3,420)
|
147,784
|
||||||
Net insurance claims incurred and movement in liabilities to policyholders
|
(22,796)
|
(2,475)
|
-
|
(1)
|
-
|
9
|
(25,263)
|
||||||
Net operating income before loan impairment charges and other credit risk provisions
|
33,809
|
19,527
|
28,564
|
82
|
43,950
|
(3,411)
|
122,521
|
||||||
Loan impairment (charges)/ releases and other credit risk provisions
|
(1,362)
|
(146)
|
137
|
-
|
-
|
-
|
(1,371)
|
||||||
Net operating income
|
32,447
|
19,381
|
28,701
|
82
|
43,950
|
(3,411)
|
121,150
|
||||||
Operating expenses
|
(15,866)
|
(6,731)
|
(9,522)
|
(72)
|
(4,430)
|
3,411
|
(33,210)
|
||||||
Operating profit
|
16,581
|
12,650
|
19,179
|
10
|
39,520
|
-
|
87,940
|
||||||
Share of profit in associates and joint ventures
|
1,196
|
5,294
|
1,117
|
-
|
3
|
-
|
7,610
|
||||||
Profit before tax
|
17,777
|
17,944
|
20,296
|
10
|
39,523
|
-
|
95,550
|
||||||
Share of profit before tax
|
18.6%
|
18.8%
|
21.2%
|
-
|
41.4%
|
-
|
100.0%
|
||||||
Net loans and advances to customers
|
848,043
|
928,140
|
690,656
|
2,591
|
12,158
|
-
|
2,481,588
|
||||||
Customer accounts
|
2,035,504
|
1,006,453
|
730,820
|
3,806
|
2,992
|
-
|
3,779,575
|
Global business
|
Retail
Banking
and
Wealth
Management
|
Commercial
Banking
|
Global
Banking &
Markets
|
Global Private
Banking
|
Other
|
Intra-
segment
elimination
|
Total
|
|||||||
HK$m
|
HK$m
|
HK$m
|
HK$m
|
HK$m
|
HK$m
|
HK$m
|
||||||||
Period ended 30 June 2012
|
||||||||||||||
Net interest income/(expense)
|
17,824
|
11,328
|
13,691
|
92
|
(1,294)
|
(649)
|
40,992
|
|||||||
Net fee income
|
9,608
|
5,403
|
4,729
|
57
|
62
|
-
|
19,859
|
|||||||
Net trading income/(expense)
|
802
|
1,426
|
9,344
|
7
|
(85)
|
650
|
12,144
|
|||||||
Net income/(expense) from financial instruments designated at fair value
|
1,011
|
(135)
|
112
|
-
|
(45)
|
(1)
|
942
|
|||||||
Gains less losses from financial investments
|
(14)
|
6
|
40
|
(1)
|
2,349
|
-
|
2,380
|
|||||||
Dividend income
|
2
|
-
|
14
|
-
|
338
|
-
|
354
|
|||||||
Net earned insurance premiums
|
23,508
|
3,461
|
61
|
1
|
-
|
-
|
27,031
|
|||||||
Other operating income
|
4,082
|
611
|
459
|
518
|
5,541
|
(3,284)
|
7,927
|
|||||||
Total operating income
|
56,823
|
22,100
|
28,450
|
674
|
6,866
|
(3,284)
|
111,629
|
|||||||
Net insurance claims incurred and movement in liabilities to policyholders
|
(23,567)
|
(3,037)
|
(47)
|
(1)
|
-
|
-
|
(26,652)
|
|||||||
Net operating income before loan impairment charges and other credit risk provisions
|
33,256
|
19,063
|
28,403
|
673
|
6,866
|
(3,284)
|
84,977
|
|||||||
Loan impairment (charges)/ releases and other credit risk provisions
|
(1,136)
|
(1,031)
|
(48)
|
1
|
(2)
|
-
|
(2,216)
|
|||||||
Net operating income
|
32,120
|
18,032
|
28,355
|
674
|
6,864
|
(3,284)
|
82,761
|
|||||||
Operating expenses
|
(15,630)
|
(6,533)
|
(10,112)
|
(155)
|
(4,924)
|
3,284
|
(34,070)
|
|||||||
Operating profit
|
16,490
|
11,499
|
18,243
|
519
|
1,940
|
-
|
48,691
|
|||||||
Share of profit in associates and joint ventures
|
1,243
|
5,726
|
2,102
|
-
|
226
|
-
|
9,297
|
|||||||
Profit before tax
|
17,733
|
17,225
|
20,345
|
519
|
2,166
|
-
|
57,988
|
|||||||
Share of profit before tax
|
30.6%
|
29.7%
|
35.1%
|
0.9%
|
3.7%
|
-
|
100.0%
|
|||||||
Net loans and advances to customers
|
779,193
|
775,207
|
652,761
|
2,740
|
11,720
|
-
|
2,221,621
|
|||||||
Customer accounts
|
1,899,450
|
949,221
|
728,378
|
5,421
|
4,431
|
-
|
3,586,901
|
|||||||
Consolidated Income Statement
|
|||
Half-year
ended
30 June
2013
|
Half-year
ended
30 June
2012
|
||
HK$m
|
HK$m
|
||
Interest income
|
57,059
|
57,787
|
|
Interest expense
|
(15,054)
|
(16,795)
|
|
Net interest income
|
42,005
|
40,992
|
|
Fee income
|
25,984
|
23,028
|
|
Fee expense
|
(3,244)
|
(3,169)
|
|
Net fee income
|
22,740
|
19,859
|
|
Net trading income
|
