Professional Documents
Culture Documents
MC LC
CHNG1: C S L LUN.........................................................................................3
1.1. Qun tr hin i trong kinh doanh ngn hng.........................................................3
1.1.1. Khi nim: .......................................................................................................3
1.1.2. c im ca qun tr ngn hng hin i:.......................................................3
1.1.3. Cc ni dung ca qun tr ngn hng hin i:.................................................3
1.1.4. Cc lnh vc ca qun tr ngn hng:................................................................4
1.2. Qun tr vn ch s hu, ti sn N, ti sn C.......................................................5
1.2.1. Qun tr vn ch s hu...................................................................................5
1.2.2. Qun tr TS N.................................................................................................6
1.2.3. Qun tr TS C.................................................................................................8
1.3. Cc phng php phn tch bo co ti chnh.......................................................12
1.3.1. Phng php so snh......................................................................................12
1.3.2. Phng php phn tch nhn t......................................................................12
1.3.3. Phng php phn tch xu hng...................................................................12
1.3.4. Phng php phn tch ch s.........................................................................12
1.3.5. Phng php phn tch ti chnh dupont.........................................................14
CHNG 2: PHN TCH V NH GI TNH HNH BIN NG V HOT
NG QUN TR VCSH, TSC, TSN CA NHTMCP SI GN THNG TN T
NM 2010 N 2011.....................................................................................................14
2.1. Tng quan v NHTMCP SI GN THNG TN.............................................15
2.1.1. Gii thiu NHTMCP SI GN THNG TN............................................15
2.1.2. Bo co ti chnh............................................................................................19
2.2. Tnh hnh bin ng VCSH, ti sn C, ti sn N...............................................23
2.2.1. Tnh hnh bin ng VCSH............................................................................23
2.2.2. Tnh hnh bin ng ti sn N.......................................................................25
2.2.3. Tnh hnh bin ng ti sn C.......................................................................28
Qun tr ngn hng
CHNG1: C S L LUN
1.1. Qun tr hin i trong kinh doanh ngn hng
1.1.1. Khi nim:
Qun tr kinh doanh ngn hng l vic thit lp cc chng trnh hot ng kinh
doanh t cc mc ch, mc tiu kinh doanh di hn v ngn hn ca ngn hng, l
vic xc nh v iu ha cc ngun ti nguyn thc hin chng trnh, cc mc tiu
kinh doanh, l vic t chc, lnh o v kim tra nhn vin ca ngn hng thc hin
cc chng trnh mc tiu ra.
1.1.2. c im ca qun tr ngn hng hin i:
Mt l, qun tr ngn hng hin i hng ti s phi, kt hp cc ngun lc con
ngi v vt cht trong cc qu trnh sn xut, cung ng cc dch v ngn hng.
Hai l, nh qun tr cn quan tm n yu t con ngi c v phng din nng lc
chuyn mn, nng lc php l, thi quen, tnh cch v phm cht o c ca h
Ba l, nh qun tr ngn hng lm cng vic t chc, lnh o, kim sot mt b my
sn xut ra c cc sn phm thng tin i km cc sn phm ngn hng truyn thng khc.
1.1.3. Cc ni dung ca qun tr ngn hng hin i:
(i) Hoch nh chin lc, sch lc hot ng: xc nh mc tiu m ngn hng phi
t c trong tng khong thi gian nht nh.
(ii) T chc v b tr nhn s: nh qun tr lm cc cng vic sau:
- Nghin cu li cc cng vic cn phi lm
- T chc cc b phn thc hin cng vic .
- B tr ngi qun l cc b phn v cc nhn vin ca cc b phn trn c s gn
lin vi kh nng ca tng ngi vi cng vic, nhim v c giao.
- Xc nh cc mi quan h gia cc b phn, cc cp qun tr khc nhau nhm h
tr cho nhau trong qu trnh hot ng trong vic thc hin mc tiu ca ngn hng
Cc cp qun tr trong mt ngn hng theo cc nguyn tc qun tr hin i bao gm:
Ban lnh o cao cp, qun tr gia cp trung gian, qun tr gia cp c s.
3
Qun tr ngn hng
4
Qun tr ngn hng
6
Qun tr ngn hng
7
Qun tr ngn hng
- Ngun vn ngn hn dng cho vay trung v di hn: tin gi khng k hn, c k
hn di 12 thng; tin gi tit kim khng k hn, c k hn ci 12 thng; ngun vn
t vic pht hnh giy t c gi ngn hn;
- Nu ngun vn ngn hn s dng cho vay trung v di hn cao hn t l ti a, phi
c vn bn ngh Ngn hng nc chp thun,
(v) Thc hin y cc ni dung c bn trong qun l ti sn n ca ngn hng:
- Xy dng k hoch ngun vn ca ngn hng: s lng, c cu, tc tng trng
ngun vn xut pht t c cu v quy m ti sn C, ph hp vi kh nng qun l v
m bo hiu qu kinh doanh, trn c s tng hp k hoch ngun vn ca cc chi nhnh
v hi s chnh,
- iu hnh vn trong ton h thng: sau khi k hoch c duyt s giao ch tiu huy
ng v k hoch ngun vn n tng chi nhnh, xc nh hn mc v li sut iu
chuyn vn trong ni b h thng,
- Phn tch, nh gi tnh hnh thc hin,
- Theo di vic thc hin li sut, chnh lch li sut bnh qun cho vay v huy ng
ca tng chi nhnh cng nh ton h thng,
(vi) Thc hin quy trnh qun l ti sn n ca ngn hng:
Ti hi s chnh: xy dng k hoch ngun vn, lp k hoch ngun vn, thc hin
huy ng vn gn lin vi vic iu ha vn trong ton h thng,
Ti chi nhnh: lp k hoch vn, thc hin cng tc huy ng vn v iu ha vn,
ngh hi s iu chnh cc ch tiu cn c vo tnh hnh c th, nh k thc hin vic
nh gi cng tc thc hin,
1.2.3. Qun tr TS C
Khi nim: l gi tr tin t ca cc ti sn m ngn hng nm quyn s hu hp
php , l kt qu ca vic s dng vn ca ngn hng, l ti sn c hnh thnh t ngun
vn ca ngn hng trong qu trnh hot ng,
Thnh phn ca ti sn c
(i) Ngn qu: l ti sn c tnh thanh khon cao m ngn hng phi duy tr m bo
an ton trong hot ng kinh doanh, bao gm tin mt ti qu v tin gi ti cc ngn
hng khc,
8
Qun tr ngn hng
- Thit lp cc trung tm: mi trung tm l mt ngn hng nh, c nhim v phn chia
ngun vn ca trung tm, hnh thnh nn nhng khon mc ti sn c thch hp
- Phng php m hnh lp trnh tuyn tnh: xc nh t sut li nhun mang li ca
tng loi ti sn C, sau xc nh khi lng ca tng danh mc ti sn C m ngn
hng phi u t sao cho li nhun em li l cao nht,
b, Qun tr d tr
- D tr: nhm m bo kh nng thanh ton ton b cc khon n pht sinh, cc
khon chi tr, chi tiu v cho vay thng xuyn ca ngn hng; bao gm: tin mt, tin
gi ti ngn hng khc v cc ti sn C c tnh thanh khon cao,
Ti sn C = Ti sn N + Vn ngn hng
duy tr kh nng chi tr th: Ti sn C > =Ti sn N
Ti sn d tr > Cc khon chi tr
- Cc hnh thc d tr ca ngn hng:
+ Cn c vo yu cu d tr: c d tr php nh, d tr thng d
+ Cn c vo cp d tr: d tr s cp v d tr th cp
+ Cn c vo hnh thi tn ti: tin mt, tin gi ngn hng khc v cc chng khon
c tnh thanh khon cao,
- Ti sn d tr v nhu cu d tr:
+ D tr php nh: l khon d tr m NHNN bt buc cc t chc tn dng hot
ng ti Vit Nam phi duy tr trn ti khon tin gi thanh ton ti NHNN,
Phng php qun l d tr bt buc: phong ta hon ton, bn phong ta, khng
phong ta,
S tin d tr bt buc = (s d tin gi khng k hn x T l d tr bt buc) + (S
tin gi c k hn x T l d tr bt buc)
Cc loi tin gi phi tnh d tr bt buc bao gm tin gi bng VN v ngoi t
gm: tin gi kho bc Nh nc, tin gi ca khch hng trong v ngoi nc, tin thu
c t pht hnh giy t c gi
+ Tin mt ti qu: tin mt ti hi s v chi nhnh, cc phng giao dch, my ATM,
+ Tin gi thanh ton ti ngn hng khc
+ Tin ang chuyn
c, Xy dng mt chnh sch tn dng hiu qu
10
Qun tr ngn hng
13
Qun tr ngn hng
Tng doanh thu, gim chi ph tng kh nng sinh li ca doanh thu
14
Qun tr ngn hng
15
Qun tr ngn hng
- Huy ng tin gi tit kim, tin gi thanh ton ca c nhn v n v bng VND,
ngoi t v vng, Tin gi ca khch hng c bo him theo quy nh ca Nh nc,
- Cho vay ngn hn, trung v di hn; cho vay ng ti tr; cho vay thu chi; cho vay
sinh hot, tiu dng; cho vay theo hn mc tn dng bng VND, ngoi t v vng vi cc
iu kin thun li v th tc n gin,
- Mua bn cc loi ngoi t theo phng thc giao ngay (Spot), hon i (Swap), k
hn (Forward) v quyn la chn tin t (Currency Option),
- Thanh ton, ti tr xut nhp khu hng ha, chit khu chng t hng ha v thc
hin chuyn tin qua h thng SWIFT bo m nhanh chng, chi ph hp l, an ton vi
cc hnh thc thanh ton bng L/C, D/A, D/P, T/T, P/O, Cheque,
- Pht hnh v thanh ton th tn dng ni a v quc t: Th Sacombank
MasterCard, th Sacombank Visa, th ni a Sacombank Card, Chp nhn thanh ton th
quc t Visa, MasterCard, JCB,,,thanh ton qua mng bng Th.
