投影片 1

Transcription

1 永豐金控 2017/4Q 法人說明會 March 12 th, 2018

2 Disclaimer This presentation and the presentation materials distributed herewith may include forward-looking statements. 2017/4Q financial data are preliminary. All statements, other than statements of historical facts, that address activities, events or developments that SinoPac Financial Holdings Company ( SinoPac ) expects or anticipates will or may occur in the future (including but not limited to projections, targets, estimates and business plans) are forwardlooking statements. SinoPac s actual results or developments may differ materially from those indicated by these forward-looking statements as a result of various factors and uncertainties, including but not limited to price fluctuations, actual demand, exchange rate fluctuations, market shares, competition, changes in legal, financial and regulatory frameworks, international economic and financial market conditions, political risks, cost estimates and other risks and factors beyond its control. In addition, SinoPac makes the forward-looking statements referred to herein as of today and undertakes no obligation to update these statements. 2

3 金控整體營運摘要 (p. 2) 財務概況 (p. 3~ p. 5) - 金控 Financial Highlights (p. 3) - 銀行 Financial Highlights (p. 4) - 證券 Financial Highlights (p. 5) 金控獲利分析 (p. 6~ p. 14) - 金控子公司獲利貢獻 (p. 6) - 金控獲利跨期比較 (p. 7) - 金控淨收益趨勢 (p. 8) - 銀行 NIM & Spread (p. 9) - 銀行放款結構分析 (p. 10) - 銀行存款結構分析 (p. 11) - 金控手續費收入組合 (p. 12) - 金控營業費用分析 (p. 13) - 銀行資產品質 (p. 14) Agenda 1/14 1

4 2017/1~12 金控稅後權益報酬率 (ROE) 6.61% 一 金控整體營運摘要 4Q 淨收益 NT$8,022Mn,QoQ +2.8%; 全年淨收益 NT$32,526Mn,YoY +5.5% 4Q 稅後淨利 NT$2,154Mn,QoQ -14.4%; 全年稅後淨利 NT$8,995Mn,YoY +8.6% 4Q 核心收益減少主受淨手續費收影響 全年淨手收則表現成長, 主受惠於基金 證券手續費 4Q 利息淨收益 NT$3,933Mn (49%),QoQ -0.4%; 全年 NT$16,105Mn,YoY -3.1% 4Q 手續費淨收益 NT$2,275Mn (28%),QoQ -10.6%; 全年 NT$9,510Mn,YoY +3.7% 調整資產結構, 資本適足率增進穩健 金控 2017 年 12 月底總資產規模 NT$16,040 億元,QoQ -1.4%;YoY -4.5% 銀行 12 月底放款規模 NT$8,872 億元,QoQ -1.4%;YoY -3.0% 銀行 12 月底合併資本適足率 15.26%,Tier 1 ratio 續增至 13.24% Major achievements 銀行積極推動新能源產業, 與台南市正式簽訂合作意向書, 協助企業建置綠色能源設備, 打造低碳城市, 善盡企業社會責任 銀行攜手臺北市政府 漁產運銷公司, 共同建構批發市場內無現金支付交易環境, 打造全台首座漁產智慧交易平台, 虛實整合提供最全面的應用服務 證券榮獲證交所頒發 權數突破獎 權值卓越獎 流通證券獎 第二名 證券榮獲期交所 期貨鑽石獎 期貨交易輔助人交易量鑽石獎 第二名 歐元兌美元期貨造市績效鑽石獎 第二名 美元兌日圓期貨造市績效鑽石獎 第二名及 人民幣匯率期貨造市績效鑽石獎 證券榮獲櫃買中心頒發 櫃買市場開放外國企業來臺 10 周年推薦輔導第一上櫃及興櫃家數 第二名 2017 年推薦輔導上櫃及興櫃家數 第三名 創櫃板輔導卓越獎 權證發行豪傑獎 第二名 權證銷售巨擘獎 第三名及債券 ETF 造市英雄獎 第二名 2/14 2

5 二 金控 Financial Highlights NT$Mn; Mn Shares YoY 2017/4Q 2017/3Q QoQ 股本 94, , , , % 110, , % 流通股數 9,471 10,168 10,676 11, % 11,050 11, % 權益 125, , , , % 138, , % 總資產 1,549,734 1,587,605 1,678,930 1,603, % 1,603,983 1,626, % Leverage 淨收益 38,497 32,566 30,820 32,526 6% 8,022 7,803 3% 稅後淨利 13,017 10,856 8,282 8,995 9% 2,154 2,516-14% EPS( 元 ) 每股淨值 ( 元 ) ROA 0.86% 0.69% 0.51% 0.55% 0.04% 0.53% 0.60% -0.07% ROE 11.14% 8.45% 6.24% 6.61% 0.37% 6.22% 7.38% -1.16% CAR 120% 128% 119% 130% 11.0% 130% 123% 7.5% DLR 106% 108% 115% 114% -0.1% 114% 114% 0.0% 3/14 3

