Search This Blog

Sunday, July 21, 2019

An 80% Minimum NPL Coverage Ratio will Result in a Severe Undercapitalization of Some Philippine Rural and Cooperative Banks - December 31, 2018

Raising the NPL Coverage Ratio to a minimum of 80% will entail additional loan loss provisions for some Philippine Rural and Cooperative banks that could eat into a substantial chunk (30% or more) of their Stockholder's Equity.  Based on the table below, four banks will be severely affected:

 
Philippine Banking System
Impact on SE of Minimum Loan Loss Provisions
December 31, 2018












Bank Minimum Loan Loss Provisions at 80% NPL Coverage Ratio Actual Loan Loss Provisions Excess/Deficit Loan Loss Provisions Stockholder's Equity Impact on SE
D' ASIAN HILLS BANK INC (A RURAL BANK)  128,549,320.51 162,642,653.42 34,093,332.91 -21,170,305.70 -161.04%
GRAND-AGRI RURAL BANK  60,869,969.64 10,088,170.55 -50,781,799.09 51,220,072.94 -99.14%
LAGAWE HIGHLANDS RB INC  41,122,226.35 17,612,753.56 -23,509,472.79 50,354,859.85 -46.69%
COOP BANK OF CAGAYAN   78,004,057.89 55,136,475.94 -22,867,581.95 57,690,468.59 -39.64%
ENTREPRENEUR RB INC   39,710,959.72 25,919,101.46 -13,791,858.26 48,268,877.93 -28.57%
AMA RURAL BANK OF MANDALUYONG INC  417,953,588.38 154,372,964.62 -263,580,623.76 968,931,583.53 -27.20%
AGRIBUSINESS RURAL BANK INC  387,622,605.60 165,835,623.00 -221,786,982.60 858,653,908.03 -25.83%
RB OF ALABEL (SARANGANI) INC  34,314,515.75 15,347,625.97 -18,966,889.78 95,456,388.41 -19.87%
BENGUET CENTER BANK INC A RB  22,441,894.81 12,076,759.51 -10,365,135.30 52,366,917.44 -19.79%
RB OF MIAGAO (ILOILO) INC  35,060,260.58 17,298,952.02 -17,761,308.56 90,973,140.02 -19.52%
PLANBANK "RB OF CANLUBANG PLANTERS INC"  65,099,593.63 42,671,518.80 -22,428,074.83 117,562,233.24 -19.08%
BANCO SANTIAGO DE LIBON INC  42,854,403.30 25,343,906.16 -17,510,497.14 93,178,402.38 -18.79%
GOLDEN RURAL BANK OF THE PHILIPPINES INC 20,895,178.75 9,508,706.89 -11,386,471.86 63,780,978.64 -17.85%
EAST WEST RURAL BANK INC  991,501,691.68 367,276,368.12 -624,225,323.56 4,085,074,782.50 -15.28%
BALANGA RURAL BANK, INC.  21,697,946.09 11,390,143.09 -10,307,803.00 70,320,812.82 -14.66%
COOPERATIVE BANK OF BOHOL  49,093,910.77 39,213,773.85 -9,880,136.92 75,107,040.24 -13.15%
RB OF BAY INC   15,283,409.15 7,299,662.61 -7,983,746.54 64,352,777.35 -12.41%
GM BANK OF LUZON INC (A RURAL BANK)  198,429,841.54 148,404,961.66 -50,024,879.88 416,937,112.51 -12.00%
ALIAGA FARMERS RURAL BANK INC  95,425,320.35 84,941,452.55 -10,483,867.80 100,464,871.77 -10.44%
LIBERTY BANK (A RURAL BANK) INC  20,810,697.88 16,451,758.45 -4,358,939.43 43,506,310.83 -10.02%
RB OF MAGDALENA (LAGUNA) INC  41,765,650.07 32,671,305.63 -9,094,344.44 95,279,569.85 -9.54%
