|
· Pre-tax profit up 33% to HK$144,756m (HK$108,729m in 2012)
|
|
· Attributable profit up 43% to HK$119,009m (HK$83,008m in 2012)
|
|
· Return on average shareholders' equity of 25.9% (21.9% in 2012)
|
|
· Assets up 6% to HK$6,439bn (HK$6,065bn at 31 December 2012)
|
|
· Common equity tier 1 ratio of 14.1%, Total capital ratio of 15.2% (Core capital ratio of 13.7%, Capital adequacy ratio of 14.3% at 31 December 2012)
|
|
· Cost efficiency ratio of 33.9% (42.4% in 2012)
|
|
· Return on average shareholders' equity of 17.9% for 2013
|
|
· Cost efficiency ratio of 42.1% for 2013
|
Results by geographic region
|
||||||||
Geographical regions
|
Hong Kong
|
Rest of Asia-
Pacific
|
Intra-segment elimination
|
Total
|
||||
HK$m
|
HK$m
|
HK$m
|
HK$m
|
|||||
Year ended 31 December 2013
|
||||||||
Net interest income
|
45,682
|
41,729
|
(46)
|
87,365
|
||||
Net fee income
|
28,794
|
15,129
|
(77)
|
43,846
|
||||
Net trading income
|
11,156
|
5,375
|
46
|
16,577
|
||||
Net income from financial instruments designated at
fair value
|
2,008
|
467
|
-
|
2,475
|
||||
Gains less losses from financial investments
|
323
|
119
|
-
|
442
|
||||
Dividend income
|
1,165
|
10
|
-
|
1,175
|
||||
Net earned insurance premiums
|
47,173
|
6,490
|
-
|
53,663
|
||||
Net gain on reclassification of associates
|
-
|
8,157
|
-
|
8,157
|
||||
Gain on sale of Ping An
|
-
|
34,070
|
-
|
34,070
|
||||
Other operating income
|
13,803
|
2,186
|
(4,571)
|
11,418
|
||||
Total operating income
|
150,104
|
113,732
|
(4,648)
|
259,188
|
||||
Net insurance claims incurred and movement in liabilities to policyholders
|
(50,960)
|
(5,632)
|
-
|
(56,592)
|
||||
Net operating income before loan impairment
charges and other credit risk provisions
|
99,144
|
108,100
|
(4,648)
|
202,596
|
||||
Loan impairment charges and other credit risk
provisions
|
(1,032)
|
(2,500)
|
-
|
(3,532)
|
||||
Net operating income
|
98,112
|
105,600
|
(4,648)
|
199,064
|
||||
Operating expenses
|
(38,845)
|
(34,531)
|
4,648
|
(68,728)
|
||||
Operating profit
|
59,267
|
71,069
|
-
|
130,336
|
||||
Share of profit in associates and joint ventures
|
524
|
13,896
|
-
|
14,420
|
||||
Profit before tax
|
59,791
|
84,965
|
-
|
144,756
|
||||
Share of profit before tax
|
41.3%
|
58.7%
|
-
|
100.0%
|
||||
Cost efficiency ratio
|
39.2%
|
31.9%
|
-
|
33.9%
|
||||
Net loans and advances to customers
|
1,516,192
|
1,153,046
|
-
|
2,669,238
|
||||
Customer accounts
|
2,837,779
|
1,416,973
|
-
|
4,254,752
|
||||
Geographical regions
|
Hong Kong
|
Rest of Asia-
Pacific
|
Intra-segment
elimination
|
Total
|
|||
HK$m
|
HK$m
|
HK$m
|
HK$m
|
||||
Year ended 31 December 2012
|
|||||||
Net interest income
|
40,155
|
42,271
|
(7)
|
82,419
|
|||
Net fee income
|
24,670
|
15,220
|
-
|
39,890
|
|||
Net trading income
|
9,892
|
9,315
|
7
|
19,214
|
|||
Net income from financial instruments designated at
fair value
|
3,799
|
814
|
-
|
4,613
|
|||
Gains less losses from financial investments
|
2,510
|
124
|
-
|
2,634
|
|||
Dividend income
|
489
|
33
|
-
|
522
|
|||
Net earned insurance premiums
|
46,304
|
6,317
|
-
|
52,621
|
|||
Other operating income
|
14,991
|
4,632
|
(4,286)
|
15,337
|
|||
Total operating income
|
142,810
|
78,726
|
(4,286)
|
217,250
|
|||
Net insurance claims incurred and movement in liabilities to policyholders
|
(49,401)
|
(5,582)
|
-
|
(54,983)
|
|||
Net operating income before loan impairment
charges and other credit risk provisions
|
93,409
|
73,144
|
(4,286)
|
162,267
|
|||
Loan impairment charges and other credit risk
provisions
|
(603)
|
(2,975)
|
-
|
(3,578)
|
|||
Net operating income
|
92,806
|
70,169
|
(4,286)
|
158,689
|
|||
Operating expenses
|
(36,947)
|
(36,109)
|
4,286
|
(68,770)
|
|||
Operating profit
|
55,859
|
34,060
|
-
|
89,919
|
|||
Share of profit in associates and joint ventures
|
640
|
18,170
|
-
|
18,810
|
|||
Profit before tax
|
56,499
|
52,230
|
-
|
108,729
|
|||
Share of profit before tax
|
52.0%
|
48.0%
|
-
|
100.0%
|
|||
Cost efficiency ratio
|
39.6%
|
49.4%
|
-
|
42.4%
|
|||
Net loans and advances to customers
|
1,295,479
|
1,053,564
|
-
|
2,349,043
|
|||
Customer accounts
|
2,531,624
|
1,343,260
|
-
|
3,874,884
|
Results by geographic global business
|
|||||||||||||
Hong Kong
|
|||||||||||||
Retail
Banking
and
Wealth
Management
|
Commercial
Banking
|
Global
Banking &
Markets
|
Global Private
Banking
|
Other
|
Intra-
segment
elimination
|
Total
|
|||||||
HK$m
|
HK$m
|
HK$m
|
HK$m
|
HK$m
|
HK$m
|
HK$m
|
|||||||
Year ended 31 December 2013
|
|||||||||||||
Net interest income/(expense)
|
24,687
|
13,406
|
10,380
|
116
|
(2,690)
|
(217)
|
45,682
|
||||||
Net fee income
|
15,749
|
7,473
|
5,405
|
105
|
62
|
-
|
28,794
|
||||||
Net trading income
|
1,045
|
1,417
|
8,334
|
78
|
66
|
216
|
11,156
|
||||||
Net income/(expense) from financial instruments designated at fair value
|
1,965
|
-
|
56
|
-
|
(14)
|
1
|
2,008
|
||||||
Gains less losses from financial investments
|
-
|
-
|
323
|
-
|
-
|
-
|
323
|
||||||
Dividend income
|
1
|
7
|
47
|
-
|
1,110
|
-
|
1,165
|
||||||
Net earned insurance premiums
|
43,530
|
3,659
|
-
|
-
|
-
|
(16)
|
47,173
|
||||||
Other operating income
|
4,799
|
706
|
591
|
-
|
9,856
|
(2,149)
|
13,803
|
||||||
Total operating income
|
91,776
|
26,668
