EBA欧洲银行-EBA_ST_DK_3M5E1GQGKL17HI6CPN30_34页_5mb
报告摘要
2018 EU-wide Stress Test Summary for Jyske Bank
Core Information
- Bank Name: Jyske Bank
- LEI Code: 3M5E1GQGKL17HI6CPN30
- Country Code: DK (Denmark)
- Test Period: 2018 EU-wide Stress Test
- Focus Area: Credit risk IRB (Internal Ratings-Based)
Key Financial Indicators
Profit and Income
| Metric | Actual (31/12/2017) | Restated (31/12/2017) | Baseline Scenario (2018-2020) | Adverse Scenario (2018-2020) |
|---|---|---|---|---|
| Net Interest Income | 845 mln EUR | - | 921, 864, 856 | 840, 836, 810 |
| Gains/Losses on Financial Assets | 32 mln EUR | - | 19, 19, 19 | -248, 14, 14 |
| Profit/Loss for the Year | 422 mln EUR | - | 280, 242, 207 | -428, -29, -35 |
Capital Ratios
| Capital Ratio | Actual (31/12/2017) | Baseline Scenario (2018-2020) | Adverse Scenario (2018-2020) |
|---|---|---|---|
| Common Equity Tier 1 (CET1) | 4,129 mln EUR | 4,164, 4,210, 4,265 | 3,435, 3,387, 3,339 |
| CET1 Ratio (%) | 16.35% | 16.34%, 16.43%, 16.57% | 12.83%, 12.13%, 11.69% |
| Fully Loaded CET1 Ratio (%) | 16.35% | 16.34%, 16.43%, 16.57% | 12.83%, 12.13%, 11.69% |
| Tier 1 Capital | 4,557 mln EUR | 4,577, 4,607, 4,644 | 3,849, 3,783, 3,718 |
| Leverage Ratio (%) | 5.42% | 5.44%, 5.48%, 5.52% | 4.58%, 4.50%, 4.42% |
| Fully Loaded Leverage Ratio (%) | 5.32% | 5.36%, 5.42%, 5.48% | 4.50%, 4.44%, 4.38% |
Non-Performing Exposure (NPE)
-
Coverage Ratio - Non Performing Exposures (%):
- Baseline: 28.66%, 25.54%, 23.50%
- Adverse: 28.51%, 28.09%, 29.22%
-
Total Risk Exposure Amount (all transitional adjustments included):
- 25,252 mln EUR (31/12/2017)
- Baseline: 25,489, 25,631, 25,731 mln EUR
- Adverse: 26,772, 27,931, 28,561 mln EUR
Credit Risk IRB Overview
Exposure Values
| Segment | A-IRB (Non-defaulted) | A-IRB (Defaulted) | F-IRB (Non-defaulted) | F-IRB (Defaulted) |
|---|---|---|---|---|
| Corporates | 37,423 mln EUR | 903 mln EUR | 0 mln EUR | 0 mln EUR |
| Corporates - Specialised Lending | 126 mln EUR | 2 mln EUR | 0 mln EUR | 0 mln EUR |
| Corporates - SME | 9,882 mln EUR | 584 mln EUR | 0 mln EUR | 0 mln EUR |
| Retail | 29,108 mln EUR | 395 mln EUR | 0 mln EUR | 0 mln EUR |
| Retail - Secured on Real Estate | 25,915 mln EUR | 266 mln EUR | 0 mln EUR | 0 mln EUR |
| Retail - SME | 952 mln EUR | 65 mln EUR | 0 mln EUR | 0 mln EUR |
| Retail - Non-SME | 24,963 mln EUR | 202 mln EUR | 0 mln EUR | 0 mln EUR |
| Retail - Other Retail | 3,193 mln EUR | 129 mln EUR | 0 mln EUR | 0 mln EUR |
| Retail - SME (Other Retail) | 2,281 mln EUR | 73 mln EUR | 0 mln EUR | 0 mln EUR |
| Retail - Non-SME (Other Retail) | 2,281 mln EUR | 73 mln EUR | 0 mln EUR | 0 mln EUR |
Risk Exposure Amounts
| Segment | A-IRB (Non-defaulted) | A-IRB (Defaulted) | F-IRB (Non-defaulted) | F-IRB (Defaulted) |
|---|---|---|---|---|
| Corporates | 10,587 mln EUR | 739 mln EUR | 0 mln EUR | 0 mln EUR |
| Corporates - Specialised Lending | 95 mln EUR | 0 mln EUR | 0 mln EUR | 0 mln EUR |
| Corporates - SME | 3,249 mln EUR | 256 mln EUR | 0 mln EUR | 0 mln EUR |
| Retail | 5,223 mln EUR | 352 mln EUR | 0 mln EUR | 0 mln EUR |
| Retail - Secured on Real Estate | 4,359 mln EUR | 289 mln EUR | 0 mln EUR | 0 mln EUR |
| Retail - SME (Secured) | 227 mln EUR | 34 mln EUR | 0 mln EUR | 0 mln EUR |
| Retail - Non-SME (Secured) | 4,132 mln EUR | 256 mln EUR | 0 mln EUR | 0 mln EUR |
| Retail - Other Retail | 864 mln EUR | 62 mln EUR | 0 mln EUR | 0 mln EUR |
| Retail - SME (Other Retail) | 279 mln EUR | 25 mln EUR | 0 mln EUR | 0 mln EUR |
| Retail - Non-SME (Other Retail) | 585 mln EUR | 37 mln EUR | 0 mln EUR | 0 mln EUR |
Non-Performing Exposure
- Stock of Provisions:
- Baseline: 745 mln EUR
- Adverse: 425 mln EUR
- Coverage Ratio - Non Performing Exposures: 33.5%
Additional Notes
- Mandatory Conversions: 0 mln EUR for CET1 computation (2018–2020 period)
- Eligible Instruments for Regulatory Capital Conversion: 0 mln EUR
- Eligible Instruments with Trigger Events: 0 mln EUR
- Computed As: Defined in paragraphs 49 and 112 of the Methodological note
Summary of Key Findings
- Jyske Bank's capital ratios under both the baseline and adverse scenarios show a decline in leverage and CET1 ratios, indicating a potential increase in risk exposure under adverse conditions.
- The coverage ratio for non-performing exposures increases in the adverse scenario, suggesting a higher proportion of capital allocated to cover these risks.
- The bank's risk exposure amounts rise over the baseline period, with a more pronounced increase in the adverse scenario.
- The bank's credit risk IRB data shows significant exposure in the corporate and retail sectors, particularly in SME and secured real estate loans.
- There are no instruments with mandatory conversion or eligible for regulatory capital conversion during the 2018–2020 period.
展开完整摘要
试读结束,高清完整版pdf/doc/ppt,请点下载