qmdzm pgpdla a}+s lnld6]8sf] cfly{s jif{ @)&%÷)&^ sf ... · /sd ?= df ljj/0f;d"x a+}s...

1
/sd ?= df ljj/0f ;d"x a+}s cfiff9 d;fGt @)&^ cfiff9 d;fGt @)&% cfiff9 d;fGt @)&^ cfiff9 d;fGt @)&% ;DklQ gub tyf gub ;dfg 8,801,746,664 5,956,726,206 8,096,354,503 5,180,404,105 g]kfn /fi6« a}+sdf /x]sf] df}Hbft 10,845,211,584 6,864,740,937 10,829,181,584 7,260,194,560 a}+s tyf ljQLo ;+:yfdf /x]sf] df}Hbft 2,172,967,239 276,407,171 2,172,967,239 276,407,171 8]l/e]l6e -Jo"TkGg_ ljQLo pks/0f 8,595,482,282 7,506,751,485 8,595,482,282 7,506,751,485 cGo Jofkfl/s ;DklQx? 340,390,000 321,720,000 340,390,000 321,720,000 a}+s tyf ljQLo ;+:yfx?nfO{ shf{ ;fk6L 3,317,961,987 2,497,567,769 3,317,961,987 2,497,567,769 u|fxsnfO{ shf{ tyf ;fk6L 91,011,889,312 74,413,584,770 88,485,031,394 72,711,771,766 lwtf]kqdf nufgL 10,458,681,378 9,608,368,211 10,316,351,016 9,448,446,725 rfn' s/ ;DklQ - - - - ;lJ;8/L -;xfos_sDkgLdf nufgL - - 248,552,000 248,552,000 ;DjGw sDkgLdf nufgL - - - - nufgL ;DklQx? 102,915,862 59,774,627 102,915,862 59,774,627 ;DklQ / pks/0f 1,616,577,616 1,594,345,849 1,577,898,704 1,559,569,574 VoftL tyf cd't{ ;DklQ 116,673,171 22,643,811 115,408,800 22,054,209 :yug s/ ;DklQ 74,165,032 69,938,833 70,040,593 66,869,011 cGo ;DklQ 1,229,893,858 4,909,055,046 1,201,873,611 4,458,383,903 hDdf ;DklQ 138,684,555,985 114,101,624,715 135,470,409,573 111,618,466,905 cfiff9 d;fGt @)&^ cfiff9 d;fGt @)&% cfiff9 d;fGt @)&^ cfiff9 d;fGt @)&% bfloTjx? a}+s tyf ljQLo ;+:yfnfO{ ltg{ afFsL 624,364,996 1,036,268,951 624,364,996 1,036,268,951 g]kfn /fi6« a}+snfO{ ltg{ afFsL 3,203,523,072 660,071,641 3,203,523,072 660,071,641 8]l/e]l6e -Jo"TkGg_ ljQLo pks/0fx? 8,458,374,429 7,477,483,892 8,458,374,429 7,477,483,892 u|fxsaf6 lgIf]k bfloTj 98,830,664,647 84,509,502,746 97,892,301,967 83,970,867,219 ;fk6L 4,828,300,209 1,182,081,898 3,468,060,000 - rfn' s/ bfloTj 38,039,788 60,051,484 35,578,570 60,418,156 Joj:yf 224,219 73,556 - - :yug s/ bfloTj 8,605,751 5,871,843 - - cGo bfloTj 2,675,953,373 1,871,616,566 2,145,955,868 1,405,999,800 hf/L ul/Psf] C0f kq 2,239,236,412 517,547,945 2,239,236,412 517,547,945 ;'/If0f g/flvPsf] ;xfos cfjlws bfloTj - - - - s'n bfloTj 120,907,286,896 97,320,570,522 118,067,395,314 95,128,657,604 k"FhL z]o/ k"FhL 9,618,162,652 7,603,290,634 9,618,162,652 7,603,290,634 z]o/ lk|ldod 2,512,798,517 4,066,854,498 2,512,798,517 4,061,366,586 ;+lrt gfkmf 1,961,722,547 2,476,497,798 1,780,326,613 2,339,181,597 hu]8f 3,519,188,757 2,502,931,208 3,491,726,477 2,485,970,484 z]o/ wgLx?nfO{ jfF8kmfF8 ug]{ s'n OlSj6L 17,611,872,473 16,649,574,138 17,403,014,259 16,489,809,301 u}/ lgolGqt :jfy{ (Non Controlling Interest) 165,396,616 131,480,054 - - hDdf k"FhL 17,777,269,089 16,781,054,193 17,403,014,259 16,489,809,301 hDdf bfloTj / k"FhL 138,684,555,985 114,101,624,715 135,470,409,573 111,618,466,905 ;+efljt bfloTj / ;+sNk 88,270,903,369 84,803,180,879 88,270,353,369 84,803,180,879 v'b ;DklQ k|lt z]o/ 183.11 218.98 180.94 216.88 PsLs[t ljQLo cj:yfsf] ljj/0f @)&^ ;fn cfiff9 #! ut] -h'nfO{ !^, @)!(_ d;fGtsf] /sd ?= df ljj/0f ;d"x a+}s c;f9 d;fGt @)&^ c;f9 d;fGt @)&% c;f9 d;fGt @)&^ c;f9 d;fGt @)&% o; jif{sf] gfkmf 2,380,389,944 1,960,377,171 2,257,276,027 1,853,792,753 cfos/ kl5sf] cGo lj:t[t cfDbfgL s_ gfkmf÷-gf]S;fg_ df k'gMjlu{s/0f gul/g] km]o/ Eofn'df d'Nof°g ul/Psf OlSj6L pks/0fsf nufgL af6 ePsf gfkmf÷-gf]S;fg_ 2,474,640 (41,011,310) 2,162,140 (38,270,067) k'gM d'Nof°gaf6 ePsf gfkmf÷-gf]S;fg_ - - - - kl/eflift nfe of]hgfaf6 ljdfl°s gfkmf÷-gf]S;fg_ (4,188,587) (24,750,032) (1,269,955) (24,971,604) dfly pNn]v ul/Psf j'Fbfsf] cfos/ (514,184) (19,728,403) 267,656 (18,972,501) gfkmf÷gf]S;fgdf jlu{s/0f gul/g] v'b cGo lj:t[t cfDbfgL (1,199,763) (46,032,939) 624,530 (44,269,170) v_ gfkmf÷gf]S;fgdf k'gMjlu{s/0f ul/Psf jf ug{ nfos - - - - x]lhËaf6 ePsf] gub k|jfxsf] gfkmf÷-gf]S;fg_ - - - - ;6xL gfkmf÷-gf]S;fg_ -ljb]zL ;+rfngsf] ljQLo ;DklQsf] ?kfGt/0fdf ePsf]_ - - - - dfly pNn]v ul/Psf a'Fbfsf] cfos/ - - - - gfkmf÷-gf]S;fg_ k'gMjlu{s/0f - - - - gfkmf÷-gf]S;fg_df k'gMjlu{s/0f ul/Psf jf ug{ nfos v'b cGo lj:t[t cfDbfgL - - - - u_ OlSj6L tl/sfaf6 n]vflª\st ;xfos lgsfosf] cGo lj:t[t cfDbfgLsf] c+z - - - - o; jif{sf] cfos/ kl5sf] cGo lj:t[t cfDbfgL (1,199,763) (46,032,939) 624,530 (44,269,170) hDdf lj:t[t cfDbfgL 2,379,190,181 1,914,344,230 2,257,900,556 1,809,523,583 s'n lj:t[t cfDbfgLsf] jfF8kmfF8 a}+ssf] OlSj6L z]o/ wgL 2,344,728,421 1,893,994,416 2,257,900,556 1,809,523,583 u}/ lgolGqt :jfy{ (Non Controlling Interest) 34,461,761 20,349,814 - - o; jif{sf] hDdf lj:t[t cfDbfgL 2,379,190,181 1,914,344,230 2,257,900,556 1,809,523,583 PsLs[t cGo lj:t[t cfDbfgLsf] ljj/0f @)&% >fj0f ! ut] b]lv @)&^ cfiff9 #! ut] ;Ddsf] -!