8,358
|
12,144
|
|
Net (expense)/income from financial instruments designated at fair value
|
(1,999)
|
942
|
|
Gains less losses from financial investments
|
172
|
2,380
|
|
Dividend income
|
127
|
354
|
|
Net earned insurance premiums
|
27,803
|
27,031
|
|
Gain on reclassification of Industrial Bank
|
8,454
|
-
|
|
Gain on sale of Ping An
|
34,070
|
-
|
|
Other operating income
|
6,054
|
7,927
|
|
Total operating income
|
147,784
|
111,629
|
|
Net insurance claims incurred and movement in liabilities to policyholders
|
(25,263)
|
(26,652)
|
|
Net operating income before loan impairment charges
|
|||
and other credit risk provisions
|
122,521
|
84,977
|
|
Loan impairment charges and other credit risk provisions
|
(1,371)
|
(2,216)
|
|
Net operating income
|
121,150
|
82,761
|
|
Employee compensation and benefits
|
(18,182)
|
(19,525)
|
|
General and administrative expenses
|
(12,241)
|
(11,597)
|
|
Depreciation of property, plant and equipment
|
(1,986)
|
(2,043)
|
|
Amortisation and impairment of intangible assets
|
(801)
|
(905)
|
|
Total operating expenses
|
(33,210)
|
(34,070)
|
|
Operating profit
|
87,940
|
48,691
|
|
Share of profit in associates and joint ventures
|
7,610
|
9,297
|
|
Profit before tax
|
95,550
|
57,988
|
|
Tax expense
|
(8,047)
|
(9,424)
|
|
Profit for the period
|
87,503
|
48,564
|
|
Profit attributable to shareholders of the parent company
|
80,511
|
44,690
|
|
Profit attributable to non-controlling interests
|
6,992
|
3,874
|
Consolidated Statement of Comprehensive Income
|
|||
Half-year
ended
30 June
2013
|
Half-year
ended
30 June
2012
|
||
HK$m
|
HK$m
|
||
Profit for the period
|
87,503
|
48,564
|
|
Other comprehensive income/(expense)
- Items that will subsequently be reclassified to the income statement when specific conditions are met:
|
|||
Available-for-sale investments:
|
|||
- fair value changes taken to equity
|
(5,685)
|
9,569
|
|
- fair value changes transferred to the income statement on disposal
|
(34,280)
|
(2,429)
|
|
- fair value changes transferred to the income statement on hedged items due to hedged risk
|
946
|
(461)
|
|
- income taxes
|
555
|
(432)
|
|
Cash flow hedges:
|
|||
- fair value changes taken to equity
|
4,273
|
127
|
|
- fair value changes transferred to the income statement
|
(4,346)
|
(181)
|
|
- income taxes
|
9
|
6
|
|
Share of changes in equity of associates and joint ventures
|
16
|
644
|
|
Exchange differences
|
(4,983)
|
(2,057)
|
|
- Items that will not subsequently be reclassified to the income statement:
|
|||
Property revaluation:
|
|||
- fair value changes taken to equity
|
3,439
|
2,432
|
|
- income taxes
|
(570)
|
(389)
|
|
Actuarial gains/(losses) on post-employment benefits:
|
|||
- before income taxes
|
1,948
|
(568)
|
|
- income taxes
|
(327)
|
86
|
|
Other comprehensive income for the period, net of tax
|
(39,005)
|
6,347
|
|
Total comprehensive income for the period, net of tax
|
48,498
|
54,911
|
|
Total comprehensive income for the period attributable to:
|
|||
- shareholders of the parent company
|
42,650
|
50,654
|
|
- non-controlling interests
|
5,848
|
4,257
|
|
48,498
|
54,911
|
Consolidated Balance Sheet
|
|||
At
30 June
2013
|
At
31 December
2012
|
||
HK$m
|
HK$m
|
||
Assets
|
|||
Cash and short-term funds
|
981,440
|
1,111,199
|
|
Items in the course of collection from other banks
|
28,035
|
23,079
|
|
Placings with banks maturing after one month
|
201,167
|
184,711
|
|
Certificates of deposit
|
100,206
|
93,085
|
|
Hong Kong Government certificates of indebtedness
|
188,334
|
176,264
|
|
Trading assets
|
366,443
|
419,697
|
|
Financial assets designated at fair value
|
80,192
|
69,479
|
|
Derivatives
|
379,128
|
398,956
|
|
Loans and advances to customers
|
2,481,588
|
2,349,043
|
|
Financial investments
|
669,952
|
626,042
|
|
