Search This Blog

Monday, March 13, 2017

A Simple Stress Test of Philippine Banks as of September 30, 2016

Editor's Note: This is an updated version of an earlier blog post A Simple Stress Test of Philippine Banks as of June 30, 2016

Editor's Note: For the purposes of this article, Philippine Banks or the Philippine Banking System refers to the Philippine Commercial and Universal Banking System and the Philippine Thrift Banking System.  We are ignoring the Philippine Rural and Cooperative Banking System whose asset base is tiny in comparison to the whole banking system (Php 205.91 billion or 1.64% of the Php 12,545.76 billion in assets held in the Philippine Banking System as of June 30, 2016).


In an April 9, 2012 article entitled "Stress Test Proves Strength of PH Banks", "Philippine banks are seen to survive a disaster in which the various lenders are forced to write off loans as large as PhP 36 billion without asking shareholders, the central bank, or the national government for bailout money."  This assertion stems from a recent stress test conducted by the Bangko Sentral ng Pilipinas (BSP) on all 55 regular and commercial and expanded license banks.

For Philippine Banks, these NPLs currently comprise PhP 135.31 billion or 9.21% of the PhP 1,469.01 billion in Stockholders Equity (SE) as of September 30, 2016.  So, writing off 50% of the Philippine Banks NPLs would reduce their aggregate stockholder's equity by a little less than 5%.

Naturally, some banks would be more affected than others. For more information regarding this, please read The Top Distressed Philippine Banks as of September 30, 2016).

The stockholder's equity of ten banks would be severely affected.  These banks are:


  1. BPI Globe Banko Inc (2,154.37% decline in SE)
  2. Philippine Postal Savings Bank Inc (77.50% decline in SE)
  3. Opportunity Kauswagan Bank Inc (67.69% decline in SE)
  4. Luzon Development Bank (63.98% decline in SE)
  5. World Partners Bank (59.27% decline in SE)
  6. Equicom Savings Bank (51.02% decline in SE)
  7. Legazpi Savings Bank Inc (50.80% decline in SE)
  8. Philippine Resources Savings Banking Corporation (39.77% decline in SE)
  9. Maritime Savings Bank Corporation (34.35% decline in SE)
  10. Enterprise Bank Inc (33.87% decline in SE)