& h'nfO{ @)!* b]lv !^ h'nfO{ @)!( ;Dd_ /sd ?= df ljj/0f ;d"x a+}s c;f9 d;fGt @)&^ c;f9 d;fGt @)&% c;f9 d;fGt @)&^ c;f9 d;fGt @)&% sf/f]jf/ ;+rfngaf6 gub k|jfx Jofh k|fKtL 10,546,876,485 8,794,988,534 10,029,237,559 8,364,873,036 z'Ns tyf cGo k|fKtL 1,132,864,080 929,787,387 970,870,892 790,304,114 nfef+z k|fKtL - - - - cGo sf/f]jf/ ;+rfngaf6 k|fKtL 385,714,392 358,041,840 384,775,861 357,555,417 Jofh e'QmfgL (6,823,042,020) (6,039,527,238) (6,561,973,326) (5,828,082,883) sldzg tyf z'Ns e'QmfgL (93,955,270) (69,926,838) (93,955,270) (62,708,027) sd{rf/Lx?nfO{ gub e'QmfgL (1,456,045,782) (1,147,047,730) (1,295,324,891) (1,013,279,499) cGo vr{ e'QmfgL (767,592,573) (669,041,524) (700,390,033) (613,344,690) ;+rfng ;DklQ / bfloTjsf] 36a9 cl3sf] ;+rfng gub k|jfx 2,924,819,312 2,157,274,431 2,733,240,793 1,995,317,467 ;+rfng ;DjlGw rfn' ;DklQdf 36÷-a9_ g]kfn /fi6« a}+saf6 jfFsL /sddf (3,970,076,184) 2,387,693,785 (3,978,276,184) 2,402,193,785 a}+s tyf ljQLo ;+:yfx?df /x]sf] df}Hbftdf (2,265,215,135) 338,994,868 (2,265,215,135) 406,887,994 cGo Jofkfl/s ;DklQdf (18,670,000) (23,440,000) (18,670,000) (23,440,000) a}+s tyf ljQLo ;+:yfx?nfO{ lbOPsf] shf{ tyf ;fk6Ldf (817,737,763) (634,657,961) (817,737,763) (634,657,961) u|fxsnfO{ lbOPsf] shf{ tyf ;k6Ldf (16,428,761,736) (13,044,839,083) (15,509,016,343) (12,646,608,128) cGo ;DklQdf 3,553,083,797 (2,861,359,668) 3,573,449,198 (2,868,310,588) s'n (19,947,377,021) (13,837,608,060) (19,015,466,228) (13,363,934,899) ;+rfng ;DjlGw rfn' bfloTjdf 36÷-a9_ a}+s tyf ljQLo ;+:yfx?nfO{ lbg' kg]{ afFsL /sddf (411,903,955) 129,872,956 (411,903,955) 129,872,956 g]kfn /fi6« a}+snfO{ lbg' kg]{ afFsL /sddf 2,531,451,431 (450,487,159) 2,543,451,431 (450,487,159) u|fxssf] lgIf]kdf 14,395,099,867 11,945,557,284 13,921,434,748 11,653,200,615 C0f ;fk6Ldf 3,758,194,083 141,151,539 3,468,060,000 (55,347,308) cGo bfloTjdf 382,545,373 2,033,609,256 387,420,114 2,223,142,470 cfos/ cuf8Lsf] sfo{ut ultljlwaf6 v'b gub k|jfx 20,655,386,800 13,799,703,876 19,908,462,338 13,500,381,574 cfos/ e'QmfgL (1,172,181,378) (664,974,613) (1,125,413,472) (633,132,526) sfo{ut ultljlwaf6 v'b gub k|jfx 2,460,647,713 1,454,395,634 2,500,823,432 1,498,631,616 nufgL sf/f]jf/df gub k|jfx lwtf]kq vl/b (4,834,268,827) (10,521,875,476) (4,834,268,827) (10,401,270,740) lwtf]kq lalqm 4,292,200,326 8,381,577,243 4,351,536,812 8,377,760,162 l:y/ ;DklQsf] vl/b (210,592,007) (284,530,625) (199,177,763) (268,775,840) l:y/ ;DklQsf] lalqm 92,584,085 11,583,879 92,022,568 10,583,525 cd"t{ ;DklQsf] vl/b (107,102,744) (12,888,798) (106,455,282) (12,210,798) cd"t{ ;DklQsf] laqmLaf6 k|fKtL - - - - nufgL ;DklQ vl/b (53,480,759) - (53,480,759) - nufgL ;dklQ laqmLaf6 k|fKtL 10,844,000 73,597,200 10,844,000 73,597,200 ;fxos sDkgL, ;Dj4 / ;+o'Qm pBddf ePsf] nufgL - (100,000,000) - (100,000,000) Jofh k|fKtL 660,235,537 384,317,755 660,235,537 384,317,755 nfef+z k|fKtL 71,020,758 134,100,160 71,020,758 132,758,055 nufgL sf/f]jf/df k|of]u ePsf] v'b gub (78,559,632) (1,934,118,662) (7,722,956) (1,803,240,682) ljQLo >f]t sf/f]jf/af6 gub k|jfx C0fkq lgisfzgaf6 k|fKtL 1,684,505,000 - 1,684,505,000 - C0fkqsf] e'QfgL - - - - c;'/lIft bfloTjsf] lgisfzgaf6 k|fKtL - - - - c;'/lIft bfloTjdf ePsf] e'QmfgL - - - - z]o/ lgisfzgaf6 k|fKtL 466,303,949 100,000,000 466,303,949 - nfef+z e'QmfgL (1,857,083,570) (128,628,002) (1,815,971,398) (21,881,950) Jofh e'QmfgL - - - - cGo k|fKtL÷e'QmfgL 13,301,500 - - - ljQLo >f]t sf/f]jf/af6 v'b gub 307,026,879 (28,628,002) 334,837,550 (21,881,950) gub k|jfxdf ePsf] v'b 36÷-a9_ 2,689,114,960 (508,351,031) 2,827,938,026 (326,491,015) gub tyf gub ;dfgsf] z'?jftL df}Hbft 6,024,619,332 6,458,150,739 5,180,404,105 5,499,968,622 dh{/af6 k|fKt gub tyf gub ;dfg - - - - gub tyf gub ;dfgsf] ljlgdo b/df ePsf] km/s 88,012,372 6,926,498 88,012,372 6,926,498 gub tyf gub ;dfgsf] clGtd df}Hbft 8,801,746,664 5,956,726,206 8,096,354,503 5,180,404,105 PsLs[t gub k|jfx ljj/0f @)&% >fj0f ! ut] b]lv @)&^ cfiff9 #! ut] ;Ddsf] -!