|
25,136
|
299
|
8,390
|
(2,165)
|
150,104
|
||||||
Net insurance claims incurred and movement in liabilities to policyholders
|
(46,730)
|
(4,230)
|
-
|
-
|
-
|
-
|
(50,960)
|
||||||
Net operating income before loan impairment charges and other credit risk provisions
|
45,046
|
22,438
|
25,136
|
299
|
8,390
|
(2,165)
|
99,144
|
||||||
Loan impairment (charges) /releases and other credit risk provisions
|
(1,065)
|
(122)
|
154
|
-
|
1
|
-
|
(1,032)
|
||||||
Net operating income
|
43,981
|
22,316
|
25,290
|
299
|
8,391
|
(2,165)
|
98,112
|
||||||
Operating expenses
|
(15,501)
|
(5,955)
|
(10,084)
|
(224)
|
(9,246)
|
2,165
|
(38,845)
|
||||||
Operating profit/(loss)
|
28,480
|
16,361
|
15,206
|
75
|
(855)
|
-
|
59,267
|
||||||
Share of profit in associates and joint ventures
|
518
|
2
|
4
|
-
|
-
|
-
|
524
|
||||||
Profit/(loss) before tax
|
28,998
|
16,363
|
15,210
|
75
|
(855)
|
-
|
59,791
|
||||||
Share of profit before tax
|
20.0%
|
11.3%
|
10.5%
|
-
|
(0.5)%
|
-
|
41.3%
|
||||||
Net loans and advances
to customers
|
503,921
|
574,747
|
373,086
|
53,679
|
10,759
|
-
|
1,516,192
|
||||||
Customer accounts
|
1,655,211
|
753,600
|
276,169
|
150,580
|
2,219
|
-
|
2,837,779
|
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
|
||||||
Year ended 31 December 2012
|
|||||||||||
Net interest income/(expense)
|
22,194
|
12,636
|
8,436
|
(3,744)
|
633
|
40,155
|
|||||
Net fee income
|
13,723
|
6,594
|
4,255
|
98
|
-
|
24,670
|
|||||
Net trading income
|
1,270
|
1,278
|
7,822
|
157
|
(635)
|
9,892
|
|||||
Net income/(expense) from
financial instruments designated
at fair value
|
4,098
|
(412)
|
177
|
(66)
|
2
|
3,799
|
|||||
Gains less losses from
financial investments
|
(8)
|
-
|
18
|
2,500
|
-
|
2,510
|
|||||
Dividend income
|
1
|
7
|
36
|
445
|
-
|
489
|
|||||
Net earned insurance premiums
|
41,074
|
5,132
|
98
|
-
|
-
|
46,304
|
|||||
Other operating income
|
5,518
|
1,965
|
738
|
8,853
|
(2,083)
|
14,991
|
|||||
Total operating income
|
87,870
|
27,200
|
21,580
|
8,243
|
(2,083)
|
142,810
|
|||||
Net insurance claims incurred and movement in liabilities to policyholders
|
(44,650)
|
(4,676)
|
(75)
|
-
|
-
|
(49,401)
|
|||||
Net operating income before loan impairment charges and
other credit risk provisions
|
43,220
|
22,524
|
21,505
|
8,243
|
(2,083)
|
93,409
|
|||||
Loan impairment (charges)/releases and other credit risk provisions
|
(754)
|
21
|
129
|
1
|
-
|
(603)
|
|||||
Net operating income
|
42,466
|
22,545
|
21,634
|
8,244
|
(2,083)
|
92,806
|
|||||
Operating expenses
|
(14,127)
|
(5,621)
|
(9,952)
|
(9,330)
|
2,083
|
(36,947)
|
|||||
Operating profit/(loss)
|
28,339
|
16,924
|
11,682
|
(1,086)
|
-
|
55,859
|
|||||
Share of profit in associates
and joint ventures
|
347
|
49
|
25
|
219
|
-
|
640
|
|||||
Profit/(loss) before tax
|
28,686
|
16,973
|
11,707
|
(867)
|
-
|
56,499
|
|||||
Share of profit before tax
|
26.4%
|
15.6%
|
10.8%
|
(0.8)%
|
-
|
52.0%
|
|||||
Net loans and advances to customers
|
484,662
|
487,842
|
311,743
|
11,232
|
-
|
1,295,479
|
|||||
Customer accounts
|
1,562,867
|
698,719
|
264,844
|
5,194
|
-
|
2,531,624
|
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
|
|||||||
Year ended 31 December 2013
|
|||||||||||||
Net interest income
|
13,328
|
10,660
|
14,926
|
159
|
1,606
|
1,050
|
41,729
|
||||||
Net fee income/(expense)
|
5,411
|
4,304
|
5,398
|
143
|
(127)
|
-
|
15,129
|
||||||
Net trading income/(expense)
|
617
|
1,467
|
7,811
|
44
|
(3,514)
|
(1,050)
|
5,375
|
||||||
Net income from financial instruments designated at fair value
|
460
|
2
|
-
|
-
|
5
|
-
|
467
|
||||||
Gains less losses from financial investments
|
(8)
|
4
|
117
|
-
|
6
|
-
|
119
|
||||||
Dividend income
|
3
|
1
|
-
|
-
|
6
|
-
|
10
|
||||||
Net earned insurance premiums
|
5,053
|
1,452
|
-
|
1
|
-
|
(16)
|
6,490
|
||||||
Net gain on reclassification of associates
|
-
|
-
|
-
|
-
|
8,157
|
-
|
8,157
|
||||||
Gain on sale of Ping An
|
-
|
-
|
-
|
-
|
34,070
|
-
|
34,070
|
||||||
Other operating income
|
1,119
|
44
|
626
|
3
|
923
|
(529)
|
2,186
|
||||||
Total operating income
|
25,983
|
17,934
|
28,878
|
350
|
41,132
|
(545)
|
113,732
|
||||||
Net insurance claims incurred and movement in liabilities to policyholders
|
(4,531)
|
(1,113)
|
-
|
(1)
|
-
|
13
|
(5,632)
|
||||||
Net operating income before loan impairment charges and other credit risk provisions
|
21,452
|
16,821
|
28,878
|
349
|
41,132
|
(532)
|
108,100
|
||||||
Loan impairment (charges)/ releases and other credit risk provisions
|
(1,635)
|
(970)
|
103
|
-
|
2
|
-
|
(2,500)
|
||||||
Net operating income
|
19,817
|
15,851
|
28,981
|
349
|
41,134
|
(532)
|
105,600
|
||||||
Operating expenses
|
(16,405)
|
(7,938)
|
(9,580)
|
(227)
|
(913)
|
532
|
(34,531)
|
||||||
Operating profit
|
3,412
|
7,913
|
19,401
|
122
|
40,221
|
-
|
71,069
|
||||||
Share of profit in associates and joint ventures
|
1,782
|
10,323
|
1,956
|
-
|
(165)
|
-
|
13,896
|
||||||
Profit before tax
|
5,194
|
18,236
|
21,357
|
122
|
40,056
|
-
|
84,965
|
||||||
Share of profit before tax
|
3.6%
|
12.6%
|
14.8%
|
0.1%
|
27.6%
|
-
|
58.7%
|
||||||
Net loans and advances
to customers
|
362,938
|
378,115
|
379,355
|
30,828
|
1,810
|
-
|
1,153,046
|
||||||
Customer accounts
|
503,384
|
347,119
|