Philippine Banking System
NPL as % of SE
September 30, 2016









NPL SE NPL/SE
Bank (In PHP) (In PHP) (In %)
BPI GLOBE BANKO INC A SAVINGS BANK 344,373,998.27 7,992,434.34 4308.75%
PHIL POSTAL SAVINGS BANK INC 1,640,187,915.83 1,058,216,633.31 155.00%
OPPORTUNITY KAUSWAGAN BANK INC (A MICROFINANCE THRIFT BANK) 100,478,233.20 74,224,506.93 135.37%
LUZON DEVELOPMENT BANK 517,066,469.62 404,058,012.13 127.97%
WORLD PARTNERS BANK (A THRIFT BANK) 137,429,309.44 115,938,824.05 118.54%
EQUICOM SAVINGS BANK INC 636,811,214.24 626,758,730.90 101.60%
LEGAZPI SAVINGS BANK INC 450,487,116.92 497,452,769.19 90.56%
PHILIPPINE RESOURCES SAVINGS BANKING CORPORATION (PR SAVINGS 1,472,388,536.66 1,850,946,782.29 79.55%
MARITIME SAVINGS BANK CORPORATION 27,430,460.04 39,925,577.13 68.70%
ENTERPRISE BANK INC (A THRIFT BANK) 198,058,282.51 292,355,245.38 67.75%
CHINA BANK SAVINGS INC 4,502,299,081.60 7,821,210,951.53 57.57%
BATAAN DEVELOPMENT BANK 40,443,319.15 75,400,409.55 53.64%
WEALTH DEVELOPMENT BANK CORPORATION 252,365,406.44 508,836,382.27 49.60%
THE PALAWAN BANK (PALAWAN DB) INC 20,180,212.89 45,345,870.51 44.50%
METRO CEBU PUBLIC SAVINGS BANK 25,320,036.75 58,630,483.01 43.19%
PHILIPPINE VETERANS BANK 1,920,148,532.73 4,478,437,038.24 42.88%
PAMPANGA DEVELOPMENT BANK 54,092,503.50 131,058,660.90 41.27%
UCPB SAVINGS BANK 985,724,574.61 2,621,729,090.68 37.60%
STERLING BANK OF ASIA INC (A SAVINGS BANK) 972,054,930.79 2,587,484,013.68 37.57%
MICROFINANCE MAXIMUM SB INC 5,801,774.13 15,535,135.56 37.35%
PENBANK INC (A PDB) (FORMERLY: PENINSULA RB INC) 151,518,194.30 417,720,105.11 36.27%
RCBC SAVINGS BANK INC 3,563,204,986.32 10,158,403,672.58 35.08%
MALAYAN BANK SAVINGS AND MORT BANK INC 335,052,548.11 1,004,429,782.08 33.36%
BPI FAMILY SAVINGS BANK INC 8,123,032,981.64 24,630,504,141.58 32.98%
1ST VALLEY BANK INC A DEVELOPMENT BANK 447,820,468.00 1,364,367,929.78 32.82%
STANDARD CHARTERED BANK 2,277,960,050.89 7,017,719,822.55 32.46%
FARMERS SAVINGS & LOAN BANK INC 37,783,485.46 117,906,642.16 32.05%
VILLAGE BANK INC (A THRIFT BANK) 25,552,620.63 81,097,139.42 31.51%
UNITED COCONUT PLANTERS BANK 6,312,050,076.31 21,411,774,394.94 29.48%
NORTHPOINT DEV'T BANK INC 100,382,035.16 347,512,047.45 28.89%
PRODUCERS SAVINGS BANK CORPORATION 426,272,143.49 1,523,530,979.32 27.98%
BANK OF MAKATI (A SAVINGS BANK) INC 1,715,453,783.07 6,355,580,191.55 26.99%
EAST WEST BANKING CORP 8,502,163,356.59 31,685,632,764.13 26.83%
CITYSTATE SAVINGS BANK INC 140,511,602.44 582,910,405.56 24.11%
PHIL STAR DEVELOPMENT BANK INC 20,032,181.12 84,143,922.59 23.81%
PHIL SAVINGS BANK 4,475,439,320.31 19,348,131,817.30 23.13%
PHIL BANK OF COMMUNICATIONS 2,283,081,027.49 10,035,381,618.31 22.75%
DUNGGANON BANK (A MICROFINANCE THRIFT BANK) INC 23,839,161.85 105,260,339.26 22.65%
UNIVERSITY SAVINGS BANK INC 89,865,132.18 409,195,561.92 21.96%
LIFE SAVINGS BANK INC 13,535,320.94 64,374,895.34 21.03%
MAYBANK PHILIPPINES INC 2,404,370,029.81 11,459,762,757.56 20.98%
BUSINESS AND CONSUMERS BANK (A DB) 15,921,373.30 80,166,313.16 19.86%
MALASIQUI PROGRESSIVE SLB, INC 8,390,479.25 52,893,282.63 15.86%
PHILIPPINE BUSINESS BANK INC A SAVINGS BANK 1,467,430,873.86 9,783,294,718.66 15.00%
DEVELOPMENT BANK OF THE PHIL 6,851,069,030.92 46,153,823,955.40 14.84%
CITY SAVINGS BANK INC 1,404,431,487.61 9,627,879,435.92 14.59%
INTER-ASIA DEVELOPMENT BANK 8,568,049.77 60,800,589.82 14.09%
UNION BANK OF THE PHILS 7,951,594,741.54 60,864,429,577.76 13.06%
OPTIMUM DEVELOPMENT BANK INC 109,784,239.74 843,689,148.13 13.01%