6 銀行 Financial Highlights NT$Mn YoY 2017/4Q 2017/3Q QoQ 股本 66,375 74,464 83,955 86, % 86,061 86, % 權益 99, , , , % 124, , % 總資產 1,415,618 1,440,933 1,505,653 1,437, % 1,437,692 1,457, % Leverage PPOP( 提存前稅前淨利 ) 17,020 10,606 9,424 10,032 6% 2,712 1,865 45% 稅後淨利 11,383 9,175 6,858 7,810 14% 1,753 1,583 11% EPS( 元 ) 每股淨值 ROA 0.82% 0.64% 0.47% 0.53% 0.06% 0.48% 0.42% 0.06% ROE 12.18% 8.79% 5.99% 6.38% 0.39% 5.59% 5.12% 0.47% 總存款 1,129,098 1,160,796 1,259,310 1,154, % 1,154,477 1,174, % 總放款 817, , , , % 887, , % 放存比 72.4% 77.4% 72.7% 76.8% 4.2% 76.8% 76.6% 0.3% NPL Ratio 0.23% 0.24% 0.35% 0.30% -0.05% 0.30% 0.33% -0.04% 備抵覆蓋率 699% 575% 423% 482% 59% 482% 420% 62% 放款覆蓋率 1.63% 1.40% 1.48% 1.43% -0.05% 1.43% 1.40% 0.03% BIS Ratio 13.18% 13.47% 14.09% 15.26% 1.17% 15.26% 14.34% 0.92% Tier 1 Ratio 9.76% 10.70% 11.92% 13.24% 1.32% 13.24% 12.34% 0.90% 槓桿比率 4.95% 6.59% 7.28% 8.25% 0.97% 8.25% 8.01% 0.24% Note1: loans portfolio includes credit card revolving balance and FA, excluding non-accrual loans. Note2: numbers are presented on consolidated basis. 4/144

7 證券 Financial Highlights NT$Mn YoY 2017/4Q 2017/3Q QoQ 股本 16,212 16,212 16,212 16, % 16,212 16, % 權益 25,121 25,424 25,566 25, % 25,777 25, % 總資產 110, , , , % 148, , % 資本利得 % % 穩定性收入 5,760 5,490 5,613 6, % 1,745 1, % 稅後淨利 1,420 1,245 1,067 1, % % EPS( 元 ) 每股淨值 ( 元 ) 資本適足率 357% 327% 324% 292% -32% 292% 299% -7% ROA 1.42% 1.08% 0.80% 0.75% -0.05% 1.62% 2.21% -0.60% ROE 5.80% 4.93% 4.19% 4.32% 0.13% 9.50% 13.38% -3.88% Leverage 經紀業務市占率 5.32% 4.80% 4.69% 5.14% 0.45% 5.12% 5.19% -0.07% 平均融資餘額 17,250 15,641 12,736 16, % 17,872 16, % 平均融資餘額市占率 6.55% 6.61% 6.79% 7.45% 0.66% 7.43% 7.49% -0.06% Note: numbers are presented on consolidated basis. 5/14 5

8 三 金控各子公司獲利貢獻 長投收益佔比 2.7% 25.1% 其他證券 2017/4Q NT$Mn 銀行 1, , , % 收益佔比 銀行證券其他長投收益合計金控淨支出金控稅後淨利 (+/-) QoQ 11% -27% -62% -6% 250% -14% 6.4% 11.6% 其他 證券 2017/1~12M 81.9% 銀行 7,810 1, ,530 8, 收益佔比 銀行證券其他長投收益合計金控淨支出金控稅後淨利 (+/-) YoY 14% 4% -10% 11% 65% 9% 註 : 金控公司淨支出為金控本身收入扣除利息支出及營業費用 6/14 6

9 金控獲利比較 8,022-4, /4Q NT$Mn , ,154 淨收益營業費用提存稅前淨利所得稅淨利 (+/-) QoQ 3% -2% 482% -11% 22% -14% 32,526-19, /1~12M -2,475 10,456-1,461 8,995 淨收益 營業費用 提存 稅前淨利 所得稅 淨利 (+/-) 1, YoY 6% -1% 55% 10% 17% 9% Note: numbers are presented on consolidated basis. 7/14 7