474,414
|
91,664
|
392
|
-
|
1,416,973
|
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
|
|||||||
Year ended 31 December 2012
|
|||||||||||||
Net interest income
|
13,859
|
10,822
|
18,000
|
137
|
911
|
(1,458)
|
42,271
|
||||||
Net fee income/(expense)
|
6,379
|
3,870
|
4,933
|
91
|
(53)
|
-
|
15,220
|
||||||
Net trading income/(expense)
|
699
|
1,437
|
8,477
|
10
|
(2,766)
|
1,458
|
9,315
|
||||||
Net income/(expense) from financial instruments designated at fair value
|
844
|
7
|
(24)
|
-
|
(13)
|
-
|
814
|
||||||
Gains less losses from financial investments
|
(6)
|
9
|
(74)
|
(1)
|
196
|
-
|
124
|
||||||
Dividend income
|
3
|
-
|
-
|
-
|
30
|
-
|
33
|
||||||
Net earned insurance premiums
|
4,411
|
1,905
|
-
|
1
|
-
|
-
|
6,317
|
||||||
Other operating income
|
1,630
|
500
|
580
|
499
|
1,985
|
(562)
|
4,632
|
||||||
Total operating income
|
27,819
|
18,550
|
31,892
|
737
|
290
|
(562)
|
78,726
|
||||||
Net insurance claims incurred and movement in liabilities to policyholders
|
(4,057)
|
(1,524)
|
-
|
(1)
|
-
|
-
|
(5,582)
|
||||||
Net operating income before loan impairment charges and other credit risk provisions
|
23,762
|
17,026
|
31,892
|
736
|
290
|
(562)
|
73,144
|
||||||
Loan impairment (charges)/ releases and other credit risk provisions
|
(1,815)
|
(1,133)
|
(24)
|
1
|
(4)
|
-
|
(2,975)
|
||||||
Net operating income
|
21,947
|
15,893
|
31,868
|
737
|
286
|
(562)
|
70,169
|
||||||
Operating expenses
|
(17,133)
|
(7,702)
|
(9,695)
|
(256)
|
(1,885)
|
562
|
(36,109)
|
||||||
Operating profit/(loss)
|
4,814
|
8,191
|
22,173
|
481
|
(1,599)
|
-
|
34,060
|
||||||
Share of profit in associates and joint ventures
|
2,110
|
11,416
|
4,638
|
-
|
6
|
-
|
18,170
|
||||||
Profit/(loss) before tax
|
6,924
|
19,607
|
26,811
|
481
|
(1,593)
|
-
|
52,230
|
||||||
Share of profit before tax
|
6.4%
|
18.0%
|
24.7%
|
0.4%
|
(1.5)%
|
-
|
48.0%
|
||||||
Net loans and advances to customers
|
356,729
|
340,839
|
351,905
|
2,811
|
1,280
|
-
|
1,053,564
|
||||||
Customer accounts
|
490,059
|
347,729
|
499,705
|
4,905
|
862
|
-
|
1,343,260
|
||||||
Results by 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
|
|||||||
Year ended 31 December 2013
|
|||||||||||||
Net interest income/(expense)
|
38,015
|
24,066
|
25,278
|
275
|
(1,056)
|
787
|
87,365
|
||||||
Net fee income/(expense)
|
21,160
|
11,777
|
10,807
|
248
|
(146)
|
-
|
43,846
|
||||||
Net trading income/(expense)
|
1,662
|
2,884
|
16,145
|
122
|
(3,448)
|
(788)
|
16,577
|
||||||
Net income/(expense) from financial instruments designated at fair value
|
2,425
|
2
|
56
|
-
|
(9)
|
1
|
2,475
|
||||||
Gains less losses from financial investments
|
(8)
|
4
|
440
|
-
|
6
|
-
|
442
|
||||||
Dividend income
|
4
|
8
|
47
|
-
|
1,116
|
-
|
1,175
|
||||||
Net earned insurance premiums
|
48,583
|
5,111
|
-
|
1
|
-
|
(32)
|
53,663
|
||||||
Net gain on reclassification of associates
|
-
|
-
|
-
|
-
|
8,157
|
-
|
8,157
|
||||||
Gain on sale of Ping An
|
-
|
-
|
-
|
-
|
34,070
|
-
|
34,070
|
||||||
Other operating income
|
5,918
|
750
|
1,073
|
3
|
10,769
|
(7,095)
|
11,418
|
||||||
Total operating income
|
117,759
|
44,602
|
53,846
|
649
|
49,459
|
(7,127)
|
259,188
|
||||||
Net insurance claims incurred and movement in liabilities to policyholders
|
(51,261)
|
(5,343)
|
-
|
(1)
|
-
|
13
|
(56,592)
|
||||||
Net operating income before loan impairment charges and other credit risk provisions
|
66,498
|
39,259
|
53,846
|
648
|
49,459
|
(7,114)
|
202,596
|
||||||
Loan impairment (charges)/ releases and other credit risk provisions
|
(2,700)
|
(1,092)
|
257
|
-
|
3
|
-
|
(3,532)
|
||||||
Net operating income
|
63,798
|
38,167
|
54,103
|
648
|
49,462
|
(7,114)
|
199,064
|
||||||
Operating expenses
|
(31,906)
|
(13,893)
|
(19,520)
|
(451)
|
(10,072)
|
7,114
|
(68,728)
|
||||||
Operating profit
|
31,892
|
24,274
|
34,583
|
197
|
39,390
|
-
|
130,336
|
||||||
Share of profit in associates and joint ventures
|
2,300
|
10,325
|
1,960
|
-
|
(165)
|
-
|
14,420
|
||||||
Profit before tax
|
34,192
|
34,599
|
36,543
|
197
|
39,225
|
-
|
144,756
|
||||||
Share of profit before tax
|
23.6%
|
23.9%
|
25.3%
|
0.1%
|
27.1%
|
-
|
100.0%
|
||||||
Net loans and advances to customers
|
866,859
|
952,862
|
752,441
|
84,507
|
12,569
|
-
|
2,669,238
|
||||||
Customer accounts
|
2,158,595
|
1,100,719
|
750,583
|
242,244
|
2,611
|
-
|
4,254,752
|
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
|
|||||||
Year ended 31 December 2012
|
|||||||||||||
Net interest income/(expense)
|
36,053
|
23,458
|
26,436
|
137
|
(2,833)
|
(832)
|
82,419
|
||||||
Net fee income
|
20,102
|
10,464
|
9,188
|
91
|
45
|
-
|
39,890
|
||||||
Net trading income/(expense)
|
1,969
|
2,715
|
16,299
|
10
|
(2,609)
|
830
|
19,214
|
||||||
Net income/(expense) from financial instruments designated at fair value
|
4,942
|
(405)
|
153
|
-
|
(79)
|
2
|
4,613
|
||||||
Gains less losses from financial investments
|
(14)
|
9
|
(56)
|
(1)
|
2,696
|
-
|
2,634
|
||||||
Dividend income
|
4
|
7
|
36
|
-
|
475
|
-
|
522
|
||||||
Net earned insurance premiums
|
45,485
|
7,037
|
98
|
1
|
-
|
-
|
52,621
|
||||||
Other operating income
|
7,148
|
2,465
|
1,163
|
499
|
10,760
|
(6,698)
|
15,337
|
||||||
Total operating income
|
115,689
|
45,750
|
53,317