DUMAGUETE CITY DEV BANK INC 32,589,350.10 266,977,938.85 12.21%
FIRST CONSOLIDATED BANK INC (A PDB) 448,961,979.40 3,718,689,279.76 12.07%
BANK OF COMMERCE 1,855,644,519.55 15,874,738,964.29 11.69%
BPI DIRECT SAVINGS BANK INC 191,837,077.75 1,771,503,589.44 10.83%
SUN SAVINGS BANK INC 15,302,238.90 147,120,131.74 10.40%
YUANTA SAVINGS BANK PHILIPPINES INC 103,695,194.06 997,565,754.30 10.39%
CORDILLERA SAVINGS BANK INC 13,254,102.64 132,182,802.36 10.03%
HIYAS BANKING CORPORATION 13,845,821.64 151,955,107.40 9.11%
ANZ BANKING GROUP LTD 405,519,723.90 4,541,699,215.58 8.93%
LAND BANK OF THE PHILIPPINES 8,084,444,246.85 91,117,891,955.27 8.87%
PHIL NATIONAL BANK 8,518,905,151.86 101,895,482,350.76 8.36%
ASIA UNITED BANK CORPORATION 1,875,670,487.58 22,694,519,662.37 8.26%
CHINA BANKING CORP 4,609,661,975.35 57,928,346,393.89 7.96%
BANGKO KABAYAN INC 34,185,431.96 455,487,809.33 7.51%
BANK OF CHINA LIMITED-MANILA BRANCH 189,040,895.91 2,540,023,753.67 7.44%
BDO UNIBANK INC 15,455,700,305.05 214,669,254,074.54 7.20%
CARD SME BANK INC A THRIFT BANK 45,647,812.97 658,722,626.30 6.93%
CTBC BANK (PHILIPPINES) CORP 485,595,806.28 7,038,190,699.89 6.90%
PNB SAVINGS BANK 768,619,166.47 11,413,970,024.36 6.73%
CITIBANK, N.A. 788,325,974.03 13,062,838,862.23 6.03%
TOWER DEVELOPMENT BANK 7,396,175.06 123,987,587.27 5.97%
ROBINSONS BANK CORPORATION 713,818,768.00 12,573,381,884.01 5.68%
HONGKONG & SHANGHAI BANKING CORP 806,160,007.79 14,469,407,938.09 5.57%
BANK OF THE PHIL ISLANDS 7,996,789,257.69 160,250,998,256.40 4.99%
PACIFIC ACE SAVINGS BANK INC 3,201,492.69 67,968,259.21 4.71%
LEMERY SAVINGS & LOAN BANK, INC. 3,502,078.88 78,768,063.24 4.45%
PHIL TRUST COMPANY 1,179,597,115.48 27,533,789,981.24 4.28%
BANK ONE SAVINGS AND TRUST CORP. 23,103,734.39 570,575,638.03 4.05%
CENTURY SAVINGS BANK CORPORATION 35,947,320.47 977,205,775.87 3.68%
QUEEN CITY DEVELOPMENT BANK INC OR QUEENBANK A THRIFT BANK 21,604,255.85 655,995,854.61 3.29%
BATAAN SAVINGS AND LOAN BANK 1,889,208.47 58,264,413.67 3.24%
HSBC SAVINGS BANK(PHILS) INC 61,066,188.09 1,895,120,326.94 3.22%
RIZAL COMM'L BANKING CORP 1,939,990,833.94 60,497,738,050.16 3.21%
SECURITY BANK CORP 2,232,110,933.80 95,445,926,178.92 2.34%
BANGKOK BANK PUBLIC CO LTD 45,436,941.43 3,152,975,067.89 1.44%
KOREA EXCHANGE BANK 23,050,195.00 1,618,173,459.43 1.42%
METROPOLITAN BANK & TCO 2,689,483,124.87 192,439,269,508.81 1.40%
QUEZON COCONUT BANK INC (A THRIFT BANK) 604,828.80 58,577,305.35 1.03%
AL-AMANAH ISLAMIC INVESTMENT BANK OF THE PHILS 1,092,048.97 313,260,984.02 0.35%
ING BANK N.V. 99.00 2,472,002,251.34 0.00%
BANK OF AMERICA N.A. 0.00 2,091,322,952.20 0.00%
BDO PRIVATE BANK, INC. 0.00 5,530,263,921.85 0.00%
CATHAY UNITED BANK CO LTD - MANILA BRANCH 0.00 2,124,713,929.75 0.00%
DEUTSCHE BANK AG 0.00 3,057,324,212.59 0.00%
INDUSTRIAL BANK OF KOREA MANILA BRANCH 0.00 2,179,547,384.17 0.00%
ISLA BANK(A THRIFT BANK) INC 0.00 663,130,458.76 0.00%
JP MORGAN CHASE BANK NATIONAL ASSN. 0.00 1,312,606,965.00 0.00%
MEGA INT'L COMM'L BANK CO LTD 0.00 1,881,123,285.21 0.00%
MIZUHO BANK LTD - MANILA BRANCH 0.00 2,752,197,686.87 0.00%
SHINHAN BANK - MANILA BRANCH 0.00 2,181,650,622.30 0.00%
SUMITOMO MITSUI BANKING CORPORATION-MANILA BRANCH 0.00 12,894,505,582.44 0.00%
THE BNK OF TOKYO-MITSUBISHI UFJ LTD 0.00 4,616,507,682.90 0.00%
UNITED OVERSEAS BANK LIMITED MANILA BRANCH 0.00 2,410,100,420.13 0.00%
MERCHANTS SAVINGS & LOAN ASSN INC NA NA NA
SAMPAGUITA SAVINGS BANK INC NA NA NA
TONGYANG SAVINGS BANK INC NA NA NA
Grand Total 135,311,544,562.34 1,469,009,398,388.55 9.21%