Amounts due from Group companies
|
147,637
|
176,004
|
|
Interests in associates and joint ventures
|
101,537
|
119,273
|
|
Goodwill and intangible assets
|
39,844
|
38,634
|
|
Property, plant and equipment
|
98,813
|
90,179
|
|
Deferred tax assets
|
1,886
|
2,629
|
|
Other assets
|
114,858
|
187,053
|
|
Total assets
|
5,981,060
|
6,065,327
|
|
Liabilities
|
|||
Hong Kong currency notes in circulation
|
188,334
|
176,264
|
|
Items in the course of transmission to other banks
|
48,946
|
35,525
|
|
Deposits by banks
|
235,957
|
244,135
|
|
Customer accounts
|
3,779,575
|
3,874,884
|
|
Trading liabilities
|
196,544
|
183,340
|
|
Financial liabilities designated at fair value
|
45,877
|
44,270
|
|
Derivatives
|
362,412
|
397,151
|
|
Debt securities in issue
|
74,789
|
74,647
|
|
Retirement benefit liabilities
|
5,028
|
6,725
|
|
Amounts due to Group companies
|
113,296
|
97,618
|
|
Other liabilities and provisions
|
88,318
|
94,791
|
|
Liabilities under insurance contracts issued
|
260,664
|
244,921
|
|
Current tax liabilities
|
7,768
|
3,842
|
|
Deferred tax liabilities
|
15,636
|
16,923
|
|
Subordinated liabilities
|
13,257
|
13,867
|
|
Preference shares
|
54,318
|
83,346
|
|
Total liabilities
|
5,490,719
|
5,592,249
|
|
Equity
|
|||
Share capital
|
58,969
|
58,969
|
|
Other reserves
|
95,520
|
133,790
|
|
Retained profits
|
287,493
|
224,640
|
|
Proposed dividend
|
9,000
|
20,000
|
|
Total shareholders' equity
|
450,982
|
437,399
|
|
Non-controlling interests
|
39,359
|
35,679
|
|
Total equity
|
490,341
|
473,078
|
|
Total equity and liabilities
|
5,981,060
|
6,065,327
|
Consolidated Statement of Changes in Equity
|
|||||
Half-year
ended
30 June
2013
|
Half-year
ended
31 December
2012
|
Half-year
ended
30 June
2012
|
|||
HK$m
|
HK$m
|
HK$m
|
|||
Share capital
|
|||||
At beginning of period
|
58,969
|
45,404
|
30,190
|
||
Shares issued
|
-
|
13,565
|
15,214
|
||
58,969
|
58,969
|
45,404
|
|||
Retained profits and proposed dividend
|
|||||
At beginning of period
|
244,640
|
223,296
|
198,416
|
||
Dividends paid
|
(29,000)
|
(15,000)
|
(17,500)
|
||
Movement in respect of share-based payment arrangements
|
(250)
|
129
|
(375)
|
||
Other movements
|
37
|
(3)
|
-
|
||
Transfers
|
(697)
|
(3,124)
|
(1,430)
|
||
Total comprehensive income for the period
|
81,763
|
39,342
|
44,185
|
||
296,493
|
244,640
|
223,296
|
|||
Other reserves
|
|||||
Property revaluation reserve
|
|||||
At beginning of period
|
43,451
|
40,300
|
38,939
|
||
Transfers
|
(761)
|
(516)
|
(494)
|
||
Total comprehensive income for the period
|
2,480
|
3,667
|
1,855
|
||
45,170
|
43,451
|
40,300
|
|||
Available-for-sale investment reserve
|
|||||
At beginning of period
|
40,580
|
36,539
|
29,786
|
||
Other movements
|
17
|
-
|
8
|
||
Transfers
|
-
|
(2)
|
-
|
||
Total comprehensive income/(expense) for the period
|
(37,091)
|
4,043
|
6,745
|
||
3,506
|
40,580
|
36,539
|
|||
Cash flow hedging reserve
|
|||||
At beginning of period
|
210
|
2
|
51
|
||
Total comprehensive income/(expense) for the period
|
(57)
|
208
|
(49)
|
||
153
|
210
|
2
|
|||
Foreign exchange reserve
|
|||||
At beginning of period
|
15,193
|
12,280
|
14,265
|
||
Total comprehensive income/(expense) for the period
|
(4,448)
|
2,913
|
(1,985)
|
||
10,745
|
15,193
|
12,280
|
|||
Other reserves
|
|||||
At beginning of period
|
34,356
|
30,992
|
29,177
|
||
Movement in respect of share-based payment arrangements
|
161
|
(266)
|
(11)
|
||
Transfers
|
1,458
|
3,642
|
1,924
|
||
Other movements
|
(32)
|
1
|
(1)
|
||
Total comprehensive income/(expense) for the period
|
3
|
(13)
|
(97)
|
||
35,946
|
34,356
|
30,992
|
Half-year
ended
30 June
2013
|
Half-year
ended
31 December
2012
|
Half-year
ended
30 June
2012
|
|||
HK$m
|
HK$m
|
HK$m
|
|||
Total shareholders' equity
|
|||||
At beginning of period
|
437,399