|
737
|
8,455
|
(6,698)
|
217,250
|
||||||
Net insurance claims incurred and movement in liabilities to policyholders
|
(48,707)
|
(6,200)
|
(75)
|
(1)
|
-
|
-
|
(54,983)
|
||||||
Net operating income before loan impairment charges and other credit risk provisions
|
66,982
|
39,550
|
53,242
|
736
|
8,455
|
(6,698)
|
162,267
|
||||||
Loan impairment (charges)/ releases and other credit risk provisions
|
(2,569)
|
(1,112)
|
105
|
1
|
(3)
|
-
|
(3,578)
|
||||||
Net operating income
|
64,413
|
38,438
|
53,347
|
737
|
8,452
|
(6,698)
|
158,689
|
||||||
Operating expenses
|
(31,260)
|
(13,323)
|
(19,488)
|
(256)
|
(11,141)
|
6,698
|
(68,770)
|
||||||
Operating profit/ (loss)
|
33,153
|
25,115
|
33,859
|
481
|
(2,689)
|
-
|
89,919
|
||||||
Share of profit in associates and joint ventures
|
2,457
|
11,465
|
4,663
|
-
|
225
|
-
|
18,810
|
||||||
Profit/(loss) before tax
|
35,610
|
36,580
|
38,522
|
481
|
(2,464)
|
-
|
108,729
|
||||||
Share of profit before tax
|
32.8%
|
33.6%
|
35.5%
|
0.4%
|
(2.3)%
|
-
|
100%
|
||||||
Net loans and advances to customers
|
841,391
|
828,681
|
663,648
|
2,811
|
12,512
|
-
|
2,349,043
|
||||||
Customer accounts
|
2,052,926
|
1,046,448
|
764,549
|
4,905
|
6,056
|
-
|
3,874,884
|
Consolidated income statement
|
|||
Year ended
31 December
2013
|
Year ended
31 December
2012
|
||
HK$m
|
HK$m
|
||
Interest income
|
117,039
|
115,511
|
|
Interest expense
|
(29,674)
|
(33,092)
|
|
Net interest income
|
87,365
|
82,419
|
|
Fee income
|
50,187
|
46,221
|
|
Fee expense
|
(6,341)
|
(6,331)
|
|
Net fee income
|
43,846
|
39,890
|
|
Net trading income
|
16,577
|
19,214
|
|
Net income from financial instruments designated at fair value
|
2,475
|
4,613
|
|
Gains less losses from financial investments
|
442
|
2,634
|
|
Dividend income
|
1,175
|
522
|
|
Net earned insurance premiums
|
53,663
|
52,621
|
|
Net gain on reclassification of associates
|
8,157
|
-
|
|
Gain on sale of Ping An
|
34,070
|
-
|
|
Other operating income
|
11,418
|
15,337
|
|
Total operating income
|
259,188
|
217,250
|
|
Net insurance claims incurred and movement in liabilities to policyholders
|
(56,592)
|
(54,983)
|
|
Net operating income before loan impairment charges
|
|||
and other credit risk provisions
|
202,596
|
162,267
|
|
Loan impairment charges and other credit risk provisions
|
(3,532)
|
(3,578)
|
|
Net operating income
|
199,064
|
158,689
|
|
Employee compensation and benefits
|
(36,938)
|
(37,021)
|
|
General and administrative expenses
|
(26,127)
|
(26,011)
|
|
Depreciation of property, plant and equipment
|
(3,988)
|
(4,014)
|
|
Amortisation and impairment of intangible assets
|
(1,675)
|
(1,724)
|
|
Total operating expenses
|
(68,728)
|
(68,770)
|
|
Operating profit
|
130,336
|
89,919
|
|
Share of profit in associates and joint ventures
|
14,420
|
18,810
|
|
Profit before tax
|
144,756
|
108,729
|
|
Tax expense
|
(15,701)
|
(18,010)
|
|
Profit for the year
|
129,055
|
90,719
|
|
Profit attributable to shareholders of the parent company
|
119,009
|
83,008
|
|
Profit attributable to non-controlling interests
|
10,046
|
7,711
|
Consolidated statement of comprehensive income
|
|||
Year ended
31 December
2013
|
Year ended
31 December
2012
|
||
HK$m
|
HK$m
|
||
Profit for the year
|
129,055
|
90,719
|
|
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
|
(6,456)
|
14,153
|
|
- fair value changes transferred to the income statement on disposal
|
(34,643)
|
(2,753)
|
|
- amounts transferred to the income statement on impairment
|
-
|
5
|
|
- fair value changes transferred to the income statement on hedged items
|
2,179
|
(287)
|
|
- income taxes
|
1,097
|
(768)
|
|
Cash flow hedges:
|
|||
- fair value changes taken to equity
|
5,778
|
3,858
|
|
- fair value changes transferred to the income statement
|
(5,789)
|
(3,662)
|
|
- income taxes
|
(6)
|
(33)
|
|
Share of changes in equity of associates and joint ventures
|
(698)
|
638
|
|
Exchange differences
|
(5,981)
|
925
|
|
Items that will not subsequently be reclassified to the income statement:
|
|||
Property revaluation:
|
|||
- fair value changes taken to equity
|
5,687
|
7,221
|
|
- income taxes
|
(949)
|
(1,161)
|
|
Remeasurement of defined benefit:
|
|||
- before income taxes
|
2,281
|
1,080
|
|
- income taxes
|
(374)
|
(198)
|
|
Other comprehensive income/(expense) for the year, net of tax
|
(37,874)
|
19,018
|
|
Total comprehensive income for the year, net of tax
|
91,181
|
109,737
|
|
Total comprehensive income for the year attributable to:
|
|||
- shareholders of the parent company
|
81,689
|
100,814
|
|
- non-controlling interests
|
9,492
|
8,923
|
|
91,181
|
109,737
|
Consolidated balance sheet
|
|||
At
31 December
2013
|
At
31 December
2012
|
||
HK$m
|
HK$m
|
||
ASSETS
|
|||
Cash and short-term funds
|
1,132,719
|
1,111,199
|
|
Items in the course of collection from other banks
|
16,346
|
23,079
|
|
Placings with banks maturing after one month
|
216,970
|
184,711
|
|
Certificates of deposit
|
88,207
|
93,085
|
|
Hong Kong Government certificates of indebtedness
|
195,554
|
176,264
|
|
Trading assets
|
311,400
|
419,697
|
|
Financial assets designated at fair value
|
90,146
|
69,479
|
|
Derivatives
|
388,727
|
398,956
|
|
Loans and advances to customers
|
2,669,238
|