Are NPLs the Right Numbers to Look At?

In a financial crisis, a loan that is current can very well become past due, and a past due loan can become a non-performing loan, and a non-performing loan can become a loan write-off.  The real number to look at are the loans that the banks and BSP already consider doubtful: Classified Loans.

Investopedia.com defines "Classified Loans" as:

"Any bank loan that is in danger of default. Classified loans have unpaid interest and principal outstanding, and it is unclear whether the bank will be able to recoup the loan proceeds from the borrower. Banks usually categorize such loans as adversely classified assets on their books."

The US Federal Deposit Insurance Corporation (FDIC), similar to our very own Philippine Deposit Insurance Corporation (PDIC), defines Classified Loans as:

"Loans classified Loss are considered uncollectible and of such little value that their continuance as bankable assets is not warranted. This classification does not mean that the loan has absolutely no recovery or salvage value but rather it is not practical or desirable to defer writing off this basically worthless asset even though partial recovery may be effected in the future."

In Circular #0247 dated May 19, 2000, BSP defines Classified Loans as loans which possess the following characteristics:
  1. Loans especially mentioned because they have potential weaknesses that deserve Management's close attention;
  2. Substandard Loans are loans which appear to involve a substantial and unreasonable degree of risk to the institution because of unfavorable record or unsatisfactory characteristics;
  3. Doubtful Loans are Substandard Loans with the added characteristics that existing facts, conditions, and values make collection or liquidation in full highly improbable and in which substantial loss is probable;
  4. Loss loans are loans that are considered uncollectible or worthless and are of such little value that their continuance as bankable assets is not warranted although the loans may have some recovery or salvage value.
The circular mandates that an allowance for probable losses should be set up in accordance with the following schedule:
  1. Loans Especially Mentioned: 5%
  2. Substandard - Secured: 6% - 25%
  3. Substandard - Unsecured: 25%
  4. Doubtful: 50%
  5. Loss: 100%
As of September 30, 2016, "Classified Loans and Other Risky Assets" of the Philippine Banks amounted to PhP 352.45 billion or almost 3 times the size of the Philippine Banking System's NPLs of PhP 135.31 billion for the same period.  Consequently, any write-offs of Classified Loans will have three times the impact of an NPL write-off.


