Professional Documents
Culture Documents
Table of Contents
Joint Stock Commercial Bank for Foreign Trade of Vietnam- Financial and Strategic
Analysis Review.............................................................................................................4
Company Overview....................................................................................................4
Joint Stock Commercial Bank for Foreign Trade of Vietnam- Key Facts.................4
Joint Stock Commercial Bank for Foreign Trade of Vietnam- Business Description
....................................................................................................................................4
Banking Financial Services........................................................................................5
Overview................................................................................................................5
Banking Financial Services........................................................................................5
Performance............................................................................................................5
Non-Banking Financial Services................................................................................5
Overview................................................................................................................5
Non-Banking Financial Services................................................................................5
Performance............................................................................................................5
Others.........................................................................................................................5
Overview................................................................................................................5
Others.........................................................................................................................6
Performance............................................................................................................6
Overseas.....................................................................................................................6
Performance............................................................................................................6
Securities....................................................................................................................6
Overview................................................................................................................6
Securities....................................................................................................................6
Performance............................................................................................................6
The Middle and Central Highland..............................................................................6
Performance............................................................................................................6
The North...................................................................................................................7
Performance............................................................................................................7
The South...................................................................................................................7
Performance............................................................................................................7
Joint Stock Commercial Bank for Foreign Trade of Vietnam- Major Products and
Services......................................................................................................................7
Joint Stock Commercial Bank for Foreign Trade of Vietnam- History.....................7
Joint Stock Commercial Bank for Foreign Trade of Vietnam- Corporate Strategy...9
Joint Stock Commercial Bank for Foreign Trade of Vietnam- SWOT Analysis.......9
Joint Stock Commercial Bank for Foreign Trade of Vietnam- Strengths................10
Strengths-Cost Efficiency.....................................................................................10
Strengths-Adequate Capital..................................................................................10
Strengths-Business performance - Banking Financial Services...........................10
Joint Stock Commercial Bank for Foreign Trade of Vietnam- Weaknesses...........10
Weaknesses-Asset Quality...................................................................................10
Weaknesses-Limited International Presence........................................................11
Joint Stock Commercial Bank for Foreign Trade of Vietnam- Opportunities.........11
Joint Stock Commercial Bank for Foreign Trade of Vietnam, Detailed Interim
Statement..................................................................................................................23
Balance Sheet.......................................................................................................24
Cash Flow.............................................................................................................26
Capital Market Ratios...............................................................................................26
Joint Stock Commercial Bank for Foreign Trade of Vietnam, Capital Market Ratios
..................................................................................................................................26
Interim Ratios...........................................................................................................27
Joint Stock Commercial Bank for Foreign Trade of Vietnam, Interim Ratios........27
Annual Ratios...........................................................................................................27
Joint Stock Commercial Bank for Foreign Trade of Vietnam, Annual Ratios........27
Joint Stock Commercial Bank for Foreign Trade of Vietnam (Vietcombank) offers
retail and corporate banking, investment banking, life insurance, and real estate
leasing activities. Its retail and corporate banking solutions include accounts, deposits,
loans guarantee, negotiations and discounting of international payments, money
transfer, documents, and card services, among others. Investment banking carries out
securities trading and funds management. The bank offers life insurance products for
personal credit, group credit, and credit for co-borrowers, death, and mixed purpose
through its partner banks. It also provides services such as financial leasing, money
transferring, and office leasing. The bank operates through a network of branches in
Vietnam and a representative office each in Singapore and the US. Vietcombank is
headquartered in Hanoi, Vietnam.
Joint Stock Commercial Bank for Foreign Trade of Vietnam- Key Facts
Corporate Phuong Ly Thai To, Quan Ticker Symbol,
VCB[HCM]
Address Hoan Kiem Exchange
No. of
Telephone 84 4 39343137 22599
Employees
Fax 84 4 38269067 Fiscal Year End December
portal.vietcombank.com.v Revenue (in
URL 4688.3788
n US$ Million)
Source : GlobalData Research analysis / © GlobalData Research
Joint Stock Commercial Bank for Foreign Trade of Vietnam (Vietcombank) offers a
wide range of retail and commercial banking, investment banking, and related
financial services.
Vietcombank classifies its business operations into four segments: Banking Financial
Services, Securities, Non-Banking Financial Services, and Others.
Southern Region, 18 branches in Ho Chi Minh City, 28 branches in North; and 476
transaction offices, 1,173 correspondent banks in 95 countries, one overseas
representative office each in Singapore, South of Vietnam, and the US.