BANGKO MABUHAY (A RURAL BANK) INC  75,132,742.91 48,057,788.08 -27,074,954.83 292,838,707.31 -9.25%
METRO SOUTH COOP BANK  243,464,750.62 178,660,629.11 -64,804,121.51 773,292,565.89 -8.38%
RB OF GENERAL TRIAS INC  30,817,054.69 21,467,676.19 -9,349,378.50 118,133,345.82 -7.91%
SAVIOUR RURAL BANK INC  25,042,296.55 18,648,792.82 -6,393,503.73 82,792,097.55 -7.72%
RB OF ITOGON (BENGUET) INC  28,023,272.64 19,748,870.59 -8,274,402.05 110,579,890.01 -7.48%
BANGKO MONTANOSA INC (A RURAL BANK)  19,788,293.57 12,136,118.96 -7,652,174.61 106,555,253.84 -7.18%
NEW RB OF SAN LEONARDO(N.E.) INC  51,851,348.06 36,602,425.69 -15,248,922.37 213,093,007.26 -7.16%
RANG-AY BANK INC (A RURAL BANK)  84,758,786.37 48,340,672.47 -36,418,113.90 528,060,337.83 -6.90%
RB OF CAUAYAN INC   41,450,130.24 25,430,330.34 -16,019,799.90 265,280,062.83 -6.04%
SUMMIT BANK (RB OF TUBLAY INC)  118,467,790.78 101,519,240.65 -16,948,550.13 295,019,049.29 -5.74%
RBG IMPERIAL BANK INC(A RURAL BANK)  33,791,293.59 24,050,302.59 -9,740,991.00 175,039,685.29 -5.57%
RB OF DOLORES (QUEZON) INC  6,733,155.11 3,004,947.88 -3,728,207.23 76,113,924.51 -4.90%
CEBUANA LHUILLIER RB INC  19,405,776.46 12,706,509.93 -6,699,266.53 145,107,833.92 -4.62%
FIRST ISABELA COOP BANK INC(FICOBANK)  125,967,536.50 83,068,693.59 -42,898,842.91 945,631,727.73 -4.54%
RB OF MARIA AURORA (AURORA) INC  41,468,068.97 32,290,057.15 -9,178,011.82 206,597,601.84 -4.44%
MALLIG PLAINS RURAL BANK (ISABELA) INC  17,888,103.24 12,580,524.53 -5,307,578.71 124,023,771.33 -4.28%
MOUNT MAKILING RURAL BANK INC  40,194,807.55 26,709,517.60 -13,485,289.95 322,059,465.17 -4.19%
OPPORTUNITY KAUSWAGAN BANK INC (A MICROFINANCE RURAL BANK) 15,712,298.43 12,262,860.16 -3,449,438.27 84,690,659.49 -4.07%
RB OF SAN LUIS (PAMPANGA) INC  16,693,770.34 12,549,937.14 -4,143,833.20 103,649,788.67 -4.00%
MACTAN RURAL BANK (LAPU-LAPU CITY) INC 38,073,144.62 31,099,280.35 -6,973,864.27 181,765,729.46 -3.84%
BHF RURAL BANK INC   44,906,650.78 33,467,216.26 -11,439,434.52 318,340,705.73 -3.59%
RB OF PILAR (SORSOGON) INC  14,222,571.26 11,636,588.85 -2,585,982.41 72,501,328.32 -3.57%
MVSM BANK (A RURAL BANK SINCE 1953) INC 24,055,266.54 18,698,731.40 -5,356,535.14 154,703,055.33 -3.46%
PEOPLES BANK OF CARAGA INC (A RURAL BANK)  311,118,531.95 306,682,396.53 -4,436,135.42 130,375,456.27 -3.40%
MALARAYAT RB INC   31,543,845.10 26,330,776.28 -5,213,068.82 175,598,205.18 -2.97%
RB OF STA ROSA DE LIMA (PANIQUI TARLAC) INC 19,605,799.59 14,948,963.63 -4,656,835.96 160,319,944.21 -2.90%
RB OF BAGABAG (N.V.)INC   40,025,711.97 36,906,232.19 -3,119,479.78 142,476,585.59 -2.19%
NATIONAL TEACHERS & EMP. COOP BANK  20,469,677.12 18,154,052.59 -2,315,624.53 113,909,695.04 -2.03%
RB OF PILAR (BATAAN) INC  26,774,008.80 24,297,369.32 -2,476,639.48 132,932,259.25 -1.86%