& h'nfO{ @)!* b]lv !^ h'nfO{ @)!( ;Dd_ /sd ?= df ljj/0f ;d"x a+}s c;f9 d;fGt @)&^ c;f9 d;fGt @)&% c;f9 d;fGt @)&^ c;f9 d;fGt @)&% Jofh cfDbfgL 11,607,773,819 9,169,057,454 11,082,059,031 8,728,699,831 Jofh vr{ 7,092,738,463 6,036,130,108 6,838,038,085 5,824,685,753 v'b Jofh cfDbfgL 4,515,035,356 3,132,927,346 4,244,020,946 2,904,014,078 z'Ns tyf sldzg cfDbfgL 1,159,227,002 939,618,308 1,003,530,866 794,250,068 z'Ns tyf sldzg vr{ 101,418,691 69,926,838 93,955,270 62,708,027 v'b z'Ns / sldzg cfDbfgL 1,057,808,311 869,691,470 909,575,596 731,542,041 v'b Jofh, z'Ns / sldzg cfDbfgL 5,572,843,667 4,002,618,816 5,153,596,542 3,635,556,119 v'b Jofkf/ cfDbfgL 352,049,490 299,605,983 352,049,490 299,605,983 cGo ;+rfng cfDbfgL 212,650,641 166,970,494 210,373,919 164,962,228 hDdf ;+rfng cfDbfgL 6,137,543,798 4,469,195,293 5,716,019,951 4,100,124,330 shf{sf] Iflt k|ef/÷-ljkoo{_ tyf cGo xfgL 176,055,082 (192,047,347) 166,272,634 (219,650,789) v'b ;+rfng cfDbfgL 5,961,488,716 4,661,242,640 5,549,747,317 4,319,775,119 ;+rfng vr{ sd{rf/L vr{ 1,587,182,602 1,157,939,860 1,415,793,493 1,021,570,435 cGo ;+rfng vr{ 764,153,498 642,723,322 708,661,406 589,394,199 x|f; s6\6L / kl/zff]wg 187,669,499 155,987,560 176,793,355 147,695,238 ;+rfng gfkmf 3,422,483,117 2,704,591,898 3,248,499,063 2,561,115,247 u}/ ;+rfng cfDbfgL 17,090,672 43,140,193 17,090,672 43,140,193 u}/ ;+rfng vr{ 17,609,148 37,935,379 17,585,901 37,935,379 cfo s/ cl3sf] gfkmf 3,421,964,641 2,709,796,712 3,248,003,834 2,566,320,061 cfos/ vr{ rfn' s/ 1,043,451,780 865,791,637 994,167,044 829,621,042 :yug s/ vr{÷-cfDbfgL_ (1,877,083) (116,372,096) (3,439,237) (117,093,734) o; cjlwsf] gfkmf 2,380,389,944 1,960,377,171 2,257,276,027 1,853,792,753 gfkmf jfF8kmfF8 M a}+ssf] z]o/ wgL 2,345,558,841 1,940,103,356 2,257,276,027 1,853,792,753 u}/ lgolGqt :jfy{ (Non Controlling Interest) 34,831,103 20,273,815 - - o; cjlwsf] gfkmf 2,380,389,944 1,960,377,171 2,257,276,027 1,853,792,753 k|lt z]o/ cfDbfgL cfwf/e't k|lt z]o/ cfDbfgL (Basic EPS) 24.46 22.88 23.54 21.86 8fOn'6]8 k|lt z]o/ cfDbfgL (Diluted EPS) 24.46 22.88 23.54 21.86 PsLs[t gfkmf gf]S;fg ljj/0f @)&% >fj0f ! ut] b]lv @)&^ cfiff9 #! ut] ;Ddsf] -!& h'nfO{ @)!* b]lv !^ h'nfO{ @)!( ;Dd_ a}+s OlSj6L wf/snfO{ afF8kmfF8 of]Uo OlSj6L ljj/0f z]o/ k"FhL z]o/ lk|ldod ;fwf/0f hu]8f sf]if ;6xL 36a9 sf]if lgofds sf]if km]o/ Eofn' sf]if k'gd"{Nof°g sf]if ;l~rt gfkmf cGo sf]if s'n /sd lgoGq0f gx'g] :jfy{ s'n OlSj6L >fj0f !, @)&$ ;fnsf] df}Hbft 6,461,774,334 1,424,857,947 1,301,092,903 54,642,254 - 19,731,751 - 1,364,948,851 275,212,739 10,902,260,779 - 10,902,260,779 ;dfof]hg÷k'gM:yfkgf - - - - - - - - - - - - k"FhL ;dfof]hg sf]if ;dfof]hg - - - - - - - (4,030,966) 4,030,966 - - - >fj0f !, @)&% ;dfofhLt÷kg'M :yflkt df}Hbft 6,461,774,334 1,424,857,947 1,301,092,903 54,642,254 - 19,731,751 - 1,360,917,885 279,243,705 10,902,260,779 - 10,902,260,779 o; jif{sf] lj:t[t cfDbfgL - - - - - - - - - - - - gfkmf - - - - - - - 1,853,792,753 - 1,853,792,753 - 1,853,792,753 cfos/ kZrftsf] cGo lj:t[t cfDbfgL - - - - - - - - - - - - km]o/ e]No'df d'Nof°g ul/Psf OlSj6L pks/0fsf nufgL af6 ePsf gfkmf÷gf]S;fg - - - - - (26,789,047) - - - (26,789,047) - (26,789,047) k'gM d'Nof°gaf6 ePsf gfkmf÷gf]S;fg - - - - - - - - - - - - kl/eflift nfe of]hgfaf6 ljdfl°s gfkmf÷gf]S;fg - - - - - - - - (17,480,123) (17,480,123) - (17,480,123) gub k|jfxsf] x]lhËaf6 ePsf] gfkmf÷gf]S;fg - - - - - - - - - - - - ljb]zL ljlgdo ;+rfngsf] ljlQo ;DklQ ljlgdoaf6 ePsf] ;6xL gfkmf÷gf]S;fg - - - - - - - - - - - - o; jif{sf] lj:t[t cfDbfgL - - - - - (26,789,047) - 1,853,792,753 (17,480,123) 1,809,523,583 - 1,809,523,583 hu]8f sf]ifaf6 lgsflnPsf] /sd - - 370,758,551 1,731,624 404,406,612 - - (884,771,215) 107,874,428 - - - ;fwf/0f hu]8f sf]if - - 370,758,551 - - - - (370,758,551) - - - - C0fkq e'QmfgL sf]if - - - - - - - (90,999,503) 90,999,503 - - - ;6xL 36a9 sf]if - - - 1,731,624 - - - (1,731,624) - - - - ;+:yfut ;fdflhs pQ/bfloTj sf]if - - - - - - - (16,874,926) 