Credit rating model of Vietnamese commercial banks - 10


The general provision amount is less than 1.25% of total risk assets at the time of calculation, so it should be included 100% in Tier 2 capital.

Equity capital (A) of Commercial Bank A at 1/1/2012 = Tier 1 capital + Tier 2 capital

= 250 + 79 = 329 (billion VND)

3. Amounts to be excluded from equity:


- The portion of the value of fixed assets reduced due to revaluation according to the provisions of law: 0

- The reduced value of investment securities (including investment shares and contributed capital) is revalued according to the provisions of law: 0

- Total capital of credit institutions invested in other credit institutions in the form of capital contribution and share purchase:

+ Commercial Bank A buys shares of 4 other credit institutions with a total amount of: 40 billion VND.


- Total capital invested by the credit institution to gain control of other enterprises operating in the fields of insurance, securities, and real estate: 15 billion VND, including the following amounts:

+ Commercial Bank A contributed capital with Commercial Bank D to establish a Securities Company with an amount of 5 billion VND, accounting for 30% of the charter capital of the Securities Company.

+ Commercial Bank A contributed capital with Commercial Bank B to establish Insurance Company C with an amount of 10 billion VND, accounting for 51% of the charter capital of Insurance Company C.

- For capital contribution and purchase of shares of an enterprise or investment fund (except credit institutions) exceeding 15% of the equity capital of Commercial Bank A:

The equity capital of Commercial Bank A at January 1, 2007 was 329 billion VND. The 15% equity capital level was 49.35 billion VND. Commercial Bank A contributed capital with enterprise E to establish a joint venture company in Vietnam with the amount of 60 billion VND, equal to 18.24% of the equity capital of Commercial Bank A (60 billion VND/329 billion VND). The excess of 15% must be deducted from the equity capital of Commercial Bank A by 3.24% with the amount of 10.65 billion VND (60 billion VND - 49.35 billion VND).

- For total capital contributions and share purchases in enterprises and investment funds:

In addition to the capital contribution to enterprise D mentioned above, Commercial Bank A has 7 capital contributions and shares purchased in 5 enterprises and two different investment funds, the amount of capital contribution and shares purchased in each


Enterprises and investment funds are 13 billion VND, equal to 3.95% of the equity capital of Commercial Bank A (13 billion VND/329 billion VND). The total amount of capital contribution and share purchase of Commercial Bank A in enterprises and investment funds (except for the amount exceeding 15% of equity capital deducted above) is 140.35 billion VND, equal to 42.66% of equity capital, exceeding the prescribed 40%. Thus, the amount exceeding 40% must be deducted from the equity capital of Commercial Bank A by 2.66% with the amount of 8.75 billion VND.

Equity (A) to calculate the safety ratios of commercial bank A = Equity – deductions

A = 329 – 40 – 15 – 10.65 – 8.75 = 254.6 (billion VND)

B. On-balance sheet risk-free asset value (B)

Unit: billion VND



Item


Book value


Risk Factor

Asset Value “With” Risk

1- Group TS "Yes" has risk coefficient %



0

a- Cash

100

0%

0

b- Gold

45

0%

0

c- Deposits at the People's Credit Fund according to Decree No.

25

0%

0

78/2002/ND-CP dated October 4, 2002 of the Government




d- Loans using financed capital, investment trust

25

0%

0

investment under trust contracts, in which the credit institution only




enjoy commission and bear no risk




d- Investing in government bonds and State Bank bills

20

0%

0

VN, in Vietnamese Dong




e- Discounts and rediscounts of valuable papers

100

0%

0

issued by the credit institution itself




g- Amounts due to the Government of China

0

0%

0

central banks of the bloc




OECD




h- Secured receivables

0

0%

0

Central Government Bonds of the Countries




OECD or Government guaranteed




Maybe you are interested!

Credit rating model of Vietnamese commercial banks - 10



Item


Book value


Risk Factor

Asset Value “With” Risk

OECD countries' central government




2- Asset group "Yes" has risk coefficient 20%



150

a- Receivables from other credit institutions in

400

20%

80

domestic and foreign for each currency




b- Amounts receivable from the People's Committee of the province or city

100

20%

20

Central City; Accounts receivable by




foreign currency for the Government of Vietnam, State Bank of Vietnam




Male




c- Receivables secured by documents

100

20%

20

Price issued by other credit institutions established in Vietnam




d- Accounts receivable from financial institutions

100

20%

20

water; receivables secured by documents




issued by state financial institutions




d-Precious metals (except gold), precious stones

50

20%

10

e- Cash in progress

0

20%

0

g- Receivables to IBRD banks,

0

20%

0

IADB, ADB, AfDB, EIB, EBRD and liabilities




demand guarantees from these banks or be guaranteed




securities issued by these banks




onion




h- Receivables to banks are

0

20%

0

established in OECD countries and the




must be guaranteed by these banks.




i- Accounts receivable from securities companies

0

20%

0

securities established in OECD countries




comply with the management and supervision agreements on




risk-based capital and receivables




These companies guarantee




k- Receivables to banks are

0

20%

0

established outside OECD countries, at one time




remaining maturity of less than 1 year and receivables with a term of




Remaining term of less than 1 year is guaranteed by these banks.