10 金控淨收益趨勢 NT$Mn Quarterly 7,235 8,102 8,600 7,803 8,022 利息淨收益 手續費淨收益 其他 4,229 4,069 4,154 3,949 3,933 2,076 2,546 2,387 2,3022,144 2,275 1,645 1, ,309 淨收益 Yearly 2016/Q4 2017/Q1 2017/Q2 2017/Q3 2017/Q4 32,566 32,526 30,820 17,239 16,613 16,105 8,213 4,079 4,2 2,074 2,060 9,691 9,174 9,510 5,637 5,034 6, /3Q Note: numbers are presented on consolidated basis /14 8

11 銀行 NIM & Spread Interest earning assets & Net interest income NT$Mn NIM & Spread Interest earning assets NII Spread NIM Loan Deposit 1,378,019 1,331, % 2.10% 2.10% 2.10% 2.11% 3,787 3,674 3,780 3,665 3, % 1.39% 1.42% 1.40% 1.38% 1.09% 1.08% 1.10% 1.08% 1.09% 0.66% 0.71% 0.68% 0.70% 0.73% 2016/4Q 2017/1Q 2017/2Q 2017/3Q 2017/4Q 2016/4Q 2017/1Q 2017/2Q 2017/3Q 2017/4Q Note: numbers are presented on consolidated basis. 9/14

12 銀行放款結構分析 NT$Mn BSP s Loan 大型企業中小企業個金消金 & 其他 大型企業中小企業個金消金 & 其他 Loans by Currency TWD USD RMB Others TWD USD RMB Others 898, ,004 24,435 24, , ,933 24,214 24, , ,199 27,410 27, % 2.1% 3.3% 0.2% 0.8% 0.7% 410, , , , , , % 2.1% 3.3% 20.2% 0.2% 17.3% 0.8% 16.3% 0.7% 排 Bancorp 14.8% 20.2% 17.3% 16.3% 164, , , ,318 排 Bancorp 180, , , % 79.8% 79.8% 排 Bancorp 82.2% 77.7% 79.8% 79.8% 298, , , , , , Note1: loans portfolio includes credit card revolving balance and FA, excluding non-accrual loans. Note2: numbers 2015 are presented on consolidated 2016 basis /14

13 銀行存款結構分析 BSP s Deposit Deposits by Currency NT$Mn 台幣活存外幣活存外幣定存台幣定存 TWD USD RMB Others 1,160,796 1,259,310 1,154, % 2.7% 3.2% 5.8% 4.4% 4.4% 38.5% 37.9% 36.1% 21.2% 23.5% 22.3% 排 Bancorp 21.6% 15.8% 17.3% 排 Bancorp 16.8% 13.4% 13.2% 排 Bancorp 12% 17.5% 12.4% 70.6% 69.4% 70.1% 排 Bancorp 71.1% 32.2% 31.5% 34.0% Note: numbers are presented on consolidated basis /14

14 金控手續費收入組合 NT$Mn 2016/Q4 2017/Q1 2017/Q2 2017/Q3 2017/Q4 手續費合計 2016/Q4 2017/Q1 2017/Q2 2017/Q3 2017/Q4 2,546 2,387 2,302 2,275 2,076 1,137 1,108 1,008 1, 金控手續費佔比 44% 49% 7% 7% 7% 6% 7% 8% 證券外匯與其他放款信用卡 % 36% 財富管理 財富管理信用卡放款外匯與其他證券 2017/Q Note: numbers are presented on consolidated basis. 12/14

15 金控營業費用分析 Quarterly 66% 61% 58% 63% 60% NT$Mn 淨收益 營業費用 7,235 8,102 8,600 7,803 8,022 CI Ratio 4,740 4,946 4,981 4,880 4, /Q4 2017/Q1 2017/Q2 2017/Q3 2017/Q4 Yearly 60% 64% 60% 32,566 30,820 32,526 19,613 19,702 19,595 Note: numbers are presented on consolidated basis /14

16 銀行放款資產品質 NT$Mn 20,000 逾放餘額 備抵餘額 逾放比 備抵呆帳覆蓋率 19,000 18, % 17, % 16, % % % 15,000 14,000 13,000 12, % 0.33% 0.30% 11, % 0.24% 10,000 9,000 8,000 7,000 6,000 12,668 12,413 12,479 12,383 12,276 5,000 4,000 3,000 2,000 Reserve/ 1,000 Loan Ratio 1, % 2, % 2, % 2, % 2, % - Note 2015/3Q 1: numbers are based 2015/4Q on regulator s definition, 2016/1Qexcluding FA and 2016/2Q credit card revolving 2016/3Q balance. Note 2: numbers are presented on consolidated basis. 1.20% -0.80% 14/14