- Thc hin giao dch ngn qu, chi lng, thu chi h, thu chi ti ch, thu i ngoi t,
nhn v chi tr kiu hi, chuyn tin trong v ngoi nc,
- Cc nghip v bo lnh trong v ngoi nc (bo lnh thanh ton, thanh ton thu,
thc hin hp ng, d thu, cho gi, bo hnh, ng trc,,,)
- Dch v ti chnh trn gi h tr du hc, T vn u t - ti chnh - tin t
- Dch v a dng v a c;
- Home Banking; Mobile Banking; Internet Banking,
M hnh t chc ca Ngn hng TMCP Si Gn Thng Tn
16
Qun tr ngn hng
17
Qun tr ngn hng
18
2.1.2. Bo co ti chnh
2010
65,448,356
6,838,617
2,115,265
2011
131,105,060
6,429,464
1,540,756
6,976,109
32,060,138
6,777,637
198,472
98,824
108,697
(9,873)
32,060,121
17
-
4,122
16,848
38,003,086
38,381,855
(378,769)
8,401,391
332,515
8,165,783
(96,907)
766,468
145,350
679,335
(58,217)
937,558
430,282
586,089
(155,807)
507,276
536,376
(29,100)
61,717,617
62,345,714
(628,097)
20,694,745
44,817
20,662,148
(12,220)
1,340,697
50,000
155,680
1,188,864
(53,847)
1,067,493
679,056
924,131
(245,075)
388,437
424,611
(36,174)
Bt ng sn u t
Nguyn gi bt ng sn u t
Hao mn bt ng sn u t
Ti sn c khc
Cc khon phi thu
Cc khon li, ph phi thu
Ti sn thu thu nhp doanh nghip hon li
Ti sn c khc
Trong : Li th thng mi
D phng ri ro cho cc ti sn ni bng khc
TI SN N
N PHI TR
Cc khon n Chnh ph v Ngn hng nh nc Vit
Nam
Tin gi v vay cc TCTD khc
Tin gi ca cc TCTD khc
Vay cc TCTD khc
Tin gi ca khch hng
Cc cng c ti chnh phi sinh v cc cng n ti chnh
khc
Vn ti tr, y thc u t, cho vay m Ngn hng chu
ri ro
Pht hnh giy t c gi
Cc khon n khc
Cc khon li, ph phi tr
Thu thu nhp doanh nghip hon li phi tr
Cc khon phi tr v cng n khc
D phng cho cng n tim n v cam kt ngoi bng
VN CH S HU
Vn v cc qu
Vn
Vn iu l
Vn u t xy dng c bn v mua sm ti sn c nh
Thng d vn c phn
C phiu qu
C phiu u i
Vn khc
Cc qu d tr
Chnh lch t gi hi oi
Chnh lch nh gi li ti sn
20
1,306,916
540,692
494,795
271,429
-
6,237,302
636,385
1,348,052
4,252,865
-
65,448,356
52,095,037
131,105,060
117,599,138
1,611,075
2,105,848
2,527,654
1,956,487
571,167
38,766,465
33,369,593
31,380,593
1,989,000
58,150,698
6,376
1,417
8,223,028
960,439
331,617
13,244
592,693
22,885
13,353,319
12,904,803
12,526,947
8,800,080
15,396
3,711,471
377,856
-
20,854,784
3,116,798
986,254
2,091,845
38,699
13,505,922
13,167,870
12,526,947
10,560,069
15,396
1,951,482
640,923
-
448,516
338,052
KHON MC
Thu nhp li v cc khon thu nhp tng t
Chi ph li v cc khon thu nhp tng t
Thu nhp li thun
Thu nhp t hot ng dch v
Chi ph hot ng dch v
Li thun t hot ng dch v
Li thun t hot ng kinh doanh ngoi hi v
vng
Li thun t mua bn chng khon kinh doanh
Li thun t mua bn chng khon u t
Thu nhp t hot ng khc
Chi ph hot ng khc
Li thun t hot ng khc
Thu nhp c tc t gp vn,mua c phn
TNG THU NHP HOT NG
Chi ph cho nhn vin
Chi ph khu hao
Chi ph hot ng khc
TNG CHI PH HOT NG
Li nhun thun t hot ng kinh doanh trc
chi ph d phng ri ro tn dng
Chi ph d phng ri ro tn dng
Tng li nhun trc thu
Chi ph thu thu nhp hin hnh
Chi ph thu thu nhp hon li
Chi ph thu thu nhp doanh nghip
Li nhun sau thu
S lng c phiu thng pht hnh
Li c bn trn c phiu (ng)
2010
4,344,177
(2,368,869)
1,975,308
267,762
(56,581)
211,181
2011
7,543,195
(4,661,833)
2,881,362
560,005
(85,756)
474,249
135,409
15,750
(39,834)
185,919
30,810
(335)
30,475
78,277
2,576,735
(458,506)
(64,051)
(384,539)
(907,096)
(2,001)
(28,559)
434,779
(143,434)
291,345
31,107
3,663,253
(542,811)
(97,331)
(385,146)
(1,025,288)
1,669,639
2,637,965
(136,888)
(265,142)
1,532,751
2,372,823
(400,288)
(576,246)
0
13,244
(400,288)
(563,002)
1,132,463
1,809,821
1,056,006,875 1,056,006,875
1,072
1,714
BO CO LU CHUYN TIN T
21
Ch tiu
LU CHUYN TIN T HOT NG KINH
VT:TRIU NG
2010
2011
DOANH
Thu nhp li v cc khon thu nhp tng t nhn
c
Chi ph li v cc chi ph tng t tr
Thu nhp t hot ng dch v nhn c
Chnh lch s tin thc thu/thc chi t hot ng
4,333,410
(2,472,090)
210,880
6,737,439
(4,007,196)
474,249
263,483
7,424
(109,370)
147,807
bng ngun ri ro
Tin chi tr cho nhn vin v hot ng qun l,
22,848
27,812
cng v
Tin thu thu nhp thc np trong k
LU CHUYN TIN THUN T HOT NG
(822,730)
(251,428)
(970,756)
(503,649)
TI SN V VN LU NG
Nhng thay i v ti sn hot ng
(tng)/ gim cc khon tin, vng gi v cho vay
1,291,797
1,796,336
(886,471)
(876,789)
(9,823,136)
(9,299,970)
ti sn ti chnh khc
Tng cc khon cho vay khch hng
Gim ngun d tr b p tn tht cc khon
Tng khc v ti sn hot ng
Nhng thay i v cng n hot ng
Tng(gim) cc khon n chnh ph v Ngn hng
49,114
(17,149,657)
(135,629)
(319,616)
(12,726)
(23,963,859)
(3,933,283)
Nh nc Vit nam
Tng cc khon tin gi, tin vay cc t chc tn
1,584,121
494,773
dng
Tng tin gi ca khch hng
Tng pht hnh giy t c gi
Gim vn ti tr, y thc u t, cho vay m t
962,546
7,888,734
6,769,829
30,841,939
19,384,233
12,631,756
(6,794)
-
(4,959)
-
22
n ti chnh khc
Gim khc v cng n hot ng
Chi t cc qu ca t chc tn dng
LU CHUYN TIN THUN T HOT NG
(531,318)
(41,084)
134,441
(38,007)
(1,401,217)
18,207,538
(357,645)
282
(60,043)
12,908
(482,584)
247,207
(609,752)
55,161
u t, gp vn di hn
LU CHUYN TN THUN T HOT NG
37,035
11,664
U T
LU CHUYN TIN T HOT NG TI
(367,463)
(778,304)
(573,439)
(352,003)
TI CHNH
LU CHUYN TIN THUN TRONG NM
TIN V CC KHON TNG NG TIN
(573,439)
(2,342,119)
(352,003)
TI THI IM U NM
TIN V CC KHON TNG NG TIN
17,385,639
15,043,520
TI THI IM CUI NM
Tin mt v cc kim loi qu
Tin gi ti Ngn hng Nh nc
Tin gi ti cc t chc tn dng khc c thi hn
15,043,520
6,838,617
2,115,265
32,120,751
-
6,089,638
KINH DOANH
LU CHUYN TIN T HOT NG U
T
Mua sm ti sn c nh
Tin thu t thanh l, nhng bn ti sn c nh
Tin chi u t, gp vn vo cc n v khc
Tin thu u t, gp vn vo cc n v khc
Tin thu c tc v li nhun c chia t cc khon
CHNH
Tng vn c phn t pht hnh c phiu
C tc tr cho c ng
LU CHUYN TIN THUN T HOT NG
2010
2011
13,353,319 13,505,922
23
TUYT I
TNG
I
152,603
1,14%
12,904,803 13,167,870
12,526,947 12,526,947
8,800,080 10,560,069
263,067
1,759,989
2,04%
20,00%
bn v mua sm ti sn
15,396
15,396
c nh
Thng d vn c phn
C phiu qu
C phiu u i
Vn khc
Cc qu d tr
Chnh lch t gi hi
3,711,471
377,856
1,951,482
640,923
(1,759,989)
263,067
-47,42%
69,62%
448,516
338,052
(110,464)
-24,63%
oi
Chnh lch nh gi
li ti sn
Li nhun cha phn
phi
Ch tiu
Vn
Vn iu l
Vn TXDCB v mua
sm TSC
Thng d vn c phn
Nm 2010
Gi tr
12,526,947
8,800,080
T trng
100,00%
70,25%
Nm 2011
Gi tr
12,526,947
10,560,069
T trng
100,00%
84,30%
15,396
0,12%
15,396
0,12%
3,711,471
29,63%
1,951,482
15,58%
24
90.00%
80.00%
70.00%
60.00%
50.00%
40.00%
30.00%
20.00%
10.00%
0.00%
2010
2011
Vn iu l
Vn TXDCB v Thngd vn
mua smTSC
c phn
Biu c cu vn
Nhn vo bng v biu c cu vn, vn khng thay i nhng nhn chung c cu
vn th c s thay i: vn iu l tng ng k 1,759,989 triu vi t trng 70,25% ln
84,3%, tng 14,05%, y cng l im thay i ging nhau ca cc ngn hng trong nm
2011, Ngc li thng d vn c phn gim 1,759,989 triu, vi t trng 26,63% gim
14,05% xung cn 15,58%, ng bng phn tng thm ca vn iu l.