Philippine Banking System
Classified Loans vs. NPLs
September 30, 2016









Classified Loans NPL Classified Loans/NPL
Bank (In PHP) (In PHP) (In %)
ING BANK N.V. 47,000,000.00 99.00 47474747.47%
BANK OF CHINA LIMITED-MANILA BRANCH 15,848,707,884.16 189,040,895.91 8383.75%
CITIBANK, N.A. 22,785,299,000.00 788,325,974.03 2890.34%
INTER-ASIA DEVELOPMENT BANK 209,357,052.81 8,568,049.77 2443.46%
VILLAGE BANK INC (A THRIFT BANK) 603,073,972.73 25,552,620.63 2360.13%
QUEZON COCONUT BANK INC (A THRIFT BANK) 12,152,688.84 604,828.80 2009.28%
AL-AMANAH ISLAMIC INVESTMENT BANK OF THE PHILS 14,086,000.00 1,092,048.97 1289.87%
YUANTA SAVINGS BANK PHILIPPINES INC 1,024,348,354.98 103,695,194.06 987.85%
QUEEN CITY DEVELOPMENT BANK INC OR QUEENBANK A THRIFT BANK 202,385,840.49 21,604,255.85 936.79%
BANK ONE SAVINGS AND TRUST CORP. 205,970,031.66 23,103,734.39 891.50%
KOREA EXCHANGE BANK 175,941,016.85 23,050,195.00 763.30%
TOWER DEVELOPMENT BANK 54,319,448.67 7,396,175.06 734.43%
METROPOLITAN BANK & TCO 19,055,851,661.68 2,689,483,124.87 708.53%
BANGKO KABAYAN INC 220,320,151.19 34,185,431.96 644.49%
PHIL TRUST COMPANY 5,841,000,000.00 1,179,597,115.48 495.17%
CORDILLERA SAVINGS BANK INC 59,782,351.93 13,254,102.64 451.05%
SECURITY BANK CORP 9,018,000,000.00 2,232,110,933.80 404.01%
RIZAL COMM'L BANKING CORP 7,321,622,960.92 1,939,990,833.94 377.41%
PHIL NATIONAL BANK 31,761,472,087.58 8,518,905,151.86 372.84%
MALAYAN BANK SAVINGS AND MORT BANK INC 1,221,032,114.50 335,052,548.11 364.43%
FARMERS SAVINGS & LOAN BANK INC 136,247,915.39 37,783,485.46 360.60%
DUMAGUETE CITY DEV BANK INC 117,490,000.00 32,589,350.10 360.52%
BANK OF COMMERCE 6,285,939,163.38 1,855,644,519.55 338.75%
PHIL SAVINGS BANK 13,459,363,941.73 4,475,439,320.31 300.74%
CHINA BANKING CORP 13,726,884,623.81 4,609,661,975.35 297.79%
BDO UNIBANK INC 43,544,934,195.49 15,455,700,305.05 281.74%
UNION BANK OF THE PHILS 21,878,011,030.89 7,951,594,741.54 275.14%
ASIA UNITED BANK CORPORATION 5,146,941,679.70 1,875,670,487.58 274.41%
METRO CEBU PUBLIC SAVINGS BANK 69,370,057.76 25,320,036.75 273.97%
UNITED COCONUT PLANTERS BANK 17,194,349,897.69 6,312,050,076.31 272.41%
BATAAN DEVELOPMENT BANK 102,400,000.00 40,443,319.15 253.19%
CENTURY SAVINGS BANK CORPORATION 86,759,396.79 35,947,320.47 241.35%
MAYBANK PHILIPPINES INC 5,706,664,523.85 2,404,370,029.81 237.35%
FIRST CONSOLIDATED BANK INC (A PDB) 1,024,528,452.58 448,961,979.40 228.20%
LAND BANK OF THE PHILIPPINES 18,259,498,896.97 8,084,444,246.85 225.86%
UCPB SAVINGS BANK 2,181,355,529.00 985,724,574.61 221.29%
ROBINSONS BANK CORPORATION 1,526,179,000.00 713,818,768.00 213.80%
PHILIPPINE VETERANS BANK 3,836,350,040.61 1,920,148,532.73 199.79%
LEGAZPI SAVINGS BANK INC 883,980,000.00 450,487,116.92 196.23%
PENBANK INC (A PDB) (FORMERLY: PENINSULA RB INC) 296,242,091.71 151,518,194.30 195.52%
RCBC SAVINGS BANK INC 6,940,955,925.00 3,563,204,986.32 194.80%
BANK OF THE PHIL ISLANDS 14,801,896,325.95 7,996,789,257.69 185.10%
PRODUCERS SAVINGS BANK CORPORATION 753,621,689.97 426,272,143.49 176.79%
PHIL STAR DEVELOPMENT BANK INC 33,908,809.09 20,032,181.12 169.27%
OPTIMUM DEVELOPMENT BANK INC 185,189,526.98 109,784,239.74 168.68%
PHILIPPINE RESOURCES SAVINGS BANKING CORPORATION (PR SAVINGS 2,418,782,266.67 1,472,388,536.66 164.28%
PHILIPPINE BUSINESS BANK INC A SAVINGS BANK 2,367,490,000.00 1,467,430,873.86 161.34%
PHIL POSTAL SAVINGS BANK INC 2,534,624,128.80 1,640,187,915.83 154.53%
DUNGGANON BANK (A MICROFINANCE THRIFT BANK) INC 36,335,937.51 23,839,161.85 152.42%
CHINA BANK SAVINGS INC 6,852,660,489.96 4,502,299,081.60 152.20%
DEVELOPMENT BANK OF THE PHIL 10,226,118,883.42 6,851,069,030.92 149.26%
BANK OF MAKATI (A SAVINGS BANK) INC 2,551,784,516.35 1,715,453,783.07 148.75%
WORLD PARTNERS BANK (A THRIFT BANK) 187,799,679.96 137,429,309.44 136.65%
MARITIME SAVINGS BANK CORPORATION 37,184,837.32 27,430,460.04 135.56%
BPI FAMILY SAVINGS BANK INC 10,993,600,193.21 8,123,032,981.64 135.34%
STERLING BANK OF ASIA INC (A SAVINGS BANK) 1,313,560,000.00 972,054,930.79 135.13%
BPI DIRECT SAVINGS BANK INC 259,013,705.05 191,837,077.75 135.02%
PNB SAVINGS BANK 964,941,290.93 768,619,166.47 125.54%
LUZON DEVELOPMENT BANK 630,256,316.41 517,066,469.62 121.89%
EQUICOM SAVINGS BANK INC 767,785,477.86 636,811,214.24 120.57%
LIFE SAVINGS BANK INC 16,228,158.28 13,535,320.94 119.89%
CITY SAVINGS BANK INC 1,633,658,263.08 1,404,431,487.61 116.32%
UNIVERSITY SAVINGS BANK INC 100,558,998.28 89,865,132.18 111.90%
CTBC BANK (PHILIPPINES) CORP 535,248,141.84 485,595,806.28 110.23%
STANDARD CHARTERED BANK 2,430,141,947.52 2,277,960,050.89 106.68%
EAST WEST BANKING CORP 8,692,840,178.42 8,502,163,356.59 102.24%
SUN SAVINGS BANK INC 15,632,062.04 15,302,238.90 102.16%
1ST VALLEY BANK INC A DEVELOPMENT BANK 454,388,480.71 447,820,468.00 101.47%
LEMERY SAVINGS & LOAN BANK, INC. 3,508,364.52 3,502,078.88 100.18%
BANGKOK BANK PUBLIC CO LTD 45,436,941.43 45,436,941.43 100.00%
BATAAN SAVINGS AND LOAN BANK 1,889,208.47 1,889,208.47 100.00%
BPI GLOBE BANKO INC A SAVINGS BANK 344,373,998.27 344,373,998.27 100.00%
HIYAS BANKING CORPORATION 13,845,821.64 13,845,821.64 100.00%
MALASIQUI PROGRESSIVE SLB, INC 8,390,479.25 8,390,479.25 100.00%
OPPORTUNITY KAUSWAGAN BANK INC (A MICROFINANCE THRIFT BANK) 100,478,233.20 100,478,233.20 100.00%
PAMPANGA DEVELOPMENT BANK 47,394,335.63 54,092,503.50 87.62%
WEALTH DEVELOPMENT BANK CORPORATION 168,239,239.00 252,365,406.44 66.66%
HONGKONG & SHANGHAI BANKING CORP 440,764,978.22 806,160,007.79 54.67%
HSBC SAVINGS BANK(PHILS) INC 12,105,944.12 61,066,188.09 19.82%
PHIL BANK OF COMMUNICATIONS 111,033,320.42 2,283,081,027.49 4.86%
ANZ BANKING GROUP LTD 1,278,160.40 405,519,723.90 0.32%
BUSINESS AND CONSUMERS BANK (A DB) 0.00 15,921,373.30 0.00%
CARD SME BANK INC A THRIFT BANK 0.00 45,647,812.97 0.00%
CITYSTATE SAVINGS BANK INC 0.00 140,511,602.44 0.00%
ENTERPRISE BANK INC (A THRIFT BANK) 0.00 198,058,282.51 0.00%
MICROFINANCE MAXIMUM SB INC 0.00 5,801,774.13 0.00%
NORTHPOINT DEV'T BANK INC 0.00 100,382,035.16 0.00%
PACIFIC ACE SAVINGS BANK INC 0.00 3,201,492.69 0.00%
THE PALAWAN BANK (PALAWAN DB) INC 0.00 20,180,212.89 0.00%
BANK OF AMERICA N.A. 5,514,000.00 0.00 NA
BDO PRIVATE BANK, INC. 0.00 0.00 NA
CATHAY UNITED BANK CO LTD - MANILA BRANCH 0.00 0.00 NA
DEUTSCHE BANK AG 0.00 0.00 NA
INDUSTRIAL BANK OF KOREA MANILA BRANCH 0.00 0.00 NA
ISLA BANK(A THRIFT BANK) INC 0.00 0.00 NA
JP MORGAN CHASE BANK NATIONAL ASSN. 0.00 0.00 NA
MEGA INT'L COMM'L BANK CO LTD 1,031,431,578.00 0.00 NA
MERCHANTS SAVINGS & LOAN ASSN INC NA NA NA
MIZUHO BANK LTD - MANILA BRANCH 230,576,340.62 0.00 NA
SAMPAGUITA SAVINGS BANK INC NA NA NA
SHINHAN BANK - MANILA BRANCH 0.00 0.00 NA
SUMITOMO MITSUI BANKING CORPORATION-MANILA BRANCH 0.00 0.00 NA
THE BNK OF TOKYO-MITSUBISHI UFJ LTD 48,015,000.00 0.00 NA
TONGYANG SAVINGS BANK INC NA NA NA
UNITED OVERSEAS BANK LIMITED MANILA BRANCH 0.00 0.00 NA
Grand Total 352,447,680,230.14 135,311,544,562.34 260.47%