|
388,813
|
340,824
|
||
Shares issued
|
-
|
13,565
|
15,214
|
||
Dividends paid
|
(29,000)
|
(15,000)
|
(17,500)
|
||
Movement in respect of share-based payment arrangements
|
(89)
|
(137)
|
(386)
|
||
Other movements
|
22
|
(2)
|
7
|
||
Total comprehensive income for the period
|
42,650
|
50,160
|
50,654
|
||
450,982
|
437,399
|
388,813
|
|||
Non-controlling interests
|
|||||
At beginning of period
|
35,679
|
32,606
|
30,519
|
||
Dividends paid
|
(2,244)
|
(1,595)
|
(2,171)
|
||
Movement in respect of share-based payment arrangements
|
6
|
6
|
8
|
||
Other movements
|
70
|
(4)
|
(7)
|
||
Total comprehensive income for the period
|
5,848
|
4,666
|
4,257
|
||
39,359
|
35,679
|
32,606
|
|||
Total equity
|
|||||
At beginning of period
|
473,078
|
421,419
|
371,343
|
||
Shares issued
|
-
|
13,565
|
15,214
|
||
Dividends paid
|
(31,244)
|
(16,595)
|
(19,671)
|
||
Movement in respect of share-based payment arrangements
|
(83)
|
(131)
|
(378)
|
||
Other movements
|
92
|
(6)
|
-
|
||
Total comprehensive income for the period
|
48,498
|
54,826
|
54,911
|
||
490,341
|
473,078
|
421,419
|
Consolidated Cash Flow Statement
|
|||
Half-year
ended
30 June
2013
|
Half-year
ended
30 June
2012
|
||
HK$m
|
HK$m
|
||
Operating activities
|
|||
Cash used in operations
|
(25,471)
|
(80,261)
|
|
Interest received on financial investments
|
6,415
|
7,558
|
|
Dividends received on financial investments
|
137
|
105
|
|
Dividends received from associates
|
142
|
2,165
|
|
Taxation paid
|
(4,714)
|
(5,908)
|
|
Net cash outflow from operating activities
|
(23,491)
|
(76,341)
|
|
Investing activities
|
|||
Purchase of financial investments
|
(136,433)
|
(156,084)
|
|
Proceeds from sale or redemption of financial investments
|
145,245
|
230,557
|
|
Purchase of property, plant and equipment
|
(6,325)
|
(730)
|
|
Proceeds from sale of property, plant and equipment and assets held for sale
|
968
|
40
|
|
Purchase of other intangible assets
|
(634)
|
(635)
|
|
Net cash outflow in respect of the purchase of interests in associates and joint ventures
|
-
|
(72)
|
|
Proceeds from the sale of interests in associates and joint ventures
|
2,847
|
2,095
|
|
Net cash outflow from the sale of interests in business portfolios
|
(3,281)
|
(12,712)
|
|
Net cash inflow from investing activities
|
2,387
|
62,459
|
|
Net cash outflow before financing
|
(21,104)
|
(13,882)
|
|
Financing
|
|||
Issue of ordinary share capital
|
-
|
15,214
|
|
Redemption of preference shares
|
(29,065)
|
(1,941)
|
|
Repayment of subordinated liabilities
|
(338)
|
-
|
|
Ordinary dividends paid
|
(29,000)
|
(17,500)
|
|
Dividends paid to non-controlling interests
|
(2,244)
|
(2,171)
|
|
Interest paid on preference shares
|
(1,664)
|
(1,235)
|
|
Interest paid on subordinated liabilities
|
(415)
|
(438)
|
|
Net cash outflow from financing
|
(62,726)
|
(8,071)
|
|
Decrease in cash and cash equivalents
|
(83,830)
|
(21,953)
|
Half-year
ended
30 June
2013
|
Half-year
ended
30 June
2012
|
||
HK$m
|
HK$m
|
||
Net interest income
|
42,005
|
40,992
|
|
Average interest-earning assets
|
4,407,701
|
4,119,731
|
|
Net interest spread
|
1.80%
|
1.89%
|
|
Net interest margin
|
1.92%
|
2.00%
|
Half-year ended
30 June
2013
|
Half-year ended
30 June
2012
|
||
HK$m
|
HK$m
|
||
Account services
|
1,373
|
1,410
|
|
Credit facilities
|
1,498
|
1,425
|
|
Import/export
|
2,473
|
2,596
|
|
Remittances
|
1,625
|
1,474
|
|
Securities/broking
|
3,822
|
3,430
|
|
Cards
|
3,471
|
3,358
|
|
Insurance
|
693
|
456
|
|
Unit trusts
|
3,121
|
2,061
|
|
Funds under management
|
2,174
|
2,022
|
|
Underwriting
|
1,184
|
793
|
|
Other
|
4,550
|
4,003
|
|
Fee income
|
25,984
|
23,028
|
|
Fee expense
|
(3,244)
|
(3,169)
|
|
22,740
|
19,859
|
Half-year ended
30 June
2013
|
Half-year ended
30 June
2012
|
||
HK$m
|
HK$m
|
||