17 Appendix 1/12 SPH's Balance Sheet (Consolidated) - IFRS Pro Forma NT$ Mn Yearly Results Quarterly Results Q16 1Q17 2Q17 3Q17 4Q17 QoQ(%) YoY(%) Assets: Cash and cash equivalents, net 28,057 28,122 28,122 21,016 34,908 26,135 29, Due from the central bank and call loans to banks, net 92, , , , ,112 91,786 95, Financial assets at fair value through profit or loss 115, , , , , , , Securities purchased under agreements to resell 11,121 16,759 16,759 12,640 10,469 18,572 26, Receivables, net 108,175 75,587 75,587 91,613 80,218 85,059 81, Current tax assets Discounts and loans, net 879, , , , , , , Available-for-sale financial assets 198, , , , , , , Held-to-maturity financial assets 69,119 78,132 78,132 73,337 68,872 59,826 56, Investments accounted for using the equity method, net Other financial assets, net 46,103 45,467 45,467 45,227 43,278 35,348 34, Investment property, net 2,384 2,650 2,650 2,628 2,623 2,644 2, Property, plant and equipment, net 12,960 12,565 12,565 12,502 12,468 12,372 12, Intangible assets, net 2,703 3,209 3,209 3,084 3,051 2,501 2, Deferred tax assets 2,941 2,989 2,989 2,975 2,980 2,163 2, Other assets, net 17,437 16,852 16,852 17,669 19,207 23,542 22, Total Assets 1,587,605 1,678,930 1,678,930 1,677,056 1,675,985 1,626,620 1,603, Liabilities and equity Liabilities Deposits from the central bank and banks 61,330 29,855 29,855 53,844 36,038 31,626 29, Commercial paper payable, net 31,705 46,820 46,820 50,540 47,796 45,602 44, Financial liabilities at fair value through profit or loss 30,188 26,802 26,802 23,528 20,448 22,910 28, Derivative financial liabilities for hedging Securities sold under agreement to repurchase 44,552 45,687 45,687 44,854 71,057 70,658 65, Payables 30,997 34,746 34,746 37,739 37,001 41,188 40, Current tax liabilities , Deposit and remittances 1,148,614 1,249,596 1,249,596 1,212,797 1,212,169 1,165,207 1,148, Bonds payable 43,428 41,779 41,779 44,029 45,570 45,569 42, Short-term borrowings 13,820 12,382 12,382 17,607 15,408 11,765 8, Long-term borrowings 7,486 13,616 13,616 11,630 9,641 7,899 9, Liabilities component of preferred stocks Provisions 3,342 3,215 3,215 3,152 3,138 3,008 3, Other financial liabilities 30,376 30,482 30,482 32,557 32,960 29,392 29, Deferred tax liabilities 1,716 1,562 1,562 1,464 1,469 1,273 1, Other liabilities 7,917 7,662 7,662 7,103 8,478 12,970 12, Total liabilities 1,455,890 1,545,032 1,545,032 1,541,811 1,542,016 1,489,909 1,465, (5.13) Capital stock 101, , , , , , , Capital surplus 2,227 2,227 2,227 2,229 2,229 2,229 2, Retained earnings 25,257 24,017 24,017 26,382 20,933 23,449 25, Other equity 2, Total equity attributable to owners of the parent 131, , , , , , , Non-controlling interests TOTAL 1,587,605 1,678,930 1,678,930 1,677,056 1,675,985 1,626,620 1,603,983 (1.39) (4.46) 1,678,930 1,677,056 1,675,985 1,626,620 1,603,983