2.2.2. Tnh hnh bin ng ti sn N
CH TIU
NGUN VN
N PHI TR
Cc khon n Chnh ph v
Ngn hng nh nc Vit Nam
2010
2011
65,448,356 131,105,060
52,095,037 117,599,138
TUYT
TNG
65,656,704
65,504,101
100.32%
125.74%
30.71%
1,611,075
2,105,848
494,773
2,527,654
33,369,593
30,841,939
31,380,593
1,989,000
58,150,698
-
29,424,106
1,417,833
19,384,233
-
1220.18
%
1503.93%
248.23%
50.00%
-
6,376
1,417
(4,959)
-77.78%
8,223,028
960,439
331,617
20,854,784
3,116,798
986,254
12,631,756
2,156,359
654,637
153.61%
224.52%
197.41%
(13,244)
-100.00%
13,244
hon li phi tr
Cc khon phi tr v cng n
592,693
2,091,845
1,499,152
252.94%
22,885
38,699
15,814
69.10%
13,353,319
13,505,922
152,603
1.14%
khc
D phng cho cng n tim n
v cam kt ngoi bng
VN CH S HU
120,000,000
100,000,000
80,000,000
2010
60,000,000
2011
40,000,000
20,000,000
0
N phi tr
VCSH
ch tiu
Gi tr
Tng TS N
N phi tr
Nm 2011
trng
65,448,356 100%
T
Gi tr
trng
131,105,060
100%
Tng/gim
S tuyt S tng
i
65,656,70
4
89,70% 65,504,10
i
100.32%
125.74%
1
10,30% 152,603
1.14%
Vn ch s hu 13,353,319 20,40% 13,505,922
Nhn vo c cu ngun vn ta nhn thy rng n phi tr, vn ch s hu u tng,
trong n phi tr tng vi tc l 125.74% nhanh hn tc tng ca vn ch s hu
(1.14%) , Do lm cho tng ngun vn tng vt bc 100.32%, Ngn hng y mnh
vic huy ng ngun vn bn ngoi thay v tng vn ch s hu.
Nm 2010
Gi tr
T trng
Ch tiu
Cc khon n Chnh ph v Ngn hng nh nc Vit
Nam
Tin gi v vay cc TCTD khc
Tin gi ca khch hng
Vn ti tr, y thc u t, cho vay m Ngn hng chu
ri ro
Pht hnh giy t c gi
Cc khon n khc
Tng VCSH
1,611,075
2.46%
2,527,654
38,766,465
3.86%
59.23%
6,376
0.01%
8,223,028
960,439
13,353,319
12.56%
1.47%
20.40%
Nm 2011
Gi tr
T trng
Ch tiu
Cc khon n Chnh ph v Ngn hng nh nc Vit
Nam
Tin gi v vay cc TCTD khc
Tin gi ca khch hng
Vn ti tr, y thc u t, cho vay m Ngn hng chu
2,105,848
33,369,593
58,150,698
1.61%
25.45%
44.35%
ri ro
Pht hnh giy t c gi
Cc khon n khc
Tng VCSH
1,417
20,854,784
3,116,798
13,505,922
0.001%
15.91%
2.38%
10.30%
TI SN C
Tin mt, vng bc v qu
Tin gi ti Ngn hng Nh
2010
2011
65,448,356
131,105,06
TNG
TRNG
(GIM)
65,656,704
100.32%
(409,153)
-5.98%
6,838,617
0
6,429,464
2,115,265
1,540,756
(574,509)
-27.16%
6,976,109
32,060,138
25,084,029
359.57%
98,824
(98,824)
-100.00%
sinh v cc ti sn ti chnh
4,122
16,848
12,726
308.73%
61,717,617 23,714,531
20,694,745 12,293,354
1,340,697
574,229
1,067,493
129,935
6,237,302
4,930,386
62.40%
146.33%
74.92%
13.86%
377.25%
nc Vit Nam
Tin, vng gi ti cc TCTD
khc
Cho vay khch hng
Chng khon u t
Gp vn, u t di hn
Ti sn c nh
Bt ng sn u t
Ti sn c khc
38,003,086
8,401,391
766,468
937,558
1,306,916
Qua bng phn tch t s trn ta thy nhn chung th ton b Ti sn C ca ngn
hng u tng, c th ch tiu tng ti sn C ca ngn hng xut nhp khu trong nm
2011 t n 131,105,060 triu ng, tng 65,656,704 triu ng so vi u nm, tng v
s tng i l 2%,
28
29
2010
2011
Tng(Gim
)
1.567
0.952
-39.23%
0.77
0.58
0.76
0.11
0.05
0.55
0.47
0.86
0.12
0.04
-28.44%
-18.93%
13.29%
6.92%
-13.28%
0.017
0.085
1,286.88
0.014
0.134
1,713.83
-20.22%
58.01%
426.95
20.00%
10.00%
0.00%
ROA
ROE
2010
1.70%
8.50%
2011
1.40%
13.40%
2,000.00
0.00
EPS
2010
1,286.88
2011
1,713.83
Nm 2010
52,095,037
65,448,356
13,353,319
4,971,710
1,532,751
1,132,463
Ch tiu
N phi tr
Tng ngun vn
Vn ch s hu
Tng thu nhp thun
Li nhun trc thu
Li nhun sau thu
CH TIU
N phi tr/ tng ngun vn
N phi tr/vn ch s hu
Vng quay tng ti sn
Vng quay vn ch s hu
Li nhun trc thu/ Tng thu nhp thun
Li nhun sau thu/ tng thu nhp thun
Nm 2011
117,599,138
131,105,060
13,505,922
8,119,497
2,372,823
1,809,821
31
N phi tr/ tng ngun vn: Tng t 0.796 trong nm 2010 ln 0.879 trong nm
2011 tng ng vi tc l 12.69%. Nguyn nhn l n phi tr trong nm 2011
c tc tng nhanh hn tng ngun vn.
Vng quay tng ti sn: Nm 2011 l 0.062 gim 18.47% so vi nm 2010 l 0.076.
Nguyn nhn l do tng ti sn nm 2011 tng rt nhanh trong khi doanh thu
thun th tng chm hn. C th l tng ti sn tng 100.32% trong nm 2011 cn
doanh thu thun th ch tng 63%.
Li nhun trc thu/ tng thu nhp thun: T l ny nm 2011 l 0.2922 trong khi
nm 2010l 0.3083 gim 5.21%.
Li nhun sau thu/ tng thu nhp thun: t l ny nm 2011 l 0.2229 trong khi
nm 2010 l 0.2278 gim 2.14%.