INSULAR SAVERS BANK INC (A RURAL BANK)  97,734,801.16 85,909,245.33 -11,825,555.83 669,896,999.26 -1.77%
COOP BANK OF QUEZON PROVINCE  31,175,268.34 29,495,456.91 -1,679,811.43 103,445,869.69 -1.62%
RB OF SAN PASCUAL(OBANDO BULACAN)INC  19,675,191.86 18,856,011.54 -819,180.32 57,730,419.42 -1.42%
CAMALIG BANK INC (A RURAL BANK)  37,568,596.25 34,116,554.88 -3,452,041.37 290,855,511.21 -1.19%
RB OF MIDSAYAP INC   8,899,962.74 8,131,943.18 -768,019.56 93,267,451.20 -0.82%
RB OF SOLANO (NUEVA VIZCAYA) INC  18,447,153.96 17,938,819.41 -508,334.55 187,279,487.12 -0.27%
BOF INC (A RURAL BANK)  68,111,114.68 68,062,179.17 -48,935.51 586,581,940.42 -0.01%
CAVITE UNITED RURAL BANK CORP  22,122,212.51 22,370,382.70 248,170.19 388,046,995.00 0.06%
RB OF POLA (ORIENTAL MINDORO) INC  39,709,482.90 40,015,329.62 305,846.72 288,398,943.57 0.11%
SUGBUANON RB INC   23,455,445.58 23,558,415.58 102,970.00 89,920,205.77 0.11%
IMUS RURAL BANK INC   9,458,363.37 9,913,978.76 455,615.39 218,468,149.08 0.21%
GUAGUA RURAL BANK INC  135,393,364.78 140,250,669.34 4,857,304.56 1,026,552,006.80 0.47%
COMMON WEALTH RURAL BANK INC  19,817,382.60 20,956,799.63 1,139,417.03 152,214,725.98 0.75%
INNOVATIVE BANK INC (A RURAL BANK)  1,279,479.82 4,668,671.14 3,389,191.32 355,433,046.26 0.95%
CANTILAN BANK INC (A RURAL BANK)  223,906,931.38 227,603,882.55 3,696,951.17 386,459,142.24 0.96%
LAGUNA PRESTIGE BANKING CORPORATION (A RURAL BANK) 11,196,683.46 13,556,709.28 2,360,025.82 229,870,894.84 1.03%
RB OF CENTRAL PANGASINAN (BAYAMBANG) INC  35,822,263.18 37,753,857.14 1,931,593.96 168,379,626.19 1.15%
FILIDIAN RURAL BANK OF ANTIPOLO INC  5,785,247.82 8,032,029.88 2,246,782.06 142,763,158.92 1.57%
RB OF BAYOMBONG INC   10,115,374.22 12,889,330.41 2,773,956.19 171,501,359.56 1.62%
COUNTRY BUILDERS BANK INC (A RURAL BANK) 39,424,361.13 45,191,870.21 5,767,509.08 339,971,559.70 1.70%
RB OF POZORRUBIO INC  16,376,127.22 16,919,271.54 543,144.32 28,989,541.23 1.87%
COOPERATIVE BANK OF NUEVA VIZCAYA  26,570,166.78 28,393,743.80 1,823,577.02 93,990,997.02 1.94%
RB OF PANDI (BULACAN) INC  12,950,103.31 17,807,984.78 4,857,881.47 244,218,002.63 1.99%
ARDCIBANK INC A RURAL BANK  6,089,733.02 8,089,173.43 1,999,440.41 90,738,313.14 2.20%
RB OF GLORIA (OR MIN) INC  2,442,382.72 4,772,647.47 2,330,264.75 101,730,561.02 2.29%
DUNGGANON BANK (A MICROFINANCE RURAL BANK) INC 26,728,138.58 29,635,813.26 2,907,674.68 124,632,738.39 2.33%
QUEZON CAPITAL RB INC  49,166,735.62 57,840,046.53 8,673,310.91 354,155,794.19 2.45%
MANOR BANK - A RURAL BANK CORP  3,482,634.87 6,438,338.05 2,955,703.18 118,120,117.18 2.50%
RB OF BROOKE'S POINT (PALAWAN) INC  1,802,546.95 4,404,030.46 2,601,483.51 102,953,952.33 2.53%
GUAGUA SAVERS BANK(A RB) INC  8,466,773.07 10,460,371.42 1,993,598.35 74,208,523.32 2.69%