2,349,043
|
|
Financial investments
|
765,866
|
626,042
|
|
Amounts due from Group companies
|
161,975
|
176,004
|
|
Interests in associates and joint ventures
|
107,852
|
119,273
|
|
Goodwill and intangible assets
|
41,882
|
38,634
|
|
Property, plant and equipment
|
101,240
|
90,179
|
|
Deferred tax assets
|
2,294
|
2,629
|
|
Other assets
|
148,939
|
187,053
|
|
Total assets
|
6,439,355
|
6,065,327
|
|
LIABILITIES
|
|||
Hong Kong currency notes in circulation
|
195,554
|
176,264
|
|
Items in the course of transmission to other banks
|
34,240
|
35,525
|
|
Deposits by banks
|
236,616
|
244,135
|
|
Customer accounts
|
4,254,752
|
3,874,884
|
|
Trading liabilities
|
195,032
|
183,340
|
|
Financial liabilities designated at fair value
|
41,715
|
44,270
|
|
Derivatives
|
365,052
|
397,151
|
|
Debt securities in issue
|
52,334
|
74,647
|
|
Retirement benefit liabilities
|
4,856
|
6,725
|
|
Amounts due to Group companies
|
91,797
|
97,618
|
|
Other liabilities and provisions
|
88,809
|
94,791
|
|
Liabilities under insurance contracts issued
|
276,180
|
244,921
|
|
Current tax liabilities
|
3,722
|
3,842
|
|
Deferred tax liabilities
|
16,051
|
16,923
|
|
Subordinated liabilities
|
13,107
|
13,867
|
|
Preference shares
|
47,314
|
83,346
|
|
Total liabilities
|
5,917,131
|
5,592,249
|
|
EQUITY
|
|||
Share capital
|
85,319
|
58,969
|
|
Other reserves
|
89,564
|
133,790
|
|
Retained profits
|
290,926
|
224,640
|
|
Proposed dividend
|
15,000
|
20,000
|
|
Total shareholders' equity
|
480,809
|
437,399
|
|
Non-controlling interests
|
41,415
|
35,679
|
|
Total equity
|
522,224
|
473,078
|
|
Total equity and liabilities
|
6,439,355
|
6,065,327
|
Consolidated statement of changes in equity
|
|||||
At
31 December
2013
|
At
31 December
2012
|
||||
HK$m
|
HK$m
|
||||
Share capital
|
|||||
At beginning of year
|
58,969
|
30,190
|
|||
Issued during the year
|
26,350
|
28,779
|
|||
85,319
|
58,969
|
||||
Retained profits and proposed dividend
|
|||||
At beginning of year
|
244,640
|
198,416
|
|||
Dividends paid
|
(47,000)
|
(32,500)
|
|||
Movement in respect of share-based payment arrangements
|
(355)
|
(246)
|
|||
Other movements
|
7
|
(3)
|
|||
Transfers
|
(11,826)
|
(4,554)
|
|||
Comprehensive income for the year
|
120,460
|
83,527
|
|||
305,926
|
244,640
|
||||
Other reserves
|
|||||
Property revaluation reserve
|
|||||
At beginning of year
|
43,451
|
38,939
|
|||
Transfers
|
(1,387)
|
(1,010)
|
|||
Comprehensive income for the year
|
4,272
|
5,522
|
|||
46,336
|
43,451
|
||||
Available-for-sale investment reserve
|
|||||
At beginning of year
|
40,580
|
29,786
|
|||
Other movements
|
(7)
|
8
|
|||
Transfers
|
-
|
(2)
|
|||
Comprehensive income/(expense) for the year
|
(37,293)
|
10,788
|
|||
3,280
|
40,580
|
||||
Cash flow hedging reserve
|
|||||
At beginning of year
|
210
|
51
|
|||
Comprehensive income/(expense) for the year
|
(13)
|
159
|
|||
197
|
210
|
||||
Foreign exchange reserve
|
|||||
At beginning of year
|
15,193
|
14,265
|
|||
Comprehensive income/(expense) for the year
|
(5,574)
|
928
|
|||
9,619
|
15,193
|
||||
Other reserves
|
|||||
At beginning of year
|
34,356
|
29,177
|
|||
Movement in respect of share-based payment arrangements
|
240
|
(277)
|
|||
Other movements
|
(17,514)
|
-
|
|||
Transfers
|
13,213
|
5,566
|
|||
Comprehensive expense for the year
|
(163)
|
(110)
|
|||
30,132
|
34,356
|
At
31 December
2013
|
At
31 December
2012
|
||||
HK$m
|
HK$m
|
||||
Total shareholders' equity
|
|||||
At beginning of year
|
437,399
|
340,824
|
|||
Issue of ordinary shares
|
26,350
|
28,779
|
|||
Dividends paid
|
(47,000)
|
(32,500)
|
|||
Movement in respect of share-based payment arrangements
|
(115)
|
(523)
|
|||
Other movements
|
(17,514)
|
5
|
|||
Comprehensive income for the year
|
81,689
|
100,814
|
|||
480,809
|
437,399
|
||||
Non-controlling interests
|
|||||
At beginning of year
|
35,679
|
30,519
|
|||
Dividends paid
|
(3,836)
|
(3,766)
|
|||
Movement in respect of share-based payment arrangements
|
11
|
14
|
|||
Other movements
|
69
|
(11)
|
|||
Comprehensive income for the year
|
9,492
|
8,923
|
|||
41,415
|
35,679
|
||||
Total equity
|
|||||
At beginning of year
|
473,078
|
371,343
|
|||
Issue of ordinary shares
|
26,350
|
28,779
|
|||
Dividends paid
|
(50,836)
|
(36,266)
|
|||
Movement in respect of share-based payment arrangements
|
(104)
|
(509)
|
|||
Other movements
|
(17,445)
|
(6)
|
|||
Total comprehensive income for the year
|
91,181
|
109,737
|
|||
522,224
|
473,078
|
Consolidated cash flow statement
|
|||
Year ended
31 December
2013
|
Year ended
31 December
2012
|
||
HK$m
|
HK$m
|
||
Operating activities
|
|||
Cash generated from/(used in) operations
|
158,886
|
(20,651)
|
|
Interest received on financial investments
|
13,222
|
14,349
|
|
Dividends received on financial investments
|
1,087
|
464
|
|
Dividends received from associates
|
4,468
|
2,297
|
|
Taxation paid
|
(16,182)
|
(17,423)
|
|
Net cash inflow/(outflow) from operating activities
|
161,481
|
(20,964)
|
|
Investing activities
|
|||
Purchase of financial investments
|
(350,187)
|
(262,280)
|
|
Proceeds from sale or redemption of financial investments
|
267,382
|
350,945
|
|
Purchase of property, plant and equipment
|
(8,419)
|
(1,990)
|
|