Ping An contingent forward sale contract
|
(3,323)
|
-
|
|
Dealing profits
|
8,693
|
9,659
|
|
Net interest income on trading assets and liabilities
|
2,431
|
2,078
|
|
Dividend income from trading securities
|
562
|
424
|
|
Net loss from hedging activities
|
(5)
|
(17)
|
|
8,358
|
12,144
|
Half-year ended
30 June
2013
|
Half-year ended
30 June
2012
|
||
HK$m
|
HK$m
|
||
Gain on sale of Ping An
|
34,070
|
-
|
|
Gains on disposal of available-for-sale securities
|
200
|
2,464
|
|
Impairment of available-for-sale equity investments
|
(28)
|
(84)
|
|
172
|
2,380
|
Half-year ended
30 June
2013
|
Half-year ended
30 June
2012
|
||
HK$m
|
HK$m
|
||
Gain on reclassification of Industrial Bank
|
8,454
|
-
|
|
Movement in present value of in-force insurance business
|
1,745
|
3,100
|
|
Gains on investment properties
|
1,186
|
259
|
|
Gain on disposal of property, plant and equipment, and assets held for sale
|
306
|
19
|
|
Gain on disposal of subsidiaries, associates, joint ventures and business portfolios
|
829
|
2,354
|
|
Other
|
1,988
|
2,195
|
|
6,054
|
7,927
|
|
|
Half-year ended
30 June
2013
|
Half-year ended
30 June
2012
|
||
HK$m
|
HK$m
|
||
Net interest income
|
4,234
|
3,779
|
|
Net fee income
|
905
|
545
|
|
Net trading loss
|
(393)
|
(135)
|
|
Net income/(expense) from financial instruments designated at fair value
|
(2,001)
|
875
|
|
Net earned insurance premiums
|
27,803
|
27,031
|
|
Movement in present value of in-force business
|
1,745
|
3,100
|
|
Other operating income
|
1,095
|
36
|
|
33,388
|
35,231
|
||
Net insurance claims incurred and movement in liabilities to policyholders
|
(25,263)
|
(26,652)
|
|
Net operating income
|
8,125
|
8,579
|
Half-year ended
30 June
2013
|
Half-year ended
30 June
2012
|
||
HK$m
|
HK$m
|
||
Individually assessed impairment charges:
|
|||
New charges
|
915
|
1,221
|
|
Releases
|
(684)
|
(420)
|
|
Recoveries
|
(124)
|
(86)
|
|
107
|
715
|
||
Collectively assessed impairment charges
|
1,114
|
1,185
|
|
Other credit risk provisions
|
150
|
316
|
|
Loan impairment charges and other credit risk provisions
|
1,371
|
2,216
|
Half-year ended
30 June
2013
|
Half-year ended
30 June
2012
|
||
HK$m
|
HK$m
|
||
Wages and salaries
|
16,605
|
18,056
|
|
Social security costs
|
479
|
473
|
|
Retirement benefit costs
|
1,098
|
996
|
|
18,182
|
19,525
|
||
At
30 June
2013
|
At
31 December
2012
|
||
Staff numbers by region - full-time equivalent
|
|||
Hong Kong
|
26,962
|
26,712
|
|
Rest of Asia-Pacific
|
38,223
|
38,881
|
|
Total
|
65,185
|
65,593
|
|
Half-year ended
30 June
2013
|
Half-year ended
30 June
2012
|
||
HK$m
|
HK$m
|
||
Premises and equipment
|
|||
-. Rental expenses
|
1,696
|
1,623
|
|
-. Other premises and equipment
|
1,805
|
1,796
|
|
3,501
|
3,419
|
||
Marketing and advertising expenses
|
1,674
|
1,793
|
|
Other administrative expenses
|
7,066
|
6,385
|
|
12,241
|
11,597
|
Half-year ended
30 June
2013
|
Half-year ended
30 June
2012
|
||
HK$m
|
HK$m
|
||
Current income tax
|
|||
- Hong Kong profits tax
|
4,536
|
3,943
|
|
- Overseas taxation
|
4,510
|
5,857
|
|
Deferred taxation
|
(999)
|
(376)
|
|
8,047
|
9,424
|
Half-year ended
30 June 2013
|
Half-year ended
30 June 2012
|
||||||
HK$
|
HK$
|
||||||
per share
|
HK$m
|
per share
|
HK$m
|
||||
Ordinary dividends paid
|
|||||||
- fourth interim dividend in respect of the
previous financial year approved and paid
during the year
|
0.85
|
20,000
|
0.83
|
10,000
|
|||
- first interim dividend paid
|
0.38
|
9,000
|
0.58
|
7,500
|
|||
1.23
|
29,000
|
1.41
|
17,500
|
At
30 June
2013
|
At
31 December
2012
|
||
HK$m
|
HK$m
|
||
Gross loans and advances to customers
|
2,490,611
|
2,358,814
|
|
Impairment allowances:
|
|||
-. Individually assessed
|
(4,785)
|
(5,245)
|
|
-. Collectively assessed
|
(4,238)
|
(4,526)
|
|
(9,023)
|
(9,771)
|
||
Net loans and advances to customers