16,874,926 - - - z]o/df cfwfl/t e'QmfgL - - - - - - - - - - - - lgofds hu]8f sf]if - - - - 404,406,612 - - (404,406,612) - - - - hu]8f sf]ifdf ;fl/Psf] /sd - - - - - - - 9,242,175 (9,242,175) - - - sd{rf/L bIftf clea[4L sf]if - - - - - - - 3,037,118 (3,037,118) - - - nufgL ;dfof]hg sf]if - - - - - - - 6,205,056 (6,205,056) - - - OlSj6Ldf b]vfOPsf] z]o/wgL ;Fusf] sf/f]jf/ - - - - - - - - - - - - z]o/ lgisfzg - - - - - - - - - - - - FPO hf/L tyf afF8kmfF8 1,141,516,300 - - - - - - - - 1,141,516,300 - 1,141,516,300 FPO lk|ldod - 2,659,732,979 - - - - - - - 2,659,732,979 - 2,659,732,979 FPO lk|ldod vr{ -s/ afx]s_ - (23,224,340) - - - - - - - (23,224,340) - (23,224,340) z]o/df cfwfl/t e'QmfgL - - - - - - - - - - - - z]o/wgLnfO{ nfef+z ljt/0f - - - - - - - - - - - - jf]g; z]o/ lgisfzg - - - - - - - - - - - - gub nfef+z e'QmfgL - - - - - - - - - - - - hDdf of]ubfg tyf jfF8kmfF8 1,141,516,300 2,636,508,639 370,758,551 1,731,624 404,406,612 (26,789,047) - 974,232,747 85,183,097 5,587,548,522 - 5,587,548,522 cfiff9 @)&% sf] cGTo df}Hbft 7,603,290,634 4,061,366,586 1,671,851,454 56,373,878 404,406,612 (7,057,296) - 2,339,181,597 360,395,836 16,489,809,301 - 16,489,809,301 >fj0f !, @)&% ;fnsf] df}Hbft 7,603,290,634 4,061,366,586 1,671,851,454 56,373,878 404,406,612 (7,057,296) - 2,339,181,597 360,395,836 16,489,809,301 - 16,489,809,301 ;dfof]hg÷k'gM:yfkgf -;d"x_ - - - - - - - (1,216,722) - (1,216,722) - (1,216,722) >fj0f !, @)&% ;dfofhLt÷kg' M:yflkt df}Hbft 7,603,290,634 4,061,366,586 1,671,851,454 56,373,878 404,406,612 (7,057,296) - 2,337,964,875 360,395,836 16,488,592,578 - 16,488,592,578 o; jif{sf] lj:t[t cfDbfgL - - - - - - - - - - - - gfkmf - - - - - - - 2,257,276,027 - 2,257,276,027 - 2,257,276,027 cfos/ kZrftsf] cGo lj:t[t cfDbfgL - - - - - - - - - - - - km]o/ e]No'df d'Nof°g ul/Psf OlSj6L pks/0fsf nufgL af6 ePsf gfkmf÷gf]S;fg - - - - - 1,513,498 - - - 1,513,498 - 1,513,498 k'gM d'Nof°gaf6 ePsf gfkmf÷gf]S;fg - - - - - - - - - - - - kl/eflift nfe of]hgfaf6 ljdfl°s gfkmf÷gf]S;fg - - - - - - - - (888,969) (888,969) - (888,969) gub k|jfxsf] x]lhËaf6 ePsf] gfkmf÷gf]S;fg - - - - - - - - - - - - ljb]zL ljlgdo ;+rfngsf] ljlQo ;DklQ ljlgdoaf6 ePsf] ;6xL gfkmf÷gf]S;fg - - - - - - - - - - - - o; jif{sf] lj:t[t cfDbfgL - - - - - 1,513,498 - 2,257,276,027 (888,969) 2,257,900,556 - 2,257,900,556 hu]8f sf]ifdf ;fl/Psf] /sd - - 451,455,205 22,003,093 414,326,452 - - (1,006,131,464) 118,346,713 - - - ;fwf/0f hu]8f sf]if - - 451,455,205 - - - - (451,455,205) - - - - C0fkq e'QmfgL sf]if - - - - - - - (90,452,511) 90,452,511 - - - ;6xL 36a9 sf]if - - - 22,003,093 - - - (22,003,093) - - - - ;+:yfut ;fdflhs pQ/bfloTj sf]if - - - - - - - (16,894,202) 16,894,202 - - - lgofds hu]8f sf]if - - - - 414,326,452 - - (414,326,452) - - - - PgPdla sd{rf/L /fxt sf]if - - - - - - - (11,000,000) 11,000,000 - - - hu]8f sf]ifaf6 ;fl/Psf] /sd - - - - - - - - (1,000,000) (1,000,000) - (1,000,000) sd{rf/L bIftf clea[4L sf]if - - - - - - - - - - - - PgPdla sd{rf/L /fxt sf]if - - - - - - - - (1,000,000) (1,000,000) - (1,000,000) OlSj6Ldf b]vfOPsf] z]o/wgL ;Fusf] sf/f]jf/ - - - - - - - - - - - - zo]/ lgisfzg - - - - - - - - - - - - FMO af6 k|fKt z]o/ lk|dLod - 471,569,200 - - - - - - - 471,569,200 - 471,569,200 z]o/ hf/L vr{ -s/ afx]s_ - (5,265,251) - - - - - - - (5,265,251) - (5,265,251) z]o/df cfwfl/t e'QmfgL - - - - - - - - - - - z]o/wgLnfO{ nfef+z ljt/0f - - - - - - - - - - - - af]g; z]o/ lgisfzg 2,014,872,018 (2,014,872,018) - - - - - - - - - - gub nfef+z e'QmfgL - - - - - - - (1,808,782,825) - (1,808,782,825) - (1,808,782,825) hDdf of]ubfg tyf jfF8kmfF8 2,014,872,018 (1,548,568,069) - - - - - (1,808,782,825) - (1,342,478,876) - (1,342,478,876) cfiff9 @)&^ sf] cGTo df}Hbft 9,618,162,652 2,512,798,517 2,123,306,659 78,376,972 818,733,064 (5,543,798) - 1,780,326,613 476,853,581 17,403,014,259 - 17,403,014,259 PsLs[t OlSj6Ldf kl/jt{gsf] ljj/0f @)&% >fj0f ! ut] b]lv @)&^ cfiff9 #! ut] ;Ddsf] -!& h'nfO{ @)!* b]lv !^ h'nfO{ @)!( ;Dd_ PgPdla a}+s lnld6]8, aa/dxn, sf7df8f}+, g]kfn kmf]gM (&& ! $@$^!^), 6f]n lk|m g+=M !^^))!@%@%@, k\mofS;M (&& ! $@$^!%^ j]eM www.nmb.com.np PgPdla a}+s lnld6]8sf] cfly{s jif{ @)&%÷)&^ sf] ;+lIfKt jflif{s cfly{s ljj/0fsf] af“sL c+z qmdzM