Proceeds from sale of property, plant and equipment and assets held for sale
|
1,003
|
35
|
|
Purchase of other intangible assets
|
(1,502)
|
(1,303)
|
|
Net cash inflow in respect of the sale of subsidiaries
|
-
|
1,416
|
|
Net cash outflow in respect of the purchase of interests in business portfolios
|
(1,792)
|
-
|
|
Net cash outflow in respect of the purchase of interests in associates and joint ventures
|
-
|
(13,521)
|
|
Net cash outflow in respect of the sale of interests in business portfolios
|
(2,670)
|
(12,242)
|
|
Proceeds from the sale of interests in associates
|
2,840
|
3,970
|
|
Net cash (outflow)/ inflow from investing activities
|
(93,345)
|
65,030
|
|
Net cash inflow before financing
|
68,136
|
44,066
|
|
Financing
|
|||
Issue of ordinary share capital
|
26,350
|
28,779
|
|
Issue of preference shares
|
-
|
29
|
|
Redemption of preference shares
|
(36,042)
|
(13,566)
|
|
Repayment of subordinated liabilities
|
(338)
|
(2,326)
|
|
Issue of subordinated liabilities
|
-
|
2,328
|
|
Ordinary dividends paid
|
(47,000)
|
(32,500)
|
|
Dividends paid to non-controlling interests
|
(3,836)
|
(3,766)
|
|
Interest paid on preference shares
|
(2,294)
|
(2,301)
|
|
Interest paid on subordinated liabilities
|
(829)
|
(884)
|
|
Net cash outflow from financing
|
(63,989)
|
(24,207)
|
|
Increase in cash and cash equivalents
|
4,147
|
19,859
|
Year ended
31 December
2013
|
Year ended
31 December
2012
|
||
HK$m
|
HK$m
|
||
Net interest income
|
87,365
|
82,419
|
|
Average interest-earning assets
|
4,512,319
|
4,199,329
|
|
Net interest margin
|
1.94%
|
1.96%
|
|
Net interest spread
|
1.81%
|
1.85%
|
Year ended
31 December
2013
|
Year ended
31 December
2012
|
||
HK$m
|
HK$m
|
||
Brokerage
|
7,344
|
6,824
|
|
Cards
|
7,146
|
6,858
|
|
Unit trusts
|
5,672
|
4,523
|
|
Import/export
|
4,986
|
5,115
|
|
Funds under management
|
4,114
|
4,089
|
|
Remittances
|
3,364
|
3,066
|
|
Credit facilities
|
3,176
|
2,797
|
|
Account services
|
2,782
|
2,772
|
|
Underwriting
|
1,908
|
1,689
|
|
Insurance
|
1,401
|
1,042
|
|
Other
|
8,294
|
7,446
|
|
Fee income
|
50,187
|
46,221
|
|
Fee expense
|
(6,341)
|
(6,331)
|
|
43,846
|
39,890
|
Year ended
31 December
2013
|
Year ended
31 December
2012
|
||
HK$m
|
HK$m
|
||
Dealing profits
|
15,104
|
16,633
|
|
Net loss from hedging activities
|
(37)
|
(31)
|
|
Net interest income on trading assets and liabilities
|
3,859
|
4,520
|
|
Dividend income from trading securities
|
974
|
786
|
|
Ping An contingent forward sale contract
|
(3,323)
|
(2,694)
|
|
16,577
|
19,214
|
Year ended
31 December
2013
|
Year ended
31 December
2012
|
||
HK$m
|
HK$m
|
||
Gain on sale of Ping An
|
34,070
|
-
|
|
Gains on disposal of available-for-sale securities
|
470
|
2,809
|
|
Impairment of available-for-sale equity investments
|
(28)
|
(175)
|
|
442
|
2,634
|
Year ended
31 December
2013
|
Year ended
31 December
2012
|
||
HK$m
|
HK$m
|
||
Gain on reclassification of Industrial Bank
|
8,454
|
-
|
|
Loss on reclassification of Yantai Bank
|
(297)
|
-
|
|
Net gain on reclassification of associates
|
8,157
|
-
|
|
Movement in present value of in-force insurance business
|
4,735
|
4,432
|
|
Gains on investment properties
|
1,389
|
834
|
|
Gain on disposal of property, plant and equipment, and assets held for sale
|
299
|
30
|
|
Gain on disposal of subsidiaries, associates and business portfolios
|
758
|
5,246
|
|
Rental income from investment properties
|
312
|
216
|
|
Other
|
3,925
|
4,579
|
|
11,418
|
15,337
|
|
|
Year ended
31 December
2013
|
Year ended
31 December
2012
|
||
HK$m
|
HK$m
|
||
Net interest income
|
8,702
|
7,864
|
|
Net fee income
|
1,864
|
1,216
|
|
Net trading income/(loss)
|
(349)
|
56
|
|
Net income from financial instruments designated at fair value
|
2,426
|
4,538
|
|
Net earned insurance premiums
|
53,663
|
52,621
|
|
Movement in present value of in-force business
|
4,735
|
4,432
|
|
Other operating income
|
1,052
|
1,308
|
|
72,093
|
72,035
|
||
Net insurance claims incurred and movement in liabilities to policyholders
|
(56,592)
|
(54,983)
|
|
Net operating income
|
15,501
|
17,052
|
|
Year ended
31 December
2013
|
Year ended
31 December
2012
|
||
HK$m
|
HK$m
|
||
Individually assessed impairment charges:
|
|||
New charges
|
2,433
|
2,201
|
|
Releases
|
(1,426)
|
(1,230)
|
|
Recoveries
|
(198)
|
(237)
|
|
809
|
734
|
||
Collectively assessed impairment charges
|
2,602
|
2,596
|
|
Other credit risk provisions
|
121
|
248
|
|
Loan impairment charges and other credit risk provisions
|
3,532
|
3,578
|
Year ended
31 December
2013
|
Year ended
31 December
2012
|
||
HK$m
|
HK$m
|
||
Wages and salaries
|
33,761
|
34,233
|
|
Social security costs
|
970
|
935
|
|
Retirement benefit costs
|
2,207
|
1,853
|
|
36,938
|
37,021
|
||
Staff numbers by region - year end full-time equivalent
|
|||
Hong Kong
|
28,134
|
26,712
|
|
Rest of Asia-Pacific
|
38,887
|
38,881
|
|
Total
|
67,021
|
65,593
|
|
Year ended
31 December
2013
|
Year ended
31 December
2012
|
||
HK$m
|
HK$m
|
||
Premises and equipment
|
|||
-. Rental expenses
|
3,428
|
3,292
|
|
-. Amortisation of prepaid operating lease payments
|
18
|
18
|
|
-. Other premises and equipment
|
3,953
|
3,941
|
|
7,399
|
7,251
|
||
Marketing and advertising expenses
|
3,565
|
3,578
|
|