Overview
Offers retail and commercial banking solutions, which includes accounts, deposits,
loans guarantees, negotiations and discounting of documents, international payments,
money transfer, card services, documentary and clean collections, foreign exchange,
correspondent banking, and factoring.
Performance
Reported net revenue of VND55,429,446 million for FY2021, which grew 14.8%
YoY, and reported a CAGR of 17.7% during 2017-21. Accounted for 97.5% of the
company's net revenue, excluding elimination in FY2021.Reported PAT of
VND21,201,940 million in FY2021, which grew 17.3% YoY. Increase in net revenue
was due to growth in net interest income and net fee and commission income and net
gain/(loss) from trading of foreign currencies by 16.79%, 7.85% and 11.945,
respectively.
Overview
Provides life insurance through partner banks and real estate operations such as office
leasing. Offers life insurance for personal credit, group credit, and credit for co-
borrowers, death, and mixed purpose, among others.
Performance
Reported net revenue of VND282,701 million for FY2021, which decreased 4% YoY,
and reported a CAGR of 7.7% during 2017-21. Accounted for 0.5% of the company's
net revenue in FY2021.Reported PAT of VND118,284 million in FY2021, which
grew 25.4% YoY. Decrease in net revenue was due to decline in net interest income
and net fee and commission income by 0.45% and 83.74%, respectively.
Others
Overview
Includes financial leasing, money transferring, and other activities, which are not part
of the other business segments.
Others
Performance
Reported revenue of VND207,241 million for FY2021, which grew 38.6% YoY, and
reported a CAGR of 17.9% during 2017-21. Accounted for 0.4% of the company's
revenue in FY2021.Reported PAT of VND85,350 million in FY2021, which grew
2.3% YoY. Increase in net revenue was due to growth in net interest income and net
fee and commission income by 38.05% and 34.76% respectively.
Overseas
Performance
Reported Net revenue of VND200,489 million for FY2021, which grew 58.6% YoY,
and reported a CAGR of 45.9% during 2017-21. Accounted for 0.4% of the bank's
Net revenue in FY2021.
Securities
Overview
Conducts its business through Vietcombank Securities Co., Ltd, which carries out
trading activities. Also provides fund management services through Vietcombank
Fund Management.
Securities
Performance
Reported net revenue of VND929,575 million for FY2021, which grew 91.5% YoY,
and reported a CAGR of 31.1% during 2017-21. Accounted for 1.6% of the
company's net revenue in FY2021.Reported PAT of VND520,631 million in FY2021,
which grew 138.8% YoY. Increase in net revenue was due to increase in net interest
income and net fee and commission income and net gain from trading securities by
43.83% , 117.3% and 186.1%, respectively.
Performance
Reported Net revenue of VND8,088,823 million for FY2021, which grew 25.6%
YoY, and reported a CAGR of 19.3% during 2017-21. Accounted for 14.2% of the
bank's Net revenue in FY2021.
The North
Performance
Reported Net revenue of VND24,056,726 million for FY2021, which grew 7.2%
YoY, and reported a CAGR of 17.1% during 2017-21. Accounted for 42.3% of the
bank's Net revenue in FY2021.
The South
Performance
Reported Net revenue of VND24,502,925 million for FY2021, which grew 21.3%
YoY, and reported a CAGR of 18.0% during 2017-21. Accounted for 43.1% of the
bank's Net revenue in FY2021.
Joint Stock Commercial Bank for Foreign Trade of Vietnam- Major Products and
Services
Products: Services:
Project Financing
Money Transfer
It plans to improve its credit quality along with credit portfolio restructuring in order
to gain efficiency and sustainability: Growing the proportion of retail loans and loans
provided at transaction offices; improving the proportion of collateral against the total
outstanding loans; focusing on treasury in order to increase its non-interest income.
Joint Stock Commercial Bank for Foreign Trade of Vietnam (Vietcombank) offers
retail banking, commercial banking and related financial services. Adequate capital,
business performance of banking financial services and cost efficiency, are some of
its major strengths, even as deteriorated asset quality, could be a cause for concern.
Growing markets for payment channels, short term economic outlook and the
emergence of FinTech could offer ample growth opportunities to the bank. However,
emergence of Neobanks, competition and risks related to online identity theft and
hacking could pose various challenges to the bank.