18 Appendix 2/12 Balance Sheet of SPH and its subsidiaries for the 12 months ended Dec. 31, 2017 NT$Mn BSP SPS Trust Leasing Others Sum Adj. Items SPH (Consoliated) (Consolidated) (Consolidated) (Consolidated) Assets: Cash and cash equivalents, net 24,280 5, , ,098-2,807 29,291 Due from the central bank and call loans to banks, net 95, , ,210 Financial assets at fair value through profit or loss 75,093 61, , ,562 Securities purchased under agreements to resell 23,553 3, , ,710 Receivables, net 43,557 33, ,958 1,561 82,730-1,480 81,250 Current tax assets 1, ,554-2, Discounts and loans, net 865, , , ,376 Available-for-sale financial assets 227,097 3, , , ,555 Held-to-maturity financial assets 56, , ,608 Investments accounted for using the equity method, net , , , Other financial assets, net 7,259 20, ,881 2,520 38,152-3,466 34,686 Investment property, net 1, , ,360-3,753 2,606 Property, plant and equipment, net 8,977 2, ,247 1,060 12,308 Intangible assets, net 1, , ,335 Deferred tax assets 1, , ,267 Other assets, net 4,380 17, , ,448 Total Assets 1,437, ,542 1,626 22, ,842 1,775, ,094 1,603,983 Liabilities and equity Liabilities Deposits from the central bank and banks 29, , ,622 Commercial paper payable, net 0 19, ,689 20,862 44, ,881 Financial liabilities at fair value through profit or loss 24,792 3, , ,515 Securities sold under agreement to repurchase 26,179 39, , ,997 Payables 16,636 25, ,429-1,480 40,949 Current tax liabilities ,407 3,304-2,183 1,122 Deposit and remittances 1,154, ,154,486-5,955 1,148,531 Bonds payable 39,570 3, , ,570 Short-term borrowings 0 4, , , ,042 Long-term borrowings 0 2, , , ,271 Liabilities component of preferred stocks Provisions 2, , ,162 Other financial liabilities 12,256 17, , ,734 Deferred tax liabilities , ,279 Other liabilities 5,193 6, , ,121 Total liabilities 1,312, , ,169 23,433 1,476,236-10,422 1,465,814 Share capital 86,061 16,212 1,420 4, , , , ,501 Capital surplus 12, ,232 14,858-12,630 2,229 Retained earnings 26,875 9, ,744 62,867-37,410 25,457 Other equity Total equity attributable to owners of the parent 124,918 25,777 1,532 5, , , , ,165 Non-controlling interests TOTAL 1,437, ,542 1,626 22, ,842 1,775, ,094 1,603,983 1,603,

19 Appendix 3/12 SPH's P&L (Consolidated) - IFRS NT$ Mn Yearly Results Quarterly Results YTD Results Q16 1Q17 2Q17 3Q17 4Q17 QoQ(%) YoY(%) 12M17 YoY(%) Interest revenue 29,989 27,672 6,994 7,041 7,143 7,014 7, , Interest expense 12,750 11,059 2,764 2,972 2,990 3,065 3, , Net interest Income 17,239 16,613 4,229 4,069 4,154 3,949 3, , Net revenues other than interest Commissions and fee revenues, net 9,691 9,174 2,076 2,387 2,302 2,546 2, , Gains from financial assets and liabilities at fair value through P/L 2,859 3, ,458 1,356 1,309 1, , Gain (loss) on investment property Realized gains from available-for-sale financial assets Gains on unquoted equity instruments Share of profit (loss) of associates and joint ventures accounted for using equity method NA 6, NA Foreign exchange gains, net 1, NA (Impairment losses) reversal gains on assets NA Rental revenue Other revenues, net Total net revenues 32,566 30,820 7,235 8,102 8,600 7,803 8, , Bad debt expenses and guarantee liability provisions 496 1,592 1, , , Operating expenses 19,613 19,702 4,740 4,946 4,981 4,880 4, , Employee benefits expense 12,050 12,100 2,811 3,223 3,186 3,035 2, , Depreciation and amortization 982 1, , Others 6,581 6,553 1,662 1,435 1,534 1,587 1, , Bad debts and guarantee liability provisions & Operating expenses 20,109 21,294 5,765 5,253 6,288 5,006 5, , Income (loss) before income tax 12,457 9,526 1,470 2,848 2,312 2,798 2, , Income tax (benefit) expense 1,601 1, , Profit (loss) 10,856 8,282 1,292 2,364 1,961 2,516 2, ,