NORTH PACIFIC BANKING CORPORATION (A RB OF STA MARIA ISABELA 5,041,763.66 6,980,472.60 1,938,708.94 67,935,933.61 2.85%
RBT BANK INC A RURAL BANK  6,685,255.93 13,283,976.72 6,598,720.79 227,890,983.61 2.90%
BANGKO CARRASCAL INC (A RB)  6,510,995.09 9,311,822.23 2,800,827.14 93,117,362.46 3.01%
RB OF PORAC (PAMPANGA) INC  40,031,451.58 49,045,037.39 9,013,585.81 288,374,249.27 3.13%
BANCO LAGUNA INC (A RURAL BANK SINCE 1965) 21,101,427.18 24,994,121.31 3,892,694.13 114,090,068.22 3.41%
STA MARIA RURAL BANK INC  2,742,466.53 5,408,692.40 2,666,225.87 76,714,913.66 3.48%
RB OF DULAG (LEYTE) INC  9,386,449.38 13,215,360.44 3,828,911.06 105,911,839.10 3.62%
LIFEBANK- A RURAL BANK  8,567,799.61 19,045,803.50 10,478,003.89 274,672,275.93 3.81%
HIGHLAND RURAL BANK INC  13,979,256.71 19,749,937.35 5,770,680.64 149,273,768.86 3.87%
RB OF MONTALBAN INC   2,693,466.19 5,160,255.06 2,466,788.87 58,986,081.18 4.18%
CARD MRI RIZAL BANK INC A MICROFINANCE-ORIENTED RURAL BANK 37,893,197.06 71,922,426.22 34,029,229.16 784,541,991.59 4.34%
RB OF ANGELES INC   86,127,357.79 110,054,247.30 23,926,889.51 521,704,137.65 4.59%
CARD BANK INC (A MF RB)  164,500,666.43 326,698,254.52 162,197,588.09 3,529,747,799.20 4.60%
RB OF STA IGNACIA INC  1,829,198.31 7,716,485.19 5,887,286.88 126,095,459.07 4.67%
RB OF ANTIPOLO INC   13,132,973.02 17,852,534.19 4,719,561.17 98,712,952.97 4.78%
RB OF LEBAK (SULTAN KUDARAT) INC  31,083,200.14 34,651,708.90 3,568,508.76 74,008,392.12 4.82%
RB OF ROSARIO (LA UNION) INC  2,730,213.02 5,853,952.39 3,123,739.37 64,697,042.03 4.83%
RB OF DIGOS INC   21,924,138.78 31,993,694.25 10,069,555.47 199,320,808.97 5.05%
ONE NETWORK BANK INC (A RURAL BANK OF BDO) 1,700,516,136.88 1,942,880,561.62 242,364,424.74 4,715,371,307.50 5.14%
ASPAC RURAL BANK INC  80,004,881.01 93,270,513.39 13,265,632.38 241,274,684.11 5.50%
BANKWAYS INC (A RURAL BANK)  23,956,587.75 35,835,788.90 11,879,201.15 214,812,598.66 5.53%
FIRST TAGUM RURAL BANK INC  41,314,712.91 57,390,748.78 16,076,035.87 288,730,363.97 5.57%
RB OF PARACALE(CAMARINES NORTE) INC  18,845,007.54 24,105,176.39 5,260,168.85 91,491,084.84 5.75%
SECURED BANK INC (A RB)  13,495,955.94 20,729,485.55 7,233,529.61 121,198,253.16 5.97%
RB OF BARILI (CEBU) INC  19,667,616.53 41,633,501.43 21,965,884.90 357,732,453.91 6.14%
TANAY RB INC   165,204,657.89 180,363,310.20 15,158,652.31 227,874,638.48 6.65%
RURAL BANK OF PLACER (SURIGAO DEL NORTE) INC 29,179,046.26 36,707,016.93 7,527,970.67 107,134,714.09 7.03%
RNG COASTAL BANK INC(A RURAL BANK)  6,177,580.67 17,629,252.45 11,451,671.78 155,507,600.18 7.36%
MT CARMEL RURAL BANK INC  175,574,734.80 192,204,097.46 16,629,362.66 224,416,671.16 7.41%
KATIPUNAN BANK INC "A RURAL BANK"  18,427,896.94 52,822,332.89 34,394,435.95 449,980,622.11 7.64%