Nhn chung vic huy ng vn ca Sacombank tng ln qua cc nm. c bit trong
nm 2011 NH c tc tng vt bc so vi nm 2010 v s lng vn huy ng trong tt
c cc loi tin huy ng cng nh theo i tng khch hng. iu ny c th hin c
th trong bng v biu di y:
Bng: Vn huy ng ca Sacombank theo tng loi tin gi ca khch hng
n v tnh: Triu ng
Khon mc
Nm 2010 Nm 2011
Tuyt i
Tng i
Tin, vng gi khng k
6,411,518
6,731,968
320,450
5.00%
hn
Tin gi khng k hn bng
5,006,949
4,675,426
(331,523)
-6.62%
VND
Tin gi khng k hn bng
1,231,195
1,925,966
694,771
56.43%
vng, ngoi t
Tin gi tit kim khng k
91,854
71,369
(20,485)
-22.30%
hn bng VND
Tin gi tit kim khng k
81,520
59,207
(22,313)
-27.37%
hn bng vng, ngoi t
Tin, vng gi c k hn
30,807,768
50,610,414
19,802,646
64.28%
Tin gi c k hn bng
6,473,443
19,285,350
12,811,907
197.91%
VND
33
3,015,166
1,419,249
(1,595,917)
-52.93%
12,725,513
19,082,710
6,357,197
49.96%
8,593,646
10,823,105
2,229,459
25.94%
1,516,025
1,133,745
382,280
31,154
787,208
430,128
357,080
21,108
(728,817)
(703,617)
(25,200)
(10,046)
-48.07%
-62.06%
-6.59%
-32.25%
20,920
15,874
(5,046)
-24.12%
10,234
5,234
(5,000)
-48.86%
1,956,487
31,380,593
29,424,106
1503.93%
khc
Tin gi khng k hn
54,907
161,795
106,888
194.67%
Tin gi c k hn
1,901,580
31,218,798
29,317,218
1541.73%
Vay cc TCTD khc
571,167
1,989,000
1,417,833
248.23%
Pht hnh giy t c gi
8,223,028
20,854,784
12,631,756
153.61%
Chng ch tin gi
8,217,049
12,552,998
4,335,949
52.77%
K phiu
5,979
8,301,786
8,295,807 138749.07%
TNG CNG
49,517,147 112,375,075
62,857,928
126.94%
Qua bng v biu ta nhn thy ngun vn huy ng ca NH tng qua cc nm
tuy nhin vn y l tc tng ca vn ch s hu rt hn ch (Vn ch s hu qua
cc nm 2009, 2010, 2011 ln lt l: 12,844,077 (tr,), 13,353,319(tr,),
13,505,922(tr,)), iu ny cho thy NH ang tn dng n by ti chnh cao qu mc,
C th nm 2010 t l n phi tr ch chim hn 70% trn tng ti sn, nhng qua n nm
2011 t l ny ln n trn 85%, lm cho ri ro trong hot ng kinh doanh ca NH tng,
NH cn ch n iu ny c bin php tng trng vn iu l thch hp kt hp vi
vic s dng ti sn N mt cch hiu qu,
Tuy t c s tng trng trong nghip v huy ng vn nm 2011 nhng so
vi mt bng chung ca ngnh ngn hng th con s vn huy ng t tin gi khch hng
l 58,150 (t ng) kh thp so vi 204,726 (t ng ) ca VCB, 106,937 (t ng) ca
ACB, 77,734(t ng) ca STB, Chnh v vy, Sacombank cn ch trng hn na trong
vic nng cao uy tn, trnh chuyn mn nghip v ca mnh trong cng tc huy ng
34
vn bn cnh cng nng cao tnh an ton trong hot ng kinh doanh ca mnh thng
qua vic tng trng vn ch s hu mt cch hp l,
2.3.2.2.
i.
Trong phn ny nhm s s dng phng php chi ph qu kh bnh qun tnh chi
ph vn cho vay thc t ca NH qua cc nm, Cng thc nhm s dng:
Chi ph vn cho vay = Chi ph li + Chi ph phi li + Chi ph vn ch s hu
Bng: Tnh chi ph huy ng vn thc t ti Ngn hng
n v tnh: Triu ng
Khon mc
Chi ph li
Ngun vn huy ng
Chi ph cho nhn vin
Chi ph hot ng
Chi ph bo him tin gi
Chi ph d phng RRTD
Tin gi ti NHNN
Li nhun sau thu
Vn ch s hu
Ti sn sinh li ca NH
Li sut huy ng bnh qun
T sut sinh li ti thiu
b p chi ph huy ng vn
T sut li nhun bnh qun ti thiu
duy tr vn ch s hu
T sut sinh li ti thiu cn thit trn
vn vay v vn ch s hu
Nm 2010
2,368,869
49,517,147
458,506
252,272
21,843
136,888
2,115,265
1,132,463
13,353,319
47,273,891
Nm 2011
4,661,833
112,375,075
542,811
225,037
26,489
265,142
1,540,756
1,809,821
13,505,922
83,769,907
4.78%
4.15%
11.32%
8.67%
3.19%
2.88%
14.52%
11.55%
Qua bng tnh ton ta thy chi ph huy ng vn ca Sacombank tnh theo phng
php chi ph qu kh bnh qun nm 2011 thp hn nm 2010l 4.32% nguyn nhn l do
tng mc u t v cho vay vo ti sn sinh li nm 2010 thp hn 61,678,869 (tr.) so
vi nm 2011 dn ti t sut sinh li ti thiu b p chi ph huy ng vn thp. Mt
khc chi ph li nm 2010 chim 0.048% ngun vn huy ng th nm 2011 gim cn
0.041% ngun vn huy ng. Tuy nhin nm c th ni mt trong nhng nguyn nhn
chnh lm cho chi ph vn nm 2011 thp hn 2010 l chi ph phi li. Tuy lng vn huy
ng nm 2011 tng gn 2.3 ln so vi nm 2010 nhng chi ph phi li nm 2010 li cao
hn 384,539 so vi nm 2011. iu ny chng t NH c chnh sch tit kim chi ph
35
c bit l chi ph qun l gin tip hiu qu m bo ct gim chi ph nhng vn nng
cao lng vn huy ng.
ii.
Cng ging nh cc ngn hng khc Sacombank cng thc hin ng b cc bin php
kinh t. k thut. tm l trong qu trnh qun l ti sn N ca Ngn hng. C th:
a. Bin php kinh t.
So vi nm 2008 vic huy ng vn c nhiu thun li hn. nn kinh t c du hiu
phc hi. GDP tng trng dng. ch s VN Index tng hn 50%...Tuy nhin. tnh hnh
bin ng gi vng. t gi ngoi t v tm l lo ngi v ti lm pht. hin tng gm gi
ngoi t to ra s khan vn gi to trn th trng lm cho tnh hnh huy ng ca
cc ngn hng ni chung vo thi im cui nm gp nhiu kh khn. V vy trong nm
2009 Sacombank lun theo st din bin th trng xy dng chnh sch li sut huy
ng cnh tranh v linh hot.
Bc sang nm 2010 thc trng din bin th trng trong nm t ra khng t th
thch cho hot ng huy ng vn ca cc NHTM. lm pht tng ln mc 2 con s. s
cnh tranh li sut huy ng gia cc ngn hng ht sc cng thng. gi vng. ngoi t bin
ng mnhTrong bi cnh . Sacombank mt mt tun th cht ch ch o ca
NHNN. mt khc theo st din bin th trng. kp thi a ra nhng chnh sch li sut
huy ng cnh tranh. ph hp vi mt bng chung v m bo quyn li khch hng.
Nhn chung bin php kinh t Sacombank s dng l chnh sch li sut linh hot. cnh
tranh trn th trng. ng thi cho php chi nhnh iu chnh li sut cho vay ph hp
theo tng i tng khch hng gi khch hng hin c v thu ht khch hng mi.
b. Bin php k thut.
Trong nm 2009 h thng cng ngh thng tin ca NH c nhng bc pht trin
ng k. H thng ngn hng li p ng cc tiu chun ca mt ngn hng hin i. x l
t ng v qun l tp trung gip cho Sacombank ngy mt nng cao cht lng hot
ng nghip v. v to iu kin cho Sacombank pht trin thm nhiu sn phm dch v
ca mt ngn hng hin i. Li th c c t h thng ny cn c pht huy hn na
khi Sacombank trin khai m thm 4 chi nhnh v 25 phng giao dch trong nm. Mt
khc Sacombank tranh th cc h tr k thut ca c ng chin lc nc ngoi
SMBC c kt c nhiu kinh nghim trong qun l ri ro. pht trin ngn hng bn l v
ang tng bc xy dng nhng quy ch. quy nh a nhng h tr k thut ng dng
vo thc t. Bn cnh . trong nm 2009. NH ci tin nhiu sn phm mi p ng
nhu cu ti u ca khch hng nh: Tit kim gi gp vi 6 dng sn phm a dng k
37
ng o to ca Sacombank nhm mc ch bi dng. nng cao trnh k nng nghip v ca cn b nhn vin. cp nht nhng kin thc mi v ngn hng hin i.
nhng kinh nghim v qun tr iu hnh ca quc t thng qua cc hot ng nh:
khuyn khch v ng vin cn b nhn vin t o to. c cn b nhn vin tham gia cc
lp o to ngn hn. di hn trong v ngoi nc; H tr hc ph v to iu kin v mt
thi gian cho cn b nhn vin tham gia cc kha o to sau i hc. vn bng 2 lin quan
n chuyn mnCh trng iu ny s lm cho hnh nh ca Ngn hng tr nn p hn
trong lng khch hng gi tin c v cht lng dch v ln tnh chuyn nghip. uy tn ca
Ngn hng.