|
2,481,588
|
2,349,043
|
|
Allowances as a percentage of gross loans and advances to customers:
|
|||
-. Individually assessed
|
0.19%
|
0.22%
|
|
-. Collectively assessed
|
0.17%
|
0.19%
|
|
Total allowances
|
0.36%
|
0.41%
|
Individually
assessed
|
Collectively
assessed
|
Total
|
|||
HK$m
|
HK$m
|
HK$m
|
|||
At 1 January 2013
|
5,245
|
4,526
|
9,771
|
||
Amounts written off
|
(364)
|
(1,798)
|
(2,162)
|
||
Recoveries of loans and advances written off in previous years
|
124
|
549
|
673
|
||
Net charge to income statement
|
107
|
1,114
|
1,221
|
||
Unwinding of discount of loan impairment
|
(20)
|
(36)
|
(56)
|
||
Exchange and other adjustments
|
(307)
|
(117)
|
(424)
|
||
At 30 June 2013
|
4,785
|
4,238
|
9,023
|
Rest of
|
|||||
Hong Kong
|
Asia-Pacific
|
Total
|
|||
At 30 June 2013
|
HK$m
|
HK$m
|
HK$m
|
||
Residential mortgages
|
411,233
|
282,329
|
693,562
|
||
Credit card advances
|
44,519
|
30,466
|
74,985
|
||
Other personal
|
56,573
|
41,445
|
98,018
|
||
Total personal
|
512,325
|
354,240
|
866,565
|
||
Commercial, industrial and international trade
|
416,242
|
424,980
|
841,222
|
||
Commercial real estate
|
183,679
|
71,762
|
255,441
|
||
Other property-related lending
|
133,301
|
50,685
|
183,986
|
||
Government
|
21,823
|
3,158
|
24,981
|
||
Other commercial
|
107,099
|
130,563
|
237,662
|
||
Total corporate and commercial
|
862,144
|
681,148
|
1,543,292
|
||
Non-bank financial institutions
|
43,157
|
35,178
|
78,335
|
||
Settlement accounts
|
1,637
|
782
|
2,419
|
||
Total financial
|
44,794
|
35,960
|
80,754
|
||
Gross loans and advances to customers
|
1,419,263
|
1,071,348
|
2,490,611
|
||
Individually assessed impairment allowances
|
(1,300)
|
(3,485)
|
(4,785)
|
||
Collectively assessed impairment allowances
|
(2,035)
|
(2,203)
|
(4,238)
|
||
Net loans and advances to customers
|
1,415,928
|
1,065,660
|
2,481,588
|
||
At 31 December 2012
|
|||||
Residential mortgages
|
401,855
|
284,317
|
686,172
|
||
Credit card advances
|
45,961
|
33,489
|
79,450
|
||
Other personal
|
51,721
|
42,337
|
94,058
|
||
Total personal
|
499,537
|
360,143
|
859,680
|
||
Commercial, industrial and international trade
|
342,463
|
402,735
|
745,198
|
||
Commercial real estate
|
177,339
|
71,925
|
249,264
|
||
Other property-related lending
|
127,099
|
51,448
|
178,547
|
||
Government
|
21,995
|
8,804
|
30,799
|
||
Other commercial
|
96,055
|
133,921
|
229,976
|
||
Total corporate and commercial
|
764,951
|
668,833
|
1,433,784
|
||
Non-bank financial institutions
|
31,545
|
30,263
|
61,808
|
||
Settlement accounts
|
3,031
|
511
|
3,542
|
||
Total financial
|
34,576
|
30,774
|
65,350
|
||
Gross loans and advances to customers
|
1,299,064
|
1,059,750
|
2,358,814
|
||
Individually assessed impairment allowances
|
(1,418)
|
(3,827)
|
(5,245)
|
||
Collectively assessed impairment allowances
|
(2,167)
|
(2,359)
|
(4,526)
|
||
Net loans and advances to customers
|
1,295,479
|
1,053,564
|
2,349,043
|
|
|
|
|
|
16. Other assets
|
At
|
At
|
||
30 June
|
31 December
|
||
2013
|
2012
|
||
HK$m
|
HK$m
|
||
Current taxation recoverable
|
808
|
1,029
|
|
Assets held for sale
|
1,118
|
48,280
|
|
Prepayments and accrued income
|
8,648
|
3,823
|
|
Accrued interest receivable
|
14,903
|
14,992
|
|
Acceptances and endorsements
|
30,340
|
31,965
|
|
Other
|
59,041
|
86,964
|
|
114,858
|
187,053
|
At
30 June
2013
|
At
31 December
2012
|
||
HK$m
|
HK$m
|
||
Current accounts
|
834,686
|
831,256
|
|
Savings accounts
|
2,043,386
|
2,063,565
|
|
Other deposit accounts
|
901,503
|
980,063
|
|
3,779,575
|
3,874,884
|
|
18. Other liabilities and provisions
|
At
|
At
|
||
30 June
|
31 December
|
||
2013
|
2012
|
||
HK$m
|
HK$m
|
||
Accruals and deferred income
|
21,867
|
24,705
|
|
Liabilities held for sale
|
3,652
|
4,811
|
|