Strengths-Cost Efficiency
The bank reported improvement in its cost-efficiency in FY2021, which enhanced its
profitability. In FY2021, its cost efficiency ratio improved to 30.98% from 32.69% in
FY2020. The ratio indicates operating expenses as a percentage of operating income
(net revenue). Its operating expenses increased by 9.57% to VND17,574.1 billion
from VND16,038.2 billion in the previous year. The increase was predominantly due
to higher expenses on assets, administrative expenses, insurance expenses on deposits
of customers and other expenses. The bank’s net revenue increased by 15.61% to
VND56,723.5 billion from VND49,062.5 billion in the previous year due to growth in
net interest income and net fee and commission income.
Strengths-Adequate Capital
Vietcombank has a robust capital base, which ensures capital adequacy to facilitate
organic and inorganic growth with the secured and unsecured nature of its lending.
Robust capital management and moderate risk-weighted asset growth enabled the
bank to strengthen its capital base. In FY2021, the bank’s total capital adequacy ratio
stood at 9.31% as compared to 9.56% in FY2020. The ratio was well above the
statutory minimum requirement of State Bank of Vietnam.
The bank’s Banking Financial Services segment is a major contributor to its revenue
stream. In FY2021, the segment contributed 97.5% towards the bank’s total revenue
of VND55,429,446 million for FY2021. Growth in revenue increase in net revenue
was due to growth in net interest income and net fee and commission income and net
gain/(loss) from trading of foreign currencies .The segment also reported profit after
tax of VND21,201,940 million in FY2021 as compared to VND18,072,262 million in
previous year.
Weaknesses-Asset Quality
The growing market for payment channels in Vietnam could provide growth
opportunities to the bank. According to an in-house report, the number of payment
cards in circulation in the country is projected to reach 152.3 million in 2024, which
would include 137.4 million debit cards and14.9 million credit cards. The transaction
value of the channels is expected to grow to VND5,534.4 trillion in 2024, including
VND5,040.3 trillion for debit cards and VND494.1 trillion for credit cards. Growth is
expected to be due to the introduction of mobile van branches in remote locations, the
increasing number of digital-only banks, and the emergence of new payment card
technologies such as EMV and contactless; besides the occurrence of the Covid-19
pandemic, which continues to enhance the e-commerce market.
The company is likely to benefit from the positive outlook for the economy in
Vietnam, which could create favorable market conditions and enhance the
performance of the banking, financial services, and insurance sectors in the country.
According to the International Monetary Fund, Vietnam’s GDP is expected to register
growth of 7% in 2022. The growth is expected to be facilitated by improvement in the
labor market, increase in exports, and growth in private consumption.
Opportunities-Emergence of FinTech
The bank could benefit by venturing into the FinTech arena, which is essentially
changing the way banking is carried out and challenging the regulatory structure.
FinTech innovations such as crowd-funding, mobile payments, distributed ledgers,
peer-to-peer lending, and online marketplace lending are cost-effective and they have
been giving tough competition to banking institutions. In response, banks are
increasingly pursuing opportunities to establish FinTech capabilities through
partnerships or strategic collaborations, venture funding, development of in-house
capabilities, establishment of business accelerators, and/or acquisitions. FinTech
could result in cost savings for banks facing margin pressure from low interest rates.
They also have the potential to help expand intermediation services to the
underserved.
Threats-Competition
The banking industry is highly competitive. The bank competes with numerous
domestic and international institutions in its area of operations. The bank competes
with other on the basis of reliability, financial strength and stability, rating,
underwriting consistency, service, business ethics, price, performance, capacity,
policy terms and coverage conditions. Some of the company’s major competitors
include Saigon Thuong Tin Commercial Joint Stock Bank, Vietnam Joint Stock
Commercial Bank for Industry and Trade, Vietnam Prosperity Joint-Stock
Commercial Bank and Vietnam Technological and Commercial Joint Stock Bank.
Intense competition could affect the bank’s results of operation and financial position.
Threats-Emergence of Neobanks
The emergence of Neobanks could hamper the operational and financial position of
conventional banks as Neobanks have the potential to capture the market. Unlike a
conventional bank, a Neobank does not maintain branches, which allows it to keep its
operational costs low and bolster product innovation. Its digital-only business model
also enables it to offer competitive rates and charge lower fee from customers. A
Neobank is capable of using advanced technologies such as artificial intelligence to
track customers’ spending pattern and providing personalized solutions. It could
provide real-time spending advisory and enable them to get instant approval for loan
applications and deactivation of accounts. Despite limited operational experience,
limited offerings, and low reliability; attributes such as lower costs and better
customer experience enable a Neobank to be a better alternative to a traditional bank,
which could allow it to attract the customer base of the conventional banks.