This level of classified loans should be measured against the bank's "capital cushion" or its ability to absorb losses.  Capital Cushion is normally defined as a bank's "Tangible Common Equity" plus its Loan Loss Reserves.  Tangible Common Equity (TCE) refers to the subset of shareholders' equity that is not preferred equity and not intangible assets.  So it excludes such items as Hybrid equity (like preferred shares) and goodwill.

By this measure, the level of "Classified Loans and other Risky Assets" amounts to Php 352.45 billion or 23.55% of the Php 1.50 trillion in Total Capital Cushion of Philippine Banks as of September 30, 2016.

Philippine Banking System
Classified Loans as % of Total Capital Cushion
September 30, 2016









Classified Loans Total Capital Cushion Classified Loans/Total Capital Cushion
Bank (In Php) (In Php) (In %)
VILLAGE BANK INC (A THRIFT BANK) 603,073,972.73 98,494,178.93 612.29%
BANK OF CHINA LIMITED-MANILA BRANCH 15,848,707,884.16 2,689,164,904.41 589.35%
INTER-ASIA DEVELOPMENT BANK 209,357,052.81 60,584,384.65 345.56%
PHIL POSTAL SAVINGS BANK INC 2,534,624,128.80 1,391,970,544.82 182.09%
UNITED COCONUT PLANTERS BANK 17,194,349,897.69 11,498,031,004.25 149.54%
CITIBANK, N.A. 22,785,299,000.00 18,852,261,103.84 120.86%
BATAAN DEVELOPMENT BANK 102,400,000.00 95,255,014.64 107.50%
MALAYAN BANK SAVINGS AND MORT BANK INC 1,221,032,114.50 1,180,703,393.55 103.42%
METRO CEBU PUBLIC SAVINGS BANK 69,370,057.76 68,780,352.78 100.86%
FARMERS SAVINGS & LOAN BANK INC 136,247,915.39 135,581,798.70 100.49%
LEGAZPI SAVINGS BANK INC 883,980,000.00 882,809,874.96 100.13%
EQUICOM SAVINGS BANK INC 767,785,477.86 802,760,372.06 95.64%
PHILIPPINE RESOURCES SAVINGS BANKING CORPORATION (PR SAVINGS 2,418,782,266.67 2,594,212,149.30 93.24%
YUANTA SAVINGS BANK PHILIPPINES INC 1,024,348,354.98 1,101,801,279.40 92.97%
LUZON DEVELOPMENT BANK 630,256,316.41 681,879,488.39 92.43%
WORLD PARTNERS BANK (A THRIFT BANK) 187,799,679.96 218,147,250.07 86.09%
BPI GLOBE BANKO INC A SAVINGS BANK 344,373,998.27 458,848,427.45 75.05%
UCPB SAVINGS BANK 2,181,355,529.00 2,930,976,589.08 74.42%
CHINA BANK SAVINGS INC 6,852,660,489.96 9,231,129,298.27 74.23%
OPPORTUNITY KAUSWAGAN BANK INC (A MICROFINANCE THRIFT BANK) 100,478,233.20 154,721,453.56 64.94%
PHIL SAVINGS BANK 13,459,363,941.73 22,246,259,757.61 60.50%
PENBANK INC (A PDB) (FORMERLY: PENINSULA RB INC) 296,242,091.71 501,085,850.93 59.12%
RCBC SAVINGS BANK INC 6,940,955,925.00 11,784,892,977.02 58.90%
PHILIPPINE VETERANS BANK 3,836,350,040.61 6,882,691,056.50 55.74%
MARITIME SAVINGS BANK CORPORATION 37,184,837.32 71,452,966.96 52.04%
MEGA INT'L COMM'L BANK CO LTD 1,031,431,578.00 2,105,844,697.67 48.98%
BANGKO KABAYAN INC 220,320,151.19 455,558,644.74 48.36%
PRODUCERS SAVINGS BANK CORPORATION 753,621,689.97 1,612,656,579.39 46.73%
CORDILLERA SAVINGS BANK INC 59,782,351.93 134,785,913.82 44.35%
DUMAGUETE CITY DEV BANK INC 117,490,000.00 270,074,160.98 43.50%
STERLING BANK OF ASIA INC (A SAVINGS BANK) 1,313,560,000.00 3,112,303,401.13 42.21%
TOWER DEVELOPMENT BANK 54,319,448.67 128,821,638.67 42.17%
MAYBANK PHILIPPINES INC 5,706,664,523.85 14,005,171,618.14 40.75%
BPI FAMILY SAVINGS BANK INC 10,993,600,193.21 28,622,351,260.29 38.41%
WEALTH DEVELOPMENT BANK CORPORATION 168,239,239.00 450,764,257.74 37.32%
BANK OF MAKATI (A SAVINGS BANK) INC 2,551,784,516.35 6,959,682,748.89 36.67%
UNIVERSITY SAVINGS BANK INC 100,558,998.28 276,973,352.60 36.31%
PHIL STAR DEVELOPMENT BANK INC 33,908,809.09 94,193,073.16 36.00%
BANK ONE SAVINGS AND TRUST CORP. 205,970,031.66 575,561,384.50 35.79%
BANK OF COMMERCE 6,285,939,163.38 17,903,872,851.40 35.11%
UNION BANK OF THE PHILS 21,878,011,030.89 62,404,019,383.94 35.06%
PAMPANGA DEVELOPMENT BANK 47,394,335.63 155,826,308.90 30.41%
QUEEN CITY DEVELOPMENT BANK INC OR QUEENBANK A THRIFT BANK 202,385,840.49 680,011,705.67 29.76%
DUNGGANON BANK (A MICROFINANCE THRIFT BANK) INC 36,335,937.51 122,172,520.67 29.74%