Tm li. c th ni vic qun l ti sn N c Sacombank c bit ch trng
trong cng tc iu hnh ca mnh. Ngn hng ch trng xy dng k hoch ngun
vn gm: S lng. c cu. tc tng trng ngun vn so vi nm trc. chnh sch li
sut. cng c thch hp vi bin ng chung ca th trng. Bn cnh Ngn hng cng
thc hin hiu qu cc chnh sch v bin php ng b nng cao kh nng huy ng
vn. kt hp vi cng tc qun l ri ro thc hin trn nguyn tc cn trng. tun th cc
quy nh lin quan ca php lut. Ngn hng Nh nc v ca Sacombank mang li tnh
an ton v li nhun xng ng vi ngun tin huy ng t khch hng.
2.3.3. Tnh hnh qun tr ti sn C
2.3.3.1. Ngn qu
Khi lng ngn qu 31/12/2011 t 10,030,358 triu ng (chim 30.53% tng
Ti sn C nm 2011) tng 151% so vi u nm (15,929,991 triu ng). Ngn hng d tr
mt lng tin mt ln ti qu. chng t kh nng thanh khon ca ngn hng cao. Tuy
nhin c phi l mc d tr va an ton va hiu qu khng ? Ta xt thm c cu thnh
phn. Trong :
Tin mt ti qu ngy 31/12/2011 l 6,429,464 triu ng (chim 4.9% tng ti sn
C). Theo nh quy nh ca NHNN th mc d tr tin mt ny l hp l: Ngn hng va
m bo tt kh nng thanh khon vi khch hng. va trnh chi ph qun l tin mt cao.
ng thi c c hi em tin i u t sinh li.
39
31/12/2010 31/12/2011
98,824
108,697
(9,873)
4,122
16,848
Chng khon kinh doanh l nhng chng khon n, chng khon vn, chng khon
khc c ngn hng mua hn v d nh bn ra trong thi gian ngn nhm mc tiu thu li
t vic hng chnh lch gi v ngn hng khng c mc ch kim sot n v c u t,
Da vo cc s liu trn cho thy, nm 2011 ngn hng gim v khng u t vo
chng khon kinh doanh, L do c th a ra l do tnh hnh th trng chng khon m
m, km hp dn, kh nng sinh li thp nn ngn hng khng u t vo, Trong khi ,
ngn hng tng cng u t vo cc cng c ti chnh phi sinh v cc ti sn ti chnh
40
31/12/2010
31/12/2011
788
3,334
16,848
60,000,000
40,000,000
20,000,000
0
Cc t chc kinh
C nhn
2010
26,495,079
11,886,776
2011
40,183,265
22,162,449
41
42
43
Ch tiu
31/12/2010 31/12/2011
Chng khon u t
8,401,391
20,694,745
332,515
44,817
8,165,783
20,662,148
(96,907)
(12,220)
Theo bng s liu trn th ta thy trong nm 2011, ngn hng tng u t vo khon
mc chng khon u t gi n ngy o hn (tng 146 % so vi nm 2010) v gim u
t vo cc chng khon u t sn sng bn (gim 86.5% so vi 2010), ng thi, ngn
hng cng gim cc khon d phng gim gi chng khon u t xung cn 12,220 triu
ng so vi mc 96,907 triu ng nm 2010
Ta xem xt bng sau:
Danh mc
31/12/10
31/12/11
Tng/
gim
2,929,82
3
2,277,461
(22%)
4,568,27
2
8,169,496
79%
8,900,000
667,688
1,315,191
97%
TNG CNG
20,662,14
8
153%
2.3.3.6. Hot ng u t, gp vn di hn
Hot ng u t, gp vn di hn ca ngn hng trong nm 2011 cng c nhiu
khi sc so vi nm 2010, ngn hng tng cng u t, gp vn vo cc cng ty con,
cng ty lin kt
Tng/
Ch tiu
31/12/2010
31/12/2011
Gp vn, u t di hn
766,468
1,340,697
75%
u t vo cng ty con
50,000
Vn gp lin doanh
u t vo cng ty lin kt
145,350
155,680
7%
u t di hn khc
679,335
1,188,864
75%
45
gim
31/12/11
Gi tr ghi S trch
hn
lp
nim yt
174,139
4,103
Cha nim yt
58,217
1,220,405
49,744
TNG CNG
58,217
1,394,544
53,847
2.3.3.7. Ti sn c nh
Nh bit, ngn hng l loi hnh doanh nghip c bit, kinh doanh tin t, Cng
c ch yu thc hin vic kinh doanh ny l ti sn c nh ca ngn hng, Mt ngn
hng d c tim lc ti chnh mnh n u, nhng nu khng ch trng vo cng tc u
t ti sn c nh, u t c s vt cht k thut th kh m thu ht c khch hng, c
bit, trong thi i cng ngh thng tin pht trin hin nay, m ngn hng thc hin cc
giao dch vi khch hng mt cch th cng th e rng kh c th gi chn khch hng,
Do , u t vo ti sn c nh l mt nhu cu cp thit, quan trng i vi ngn
hng, Tuy nhin u t nh th no li l chnh sch ring ca mi ngn hng, ty thuc
vo ngun vn nm gi, vo tng thi im, hon cnh
Ch tiu
31/12/10
31/12/11
Tng/ gim
Ti sn c nh
937,558
1,067,493
14%
Ti sn c nh hu hnh
430,282
679,056
58%
Ti sn c nh thu ti chnh
Ti sn c nh v hnh
507,276
388,437
-23%
Tm li
Kinh t Vit Nam khp li nm 2011 vi nhiu im sng, l tng trng kinh t
kh quan, GDP nm 2011 t 6.78% - vt mc tiu 6.5% ca Chnh ph, Tuy nhin bn
cnh cng tn ti khng t kh khn: lm pht cao mc 11.75% (mc cao nht k t
nm 1992), VND lin tc mt gi (ch trong 10 thng k t 11/2009 n 08/2010, NHNN
3 ln iu chnh t gi USD/VND lin ngn hng, tng cng tng 11,17%), li sut tng
mnh (li sut huy ng nhng thng cui nm ln n 14 -16%/nm, li sut cho vay 1619%/nm ), th trng chng khon m mNhng iu ny tc ng khng nh n
hot ng ca h thng cc ngn hng ni chung v ngn hng Sacombank ni ring, Hng
lot cc cuc chy ua li sut huy ng din ra gia cc ngn hng nhm nu ko
khch hng, khin cho mch mu ca nn kinh t vn cha nhiu bt n, nay cng
thm ri ren,
Nm 2010 cng l nm ra i ca nhiu tiu chun an ton cao hn trong h thng
ngn hng gip cho hot ng qun tr ri ro tt hn, Trc tin, Thng t 13 (Thng t
19 sa i) ban hnh ngy 20/5/2010 v c hiu lc t ngy 1/10/2010 quy nh vic tng
t l an ton vn ti thiu CAR t 8% ln 9% v tng s vn cho vay khng vt qu 80%
tng s vn huy ng c, ng thi Thng t cng nng h s ri ro ca nhng khon
cho vay u t kinh doanh chng khon v bt ng sn ln ti 250%, tuy nhin cc
NHTM cng gp kh khn ngn hn trong vic thch nghi, Do vy, cc nh iu hnh
chnh sch t ra thn trng hn khi p dng chnh sch tin t linh hot v tng bc
nng cao tiu chun an ton ca h thng ngn hng, khng ngng nng cao uy tn ca
ngn hng,
Nhng thnh tu Sacombank t c trong nm 2010 l rt ng khen ngi, Tuy
nhin, trong giai on mi, th trng cn tim n nhiu thch thc mi m ngn hng phi
i mt, c bit s xm nhp vo th trng ca cc ngn hng nc ngoi vi tim lc
ti chnh khng l, trnh vt bc, Do , cc nh iu hnh chnh sch cn sng sut,
cn thn trong vic hoch nh cc chnh sch va khc phc c kh khn nhng
cng ng thi mang li li nhun cho doanh nghip
48
2010
4,344,177
2011
7,543,195
267,762
560,005
11,772,736
Tuyt i Tng i
3,199,018
73.64%
292,243
109.14%
2,025,850 (9,746,886)
-82.79%
20,954
6,907
(14,047)
-67.04%
177,937
4,045
(173,892)
-97.73%
30,810
434,779
403,969
1311.16%
78,277
31,107
(47,170)
-60.26%
3,062,693 (9,285,783)
(4,661,833) (2,292,964)
-75.20%
96.80%
12,348,476
(2,368,869)
(56,581)
(85,756)
(29,175)
51.56%
(11,637,327)
(2,010,100)
9,627,227
-82.73%
(50,915)
(18,781)
32,134
-63.11%
(21,996)
(117,291)
(95,295)
433.24%
(335)
(11,767,154)
(143,434)
(2,375,362)
6,838,617
6,429,464
(409,153)
-5.98%
2,115,265
1,540,756
(574,509)
-27.16%
937,558
65,448,356
55,556,916
2,576,735
1,067,493
131,105,060
122,067,347
3,663,253
129,935
65,656,704
66,510,431
1,086,518
13.86%
100.32%
119.72%
42.17%
49
(143,099) 42716.12%
9,391,792
-79.81%
1,132,463
13,353,319
1,809,821
13,505,922
677,358
152,603
59.81%
1.14%
3.2. nh gi kt qu hot ng
Ch s
Cng thc
2010
2011
3.56%
2.36%
1.05%
0.56%
T l sinh li hot ng
(NPM)
EAT
Tng thu nhp t hot ng
43.95%
49.40%
ROA
EAT
Tng ti sn
1.73%
1.38%
ROE
EAT
VCSH
8.48%
13.40%
H s s dng ti sn
3.94%
2.79%
H s s dng VCSH
Tng TS
490.13%
970.72%
Li bin t (NIM)
50
VCSH
EPS
EAT
Tng s CP thng pht hnh
1,072
1,714
Thu nhp ngoi li bin t (NM): Gim t 1.05% nm 2010 xung 0.56% nm 2011
tng ng vi t l gim l 46.19%. a s cc ngn hng thn b m thi tnh ch
s ny nhng i vi Sacombank th ch s ny li dng. iu ny cho thy vic
qun tr thi nhp ngoi li v chi ph ngoi li ca ngn hng c thc hin rt tt.