The bank's IT-enabled business operations are prone to various security threats, which
could affect its financials. In its business transactions, the bank depends on
information technology enabled services (ITES) such as online banking, card
payments and phone transactions. This exposes the bank to online identity theft and
hacking. Although the bank's online portal operations contain diverse security
mechanisms, they are still vulnerable to unauthorized attacks (break-ins or denial-of-
service attacks), zero-day security holes and similar disruptions caused by hackers.
The extent of internet security is dependent on the quality of hardware and software,
which may not protect the bank's portal from unauthorized attacks, resulting in break-
ins and other disruptive system failures.
NOTE:The above strategic analysis is based on in-house research and reflects the
publishers opinion only
Joint Stock Commercial Bank for Foreign Trade of Vietnam- Key Employees
Sinc Ag
Name Job Title Board Level Biography
e e
Pham Chairman Executive 2021 49 Mr. Pham Quang Dung has been
Quang Board the Chairman and Director of the
Dzung bank since 2021. Prior to this ,he
was Chief Executive Office of the
bank in 2014.Previously he has
held various positions in
Vietcombank. Mr. Dung was
Deputy Chief Executive Officer
Member of Board of Directors in
2007 and 2013, respectively.
Deputy
Dang Hoai Chief Senior 2019
Duc Executive Management
Officer -
Deputy
Nguyen Chief Senior
Viet Cuong Executive Management
Officer -
Deputy
Colin Group Senior
Richard Director Management
Dinn
Tran Thanh Group Senior
Nam Director Management
Source : GlobalData Research analysis / © GlobalData Research
A statement by Mr. Pham Quang Dung, the Chairman of the bank is given below. The
statement has been taken from the bank’s 2021 annual report.
In 2021, the world continues to witness the raging of the COVID-19 pandemic with
many dangerous mutations, resulting in significant human and socio-economic losses.
Numerous localities in Vietnam have been forced to undertake prolonged social
distancing measures and lockdowns, disrupting production and disrupting supply
chains. However, with the drastic, flexible and responsive management of the
Government, as well as the efforts of businesses and individuals, Vietnam has
gradually adapted to the pandemic and had a strong economic recovery in the fourth
quarter. GDP for the whole year increased by 2.58%; import export turnover reached
USD 668.5 billion, up 22.6% compared to 2021; trade surplus reached USD 4 billion;
inflation stood at 1.84% - the lowest level since 2016.
Entering 2022 with opportunities and challenges intertwined, in order to realize the
vision and strategic goals, Vietcombank will focus on:
Comprehensive transformation of retail banking operations with a customer-centric
orientation throughout. Vietcombank continues to transform the retail operation
model in a strong and sustainable way to bring outstanding products and services on
the basis of new technology in order to meet the demands of customers according to
their segment characteristics.
Sustainable development founded on the best risk management practices. With the
strategic goal of having the best risk management in accordance with international
standards and practices, Vietcombank has consistently prioritized and focused on
investment and development of risk management framework. Not content with a
timely compliance with Basel II using the standard method, Vietcombank aims to be
the first bank in Vietnam to apply the advanced method for Basel II compliance, as
well as to constantly conduct research and adopt better risk management standards.
Head office
Hong Kong
Vientiane
Laos
Vietnam
Vietnam
Ha Noi
Vietnam
Ha Noi City
Vietnam
Vietnam
Vietnam
Hanoi
Vietnam
Ha Noi
Vietnam
Hanoi
Vietnam
Vietnam
Vietnam
Summarized Statement
Paramet Curren
2018 2019 2020 2021 2022
er Name cy
Income Statements
Non-
Interest 18030973.0 16270831.0 17664662.0 19117611.0 21591441.0
VND
Income, 0 0 0 0 0
Bank
Net 14605578.0 18582254.0 18451311.0 21996601.0 29899014.0
VND
Income 0 0 0 0 0
Diluted
Normaliz VND 2604.12 3453.19 3503.40 4162.15 5821.41
ed EPS
Balance Sheet
Total 1074026560 1222813692 1326230092 1414986259 1813815170
VND
Assets .00 .00 .00 .00 .00
Total
1011916170 1141942814 1232220137 1305886943 1678257468
Liabilitie VND
.00 .00 .00 .00 .00
s
Total 62110390.0 80870878.0 94009955.0 109099316. 135557702.
VND
Equity 0 0 0 00 00
Total
Common
Shares VND 4590.75 4732.53 4732.53 4732.52 4732.52
Outstandi
ng
Cash Flow
Cash
- -
from 25075832.0 25603435.0 183421489.