1ST VALLEY BANK INC A DEVELOPMENT BANK 454,388,480.71 1,578,449,331.56 28.79%
STANDARD CHARTERED BANK 2,430,141,947.52 8,465,797,581.97 28.71%
PHIL NATIONAL BANK 31,761,472,087.58 110,733,779,078.20 28.68%
PHIL TRUST COMPANY 5,841,000,000.00 21,870,665,739.27 26.71%
FIRST CONSOLIDATED BANK INC (A PDB) 1,024,528,452.58 3,977,305,800.36 25.76%
EAST WEST BANKING CORP 8,692,840,178.42 35,017,063,657.03 24.82%
LIFE SAVINGS BANK INC 16,228,158.28 67,061,879.66 24.20%
LAND BANK OF THE PHILIPPINES 18,259,498,896.97 76,380,341,399.61 23.91%
PHILIPPINE BUSINESS BANK INC A SAVINGS BANK 2,367,490,000.00 10,183,864,044.55 23.25%
CHINA BANKING CORP 13,726,884,623.81 59,196,817,840.27 23.19%
DEVELOPMENT BANK OF THE PHIL 10,226,118,883.42 48,006,013,548.91 21.30%
OPTIMUM DEVELOPMENT BANK INC 185,189,526.98 872,676,014.05 21.22%
ASIA UNITED BANK CORPORATION 5,146,941,679.70 24,331,987,761.55 21.15%
QUEZON COCONUT BANK INC (A THRIFT BANK) 12,152,688.84 59,221,680.74 20.52%
BDO UNIBANK INC 43,544,934,195.49 222,999,322,839.75 19.53%
CITY SAVINGS BANK INC 1,633,658,263.08 8,388,672,790.43 19.47%
BPI DIRECT SAVINGS BANK INC 259,013,705.05 1,770,071,069.57 14.63%
MALASIQUI PROGRESSIVE SLB, INC 8,390,479.25 59,947,162.60 14.00%
RIZAL COMM'L BANKING CORP 7,321,622,960.92 60,934,061,092.34 12.02%
ROBINSONS BANK CORPORATION 1,526,179,000.00 13,274,165,117.42 11.50%
KOREA EXCHANGE BANK 175,941,016.85 1,582,187,086.00 11.12%
SUN SAVINGS BANK INC 15,632,062.04 158,182,089.41 9.88%
METROPOLITAN BANK & TCO 19,055,851,661.68 193,503,073,725.35 9.85%
SECURITY BANK CORP 9,018,000,000.00 93,222,924,135.67 9.67%
BANK OF THE PHIL ISLANDS 14,801,896,325.95 161,652,937,291.06 9.16%
CENTURY SAVINGS BANK CORPORATION 86,759,396.79 969,488,170.41 8.95%
PNB SAVINGS BANK 964,941,290.93 11,680,844,277.56 8.26%
HIYAS BANKING CORPORATION 13,845,821.64 174,414,155.90 7.94%
MIZUHO BANK LTD - MANILA BRANCH 230,576,340.62 3,071,984,357.75 7.51%
CTBC BANK (PHILIPPINES) CORP 535,248,141.84 7,441,382,931.55 7.19%
LEMERY SAVINGS & LOAN BANK, INC. 3,508,364.52 79,492,740.49 4.41%
AL-AMANAH ISLAMIC INVESTMENT BANK OF THE PHILS 14,086,000.00 354,210,597.42 3.98%
BATAAN SAVINGS AND LOAN BANK 1,889,208.47 60,558,902.93 3.12%
HONGKONG & SHANGHAI BANKING CORP 440,764,978.22 14,185,618,654.53 3.11%
ING BANK N.V. 47,000,000.00 2,567,469,911.66 1.83%
BANGKOK BANK PUBLIC CO LTD 45,436,941.43 3,438,679,927.00 1.32%
PHIL BANK OF COMMUNICATIONS 111,033,320.42 10,809,644,841.50 1.03%
THE BNK OF TOKYO-MITSUBISHI UFJ LTD 48,015,000.00 4,967,420,166.75 0.97%
HSBC SAVINGS BANK(PHILS) INC 12,105,944.12 1,940,149,361.55 0.62%
BANK OF AMERICA N.A. 5,514,000.00 2,123,761,205.20 0.26%
ANZ BANKING GROUP LTD 1,278,160.40 4,421,958,168.30 0.03%
BDO PRIVATE BANK, INC. 0.00 5,064,379,487.11 0.00%
BUSINESS AND CONSUMERS BANK (A DB) 0.00 97,578,376.44 0.00%
CARD SME BANK INC A THRIFT BANK 0.00 603,735,496.45 0.00%
CATHAY UNITED BANK CO LTD - MANILA BRANCH 0.00 2,134,582,377.08 0.00%
CITYSTATE SAVINGS BANK INC 0.00 628,667,648.72 0.00%
DEUTSCHE BANK AG 0.00 2,144,753,150.08 0.00%
ENTERPRISE BANK INC (A THRIFT BANK) 0.00 318,128,721.32 0.00%
INDUSTRIAL BANK OF KOREA MANILA BRANCH 0.00 2,179,577,546.63 0.00%
ISLA BANK(A THRIFT BANK) INC 0.00 667,204,109.68 0.00%
JP MORGAN CHASE BANK NATIONAL ASSN. 0.00 1,406,989,114.78 0.00%
MICROFINANCE MAXIMUM SB INC 0.00 44,821,096.62 0.00%
NORTHPOINT DEV'T BANK INC 0.00 416,546,047.01 0.00%
PACIFIC ACE SAVINGS BANK INC 0.00 73,307,008.59 0.00%
SHINHAN BANK - MANILA BRANCH 0.00 2,204,319,050.00 0.00%
SUMITOMO MITSUI BANKING CORPORATION-MANILA BRANCH 0.00 13,065,157,352.82 0.00%
THE PALAWAN BANK (PALAWAN DB) INC 0.00 52,757,089.98 0.00%
UNITED OVERSEAS BANK LIMITED MANILA BRANCH 0.00 2,406,778,051.65 0.00%
MERCHANTS SAVINGS & LOAN ASSN INC
0.00 NA
SAMPAGUITA SAVINGS BANK INC
0.00 NA
TONGYANG SAVINGS BANK INC
0.00 NA
Grand Total 352,495,695,230.14 1,496,768,090,827.22 23.55%