ILOCOS CONSOLIDATED COOPERATIVE BANK  56,815,374.42 72,798,755.46 15,983,381.04 200,869,399.17 7.96%
RB OF JAEN INC   5,099,764.18 9,234,067.79 4,134,303.61 50,072,269.26 8.26%
COMMTY RB OF CATMON (CEBU) INC  31,696,052.67 39,472,886.65 7,776,833.98 90,632,940.06 8.58%
RB OF RIZAL (ZAMBOANGA DEL NORTE) INC  11,623,157.90 24,903,722.37 13,280,564.47 153,202,289.93 8.67%
VILLAGE BANK INC (A RURAL BANK)  30,296,657.54 36,467,491.18 6,170,833.64 70,993,367.38 8.69%
RB OF DUMANGAS INC   9,660,041.72 17,820,297.64 8,160,255.92 86,323,237.34 9.45%
SOUTH BANK (A RURAL BANK) INC  22,239,509.67 29,347,532.83 7,108,023.16 71,670,510.50 9.92%
RB OF GUINOBATAN INC  14,461,829.25 24,690,405.01 10,228,575.76 99,286,991.28 10.30%
RB OF GATTARAN (CAGAYAN) INC  20,589,051.02 29,639,780.53 9,050,729.51 87,406,445.48 10.35%
RB OF CARDONA (RIZAL) INC  58,282,863.67 68,912,910.65 10,630,046.98 98,596,036.74 10.78%
GATEWAY RURAL BANK INC  18,106,176.65 28,178,813.44 10,072,636.79 93,299,976.03 10.80%
COOP BANK OF COTABATO   63,248,933.79 130,044,526.03 66,795,592.24 604,954,266.13 11.04%
CONSOLIDATED COOPERATIVE BANK  342,077,325.56 369,565,210.42 27,487,884.86 241,882,780.76 11.36%
CENTURY RURAL BANK INC  5,579,758.06 14,009,123.00 8,429,364.94 70,933,244.98 11.88%
COOP BANK OF BENGUET (CBB)  55,781,892.88 61,436,922.85 5,655,029.97 44,263,720.86 12.78%
RB OF MARAGONDON INC  24,596,350.67 30,807,425.10 6,211,074.43 46,891,569.19 13.25%
RURAL BANK OF SAN ANTONIO INC  31,367,693.06 51,221,501.93 19,853,808.87 146,781,367.52 13.53%
RB OF TANGUB CITY (MIS OCC) INC  25,461,112.45 37,395,873.88 11,934,761.43 85,843,919.76 13.90%
RB OF SAN MATEO(ISABELA) INC  16,587,481.24 31,833,485.80 15,246,004.56 109,125,303.56 13.97%
RB OF BAMBANG (NUEVA VIZCAYA) INC  34,108,191.53 48,671,473.53 14,563,282.00 98,798,026.60 14.74%
COMMTY RB OF DAPITAN CITY INC  33,859,200.81 50,350,694.86 16,491,494.05 111,425,725.79 14.80%
MARAYO BANK INC (A RURAL BANK)  34,822,255.66 128,502,381.84 93,680,126.18 570,231,488.06 16.43%
RB OF MABALACAT INC   34,745,685.35 45,010,766.01 10,265,080.66 59,901,107.13 17.14%
PBCOM RURAL BANK INC  333,717,076.64 444,105,521.78 110,388,445.14 477,024,660.97 23.14%
PROGRESSIVE BANK INC (PROGRESSIVE A RURAL BANK INC) 90,911,044.62 108,249,860.53 17,338,815.91 73,083,839.47 23.72%
RB OF MABITAC (LAGUNA) INC  68,996,762.70 77,893,277.82 8,896,515.12 23,978,742.46 37.10%
VALIANT BANK INC (A RURAL BANK)  160,568,119.72 222,031,938.64 61,463,818.92 79,178,165.58 77.63%
Grand Total 9,832,753,005.66 9,428,702,913.65 -404,050,092.01 39,308,541,019.47 -1.03%



Source: www.bsp.gov.ph


All three banks highlighted in yellow have been flagged as one of the "The Top Distressed Philippine Rural and Cooperative Banks as of December 31, 2018 ".


No comments:

Post a Comment