VND 60234337.0 56552473.0
Operating 0 0 00
0 0
Activities
Cash
from
VND 1629227.00 -706447.00 -2305153.00 -1589936.00 -392168.00
Investing
Activities
Cash
from
VND -2914981.00 3886994.00 -2986115.00 -1886298.00 -3348022.00
Financing
Activities
Net - -
28256379.0 20312167.0 179681299.
Change VND 61520091.0 60028707.0
0 0 00
in Cash 0 0
Detailed Statement
Parameter Curren
2018 2019 2020 2021 2022
Name cy
Income Statements
Interest VND 55863951.0 67665496.0 69205134.0 70621957.0 88112700.0
Income, 0 0 0 0 0
Bank
Total
27455435.0 33127768.0 32919659.0 28349385.0 34866222.0
Interest VND
0 0 0 0 0
Expense
Net
28408516.0 34537728.0 36285475.0 42272572.0 53246478.0
Interest VND
0 0 0 0 0
Income
Loan Loss 11478198.0
VND 7398113.00 6607278.00 9974730.00 9464218.00
Provision 0
Net
Interest
21010403.0 27930450.0 26310745.0 30794374.0 43782260.0
Inc. After VND
0 0 0 0 0
Loan Loss
Prov.
Non-
- - - - -
Interest
VND 20772150.0 20989710.0 20925846.0 22426142.0 28005610.0
Expense,
0 0 0 0 0
Bank
Net
Income 18269226.0 23211571.0 23049561.0 27485843.0 37368091.0
VND
Before 0 0 0 0 0
Taxes
Provision
for Income VND 3647164.00 4614227.00 4577043.00 5469010.00 7449037.00
Taxes
Net
Income 14622062.0 18597344.0 18472518.0 22016833.0 29919054.0
VND
After 0 0 0 0 0
Taxes
Minority
VND -16484.00 -15090.00 -21207.00 -20232.00 -20040.00
Interest
Net
Income
14605578.0 18582254.0 18451311.0 21996601.0 29899014.0
Before VND
0 0 0 0 0
Extra.
Items
Total
Adjustmen - - -
VND -1871407.00 -2349100.00
ts to Net 2650736.00 2276180.00 2299162.00
Income
Income
Available
11954842.0 16306074.0 16579904.0 19697439.0 27549914.0
to Com VND
0 0 0 0 0
Excl
ExtraOrd
Income VND 11954842.0 16306074.0 16579904.0 19697439.0 27549914.0
Available
to Com
0 0 0 0 0
Incl
ExtraOrd
Diluted
11954842.0 16306074.0 16579904.0 19697439.0 27549914.0
Net VND
0 0 0 0 0
Income
Diluted
Weighted
VND 4590.75 4722.03 4732.52 4732.52 4732.52
Average
Shares
Diluted
EPS
Excluding VND 2604.12 3453.19 3503.40 4162.15 5821.41
ExtraOrd
Items
DPS -
Common
Stock VND 595.61 595.61 1140.00 00.00 00.00
Primary
Issue
Balance Sheet
Cash &
86513283.0 107832492. 111490629. 85293261.0 140816068.
Due from VND
0 00 00 0 00
Banks
Other
Earning 344937424. 369774357. 371780359. 371823932. 507293171.