Other administrative expenses
|
15,163
|
15,182
|
|
26,127
|
26,011
|
Year ended
31 December
2013
|
Year ended
31 December
2012
|
||
HK$m
|
HK$m
|
||
Current income tax
|
|||
- Hong Kong profits tax
|
8,479
|
7,790
|
|
- Overseas taxation
|
8,158
|
10,428
|
|
Deferred taxation
|
(936)
|
(208)
|
|
15,701
|
18,010
|
Year ended
31 December 2013
|
Year ended
31 December 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
|
|||
- second interim dividend paid
|
0.38
|
9,000
|
0.41
|
7,500
|
|||
- third interim dividend paid
|
0.38
|
9,000
|
0.40
|
7,500
|
|||
1.99
|
47,000
|
2.22
|
32,500
|
At
31 December
2013
|
At
31 December
2012
|
||
HK$m
|
HK$m
|
||
Gross loans and advances to customers
|
2,678,739
|
2,358,814
|
|
Impairment allowances:
|
|||
-. Individually assessed
|
(5,007)
|
(5,245)
|
|
-. Collectively assessed
|
(4,494)
|
(4,526)
|
|
(9,501)
|
(9,771)
|
||
Net loans and advances to customers
|
2,669,238
|
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
allowances
|
Collectively
assessed
allowances
|
Total
|
|||
HK$m
|
HK$m
|
HK$m
|
|||
At 1 January 2013
|
5,245
|
4,526
|
9,771
|
||
Amounts written off
|
(856)
|
(3,495)
|
(4,351)
|
||
Recoveries of loans and advances written off in previous years
|
198
|
1,089
|
1,287
|
||
Net charge to income statement
|
809
|
2,602
|
3,411
|
||
Unwinding of discount of loan impairment
|
(51)
|
(77)
|
(128)
|
||
Exchange and other adjustments
|
(338)
|
(151)
|
(489)
|
||
At 31 December 2013
|
5,007
|
4,494
|
9,501
|
||
Hong Kong
|
Rest of Asia-Pacific
|
Total
|
|||||||||
HK$m
|
%1
|
HK$m
|
%1
|
HK$m
|
%1
|
||||||
At 31 December 2013
|
|||||||||||
Gross amounts which have been overdue with respect to either principal or interest for periods of
|
|||||||||||
- more than three months but
less than six months
|
402
|
0.0
|
1,836
|
0.2
|
2,238
|
0.1
|
|||||
- more than six months but
less than one year
|
223
|
0.0
|
1,300
|
0.1
|
1,523
|
0.1
|
|||||
- more than one year
|
1,956
|
0.1
|
2,449
|
0.3
|
4,405
|
0.2
|
|||||
2,581
|
0.1
|
5,585
|
0.6
|
8,166
|
0.4
|
||||||
Individually assessed impairment allowances made in respect of amounts overdue
|
(1,132)
|
(2,698)
|
(3,830)
|
||||||||
Rescheduled loans and advances to customers
|
464
|
0.0
|
1,928
|
0.2
|
2,392
|
0.1
|
|||||
At 31 December 2012
|
|||||||||||
Gross amounts which have been overdue with respect to either principal or interest for periods of
|
|||||||||||
- more than three months but
less than six months
|
288
|
0.0
|
1,733
|
0.2
|
2,021
|
0.1
|
|||||
- more than six months but
less than one year
|
166
|
0.0
|
1,283
|
0.1
|
1,449
|
0.1
|
|||||
- more than one year
|
1,856
|
0.1
|
2,828
|
0.3
|
4,684
|
0.2
|
|||||
2,310
|
0.1
|
5,844
|
0.6
|
8,154
|
0.4
|
||||||
Individually assessed impairment allowances made in respect of amounts overdue
|
(895)
|
(3,008)
|
(3,903)
|
||||||||
Rescheduled loans and advances to customers
|
565
|
0.0
|
2,781
|
0.3
|
3,346
|
0.1
|
Rest of
|
|||||
Hong Kong
|
Asia-Pacific
|
Total
|
|||
At 31 December 2013
|
HK$m
|
HK$m
|
HK$m
|
||
Residential mortgages
|
416,857
|
296,860
|
713,717
|
||
Credit card advances
|
49,843
|
29,824
|
79,667
|
||
Other personal
|
103,593
|
68,558
|
172,151
|
||
Total personal
|
570,293
|
395,242
|
965,535
|
||
Commercial, industrial and international trade
|
423,536
|
432,984
|
856,520
|
||
Commercial real estate
|
196,621
|
71,348
|
267,969
|
||
Other property-related lending
|
151,554
|
58,937
|
210,491
|
||
Government
|
5,728
|
2,190
|
7,918
|
||
Other commercial
|
112,939
|
131,812
|
244,751
|
||
Total corporate and commercial
|
890,378
|
697,271
|
1,587,649
|
||
Non-bank financial institutions
|
57,012
|
65,995
|
123,007
|
||
Settlement accounts
|
1,989
|
559
|
2,548
|
||
Total financial
|
59,001
|
66,554
|
125,555
|
||
Gross loans and advances to customers
|
1,519,672
|
1,159,067
|
2,678,739
|
||
Individually assessed impairment allowances
|
(1,349)
|
(3,658)
|
(5,007)
|
||
Collectively assessed impairment allowances
|
(2,131)
|
(2,363)
|
(4,494)
|
||
Net loans and advances to customers
|
1,516,192
|
1,153,046
|
2,669,238
|
||
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
|
At
|
At
|
||
31 December
|
31 December
|
||
2013
|
2012
|
||
HK$m
|
HK$m
|
||
Current taxation recoverable
|
2,034
|
1,029
|
|
Assets held for sale
|
4,476
|
48,280
|
|
Prepayments and accrued income
|
3,578
|
3,823
|
|
Accrued interest receivable
|
15,898
|
14,992
|
|
Acceptances and endorsements
|
34,239
|
31,965
|
|
Other
|
88,714
|
86,964
|
|
148,939
|
187,053
|
At
31 December
2013
|
At
31 December
2012
|
||
HK$m
|
HK$m
|
||
Current accounts
|
862,138
|
831,256
|
|
Savings accounts
|
2,246,618
|
2,063,565
|
|
Other deposit accounts
|
1,145,996
|
980,063
|
|
4,254,752
|
3,874,884
|
At
31 December
2013
|
At
31 December
2012
|
||
HK$m
|
HK$m
|
||
Accruals and deferred income
|
26,021
|
24,705
|
|
Liabilities held for sale
|
-
|
4,811
|
|
Provisions for liabilities and charges
|
1,723
|
2,144
|
|
Acceptances and endorsements
|
34,239
|
31,965
|
|
Share-based payment liability to HSBC Holdings plc
|
2,303
|
2,560
|
|
Other liabilities
|
24,523
|
28,606
|
|
88,809
|
94,791
|
At
31 December
2013
|
At
31 December
2012
|
||
HK$m
|
HK$m
|
||
Contract amount:
|
|||
Contingent liabilities
|