20 Appendix 4/12 P&L of SPH and its subsidiaries for the 12 months ended Dec. 31, 2017 NT$Mn BSP SPS Trust Leasing Others Sum Adj. Items SPH (Consoliated) (Consolidated) (Consolidated) (Consolidated) Interest revenue 25,310 1, , , ,200 Interest expense 10, , ,096 Net interest Income 14, , ,105 Net revenues other than interest Commissions and fee revenues, net 5,016 4, , ,510 Gains from financial assets and liabilities at fair value through P/L 2,713 3, , ,781 Realized gains from available-for-sale financial assets Realized gain (loss) on held-to-maturity financial assets Realized gains from unquoted equity instrument Share of profit (loss) of associates and joint ventures accounted for using equity method ,533 9,563-9, Foreign exchange gains, net 1, (Impairment losses) reversal gains on assets Rental revenue Other revenues, net Total net revenues 23,357 8, ,159 9,504 42,495-9,969 32,526 Bad debt expenses and guarantee liability provisions 1,063 1, , ,475 Operating expenses 13,325 5, , ,595 Employee benefits expense 7,880 3, , ,308 Depreciation and amortization , ,069 Others 4,765 1, , ,219 Bad debts and guarantee liability provisions & Operating expenses 14,388 6, , ,071 Income (loss) before income tax 8,969 1, ,078 19,985-9,530 10,456 Income tax (benefit) expense 1, , ,461 Profit (loss) 7,810 1, ,086 18,525-9,530 8,995 Attributable to Profit(loss), attributable to owners of parent 7,810 1, ,086 18,525-9,529 8,996 Profit(loss), attributable to non-controline interests (1) (1)

21 Appendix 5/12 BSP's Balance Sheet (Consolidated) - IFRS NT$Mn Yearly Results Quarterly Results Q16 1Q17 2Q17 3Q17 4Q17 QoQ(%) YoY(%) Assets Cash and cash equivalents 26,295 22,299 22,299 16,145 27,886 20,267 24, Due from the central bank and call loans to banks 92, , , , ,112 91,786 95, Financial assets at fair value through profit or loss 67,364 59,381 59,381 65,168 60,363 64,513 75, Securities purchased under agreements to resell 4,295 7,862 7,862 8,254 7,023 14,911 23, Receivables, net 76,057 35,623 35,623 37,158 40,240 45,992 43, Current tax assets 1,346 1,393 1,393 1,300 1,349 1,367 1, Discounts and loans, net 874, , , , , , , Available-for-sale financial assets 195, , , , , , , Held-to-maturity investments 69,119 78,132 78,132 73,337 68,872 59,826 56, Investments accounted for using equity method,net Other financial assets, net 13,423 13,848 13,848 15,286 13,507 9,273 7, Investment property, net 1,175 1,247 1,247 1,223 1,220 1,220 1, Property, plant and equipment, net 9,470 9,135 9,135 9,111 9,089 9,024 8, Intangible assets, net 1,958 1,888 1,888 1,822 1,807 1,280 1, Deferred tax assets 2,649 2,551 2,551 2,488 2,429 1,674 1, Other assets, net 4,414 2,480 2,480 3,259 3,988 5,445 4, Total 1,440,933 1,505,653 1,505,653 1,491,624 1,503,793 1,457,536 1,437, Liabilities and Equity Liabilities Deposits from the central bank and banks 61,330 29,855 29,855 53,844 36,038 31,626 29, Financial liabilities at fair value through profit or loss 27,055 21,085 21,085 16,048 14,068 19,150 24, Derivative financial liabilities for hedging Securities sold under agreement to repurchase 5,174 1,837 1,837 3,448 27,796 28,665 26, Payable 15,734 16,884 16,884 14,391 15,788 14,294 16, Current tax liabilities Deposit and remittance 1,158,925 1,255,712 1,255,712 1,217,996 1,221,966 1,173,735 1,154, bank debentures 43,428 41,779 41,779 44,029 45,570 45,569 39, Short-term borrowings Other financial liabilities 13,806 12,370 12,370 14,168 14,865 13,214 12, Provisions 3,021 2,849 2,849 2,784 2,772 2,641 2, Deferred tax liabilities 1, Other liabilities 1,820 2,014 2,014 1,861 1,893 3,850 5, Total liabilities 1,331,815 1,385,931 1,385,931 1,370,133 1,382,209 1,333,865 1,312, Capital stock 74,464 83,955 83,955 83,955 86,061 86,061 86, Capital surplus 10,481 12,148 12,148 12,148 12,148 12,148 12, Retained earnings 23,080 23,777 23,777 26,081 23,644 25,227 26, Other equity 1, NA Total equity 109, , , , , , , TOTAL 1,440,933 1,505,653 1,505,653 1,491,624 1,503,793 1,457,536 1,437,