VND
Assets, 00 00 00 00 00
Total
621573249. 724473254. 820545467. 935009671. 1120286832
Net Loans VND
00 00 00 00 .00
Property/
Plant/
10534068.0 11162170.0 12866189.0 13736855.0 13950174.0
Equipment VND
0 0 0 0 0
, Total -
Gross
Accumulat
ed - - -
VND -7455050.00 -8780091.00
Depreciati 6074776.00 6716461.00 8173968.00
on, Total
Property/
Plant/
Equipment VND 4459292.00 4445709.00 5411139.00 5562887.00 5170083.00
, Total -
Net
Intangibles
VND 2068174.00 2260794.00 3128223.00 3073419.00 2815317.00
, Net
Long Term
Investment VND 907647.00 951670.00 726183.00 759715.00 782389.00
s
Other
Long Term
VND 6740.00 405543.00 909263.00 349.00 958065.00
Assets,
Total
Other
13560751.0 12669873.0 12238829.0 13463025.0 35693245.0
Assets, VND
0 0 0 0 0
Total
Accounts 10363285.0 12485332.0
VND 8717540.00 9797834.00 9326371.00
Payable 0 0
Total 877201916. 999518828. 1133044794 1239375552 1476512469
VND
Deposits 00 00 .00 .00 .00
Total Short
Term 91963715.0 94936379.0 43844395.0 15182076.0 77785081.0
VND
Borrowing 0 0 0 0 0
s
Current
Port. of LT
Debt/ VND 77.00 77.00 77.00 77.00 78.00
Capital
Leases
Long Term 21459736.0 21382839.0 21240005.0 17387555.0 14337701.0
VND
Debt 0 0 0 0 0
Total Long 21459736.0 21382839.0 21240005.0 17387555.0 14337701.0
VND
Term Debt 0 0 0 0 0
113423528. 116319295. 65084477.0 32569708.0 92122860.0
Total Debt VND
00 00 0 0 0
Deferred
Income VND 19295.00 22023.00 00.00 00.00 00.00
Tax
Minority
VND 68989.00 83459.00 85024.00 87113.00 88383.00
Interest
Other
12484902.0 15635924.0 24208008.0 24528199.0 97048424.0
Liabilities, VND
0 0 0 0 0
Total
Common
35977686.0 37088774.0 37088774.0 37088774.0 47325166.0
Stock, VND
0 0 0 0 0
Total
Additional
Paid-In VND 00.00 4995389.00 4995389.00 4995389.00 4995389.00
Capital
Retained
Earnings 25584419.0 38312685.0 51576031.0 66675604.0 83290381.0
VND
(Accumula 0 0 0 0 0
ted Deficit)
Other
Equity, VND 548285.00 474030.00 349761.00 339549.00 -53234.00
Total
Total
Liabilities
1074026560 1222813692 1326230092 1414986259 1813815170
& VND
.00 .00 .00 .00 .00
Shareholde
rs' Equity
Cash Flow
Cash 57633693.0 69910256.0 72899028.0 74946354.0 91734447.0
VND
Receipts 0 0 0 0 0
- - - - -
Cash
VND 27395363.0 31567168.0 33194191.0 28835100.0 31709129.0
Payments
0 0 0 0 0
Changes in - -
- 127372522.
Working VND 87886893.0 -9421085.00 96785925.0
8439928.00 00
Capital 0 0
Capital
- - -
Expenditur VND -3004955.00 -716375.00
1135331.00 1011380.00 1622634.00
es
Other
Investing
Cash Flow VND 2764558.00 304933.00 699802.00 32698.00 324207.00
Items,
Total
Total Cash
- - -
Dividends VND -2986115.00 -3348022.00
2914981.00 2219483.00 1886298.00
Paid
Issuance
(Retiremen
VND 00.00 6106477.00 00.00 00.00 00.00
t) of Stock,
Net
Cash - - -
VND -4680317.00 -3976351.00
Taxes Paid 2585774.00 4827328.00 5877802.00
Balance Sheet
Total 1462748158.0 1601680964.0 1649664327.0 1813815170.0
VND
Assets 0 0 0 0
Total 1345762890.0 1478789041.0 1521376984.0 1678257468.0
VND
Liabilities 0 0 0 0
Total
VND 116985268.00 122891923.00 128287343.00 135557702.00
Equity
Total
Common
Shares VND 4732.52 4732.52 4732.52 4732.52
Outstandin
g
Cash Flow
Cash from
Operating VND -17381480.00 50280413.00 60896734.00 183421489.00
Activities
Cash from
Investing VND -17426.00 -48506.00 242267.00 -392168.00
Activities
Cash from
Financing VND -3329224.00 -3329224.00 -3329224.00 -3348022.00
Activities
Net Change
VND -20728130.00 46902683.00 57809777.00 179681299.00
in Cash
Bank
Total Interest
VND 7362293.00 7873833.00 8905477.00 10724619.00
Expense
Net Interest
VND 11975852.00 12797206.00 13663951.00 14809469.00
Income
Loan Loss
VND 2273939.00 2733452.00 2778197.00 1678630.00
Provision
Net Interest
Inc. After
VND 9701913.00 10063754.00 10885754.00 13130839.00
Loan Loss
Prov.