Stress Test Scenarios

Aggregate

So how will a 10%, 20%, 30%, 40%, and even 50% write-off of Classified Loans affect the Total Capital Cushion of the Philippine Banking System?

In the aggregate, if Classified Loans amount to 23.55% of the banking system's Total Capital Cushion, then it follows that a 10% write-off of Classified Loans will reduce the total capital by 2.35% and a 50% write-off of classified loans will reduce the banking system's Total Capital Cushion by 11.78%.

Individual Banks

A 10% write-off of Classified Loans would severely impact (by 30% or more) the Total Capital Cushion of three banks (severely affected banks highlighted in yellow).
  1. Village Bank Inc (61.23% reduction in Total Capital Cushion)
  2. Bank of China Limited - Manila Branch (58.94% reduction in Total Capital Cushion)
  3. Inter-Asia Development Bank (34.56% reduction in Total Capital Cushion)
A 20% write-off of Classified Loans will totally wipe out the Total Capital Cushion of two banks and severely impact the Total Capital Cushion of two more banks:


  1. Village Bank Inc (122.46% reduction in Total Capital Cushion)
  2. Bank of China Limited - Manila Branch (117.87% reduction in Total Capital Cushion)
  3. Inter-Asia Development Bank (69.11% reduction in Total Capital Cushion)
  4. Philippine Postal Savings Bank Inc (36.42% reduction in Total Capital Cushion)

A 30% write-off of Classified Loans will totally wipe out the Total Capital Cushion of three banks and severely affect (reduce by 30% or more) the Total Capital Cushion of eight other banks:

  1. Village Bank Inc (183.69% reduction in Total Capital Cushion)
  2. Bank of China Limited - Manila Branch (176.81% reduction in Total Capital Cushion)
  3. Inter-Asia Development Bank (103.67% reduction in Total Capital Cushion)
  4. Philippine Postal Savings Bank Inc (54.63% reduction in Total Capital Cushion)
  5. United Coconut Planters Bank (44.86% reduction in Total Capital Cushion)
  6. Citibank, N.A. (36.26% reduction in Total Capital Cushion)
  7. Bataan Development Bank (32.25% reduction in Total Capital Cushion)
  8. Malayan Bank Savings and Mortgage Bank Inc (31.02% reduction in Total Capital Cushion)
  9. Metro Cebu Public Savings Bank (30.26% reduction in Total Capital Cushion)
  10. Farmers Savings & Loan Bank Inc (30.15% reduction in Total Capital Cushion)
  11. Legazpi Savings Bank Inc (30.04% reduction in Total Capital Cushion)

A 40% write-off of Classified Loans will totally wipe out the Total Capital Cushion of three banks and severely affect (reduce by 30% or more) the Total Capital Cushion of fourteen more banks:

  1. Village Bank Inc (244.92% reduction in Total Capital Cushion)
  2. Bank of China Limited - Manila Branch (235.74% reduction in Total Capital Cushion)
  3. Inter-Asia Development Bank (138.23% reduction in Total Capital Cushion)
  4. Philippine Postal Savings Bank Inc (72.84% reduction in Total Capital Cushion)
  5. United Coconut Planters Bank (59.82% reduction in Total Capital Cushion)
  6. Citibank, N.A. (48.34% reduction in Total Capital Cushion)
  7. Bataan Development Bank (43.00% reduction in Total Capital Cushion)
  8. Malayan Bank Savings and Mortgage Bank Inc (41.37% reduction in Total Capital Cushion)
  9. Metro Cebu Public Savings Bank (40.34% reduction in Total Capital Cushion)
  10. Farmers Savings & Loan Bank Inc (40.20% reduction in Total Capital Cushion)
  11. Legazpi Savings Bank Inc (40.05% reduction in Total Capital Cushion)
  12. Equicom Savings Bank Inc (38.26% reduction in Total Capital Cushion)
  13. Philippine Resources Savings Banking Corporation (37.30% reduction in Total Capital Cushion)
  14. Yuanta Savings Bank Philippines Inc (37.19% reduction in Total Capital Cushion)
  15. Luzon Development Bank (36.97% reduction in Total Capital Cushion)
  16. World Partners Bank (34.44% reduction in Total Capital Cushion)
  17. BPI Globe Banko Inc (30.02% reduction in Total Capital Cushion)

A 50% write-off of Classified Loans will totally wipe out the Total Capital Cushion of three banks and severely affect (reduce by 30% or more) the Total Capital Cushion of eighteen more banks:


  1. Village Bank Inc (306.15% reduction in Total Capital Cushion)
  2. Bank of China Limited - Manila Branch (294.68% reduction in Total Capital Cushion)
  3. Inter-Asia Development Bank (172.78% reduction in Total Capital Cushion)
  4. Philippine Postal Savings Bank Inc (91.04% reduction in Total Capital Cushion)
  5. United Coconut Planters Bank (74.77% reduction in Total Capital Cushion)
  6. Citibank, N.A. (60.43% reduction in Total Capital Cushion)
  7. Bataan Development Bank (53.75% reduction in Total Capital Cushion)
  8. Malayan Bank Savings and Mortgage Bank Inc (51.71% reduction in Total Capital Cushion)
  9. Metro Cebu Public Savings Bank (50.43% reduction in Total Capital Cushion)
  10. Farmers Savings & Loan Bank Inc (50.25% reduction in Total Capital Cushion)
  11. Legazpi Savings Bank Inc (50.07% reduction in Total Capital Cushion)
  12. Equicom Savings Bank Inc (47.82% reduction in Total Capital Cushion)
  13. Philippine Resources Savings Banking Corporation (46.62% reduction in Total Capital Cushion)
  14. Yuanta Savings Bank Philippines Inc (46.49% reduction in Total Capital Cushion)
  15. Luzon Development Bank (46.21% reduction in Total Capital Cushion)
  16. World Partners Bank (43.04% reduction in Total Capital Cushion)
  17. BPI Globe Banko Inc (37.53% reduction in Total Capital Cushion)
  18. UCPB Savings Bank (37.21% reduction in Total Capital Cushion)
  19. China Bank Savings Inc (37.12% reduction in Total Capital Cushion)
  20. Opportunity Kauswagan Bank Inc (32.47% reduction in Total Capital Cushion)
  21. Philippine Savings Bank (30.25% reduction in Total Capital Cushion)


Please bear in mind that a number of these banks are already very weak and are in distress.  Please see a previous blog post: "The Top Distressed Philippine Banks as of September 30, 2016".  Moreover, their capital can be overstated.  See a previous blog post "Overstated Capital of Philippine Banks as of September 30, 2016".  As such, any reduction in their capital cushion could knock down an already weak bank.

Source: www.bsp.gov.ph

No comments:

Post a Comment