Nguyn nhn l do thu nhp ngoi li gim 9,285,783 triu tng ng vi t l
gim 75.2%, chi ph ngoi li cng gim 9,391,792 triu tng ng vi t l gim l
79,81% trong khi ti sn C sinh li nm 2011 thm 66,510,431 triu tng ng vi
tc tng 119.72%.
Thu nhp trn c phn (EPS): Tng t 1,072/ cp trong nm 2010 ln 1,714/cp
trong nm 2011 tng ng vi t l tng l 59.81%.
51
53
Nhm s dng phng php phn tch t s ti chnh v so snh gia cc ngn hng
vi nhau c ci nhn tng qut v tnh hnh qun tr ri ro thanh khon ti Ngn hng
Sacombank.
Cc ch s phn tch t s ti chnh c s dng:
Ch s trng thi tin mt =
Ch s tin nng =
54
Ch s cu trc tin gi =
Ch s tn dng so vi tin gi =
Khon mc
Sacombank
2010
Vietcombank
ACB
2011
2010
2011
2010
2011
Tin mt
6.838.617
6.429.464
4.478.718
5.232.420
6.757.528
10.884.748
Tin gi ti cc t
chc tn dng
khc
6.777.637
32.060.121
46.296.998
77.412.496
36.555.288
34.083.784
Chng
khon
chnh ph
2.929.823
2.277.461
13.420.652
10.567.375
13.653.321
9.650.085
38.003.086
61.717.617
136.002.570
170.004.336
61.520.231
85.933.860
D n tn dng
D n cho thu
ti chnh
55
Tin gi khng
k hn
6.411.518
6.731.968
47.834.007
48.996.808
10.468.859
10.518.884
Tin gi c k
hn
30.807.768
50.610.414
117.620.048
151.590.107
8.666.969
8.684.756
Tin vay
8.794.195
22.843.784
7.203.638
8.296.985
26.082.588
36.034.151
Cam kt tn dng
4.118.448
5.161.832
45.359.075
51.271.798
3.010.531
4.062.887
65.448.356
131.105.060
255.067.701
307.068.831
167.724.211
202453569
Ch s trng thi
tin mt
0,208
0,294
0,199
0,269
0,258
0,222
Ch s chng
khon kinh doanh
0,045
0,017
0,053
0,034
0,081
0,048
Ch s nng lc
cho vay
0,581
0,471
0,533
0,554
0,367
0,424
Ch s tin nng
1,524
1,293
0,374
0,322
1,950
1,952
Ch s tin gi
thng xuyn
0,098
0,051
0,188
0,160
0,062
0,052
Ch s cu trc
tin gi
0,208
0,133
0,407
0,323
1,208
1,211
Ch s tn dng so
vi tin gi
1,021
1,076
0,822
0,848
3,215
4,475
Ch s tin vay
trn tng ti sn
0,134
0,174
0,028
0,027
0,156
0,178
Ch s cam kt tn
dng/ tng ti sn
0,063
0,039
0,178
0,167
0,018
0,020
Tng ti sn
cha c khai thc ti a, trong khi lng vn huy ng ca ngn hng nm 2011 tng
trn 50% so vi nm 2010.
Ngn hng cn ch n iu ny c chnh sch qun tr ti sn c hiu qu, lm
tng nng lc cho vay ca Ngn hng cng nh nng lc qun tr vn ca nh qun tr
Ngn hng.
Cc ch s cn li nhn chung u c gi mc hp l c bit l ch s cu trc
tin gi ca Sacombank thp hn ng k so vi Vietcombank v ACB, chng t ngun
tin huy ng ca Sacombank ch yu l tin gi c k hn, iu ny to thun li cho
Ngn hng trong vic cp tn dng cng nh u t vo cc ti sn trung v di hn, c
tnh sinh li cao.
Ngoi ra ch s tin nng v ch s tn dng trn tin gi cng c NH gi t l
kh tt. iu ny gip cho Ngn hng c th thc hin nhng ngha v tr n cho nhng
khon cng n ti chnh khi cc khon cng n ny pht sinh hoc n hn trong nhng
iu kin bnh thng cng nh kh khn ca nn kinh t.
3.3.2. Qun tr ri ro tn dng:
n v: Triu ng
Cc khon cho vay khch hng
N tiu chun (Nhm 1)
2010
2011
Tng/ gim
37,446,776
61,219,368
63.48%
231,083
240,812
4.21%
54,808
295,304
438.80%
N nghi ng (Nhm 4)
174,463
162,805
-6.68%
N c kh nng mt vn (Nhm 5)
474,725
427,425
-9.96%
38,381,855
62,345,714
N cn ch (Nhm 2)
N di tiu chun (Nhm 3)
TNG CNG
Cc ch s nh gi ri ro tn dng
2010
D n qu hn
Tng d n cho vay
2011
Tng/ Gim
935,079
1,126,346
20.45%
38,381,855
62,345,714
62.44%
57
T l n qu hn = d n qu hn /
2.44%
1.807%
-25.84%
703,996
885,534
25.79%
1.83%
1.420%
-22.56%
58.64%
47.55%
-18.91%
0.99%
1.01%
2.09%
0.507684377
0.379479307
-25.25%
Khon mc
Thu nhp li
Chi ph li
Ti sn c
Tin mt, vng bc v qu
Tin gi ti Ngn hng Nh nc
Vit Nam
Ti sn c nh
NIM
2010
4,344,177
2,368,869
65,448,356
6,838,617
2011
7,543,195
4,661,833
131,105,060
6,429,464
2,115,265
1,540,756
937,558
3.56%
1,067,493
2.36%
H s chnh lch li thun Nim cho bit 100 Ti sn C sinh li ca Ngn hng
s to ra bao nhiu ng thu nhp li thun. Da vo h s ny Ngn hng c th d bo
c kh nng sinh li ca ngn hng. Qua kt qu trn cho thy kh nng sinh li ca
Sacombank tng hn 50% trong nm 2011 so vi 2010, gip Ngn hng c th k vng
vo kt qu hot ng tt hn na trong nm ti.
NIM ca Ngn hng chu tc ng ca cc yu t nh sau:
Nhng thay i trong li sut; Nhng thay i trong mc chnh lch gia li thu t Ti
sn C v chi ph phi tr cho Ti sn N; Nhng thay i cu trc ca Ti sn C v Ti
sn N m ngn hng thc hin khi tin hnh chuyn i TSC v TSN gia li sut c nh
v li sut thay i, gia k hn ngn v k hn di, gia ti sn mang li thu nhp cao vi
ti sn mang li thu nhp thp;...