Non-Interest
Expense, VND -5643807.00 -7284598.00 -8276550.00 -6801473.00
Bank
Net Income
VND 9950256.00 7423087.00 7566222.00 12428526.00
Before Taxes
Provision for
Income VND 1982830.00 1481156.00 1496778.00 2488273.00
Taxes
Net Income
VND 7967426.00 5941931.00 6069444.00 9940253.00
After Taxes
Minority
VND -5242.00 -4977.00 -4574.00 -5247.00
Interest
Net Income
Before Extra. VND 7962184.00 5936954.00 6064870.00 9935006.00
Items
Total
Adjustments
VND 00.00 00.00 00.00 -2349100.00
to Net
Income
Income
Available to
VND 7962184.00 5936954.00 6064870.00 7585906.00
Com Excl
ExtraOrd
Income
Available to
VND 7962184.00 5936954.00 6064870.00 7585906.00
Com Incl
ExtraOrd
Diluted Net
VND 7962184.00 5936954.00 6064870.00 7585906.00
Income
Diluted
Weighted
VND 4732.52 4732.52 4732.52 4732.52
Average
Shares
Diluted EPS VND 1682.44 1254.50 1281.53 1602.93
Excluding
ExtraOrd
Items
DPS -
Common
Stock VND 00.00 00.00 00.00 00.00
Primary
Issue
Balance Sheet
Cash & Due
VND 92207675.00 92993287.00 75640307.00 140816068.00
from Banks
Other
Earning VND 352324421.00 420603195.00 459525927.00 507293171.00
Assets, Total
1066990245.0 1093971420.0 1120286832.0
Net Loans VND 997707933.00
0 0 0
Property/
Plant/
VND 13748800.00 13797299.00 13806057.00 13950174.00
Equipment,
Total - Gross
Accumulated
Depreciation, VND -8362723.00 -8547352.00 -8745957.00 -8780091.00
Total
Property/
Plant/
VND 5386077.00 5249947.00 5060100.00 5170083.00
Equipment,
Total - Net
Intangibles,
VND 2958770.00 2853572.00 2760412.00 2815317.00
Net
Long Term
VND 781416.00 796207.00 762920.00 782389.00
Investments
Other Long
Term Assets, VND 10798.00 7927.00 5782.00 958065.00
Total
Other Assets,
VND 11371068.00 12186584.00 11937459.00 35693245.00
Total
Accounts
VND 10137639.00 10960439.00 12813118.00 12485332.00
Payable
Total 1255265136.0 1354481627.0 1370161864.0 1476512469.0
VND
Deposits 0 0 0 0
Total Short
Term VND 41998580.00 73612989.00 100705468.00 77785081.00
Borrowings
Current Port. VND 77.00 78.00 78.00 78.00
of LT Debt/
Capital
Leases
Long Term
VND 17379986.00 14366840.00 14698534.00 14337701.00
Debt
Total Long
VND 17379986.00 14366840.00 14698534.00 14337701.00
Term Debt
Total Debt VND 59378643.00 87979907.00 115404080.00 92122860.00
Minority
VND 92420.00 97774.00 102207.00 88383.00
Interest
Other
Liabilities, VND 20889052.00 25269294.00 22895715.00 97048424.00
Total
Common
VND 47325166.00 47325166.00 47325166.00 47325166.00
Stock, Total
Additional
Paid-In VND 4995389.00 4995389.00 4995389.00 4995389.00
Capital
Retained
Earnings
VND 64329911.00 70228492.00 75897972.00 83290381.00
(Accumulate
d Deficit)
Other Equity,
VND 334802.00 342876.00 68816.00 -53234.00
Total
Total
Liabilities & 1462748158.0 1601680964.0 1649664327.0 1813815170.0
VND
Shareholders' 0 0 0 0
Equity
Cash Flow
Cash
VND 19845851.00 43064167.00 43064167.00 91734447.00
Receipts
Cash
VND -6591715.00 -13628817.00 -13628817.00 -31709129.00
Payments
Changes in
Working VND -29993084.00 23862633.00 23862633.00 127372522.00
Capital
Capital
VND -24434.00 -70664.00 -70664.00 -716375.00
Expenditures
Other
Investing
VND 7008.00 22158.00 22158.00 324207.00
Cash Flow
Items, Total
Total Cash VND -3329224.00 -3329224.00 -3329224.00 -3348022.00
Dividends
Paid
Cash Taxes
VND -642532.00 -3017570.00 -3017570.00 -3976351.00
Paid
May 04,
Key Ratios
2023
P/E (Price/Earnings) Ratio 14.32
EV/EBITDA (Enterprise Value/Earnings Before Interest, Taxes,
46.44
Depreciation and Amortization)
Enterprise Value/Sales 03.46
Enterprise Value/Operating Profit 46.44