Upload: others

Post on 20-Jul-2020

6 views

Category:

Documents


0 download

TRANSCRIPT

Page 1: qmdzM PgPdla a}+s lnld6]8sf] cfly{s jif{ @)&%÷)&^ sf ... · /sd ?= df ljj/0f;d"x a+}s cfiff9 d;fGt @)&^ cfiff9 d;fGt @)&% cfiff9 d;fGt @)&^ cfiff9 d;fGt @)&%;DklQ gub tyf gub ;dfg

/sd ?= df

ljj/0f;d"x a+}s

cfiff9 d;fGt @)&^

cfiff9 d;fGt @)&%

cfiff9 d;fGt @)&^

cfiff9 d;fGt @)&%

;DklQgub tyf gub ;dfg 8,801,746,664 5,956,726,206 8,096,354,503 5,180,404,105 g]kfn /fi6« a}+sdf /x]sf] df}Hbft 10,845,211,584 6,864,740,937 10,829,181,584 7,260,194,560 a}+s tyf ljQLo ;+:yfdf /x]sf] df}Hbft 2,172,967,239 276,407,171 2,172,967,239 276,407,171 8]l/e]l6e -Jo"TkGg_ ljQLo pks/0f 8,595,482,282 7,506,751,485 8,595,482,282 7,506,751,485 cGo Jofkfl/s ;DklQx? 340,390,000 321,720,000 340,390,000 321,720,000 a}+s tyf ljQLo ;+:yfx?nfO{ shf{ ;fk6L 3,317,961,987 2,497,567,769 3,317,961,987 2,497,567,769 u|fxsnfO{ shf{ tyf ;fk6L 91,011,889,312 74,413,584,770 88,485,031,394 72,711,771,766 lwtf]kqdf nufgL 10,458,681,378 9,608,368,211 10,316,351,016 9,448,446,725 rfn' s/ ;DklQ - - - - ;lJ;8/L -;xfos_sDkgLdf nufgL - - 248,552,000 248,552,000 ;DjGw sDkgLdf nufgL - - - - nufgL ;DklQx? 102,915,862 59,774,627 102,915,862 59,774,627 ;DklQ / pks/0f 1,616,577,616 1,594,345,849 1,577,898,704 1,559,569,574 VoftL tyf cd't{ ;DklQ 116,673,171 22,643,811 115,408,800 22,054,209 :yug s/ ;DklQ 74,165,032 69,938,833 70,040,593 66,869,011 cGo ;DklQ 1,229,893,858 4,909,055,046 1,201,873,611 4,458,383,903 hDdf ;DklQ 138,684,555,985 114,101,624,715 135,470,409,573 111,618,466,905