Item


Book value


Risk Factor

Asset Value “With” Risk

lead




3- Asset group "Yes" has risk coefficient 50%



450

a- Project investments according to contracts and regulations

100

50%

50

in Decree No. 79/2002/ND-CP dated October 25, 2002




of the Government on the organization and operation of the company




finance




b- Receivables secured by real estate

800

50%

400

of the borrower




4- Asset group "Yes" has risk coefficient 100%



1,000

a- Charter capital grants for direct companies

300

100%

300

non-credit institution, has legal status,




independent accounting




c- Receivables to banks are

0

100%

0

established outside the OECD, with a remaining term




due in 1 year or more and receivables with a term




Remaining period of 1 year or more is guaranteed by these banks.




lead




d- Accounts receivable from central government

0

100%

0

of non-OECD countries, except




case of lending in local currency and lending sources




Borrow also in the local currency of those countries




d- Real estate, machinery, equipment and other fixed assets

300

100%

300

e- Other receivables other than receivables

400

100%

400

prescribed in Clause 1, Clause 2 and Clause 3, Article 6




Decision 457




5- TSC group has risk coefficient of 150%



750

a- Loans for investment in securities;

50

150%

75

b- Loans to securities companies

200

150%

300

business purposes, buying and selling securities.




c- Loans to businesses that the organization

100

150%

150



Item


Book value


Risk Factor

Asset Value “With” Risk

credit takes control.

d- Capital contributions and share purchases in enterprises, investment funds and investment projects after deducting from equity capital the capital contributions and share purchases (if any) specified in Point 3.4 Clause 3 Article 3 of these Regulations.


150


150%


225

Total (B)



2,350


C. Risky "With" Asset Value of Off-Balance Sheet Commitments (C)

1. Commitments to guarantee and finance customers (C1):


Unit: billion VND



Item


Book value


Conversion factor


Risk Factor

Corresponding on-balance sheet risk assets value

a- Guarantee for Company B to borrow capital

100

100

0%

0

as directed by the Government





b- Irrevocable guarantee for

200

100%

100%

200

Company B pays for imported goods.





mouth





c- Issuance of standby letters of credit

150

100%

100%

150

financial guarantee for Company A to develop





securities





d- Guarantee for Company B to perform

100

50%

0%

0

Government-appointed contract





d- Irrevocable guarantee for

100

50%

100%

50

Company B bid





e- Other commitments that cannot be cancelled

80

50%

100%

40

equal to the liability to pay on behalf of





TCTD, with initial term of 1 year







Item


Book value


Conversion factor


Risk Factor

Corresponding on-balance sheet risk assets value

and above





g- Issuance of letter of credit cannot be

100

20%

100%

20

cancel for Company B to import





export goods





h- Acceptance of payment of bills of exchange

80

20%

100%

16

short term, secured trade





by goods





i- Delivery Guarantee

50

20%

100%

10

k- Other commitments related to

50

20%

100%

10

commerce





l- Opening of revocable letter of credit

30

0%

100%

0

for Company B to import goods





m- Commitments are revocable indefinitely.

20

0%

100%

0

other conditions





Total (C1):




496


2. Interest rate transaction contracts, foreign exchange transaction contracts (C2)


Unit: Billion VND



Item


Book value


Conversion factor

TSC value

corresponding table


Risk Factor

TSC value

corresponding on-balance sheet risk

1. Interest rate swap contract, with initial term of 9 months with bank X

800

0.5%

4

100%

4


2. Term interest rate swap contract

600

1%

6

100%

6

Initial term 18 months with bank






row X






3. Term interest rate swap contract

500

2%

10

100%

10

Initial term 30 months with bank






row X






4. Foreign currency swap contracts have

200

2%

4

100%

4

Initial term 9 months with bank






row X






5. Foreign currency swap contracts have

400

5%

20

100%

20

Initial term 18 months with bank






row X






6. Foreign currency swap contracts have

300

8%

24

100%

24

Initial term 3 years with bank






groin X






Total (C2)





68

C = C1 + C2 = 496 + 68 = 564 billion VND

D. Minimum capital adequacy ratio:

D =

Number

* 100% = 0.0000 VND

Text

* 100% = 8.73%

Comment


Agree Privacy Policy *