Enterprise Value/Total Assets 00.21
Dividend Yield 00.78
418827700.0
Market Cap
0
379687875.0
Enterprise Value
0
Source : GlobalData Research analysis / © GlobalData Research
Interim Ratios
Sales)
Debt to
Leverage
Equity Absolute 00.51 00.72 00.90 00.68
Ratios
Ratio
Net Debt to Leverage
Absolute 00.51 00.72 00.90 00.68
Equity Ratios
Debt to
Leverage
Capital Absolute 00.04 00.06 00.07 00.05
Ratios
Ratio
Efficiency Efficiency
Absolute 00.29 00.35 00.37 00.27
Ratio Ratios
Source : GlobalData Research analysis / © GlobalData Research
Annual Ratios
Ratio Unit/
Key Ratios 2022 2021 2020 2019 2018
Type Currency
Growth Sales
% 22.25 03.30 03.49 13.59 26.80
Ratios Growth
Operating
Growth
Income % 35.95 19.25 -00.70 27.05 61.08
Ratios
Growth
Growth EBITDA
% -100.00 -100.00 -100.00 -100.00 -100.00
Ratios Growth
Growth Net Income
% 35.93 19.21 -00.70 27.23 60.66
Ratios Growth
Growth
EPS Growth % 39.87 18.80 01.45 32.60 66.62
Ratios
Working
Growth
Capital % 00.00 00.00 00.00 00.00 00.00
Ratios
Growth
EPS
Equity
(Earnings VND 5821.41 4162.15 3503.40 3453.19 2604.12
Ratios
per Share)
Equity Dividend per
VND 00.00 00.00 1140.00 595.61 595.61
Ratios Share
Equity Dividend
Absolute 00.00 00.00 03.07 05.80 04.37
Ratios Cover
Equity Book Value 23053.1 19864.6 17088.3 13529.4
VND 28643.89
Ratios per Share 3 4 1 6
Equity Cash Value 18022.8 23558.3 22785.3 18845.1
VND 29755.01
Ratios per Share 1 7 9 2
Profitabili Operating
% 49.93 44.77 42.72 45.68 39.34
ty Ratios Margin
Profitabili Net Profit
% 27.25 24.51 21.24 22.14 19.77
ty Ratios Margin
PBT Margin
Profitabili
(Profit % 34.06 30.63 26.53 27.65 24.72
ty Ratios
Before Tax)
Profitabili Return on
% 22.06 20.16 19.63 22.98 23.52
ty Ratios Equity
Return on
Profitabili
Capital % 00.00 00.00 00.00 00.00 00.00
ty Ratios
Employed
Profitabili Return on
% 01.85 01.60 01.45 01.62 01.38
ty Ratios Assets
Profitabili Return on
% 696.32 500.93 467.69 521.32 422.05
ty Ratios Fixed Assets
Operating
Cost
Costs (% of % 57.31 56.58 61.98 64.47 65.27
Ratios
Sales)
Administrati
Cost
on Costs (% % 25.53 24.99 24.09 25.01 28.11
Ratios
of Sales)
Interest
Cost
Costs (% of % 00.00 00.00 00.00 00.00 00.00
Ratios
Sales)
Leverage Debt to
Absolute 00.68 00.30 00.69 01.44 01.83
Ratios Equity Ratio
Leverage Net Debt to
Absolute -00.36 -00.48 -00.49 00.10 00.43
Ratios Equity
Leverage Debt to
Absolute 00.40 00.23 00.41 00.59 00.65
Ratios Capital Ratio
Efficiency Asset
Absolute 00.07 00.07 00.07 00.07 00.07
Ratios Turnover
Efficiency Fixed Asset
Absolute 20.44 16.35 17.63 18.85 17.07
Ratios Turnover
Capital
Efficiency
Employed Absolute 00.00 00.00 00.00 00.00 00.00
Ratios
Turnover
Efficiency Revenue per 4854380326.
VND 00.00 00.00 00.00 00.00
Ratios Employee 56
Net Income
Efficiency 1323023762.
per VND 00.00 00.00 00.00 00.00
Ratios 11
Employee
Efficiency Capex to
% 00.00 00.00 03.46 01.20 01.54
Ratios Sales
Efficiency Efficiency
Absolute 37.42 36.53 38.79 41.31 44.73
Ratios Ratio
Source : GlobalData Research analysis / © GlobalData Research
Disclaimer:
The facts of this report are believed to be correct at the time of publication but cannot
be guaranteed. Please note that the findings, conclusions and recommendations that
MarketLine delivers will be based on information gathered in good faith from both
primary and secondary sources, whose accuracy we are not always in a position to
guarantee. As such MarketLine can accept no liability whatever for actions taken
based on any information that may subsequently prove to be incorrect.