60
Ch tiu
TI SN C
Tin mt, vng
bc v qu
Tin gi ti Ngn
hng Nh nc
Vit Nam
Tin, vng gi ti
cc TCTD v cho
vay cc t chc
tn dng
("TCTD") khc
Cc cng c ti
chnh phi sinh v
cc ti sn ti
chnh khc
Cho vay khch
hng
Chng khon u
t
Gp vn, u t
di hn
Ti sn c nh &
BS u t
Ti sn c khc
TNG TI
Qu hn
Khng chu
li sut
Trn 5
nm
6,429,464
1,540,756
17,006,844
10,392,994
3,660,300
1,000,000
17,847,809
32,148,817
8,756,131
1,849,533
227,615
389,463
100,000
8,017,339
817,842
2,468,320
5,793,449
3,465,198
6,021,064
3,854,661
16,848
1,126,346
44,817
1,394,544
4,000,000
1,067,493
1,126,346
2,237,302
11,190,468
36,495,409
50,559,150
61
13,234,273
9,317,853
2,083,734
22,114
10,918,897
16,849,196
5,599,000
23,629,929
4,492,226
1,277,598
2,500
2,930,239
25,820,096
242
1,175
5,345,525
10,317,809
3,643,030
1,544,117
4,303
610
3,078,099
-
3,078,099
41,978,085
31,659,231
10,541,742
4,474,598
25,828,074
610
1,126,346
8,112,369
(5,482,676)
18,899,919
2,692,531
4,843,255
(19,807,010)
3,854,051
62
63
TI SN
Tin mt, vng bc v qu
Tin gi ti Ngn hng Nh nc Vit Nam
Tin, vng gi ti cc TCTD v cho vay cc
t chc tn dng ("TCTD") khc
Cc cng c ti chnh phi sinh v cc ti sn
Vng c
EUR c
USD c
Ngoi t khc
quy i
quy i
quy i
c quy i
14,313,514
5,102,534
583,519
145,829
14,434,410
449,289
914,934
175,349
30,246,377
5,873,001
358,478
358,478
4,229,922
64,511
3,054,257
154,296
7,502,986
Tng cng
ti chnh khc
Cho vay khch hng
Ti sn C khc
N PHI TR V VCSH
Cc khon n Chnh ph v Ngn hng nh
225,330
368,076
593,406
4,979,912
1,146
14,287,196
373,179
582,062
10,345,043
2,013
15,134,505
217,213
914,306
15,915,347
3,159
30,918,069
nc Vit Nam
Tin gi v vay cc TCTD khc
Tin gi ca khch hng
Cc cng c ti chnh phi sinh v cc cng
22,114
22,114
900,750
524,450
335
494,054
2,195,067
12,798,392
117,010
772,945
3,213,162
14,589,841
20,732
62,268
83,000
1,417
1,417
12,552,997
1,548
12,554,545
c n ti chnh khc
Vn ti tr, y thc u t, cho vay m Ngn
hng chu ri ro
Pht hnh giy t c gi
64
25,405
1,457
1,931
115,967
(700,095)
(25,603)
24,351
628
2,818
453,990
(671,692)
(20,854)
26,318
3,388
(725,698)
3,446
(692,546)
65
Da vo bng trn ta thy trng thi lung tin ca EUR c quy i v ngoi
t khc quy i u l trng thi lung tin rng dng vi gi tr ln lt l 3,388
triu ng v 3,446 triu ng. y l lng tin d ra c th s dng u t. Nu li
sut th trng tng th li nhun tim nng s tng v ngc li nu li sut gim th li
nhun s gim. Vn ri ro cn phi qun tr y l lm th no hn ch thp nht
vic gim li nhun khi li sut th trng gim?
Trng thi lung tin la quy i l trng thi lung tin rng m vi gi tr
c quy i l 725,698 triu ng. y l lng tin thiu ht cn phi b p bng cch
huy ng vn b sung. Vn t ra y l nu li sut th trng tng, chi ph huy ng
vn s tng lm cho ngn hng c th b l. V th vn cn phi qun tr ri ro y l
lm sao khi li sut tng m chi ph huy ng l thp nht v hn ch thp nht cc
khon l pht sinh?
Cc phng php hn ch ri ro c th p dng phng nga ri ro t gi:
-
p dng gii php cho vay bng ngoi t ny nhng thu n bng ngoi t
khc n nh hn so vi t gi k hn c n nh trc trong hp ng
tn dng.
66
O: Opportunities
- Quy m vn ch s hu ln
- Uy tn v v th ca cc NHTM Vit
- Sn phm dch v mang tnh tm c Nam c nng cao trn trng quc t
quc t
c y mnh
W: Weaknesses
T: Threats
- Tc ng ln t th trng ti chnh th
- T gi hi oi bin ng mnh
- C cu thu nhp ri ro
- Hn ch v mt php l
- Hiu qu s dng ti sn km
- Qun tr ri ro tn dng km hiu qu
4.1.1. Nhn xt:
Da vo m hnh swot ta thy r cc im mnh, yu c hi cng nh thch thc m ngn
hng Sacombank gp phi
V im mnh
Vi quy m vn ch s hu ln l mt u im rt ln cho ngn hng, gip ngn
hng c s bo m ln trong cc hnh thc tn dng, u t to ngun thu nhp v pht
trin mang tnh cht bn vng cho ngn hng, y cng l c s nim tin gn kt khch
67
Huy ng tin gi tit kim, tin gi thanh ton ca c nhn v n v bng VND,
Cho vay ngn hn, trung v di hn; cho vay ng ti tr; cho vay thu chi; cho
vay sinh hot, tiu dng; cho vay theo hn mc tn dng bng VND, ngoi t v vng vi
cc iu kin thun li v th tc n gin.
-
Mua bn cc loi ngoi t theo phng thc giao ngay (Spot), hon i (Swap), k
Thanh ton, ti tr xut nhp khu hng ha, chit khu chng t hng ha v thc
hin chuyn tin qua h thng SWIFT bo m nhanh chng, chi ph hp l, an ton vi
cc hnh thc thanh ton bng L/C, D/A, D/P, T/T, P/O, Cheque.
-
Thc hin giao dch ngn qu, chi lng, thu chi h, thu chi ti ch, thu i ngoi
Cc nghip v bo lnh trong v ngoi nc (bo lnh thanh ton, thanh ton thu,
Dch v a dng v a c;
Traveller' Cheques, thu tin lm th tc xut cnh (I.O.M), cng vi nhng dch v v
tin ch Ngn hng khc p ng yu cu ca Qu khch.
-
Sacombank
ACB
Cho vay bt ng sn
CHO VAY C TI SN M
BO
o
Sn phm An c
Vay mua nh t
lc nghip
Vay xy dng, sa cha nh
o
Sn phm An gia
Vay mua cn h cc d n bt
hnh phc
ng
sn th chp bng cn h mua
Cho vay sn xut kinh
Vay tiu dng c ti sn bo m
doanh
Dch v h tr ti chnh du hc
Cho vay h tr tiu thng
69
Quyn chn
Khng c
Sn
Khng c
phm
lin kt
Trong , c th thy mt s cc sn phm cho vay i vi KHCN m Sacombank
cha c nh: Vay mua cn h cc d n bt ng sn th chp bng cn h mua , Vay b
sung vn lu ng theo phng thc thu chi th chp bt ng sn , t mua chng
khon m bo bng th tit kim ACB , Vay pht trin kinh t nng nghip , Pht hnh
th bo lnh trong nc
i vi khch hng doanh nghip:
Sacombank
ACB
Tn dng Cho vay ti tr vn lu ng
Chng trnh H tr ti chnh
cho nh phn phi
Cho vay thu chi
Bo lnh
Chng trnh cho vay i vi
Cho vay u t
Cho vay tr gp dnh cho DN doanh nghip c bo lnh vay
vn ca Ngn hng Pht trin
nh v va
70
71
chnh
(ii) Chnh sch chm sc khch hng cn yu: so snh vi ACB, Sacombank cha c
cc chnh sch nh:
- Tng bo him cho ch th: Bo him tai nn du lch ton cu: mc bi thng ln
n 500.000 USD, Bo him vic hon chuyn bay: mc bi thng 100 USD/8 gi tr
chuyn, ti a 1.000 USD., Bo him rt tin ATM , Bo him t trang trong chuyn i,
Bo him giao dch th, Bo him tht lc v, Bo him gia sn khi vng nh
- Trung tm dch v khch hng 247
(iii) Mng li hot ng: tuy c chi nhnh v phng giao dch ph khp cc tnh
thnh nhng tng s lng chi nhnh v phng giao dch ch vi s lng cn kh khin
tn l 183 (tnh n 31/12/2010). iu ny hn ch kh nng tip cn khch hng, kh
nng huy ng vn, tng trng d n v y mnh pht trin ngn hng. Thm vo cc
chi nhnh/PGD li tp trung ch yu TP.HCM v H Ni, y l khu vc nhiu tim
nng song cng l ni tp trung nhiu NHTM trong v ngoi nc, v vy, s cnh tranh l
rt gay gt.
(iv) C cu thu nhp: ngun thu nhp ch yu l tn dng chim t trng cao hn so
vi cc ngn hng khc, do d dn n nhiu ri ro khi li sut bin ng.