Provisions for liabilities and charges
|
1,456
|
2,144
|
|
Acceptances and endorsements
|
30,340
|
31,965
|
|
Share-based payment liability to HSBC Holdings plc
|
1,581
|
2,560
|
|
Other liabilities
|
29,422
|
28,606
|
|
88,318
|
94,791
|
At
30 June
2013
|
At
31 December
2012
|
||
HK$m
|
HK$m
|
||
Contract amount:
|
|||
Contingent liabilities
|
232,371
|
225,828
|
|
Commitments
|
1,637,621
|
1,604,179
|
|
1,869,992
|
1,830,007
|
Valuation techniques
|
||||||||||||||||||||
Quoted market price
Level 1
|
using observable inputs
Level 2
|
with significant unobservable
input
Level 3
|
Third
party
total
|
Amounts with HSBC entities
|
Total
|
|||||||||||||||
At 30 June 2013
|
HK$m
|
HK$m
|
HK$m
|
HK$m
|
HK$m
|
HK$m
|
||||||||||||||
Assets
|
||||||||||||||||||||
Trading assets
|
187,876
|
177,945
|
622
|
366,443
|
-
|
366,443
|
||||||||||||||
Financial assets designated
at fair value
|
55,603
|
23,075
|
1,514
|
80,192
|
-
|
80,192
|
||||||||||||||
Derivatives
|
12,667
|
279,809
|
895
|
293,371
|
85,757
|
379,128
|
||||||||||||||
Financial investments: available for sale
|
644,395
|
409,653
|
15,415
|
1,069,463
|
-
|
1,069,463
|
||||||||||||||
900,541
|
890,482
|
18,446
|
1,809,469
|
85,757
|
1,895,226
|
|||||||||||||||
Liabilities
|
||||||||||||||||||||
Trading liabilities
|
71,295
|
109,936
|
15,313
|
196,544
|
-
|
196,544
|
||||||||||||||
Financial liabilities designated
at fair value
|
-
|
45,877
|
-
|
45,877
|
-
|
45,877
|
||||||||||||||
Derivatives
|
14,481
|
252,727
|
959
|
268,167
|
94,245
|
362,412
|
||||||||||||||
85,776
|
408,540
|
16,272
|
510,588
|
94,245
|
604,833
|
|||||||||||||||
At 31 December 2012
|
||||||||||||||||||||
Assets
|
||||||||||||||||||||
Trading assets
|
219,233
|
200,232
|
232
|
419,697
|
-
|
419,697
|
||||||||||||||
Financial assets designated at fair value
|
46,122
|
21,808
|
1,549
|
69,479
|
-
|
69,479
|
||||||||||||||
Derivatives
|
5,049
|
309,812
|
825
|
315,686
|
83,270
|
398,956
|
||||||||||||||
Financial investments: available
for sale
|
680,145
|
398,349
|
11,712
|
1,090,206
|
-
|
1,090,206
|
||||||||||||||
Assets held for sale
|
39,813
|
-
|
3,878
|
43,691
|
-
|
43,691
|
||||||||||||||
990,362
|
930,201
|
18,196
|
1,938,759
|
83,270
|
2,022,029
|
|||||||||||||||
Liabilities
|
||||||||||||||||||||
Trading liabilities
|
62,723
|
109,526
|
11,091
|
183,340
|
-
|
183,340
|
||||||||||||||
Financial liabilities designated at fair value
|
-
|
44,270
|
-
|
44,270
|
-
|
44,270
|
||||||||||||||
Derivatives
|
6,951
|
290,099
|
3,659
|
300,709
|
96,442
|
397,151
|
||||||||||||||
69,674
|
443,895
|
14,750
|
528,319
|
96,442
|
624,761
|
|||||||||||||||
Assets
|
|||||
Available for sale
|
Held for trading
|
Designated at fair value through profit or loss
|
|||
At 30 June 2013
|
HK$m
|
HK$m
|
HK$m
|
||
Transfer from level 2 to level 1
|
9,890
|
9,807
|
58
|
At 30 June 2013
|
|||||||||||||||||
Assets-
|
Liabilities-
|
Range of inputs
|
|||||||||||||||
Valuation technique
|
Key unobservable inputs
|
fair value
|
fair value
|
Lower
|
Higher
|
||||||||||||
HK$m
|
HK$m
|
||||||||||||||||
Structured notes and deposits
|
|||||||||||||||||
Option model
|
Equity correlation
|
-
|
3,431
|
0.00
|
0.61
|
||||||||||||
Option model
|
Equity volatility
|
-
|
5,673
|
7.18%
|
81.26%
|
||||||||||||
Option model
|
Fund volatility
|
-
|
2,081
|
19.68%
|
22.34%
|
||||||||||||
Option model
|
Foreign exchange volatility
|
4
|
3,072
|
1.59%
|
34.83%
|
||||||||||||
Corporate bonds
|
|||||||||||||||||
Market comparable approach
|
Credit Spread
|
4,819
|
-
|
99.87
|
100.81
|
||||||||||||
Private equity including strategic investments
|
|||||||||||||||||
Market comparable approach
|
Equity Spot
|
5,418
|
-
|
n/a
|
n/a
|
||||||||||||
Net asset value
|
Equity Spot
|
962
|
-
|
n/a
|
n/a
|
||||||||||||
Net asset value
|
Fund valuation
|
5,242
|
-
|
n/a
|