cfiff9 d;fGt @)&^

cfiff9 d;fGt @)&%

cfiff9 d;fGt @)&^

cfiff9 d;fGt @)&%

bfloTjx?a}+s tyf ljQLo ;+:yfnfO{ ltg{ afFsL 624,364,996 1,036,268,951 624,364,996 1,036,268,951 g]kfn /fi6« a}+snfO{ ltg{ afFsL 3,203,523,072 660,071,641 3,203,523,072 660,071,641 8]l/e]l6e -Jo"TkGg_ ljQLo pks/0fx? 8,458,374,429 7,477,483,892 8,458,374,429 7,477,483,892 u|fxsaf6 lgIf]k bfloTj 98,830,664,647 84,509,502,746 97,892,301,967 83,970,867,219 ;fk6L 4,828,300,209 1,182,081,898 3,468,060,000 - rfn' s/ bfloTj 38,039,788 60,051,484 35,578,570 60,418,156 Joj:yf 224,219 73,556 - - :yug s/ bfloTj 8,605,751 5,871,843 - - cGo bfloTj 2,675,953,373 1,871,616,566 2,145,955,868 1,405,999,800 hf/L ul/Psf] C0f kq 2,239,236,412 517,547,945 2,239,236,412 517,547,945 ;'/If0f g/flvPsf] ;xfos cfjlws bfloTj - - - - s'n bfloTj 120,907,286,896 97,320,570,522 118,067,395,314 95,128,657,604 k"FhLz]o/ k"FhL 9,618,162,652 7,603,290,634 9,618,162,652 7,603,290,634 z]o/ lk|ldod 2,512,798,517 4,066,854,498 2,512,798,517 4,061,366,586 ;+lrt gfkmf 1,961,722,547 2,476,497,798 1,780,326,613 2,339,181,597 hu]8f 3,519,188,757 2,502,931,208 3,491,726,477 2,485,970,484 z]o/ wgLx?nfO{ jfF8kmfF8 ug]{ s'n OlSj6L 17,611,872,473 16,649,574,138 17,403,014,259 16,489,809,301 u}/ lgolGqt :jfy{ (Non Controlling Interest) 165,396,616 131,480,054 - - hDdf k"FhL 17,777,269,089 16,781,054,193 17,403,014,259 16,489,809,301 hDdf bfloTj / k"FhL 138,684,555,985 114,101,624,715 135,470,409,573 111,618,466,905 ;+efljt bfloTj / ;+sNk 88,270,903,369 84,803,180,879 88,270,353,369 84,803,180,879 v'b ;DklQ k|lt z]o/ 183.11 218.98 180.94 216.88

PsLs[t ljQLo cj:yfsf] ljj/0f@)&^ ;fn cfiff9 #! ut] -h'nfO{ !^, @)!(_ d;fGtsf] /sd ?= df

ljj/0f;d"x a+}s

c;f9 d;fGt @)&^

c;f9 d;fGt @)&%

c;f9 d;fGt @)&^

c;f9 d;fGt @)&%

o; jif{sf] gfkmf 2,380,389,944 1,960,377,171 2,257,276,027 1,853,792,753 cfos/ kl5sf] cGo lj:t[t cfDbfgLs_ gfkmf÷-gf]S;fg_ df k'gMjlu{s/0f gul/g]km]o/ Eofn'df d'Nof°g ul/Psf OlSj6L pks/0fsf nufgL af6 ePsf gfkmf÷-gf]S;fg_ 2,474,640 (41,011,310) 2,162,140 (38,270,067)k'gM d'Nof°gaf6 ePsf gfkmf÷-gf]S;fg_ - - - - kl/eflift nfe of]hgfaf6 ljdfl°s gfkmf÷-gf]S;fg_ (4,188,587) (24,750,032) (1,269,955) (24,971,604)dfly pNn]v ul/Psf j'Fbfsf] cfos/ (514,184) (19,728,403) 267,656 (18,972,501)gfkmf÷gf]S;fgdf jlu{s/0f gul/g] v'b cGo lj:t[t cfDbfgL (1,199,763) (46,032,939) 624,530 (44,269,170)v_ gfkmf÷gf]S;fgdf k'gMjlu{s/0f ul/Psf jf ug{ nfos - - - - x]lhËaf6 ePsf] gub k|jfxsf] gfkmf÷-gf]S;fg_ - - - - ;6xL gfkmf÷-gf]S;fg_ -ljb]zL ;+rfngsf] ljQLo ;DklQsf] ?kfGt/0fdf ePsf]_ - - - - dfly pNn]v ul/Psf a'Fbfsf] cfos/ - - - - gfkmf÷-gf]S;fg_ k'gMjlu{s/0f - - - - gfkmf÷-gf]S;fg_df k'gMjlu{s/0f ul/Psf jf ug{ nfos v'b cGo lj:t[t cfDbfgL - - - - u_ OlSj6L tl/sfaf6 n]vflª\st ;xfos lgsfosf] cGo lj:t[t cfDbfgLsf] c+z - - - - o; jif{sf] cfos/ kl5sf] cGo lj:t[t cfDbfgL (1,199,763) (46,032,939) 624,530 (44,269,170)hDdf lj:t[t cfDbfgL 2,379,190,181 1,914,344,230 2,257,900,556 1,809,523,583 s'n lj:t[t cfDbfgLsf] jfF8kmfF8a}+ssf] OlSj6L z]o/ wgL 2,344,728,421 1,893,994,416 2,257,900,556 1,809,523,583 u}/ lgolGqt :jfy{ (Non Controlling Interest) 34,461,761 20,349,814 - - o; jif{sf] hDdf lj:t[t cfDbfgL 2,379,190,181 1,914,344,230 2,257,900,556 1,809,523,583