254,799
|
225,828
|
|
Commitments
|
1,701,733
|
1,604,179
|
|
1,956,532
|
1,830,007
|
2013
|
2012
|
||
%
|
%
|
||
Capital ratios
|
|||
Common Equity Tier 1 (CET1) ratio
|
14.1
|
-
|
|
Tier 1 ratio
|
14.1
|
-
|
|
Total ratio
|
15.2
|
-
|
|
Core ratio
|
-
|
13.7
|
|
Capital adequacy ratio
|
-
|
14.3
|
|
Risk weighted assets by risk type
|
HK$m
|
HK$m
|
|
Credit risk
|
1,978,266
|
1,455,675
|
|
Counterparty credit risk
|
95,603
|
81,409
|
|
Market risk
|
134,035
|
116,911
|
|
Operational risk
|
274,450
|
250,139
|
|
2,482,354
|
1,904,134
|
||
At 31 December
|
Basel III end
|
||
2013
|
point basis
|
||
HK$m
|
HK$m
|
||
Common Equity Tier 1 ('CET1') capital
|
|||
Shareholders' equity
|
436,529
|
436,529
|
|
Shareholders' equity per balance sheet
|
480,809
|
480,809
|
|
Revaluation reserve capitalisation issue
|
(1,454)
|
(1,454)
|
|
Unconsolidated subsidiaries
|
(42,826)
|
(42,826)
|
|
Non-controlling interests
|
24,464
|
24,464
|
|
Non-controlling interests per balance sheet
|
41,415
|
41,415
|
|
Non-controlling interests in unconsolidated subsidiaries
|
(4,237)
|
(4,237)
|
|
Portion not eligible for inclusion in CET1 capital
|
(12,714)
|
(12,714)
|
|
Regulatory deductions to CET1 capital
|
(109,888)
|
(201,807)
|
|
Valuation adjustments
|
(2,473)
|
(2,473)
|
|
Goodwill and intangible assets
|
(15,943)
|
(15,943)
|
|
Deferred tax assets net of deferred tax liabilities
|
(2,350)
|
(2,350)
|
|
Cash flow hedging reserve
|
(197)
|
(197)
|
|
Changes in own credit risk on fair valued liabilities
|
(1,117)
|
(1,117)
|
|
Defined benefit pension fund assets
|
(110)
|
(110)
|
|
Significant capital investments in unconsolidated financial sector entities
|
(875)
|
(106,981)
|
|
Property revaluation reserves
|
(50,073)
|
(50,073)
|
|
Regulatory reserve
|
(22,563)
|
(22,563)
|
|
Excess AT1 deductions
|
(14,187)
|
-
|
|
Total CET1 capital
|
351,105
|
259,186
|
|
Additional Tier 1 ('AT1') capital
|
|||
Total AT1 capital before regulatory deductions
|
38,866
|
2,331
|
|
Perpetual non-cumulative preference shares
|
30,651
|
-
|
|
Non-controlling interests eligible for inclusion in AT1 capital
|
8,215
|
2,331
|
|
Regulatory deductions to AT1 capital
|
(38,866)
|
-
|
|
Significant capital investments in unconsolidated financial sector entities
|
(53,053)
|
-
|
|
Excess AT1 deductions
|
14,187
|
-
|
|
Total AT1 capital
|
-
|
2,331
|
|
Total Tier 1 capital
|
351,105
|
261,517
|
|
Tier 2 capital
|
|||
Total Tier 2 capital before regulatory deductions
|
82,915
|
43,755
|
|
Perpetual cumulative preference shares
|
8,413
|
-
|
|
Cumulative term preferences shares
|
8,141
|
-
|
|
Perpetual subordinated debt
|
9,346
|
-
|
|
Term subordinated debt
|
19,463
|
6,203
|
|
Property revaluation reserves
|
23,187
|
23,187
|
|
Impairment allowances and regulatory reserve eligible for inclusion in Tier 2 capital
|
13,519
|
13,519
|
|
Non-controlling interests eligible for inclusion in Tier 2 capital
|
846
|
846
|
|
Regulatory deductions to Tier 2 capital
|
(55,910)
|
(2,857)
|
|
Significant capital investments in unconsolidated financial sector entities
|
(55,910)
|
(2,857)
|
|
Total Tier 2 capital
|
27,005
|
40,898
|
|
Total capital
|
378,110
|
302,415
|
At
|
||
31 December
|
||
2012
|
||
Core capital:
|
HK$m
|
|
Share capital per balance sheet
|
58,969
|
|
Revaluation reserve capitalisation issue
|
(1,454)
|
|
Paid-up ordinary share capital
|
57,515
|
|
Paid-up irredeemable non-cumulative preference shares
|
51,570
|
|
Reserves per balance sheet
|
378,430
|
|
Proposed dividend
|
(20,000)
|
|
Unconsolidated subsidiaries
|
(40,088)
|
|
Cash flow hedging reserve
|
(210)
|
|
Regulatory reserve
|
(19,426)
|
|
Reserves arising from revaluation of property and unrealised gains on
available-for-sale equities and debt securities
|
(86,111)
|
|
Unrealised gains on equities and debt securities designated at fair value
|
(20)
|
|
Own credit spread
|
(218)
|
|
Total reserves included in core capital
|
212,357
|
|
Non-controlling interests per balance sheet
|
35,679
|
|
Non-controlling interests in unconsolidated subsidiaries
|
(3,478)
|
|
Regulatory adjustments to non-controlling interests
|
(3,291)
|
|
Non-controlling interests
|
28,910
|
|
Goodwill, intangible assets and valuation adjustments
|
(21,191)
|
|
50% of unconsolidated investments
|
(67,692)
|
|
50% of securitisation positions and other deductions
|
(16)
|
|
Deductions
|
(88,899)
|
|
Total core capital
|
261,453
|
|
Supplementary capital:
|
||
Paid-up irredeemable cumulative preference shares
|
16,510
|
|
Perpetual subordinated debt
|
9,355
|
|
Paid-up term preference shares
|
15,115
|
|
Term subordinated debt
|
16,418
|
|
Property revaluation reserves
|
7,977
|
|
Unrealised gains on available-for-sale equities and debt securities
|
2,534
|
|
Unrealised gains on equities and debt securities designated at fair value
|
9
|
|
Regulatory reserve
|
2,333
|
|
Collective impairment allowances
|
496
|
|
Excess impairment allowances over expected losses
|
8,400
|
|
Supplementary capital before deductions
|
79,147
|
|
50% of unconsolidated investments
|
(67,692)
|
|
50% of securitisation positions and other deductions
|
(16)
|
|
Deductions
|
(67,708)
|
|
Total supplementary capital
|
11,439
|
|
Capital base
|
272,892
|
|
|