Tnh n cui nm 2010, trong tng thu nhp ca Sacombank, thu nhp li chim
78,6% cao hn so vi ACB (76%), tng mnh ln 85,3% tnh n cui QI/2011.
(v) Tng ti sn nm 2011 tng gn gp i so vi nm 2010 nhng kt cu thiu
tnh bn vng, hiu qu s dng ti sn cha cao:
72
giao dch ti Vit Nam vi 01 S giao dch ti H Ni, 01 chi nhnh ti TP. H Ch Minh
v 6 phng giao dch.
(ii) Tc ng ln t th trng ti chnh th gii:
Khng hong ti chnh ton cu gy ra nhng nh hng rt ln ti h thng ngn
hng trn ton th gii v cc NHTM Vit Nam cng chu s tc ng khng nh. S
lng cc ngn hng i l v ngn hng c quan h ti khon vi cc NHTM Vit Nam s
gim xung. Nu cc NHTM Vit Nam khng tnh to, quan h vi cc ngn hng c tnh
hnh ti chnh suy yu th s gp ri ro v nh mt uy tn ca mnh.
Khng hong ti chnh th gii ko theo kim ngch XNK ca cc nc trn th gii ni
chung v Vit Nam ni ring gim mnh. Kim ngch XNK gim, nh hng rt ln n
hot ng ca cc NHTM Vit Nam. Trong khi , tng kim ngch XNK trong 6 thng
u nm 2009 ca Vit Nam gim 10% so vi cng k nm ngoi.
Cuc khng hong n cng Chu u v tnh hnh kinh t M ngy cng gim st t
cui 2010 n nay hin cng ang l mi e da ln n nn ti chnh ton cu. Cc NH
Vit Nam kh trnh khi nh hng.
(iii) T gi hi oi bin ng mnh:
Do tnh hnh kinh t trong nc v th gii c nhng din bin bt thng nn t gi
ca VND v cc ng tin khc lin tc thay i. Th trng ngoi t tin mt Vit Nam
pht trin kh mnh. Th trng ngm tin mt ngoi t phc v cho b phn nhp khu
lu qua ng bin gii cng vi nhu cu thch s dng ngoi t tin mt ca dn chng
nn th trng ny rt si ng. T gi th trng ny lun cao hn ngn hng. Ngoi ra,
chnh lch gi mua v gi bn ngoi t ca cc ngn hng Vit Nam lun mc cao.
iu ny lm cho cc doanh nghip xut khu khi c thu ngoi t khng mun bn cho
cc ngn hng m bn qua th trng ch en. Ngun thu ngoi t ca cc ngn hng v th
cng khan him theo. Khi khng c ngun thu ngoi t m bo th rt kh khn cho cc
NHTM trong vic thanh ton hng nhp khu cho cc nh nhp khu.
(iv) C ch qun l v h thng thng tin gim st ngn hng cn n gin:
Hi nhp kinh t, quc t lm tng cc giao dch vn v ri ro ca h thng ngn hng,
trong khi c ch qun l v h thng thng tin gim st ngn hng cn rt s khai,cha ph
hp vi thng l quc t, cha c hiu qu v hiu lc bo m vic tun th nghim
74
php lut v ngn hng v s an ton ca h thng ngn hng, nht l trong vic ngn chn
v cnh bo sm cc ri ro trong hot ng ngn hng.
(v) Hn ch v mt php l:
H thng php lut trong nc, th ch th trng cn cha y , cha ng b v
nht qun, cn nhiu bt cp so vi yu cu hi nhp quc t v ngn hng. V vy c hn
ch nht nh i vi s cnh tranh trong lnh vc ngn hng v pht trin th trng tin
t. Lut hot ng ca cc t chc tn dng hin hnh cn c mt s im cha ph hp
vi ni dung ca GATS v Hip nh Thng mi Vit - M.
C hi
(i) Uy tn v v th ca cc NHTM Vit Nam c nng cao trn trng quc t:
Vit Nam l thnh vin ca WTO to iu kin cho nn kinh t ni chung v ngnh
Ngn hng ni ring c nhng bc pht trin nhanh chng. Cc NHTM Vit Nam c
nhiu c hi tng cng cc mi quan h vi cc NH nc ngoi to uy tn, xy dng
thng hiu, m rng th trng kinh doanh n nhiu quc gia trn th gii. iu th
hin s lng NH i l ca mt s NH tng u qua cc nm.
(ii) Quan h hp tc, lin doanh, lin kt c y mnh:
Trong thi gian qua, nhiu ngn hng trong nc c nhng c hi trong vic hp tc
vi cc ngn hng nc ngoi trong vic gp vn, m rng th trng, pht trin cc sn
phm dch v mi. Nh Sacombank c i tc chin lc l ANZ ca Australia nm gi
10% vn c phn v 20% thuc v Cng ty ti chnh quc t IFC thuc WB v Dragon
Financial Holdings ca Anh. Standard Chartered bank ca Anh mua 8,56% c phn ca
ACB, hn 21% vn c phn ca i tc nc ngoi cn li thuc v Connaught Investor
(Jardine Mutheson Group) v IFC thuc WB. Hay Citibank l mt tp on ngn hng ni
ting, ng hng ln nht th gii ca M k hp ng hp tc vi NH ng pht
trin dch v bn l, kt ni h thng thanh ton th ca ng vi h thng th ca
Citibank, vi s hp tc ny to iu kin cho Citibank c iu kin m rng hot ng
dch v ngn hng hin i tin ch Vit Nam, ngc li pht trin khch hng ca
Citibank ti M, nht l Vit kiu chuyn kiu hi v nc qua ng , cng nh m rng
dch v th ca ng ti M.
Vic cc NH, tp on ti chnh nc ngoi m rng hot ng ti th trng Vit Nam
thng qua con ng s hu vn c phn trong cc NHTM Vit Nam hay hp tc lin
75
doanh pht trin sn phm dch v em li nhiu li ch trong qu trnh pht trin ca c
hai bn. V pha cc NH nc ngoi, khng tn km chi ph m chi nhnh mi, c sn
mng li, c s vt cht k thut, ngun nhn lc, s lng khch hng di do ca cc
NHTM Vit Nam V pha cc NHTM Vit Nam, khng nhng nng cao c nng lc
ti chnh m cn hin i ha c cng ngh, nng cao trnh qun l, nng cao cht
lng ngun nhn lc theo tiu chun quc t v m rng kinh doanh trn th trng
quc t.
Ngnh Ngn hng Vit Nam ng thi c iu kin tranh th khai thc cc ngn hng
nc ngoi v vn, cng ngh, kinh nghim qun l, o to v o to li i ng cn b.
(iii) Hot ng xut nhp khu Vit Nam pht trin mnh m:
Nm 2008, so vi GDP, xut khu hng ha v dch v bng 69,5%, nhp khu hng
ha v dch v bng 84%, tng doanh s XNK bng 153,5%. Sang nm 2009, do tc ng
ca cuc khng hong ti chnh ton cu, kim ngch XNK nm 2009 c du hiu gim st,
tuy nhin, bo co tng kt nm 2009 ca Chnh ph cho thy Vit Nam vn nm trong tp
cc quc gia dn u th gii v tng trng kinh t (5,32%) v thu ht vn u t ca
nc ngoi. S liu t Tng cc Hi quan cng b cho thy, kim ngch xut khu 11
thng nm 2010 t 64,5 t USD, tng 25% so vi cng k v bng 105,8% k hoch
nm; nhp khu cng thi k t trn 75,5 t USD, tng 20,7% v bng 102% k hoch.
Nhp siu n cui thng 11 cng xp x 11 t USD, tng ng 17% tng kim ngch
xut khu cng thi k. iu ny cho thy nn kinh t Vit Nam c m ca ln v tc
m ca nhanh, y chnh l mt c hi cc NHTM Vit Nam pht trin cc sn
phm dch v NH quc t, c bit l TTQT v ti tr XNK.
(iv) Ci thin v lut php:
Hi nhp kinh t quc t to ng lc thc y cng cuc i mi v ci cch h thng
ngn hng VN. Chnh ph v ang xy dng cc vn bn php lut trong h thng ngn
hng, p ng yu cu hi nhp v thc hin cam kt vi hi nhp quc t.
Quyt nh s 112/2006/Q-TTg ngy 24/5/2006 ph duyt n pht trin ngnh
ngn hng Vit Nam n nm 2010 v nh hng n nm 2020.
4.1.2. nh gi:
Cng tc qun tr trong ngn hng trong thi gian qua c nhm nh gi l rt tt.
Bn thn ngn hng l n v i ra t ngnh xut nhp khu, n v ch trng pht trin
76
NH thng xuyn kim sot, theo di vic s dng vn ca doanh nghip mt cch
trung thc c nhn xt v kin ngh ln cp trn.
Th tc n gin, gn nh: khch hng ti gi tin, chuyn tin, rt tin ngoi vic
Tng cng cho vay i vi t nhn, h sn xut kinh doanh lm n c hiu qu.
79
80