PsLs[t cGo lj:t[t cfDbfgLsf] ljj/0f@)&% >fj0f ! ut] b]lv @)&^ cfiff9 #! ut] ;Ddsf] -!& h'nfO{ @)!* b]lv !^ h'nfO{ @)!( ;Dd_

/sd ?= df

ljj/0f;d"x a+}s

c;f9 d;fGt @)&^

c;f9 d;fGt @)&%

c;f9 d;fGt @)&^

c;f9 d;fGt @)&%

sf/f]jf/ ;+rfngaf6 gub k|jfxJofh k|fKtL 10,546,876,485 8,794,988,534 10,029,237,559 8,364,873,036 z'Ns tyf cGo k|fKtL 1,132,864,080 929,787,387 970,870,892 790,304,114 nfef+z k|fKtL - - - - cGo sf/f]jf/ ;+rfngaf6 k|fKtL 385,714,392 358,041,840 384,775,861 357,555,417 Jofh e'QmfgL (6,823,042,020) (6,039,527,238) (6,561,973,326) (5,828,082,883)sldzg tyf z'Ns e'QmfgL (93,955,270) (69,926,838) (93,955,270) (62,708,027)sd{rf/Lx?nfO{ gub e'QmfgL (1,456,045,782) (1,147,047,730) (1,295,324,891) (1,013,279,499)cGo vr{ e'QmfgL (767,592,573) (669,041,524) (700,390,033) (613,344,690);+rfng ;DklQ / bfloTjsf] 36a9 cl3sf] ;+rfng gub k|jfx 2,924,819,312 2,157,274,431 2,733,240,793 1,995,317,467

;+rfng ;DjlGw rfn' ;DklQdf 36÷-a9_g]kfn /fi6« a}+saf6 jfFsL /sddf (3,970,076,184) 2,387,693,785 (3,978,276,184) 2,402,193,785 a}+s tyf ljQLo ;+:yfx?df /x]sf] df}Hbftdf (2,265,215,135) 338,994,868 (2,265,215,135) 406,887,994 cGo Jofkfl/s ;DklQdf (18,670,000) (23,440,000) (18,670,000) (23,440,000)a}+s tyf ljQLo ;+:yfx?nfO{ lbOPsf] shf{ tyf ;fk6Ldf (817,737,763) (634,657,961) (817,737,763) (634,657,961)u|fxsnfO{ lbOPsf] shf{ tyf ;k6Ldf (16,428,761,736) (13,044,839,083) (15,509,016,343) (12,646,608,128)cGo ;DklQdf 3,553,083,797 (2,861,359,668) 3,573,449,198 (2,868,310,588)s'n (19,947,377,021) (13,837,608,060) (19,015,466,228) (13,363,934,899);+rfng ;DjlGw rfn' bfloTjdf 36÷-a9_a}+s tyf ljQLo ;+:yfx?nfO{ lbg' kg]{ afFsL /sddf (411,903,955) 129,872,956 (411,903,955) 129,872,956 g]kfn /fi6« a}+snfO{ lbg' kg]{ afFsL /sddf 2,531,451,431 (450,487,159) 2,543,451,431 (450,487,159)u|fxssf] lgIf]kdf 14,395,099,867 11,945,557,284 13,921,434,748 11,653,200,615 C0f ;fk6Ldf 3,758,194,083 141,151,539 3,468,060,000 (55,347,308)cGo bfloTjdf 382,545,373 2,033,609,256 387,420,114 2,223,142,470 cfos/ cuf8Lsf] sfo{ut ultljlwaf6 v'b gub k|jfx 20,655,386,800 13,799,703,876 19,908,462,338 13,500,381,574 cfos/ e'QmfgL (1,172,181,378) (664,974,613) (1,125,413,472) (633,132,526)sfo{ut ultljlwaf6 v'b gub k|jfx 2,460,647,713 1,454,395,634 2,500,823,432 1,498,631,616

nufgL sf/f]jf/df gub k|jfxlwtf]kq vl/b (4,834,268,827) (10,521,875,476) (4,834,268,827) (10,401,270,740)lwtf]kq lalqm 4,292,200,326 8,381,577,243 4,351,536,812 8,377,760,162 l:y/ ;DklQsf] vl/b (210,592,007) (284,530,625) (199,177,763) (268,775,840)l:y/ ;DklQsf] lalqm 92,584,085 11,583,879 92,022,568 10,583,525 cd"t{ ;DklQsf] vl/b (107,102,744) (12,888,798) (106,455,282) (12,210,798)cd"t{ ;DklQsf] laqmLaf6 k|fKtL - - - - nufgL ;DklQ vl/b (53,480,759) - (53,480,759) - nufgL ;dklQ laqmLaf6 k|fKtL 10,844,000 73,597,200 10,844,000 73,597,200 ;fxos sDkgL, ;Dj4 / ;+o'Qm pBddf ePsf] nufgL - (100,000,000) - (100,000,000)Jofh k|fKtL 660,235,537 384,317,755 660,235,537 384,317,755 nfef+z k|fKtL 71,020,758 134,100,160 71,020,758 132,758,055 nufgL sf/f]jf/df k|of]u ePsf] v'b gub (78,559,632) (1,934,118,662) (7,722,956) (1,803,240,682)

ljQLo >f]t sf/f]jf/af6 gub k|jfxC0fkq lgisfzgaf6 k|fKtL 1,684,505,000 - 1,684,505,000 - C0fkqsf] e'QfgL - - - - c;'/lIft bfloTjsf] lgisfzgaf6 k|fKtL - - - - c;'/lIft bfloTjdf ePsf] e'QmfgL - - - - z]o/ lgisfzgaf6 k|fKtL 466,303,949 100,000,000 466,303,949 - nfef+z e'QmfgL (1,857,083,570) (128,628,002) (1,815,971,398) (21,881,950)Jofh e'QmfgL - - - - cGo k|fKtL÷e'QmfgL 13,301,500 - - - ljQLo >f]t sf/f]jf/af6 v'b gub 307,026,879 (28,628,002) 334,837,550 (21,881,950)

gub k|jfxdf ePsf] v'b 36÷-a9_ 2,689,114,960 (508,351,031) 2,827,938,026 (326,491,015)gub tyf gub ;dfgsf] z'?jftL df}Hbft 6,024,619,332 6,458,150,739 5,180,404,105 5,499,968,622 dh{/af6 k|fKt gub tyf gub ;dfg - - - - gub tyf gub ;dfgsf] ljlgdo b/df ePsf] km/s 88,012,372 6,926,498 88,012,372 6,926,498 gub tyf gub ;dfgsf] clGtd df}Hbft 8,801,746,664 5,956,726,206 8,096,354,503 5,180,404,105