22 Appendix 6/12 BSP's P&L (Consolidated) - IFRS NT$ Mn Yearly Results Quarterly Results YTD Results Q16 1Q17 2Q17 3Q17 4Q17 QoQ(%) YoY(%) 12M17 YoY(%) Interest revenue 27,364 24,849 6,243 6,279 6,377 6,311 6, , Interest expense 11,797 9,983 2,456 2,605 2,597 2,647 2, , Net interest Income 15,567 14,866 3,787 3,674 3,780 3,665 3, , Net revenues other than interest Commissions and fee revenues, net 6,021 5,635 1,195 1,413 1,210 1,316 1, , Gains on financial assets and liabilities at fair value through P/L 1,804 2, , Gain (loss) on investment property Realized gains on available-for-sale financial assets Realized gains on unquoted equity instrument Share of profit (loss) of associates and joint ventures accounted for using equity method NA NA -3 NA Foreign exchange gains, net NA 1,218 NA (Impairment losses) reversal gains on assets Rental revenue Other revenues, net NA Total net revenues 24,792 23,347 5,847 6,062 6,313 5,193 5, , (Reversal of)alloance for doubtful accounts and guarantees -92 1, , Operating expenses 14,186 13,922 3,280 3,456 3,465 3,328 3, , Employee benefits expense 8,208 7,995 1,771 2,156 2,130 1,925 1, , Depreciation and amortization Others 5,282 5,187 1,323 1,122 1,163 1,234 1, , (Reversal of)alloance for doubtful accounts and guarantees & Operating expenses 14,094 15,327 4,218 3,352 3,771 3,469 3, , Income (loss) before income tax 10,698 8,020 1,629 2,710 2,542 1,724 1, , Income tax (benefit) expense 1,523 1, , Profit (loss) 9,175 6,858 1,432 2,305 2,169 1,583 1, ,

23 Appendix 7/12 SPS's Balance Sheet (Consolidated)-IFRS Pro Forma 4Q15 4Q16 Yearly Results Quarterly Results YTD Results Q16 1Q17 2Q17 3Q17 4Q17 QoQ(%) YoY(%) Assets: Current assets 115, , , , , , , Cash and cash equivalents 3,083 6,561 6,561 5,587 9,657 8,752 5, Financial assets at fair 47,807 57,726 57,726 62,222 61,535 62,117 61, Securities value through purchased profit or loss 6,827 8,897 8,897 4,385 3,446 3,662 3, Margin under loans agreements receivable to resell 16,223 20,648 20,648 22,529 21,605 21,517 21, Other current assets 41,183 46,832 46,832 60,701 47,151 49,127 50, Non-current assets 5,253 6,030 6,030 6,111 6,183 6,103 6, Financial assets at cost Properties and equipments, net 2,334 2,357 2,357 2,340 2,329 2,316 2, Intangible & other assets 2,250 3,069 3,069 3,166 3,260 3,206 3, Total assets 120, , , , , , , Liabilities and stockholders' equity Liabilities Current liabilities 94, , , , , , , Liabilities for bonds with attached repurchase 39,378 43,850 43,850 41,406 43,261 41,993 39, agreements Futures traders' equity 16,797 18,363 18,363 18,680 16,369 15,700 17, Notes payable and accounts payable 10,800 13,990 13,990 21,553 17,727 18,857 19, Other current liabilities 27,510 40,590 40,590 51,232 45,975 46,846 40, Non-current liabilities 467 4,338 4,338 3,235 1,702 2,645 6, Total liabilities 94, , , , , , , Capital stock 16,212 16,212 16,212 16,212 16,212 16,212 16, Capital surplus Retained earnings 8,801 8,985 8,985 9,059 8,040 8,879 9, Other items of equity Total equity 25,424 25,566 25,566 25,429 24,543 25,236 25, TOTAL 120, , , , , , , Note: SPS s numbers are based on accounting rules of securities firms.

24 Appendix 8/12 SPS's P&L (Consolidated)-IFRS Pro Forma Yearly Results Quarterly Results YTD Results Q16 1Q17 2Q17 3Q17 4Q17 QoQ(%) YoY(%) 12M17 YoY(%) Interest revenue 1,918 2, , Interest expense Net interest income 1,382 1, , Net fee income 3,391 3, ,072 1,222 1, , Gains (Losses) on sales of securities, net , Dividend income Gains (Losses) on warrant issued, net Gains (Losses) from futures transactions Gains (Losses) from options transactions Gains (Losses) from derivative instruments transactions Gains (Losses) from SBL transactions Gains (Losses) from valuation of operating securities , Other operating income 1, Non-operating income-net Total net revenues 6,327 6,309 1,225 1,829 1,811 2,285 2, , Operating expenses 4,870 5,198 1,340 1,703 2,322 1,363 1, , Pre-tax income (loss) 1,457 1, , Income tax benefit (expense) , Net income (Loss) 1,245 1, , Note: SPS s numbers are based on accounting rules of securities firms.