n/a
|
||||||||||||
Other
|
2,001
|
2,015
|
|||||||||||||||
18,446
|
16,272
|
||||||||||||||||
|
Movement in Level 3 financial instruments
|
Assets
|
Liabilities
|
||||||||||||
Available-
for-sale
|
Held for
trading
|
Designated
at fair value
through
profit
or loss
|
Derivatives
|
Assets held for sale
|
Held for trading
|
Derivatives
|
|||||||
HK$m
|
HK$m
|
HK$m
|
HK$m
|
HK$m
|
HK$m
|
HK$m
|
|||||||
At 1 January 2013
|
11,712
|
232
|
1,549
|
825
|
3,878
|
11,091
|
3,659
|
||||||
Total gains recognised in profit or loss
|
|||||||||||||
-. Trading income excluding net interest income
|
-
|
(51)
|
-
|
297
|
-
|
(655)
|
3,325
|
||||||
-. Net income from other financial instruments designated at fair value
|
-
|
-
|
89
|
-
|
-
|
-
|
-
|
||||||
-. Gains less losses from financial investments
|
26
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||
Total gains (losses) recognised in other comprehensive income1
|
|||||||||||||
-. Available-for-sale investments
|
59
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||
-. Exchange differences
|
18
|
-
|
-
|
(9)
|
-
|
(314)
|
-
|
||||||
Purchases
|
93
|
500
|
159
|
-
|
-
|
-
|
-
|
||||||
Net issuances
|
-
|
-
|
-
|
-
|
-
|
4,553
|
-
|
||||||
Sales
|
(2)
|
(1)
|
(28)
|
-
|
-
|
-
|
-
|
||||||
Settlements
|
(433)
|
(23)
|
(29)
|
(54)
|
-
|
1,521
|
(5,917)
|
||||||
Transfers out
|
-
|
(50)
|
(235)
|
(164)
|
(3,878)
|
(954)
|
(108)
|
||||||
Transfers in
|
3,942
|
15
|
9
|
-
|
-
|
71
|
-
|
||||||
At 30 June 2013
|
15,415
|
622
|
1,514
|
895
|
-
|
15,313
|
959
|
||||||
Unrealised gains/(losses) recognised in profit or loss relating to assets and liabilities held at 30 June 2013
|
-
|
(6)
|
88
|
166
|
-
|
18
|
11
|
||||||
|
1 Included in 'Available-for-sale investments: Fair value changes taken to equity' and 'Exchange differences' in the consolidated statement of comprehensive income.
|
Reflected in income statement
|
Reflected in other comprehensive income
|
||||||
Favourable changes
|
Unfavourable changes
|
Favourable changes
|
Unfavourable changes
|
||||
HK$m
|
HK$m
|
HK$m
|
HK$m
|
||||
At 30 June 2013
|
|||||||
Derivatives, trading assets and trading liabilities1
|
257
|
(236)
|
-
|
-
|
|||
Financial assets and liabilities designated at fair value
|
151
|
(151)
|
-
|
-
|
|||
Financial investments: available for sale
|
-
|
-
|
1,531
|
(1,531)
|
|||
408
|
(387)
|
1,531
|
(1,531)
|
||||
At 31 December 2012
|
|||||||
Derivatives, trading assets and trading liabilities1
|
665
|
(642)
|
-
|
-
|
|||
Financial assets and liabilities designated at fair value
|
155
|
(155)
|
-
|
-
|
|||
Financial investments: available for sale
|
-
|
-
|
1,171
|
(1,171)
|
|||
820
|
(797)
|
1,171
|
(1,171)
|
|
1 Derivatives, trading assets and trading liabilities are presented as one category to reflect the manner in which these financial instruments are risk-managed.
|
At 30 June 2013
|
At 31 December 2012
|
||||||
Carrying amount
|
Fair value
|
Carrying amount
|
Fair value
|
||||
HK$m
|
HK$m
|
HK$m
|
HK$m
|
||||
Assets
|
|||||||
Placings with banks
|
614,522
|
614,563
|
546,908
|
548,115
|
|||
Loans and advances to customers
|
2,481,588
|
2,468,055
|
2,349,043
|
2,335,254
|
|||
Debt securities
|
171,837
|
175,068
|
163,819
|
176,172
|
|||
Liabilities
|
|||||||
Deposits by banks
|
235,957
|
235,887
|
244,135
|
244,136
|
|||
Customer accounts
|
3,779,575
|
3,779,842
|
3,874,884
|
3,875,259
|
|||
Debt securities in issue
|
74,789
|
75,016
|
74,647
|
74,854
|
|||
Subordinated liabilities
|
13,257
|
12,104
|
13,867
|
12,497
|
|||
Preference shares
|
54,318
|
48,249
|
83,346
|
73,762
|
|
· HKFRS 10 'Consolidated Financial Statements'
|
|
· HKFRS 11 'Joint Arrangements'
|
|
· HKFRS 12 'Disclosure of Interests in Other Entities'
|
|
· HKFRS 13 'Fair Value Measurement'
|
|
· Amendments to HKAS 19 'Employee Benefits'
|