25 Appendix 9/12 NT$Mn Yearly Results Quarterly Results Items Q16 1Q17 2Q17 3Q17 4Q17 QoQ(%) YoY(%) Corporate loans Manufacturing 168, , , , , , , Electronics Indusrty 66,528 56,579 56,579 66,496 69,735 70,254 68, Chemical products 48,127 52,313 52,313 52,197 56,215 56,236 57, Conventional industry 50,420 65,869 65,869 61,801 63,960 64,782 66, Electric fixture 2,995 4,126 4,126 4,797 5,349 4,987 5, FI & security house & insurance 27,431 32,039 32,039 29,729 27,730 35,615 34, Installment & leasing 22,590 24,944 24,944 23,720 22,192 9,329 11, Construction & real estate 43,517 48,866 48,866 48,873 48,361 47,710 45, Wholesales/retail 77,539 77,311 77,311 76,666 75,952 74,467 71, Service industry 39,826 39,978 39,978 40,829 43,862 40,002 42, State-owned company 71,112 40,573 40,573 53,981 42,435 28,123 16, Others 10,119 10,051 10,051 9,984 10,315 9,765 10, Factoring 6,237 8,926 8,926 7,537 7,073 7,324 9, Sub total 466, , , , , , , Individual loans Mortgage loans 403, , , , , , , Car loans 7,176 6,912 6,912 6,677 6,579 6,460 6, Sub total 410, , , , , , , Consumer loans Unsecured loans and others 17,171 17,260 17,260 17,755 18,948 19,943 20, Credit card 7,333 7,011 7,011 6,871 7,227 7,093 6, Sub total 24,503 24,271 24,271 24,625 26,175 27,037 27, Total 901, , , , , , , Note: Loans portfolio includes non-accrual loans. BSP's Loan Breakdown (Consolidated)

26 Appendix 10/12 NT$Mn NPL BSP's Loan Asset Quality Yearly Results Quarterly Results YTD Results Q16 1Q17 2Q17 3Q17 4Q17 QoQ(%) YoY(%) 12M17 YoY(%) 90-days NPLs - beginning 1,885 2,159 2,911 3,140 3,312 3,120 2, , New NPL influx 2,191 4, , NPL recovery 1,454 1, , Write-offs 463 1, , days NPLs - ending 2,159 3,140 3,140 3,312 3,120 2,961 2, , Total reserves for loans 12,413 13,291 13,291 13,093 13,242 12,432 12, , Provisions for loan loss , , Recovery - Loan NPL ratio 0.24% 0.35% 0.35% 0.36% 0.34% 0.33% 0.30% -0.04% -0.05% 0.30% -0.05% Coverage ratio % % % % % % % 62.02% 58.65% % 58.65% Note: Loans portfolio includes non-accrual loans and is on a consolidated basis.

27 Appendix 11/12 BSP's Fee Breakdown (Consolidated) NT$Mn Yearly Results Quarterly Results Q16 1Q17 2Q17 3Q17 4Q17 QoQ(%) YoY(%) 12M17 YoY(%) Wealth management 3,972 3, , Mutual funds 1,671 1, , Trust & custodian bank Life insurance 2,026 2, , Property insurance Loan fees Corporate loans Individual & consumer loans Factoring & A/R financing Credit card Others Import & export service Guarantees & acceptances Others Total fee income 6,021 5,635 1,195 1,413 1,210 1,316 1, ,

28 Appendix 12/12 BSP's Credit Card Business NT$Mn Yearly Results Quarterly Results YTD Results Q16 1Q17 2Q17 3Q17 4Q17 QoQ(%) YoY(%) 12M17 YoY(%) Credit card business Cards in force(thousand) 2,145 1,935 1,935 1,859 1,836 1,830 1, % -7.77% 1, % Active cards(thousand) 1,324 1,273 1,273 1,068 1,038 1,032 1, % % 1, % Account receivables 16,259 15,020 15,020 14,157 15,872 14,800 14, % -0.76% 14, % Revolving balance 5,017 4,875 4,875 4,762 4,669 4,694 4, % -4.16% 4, % Total consumption 89,430 87,232 20,413 19,656 21,261 19,765 20, % -0.81% 80, % Avg spending per card(nt$) 67,916 66,064 15,634 17,922 20,341 19,034 19, % 25.25% 76, % Asset quality NPL ratio(90-day past due) 0.31% 0.38% 0.38% 0.39% 0.34% 0.36% 0.23% -0.13% -0.15% 0.23% -0.15% Coverage ratio % % % % % % % % % % % Write-offs % 49.93% % Net charge off ratio -0.53% -0.46% -0.46% -0.33% -0.37% -0.43% -0.27% 0.16% 0.19% -0.27% 0.19%