PsLs[t gub k|jfx ljj/0f@)&% >fj0f ! ut] b]lv @)&^ cfiff9 #! ut] ;Ddsf] -!& h'nfO{ @)!* b]lv !^ h'nfO{ @)!( ;Dd_

/sd ?= df

ljj/0f;d"x a+}s

c;f9 d;fGt @)&^

c;f9 d;fGt @)&%

c;f9 d;fGt @)&^

c;f9 d;fGt @)&%

Jofh cfDbfgL 11,607,773,819 9,169,057,454 11,082,059,031 8,728,699,831 Jofh vr{ 7,092,738,463 6,036,130,108 6,838,038,085 5,824,685,753 v'b Jofh cfDbfgL 4,515,035,356 3,132,927,346 4,244,020,946 2,904,014,078 z'Ns tyf sldzg cfDbfgL 1,159,227,002 939,618,308 1,003,530,866 794,250,068 z'Ns tyf sldzg vr{ 101,418,691 69,926,838 93,955,270 62,708,027 v'b z'Ns / sldzg cfDbfgL 1,057,808,311 869,691,470 909,575,596 731,542,041 v'b Jofh, z'Ns / sldzg cfDbfgL 5,572,843,667 4,002,618,816 5,153,596,542 3,635,556,119 v'b Jofkf/ cfDbfgL 352,049,490 299,605,983 352,049,490 299,605,983 cGo ;+rfng cfDbfgL 212,650,641 166,970,494 210,373,919 164,962,228 hDdf ;+rfng cfDbfgL 6,137,543,798 4,469,195,293 5,716,019,951 4,100,124,330 shf{sf] Iflt k|ef/÷-ljkoo{_ tyf cGo xfgL 176,055,082 (192,047,347) 166,272,634 (219,650,789)v'b ;+rfng cfDbfgL 5,961,488,716 4,661,242,640 5,549,747,317 4,319,775,119 ;+rfng vr{sd{rf/L vr{ 1,587,182,602 1,157,939,860 1,415,793,493 1,021,570,435 cGo ;+rfng vr{ 764,153,498 642,723,322 708,661,406 589,394,199 x|f; s6\6L / kl/zff]wg 187,669,499 155,987,560 176,793,355 147,695,238 ;+rfng gfkmf 3,422,483,117 2,704,591,898 3,248,499,063 2,561,115,247 u}/ ;+rfng cfDbfgL 17,090,672 43,140,193 17,090,672 43,140,193 u}/ ;+rfng vr{ 17,609,148 37,935,379 17,585,901 37,935,379 cfo s/ cl3sf] gfkmf 3,421,964,641 2,709,796,712 3,248,003,834 2,566,320,061 cfos/ vr{rfn' s/ 1,043,451,780 865,791,637 994,167,044 829,621,042 :yug s/ vr{÷-cfDbfgL_ (1,877,083) (116,372,096) (3,439,237) (117,093,734)o; cjlwsf] gfkmf 2,380,389,944 1,960,377,171 2,257,276,027 1,853,792,753 gfkmf jfF8kmfF8 Ma}+ssf] z]o/ wgL 2,345,558,841 1,940,103,356 2,257,276,027 1,853,792,753 u}/ lgolGqt :jfy{ (Non Controlling Interest) 34,831,103 20,273,815 - - o; cjlwsf] gfkmf 2,380,389,944 1,960,377,171 2,257,276,027 1,853,792,753 k|lt z]o/ cfDbfgLcfwf/e't k|lt z]o/ cfDbfgL (Basic EPS) 24.46 22.88 23.54 21.86 8fOn'6]8 k|lt z]o/ cfDbfgL (Diluted EPS) 24.46 22.88 23.54 21.86

PsLs[t gfkmf gf]S;fg ljj/0f@)&% >fj0f ! ut] b]lv @)&^ cfiff9 #! ut] ;Ddsf] -!& h'nfO{ @)!* b]lv !^ h'nfO{ @)!( ;Dd_

a}+s OlSj6L wf/snfO{ afF8kmfF8 of]Uo OlSj6L

ljj/0f z]o/ k"FhL z]o/ lk|ldod ;fwf/0f hu]8f sf]if ;6xL 36a9 sf]if lgofds sf]if km]o/ Eofn' sf]if k'gd"{Nof°g sf]if ;l~rt gfkmf cGo sf]if s'n /sd lgoGq0f gx'g]

:jfy{ s'n OlSj6L >fj0f !, @)&$ ;fnsf] df}Hbft 6,461,774,334 1,424,857,947 1,301,092,903 54,642,254 - 19,731,751 - 1,364,948,851 275,212,739 10,902,260,779 - 10,902,260,779;dfof]hg÷k'gM:yfkgf - - - - - - - - - - - - k"FhL ;dfof]hg sf]if ;dfof]hg - - - - - - - (4,030,966) 4,030,966 - - - >fj0f !, @)&% ;dfofhLt÷kg'M :yflkt df}Hbft 6,461,774,334 1,424,857,947 1,301,092,903 54,642,254 - 19,731,751 - 1,360,917,885 279,243,705 10,902,260,779 - 10,902,260,779 o; jif{sf]] lj:t[t cfDbfgL - - - - - - - - - - - - gfkmf - - - - - - - 1,853,792,753 - 1,853,792,753 - 1,853,792,753 cfos/ kZrftsf] cGo lj:t[t cfDbfgL - - - - - - - - - - - - km]o/ e]No'df d'Nof°g ul/Psf OlSj6L pks/0fsf nufgL af6 ePsf gfkmf÷gf]S;fg - - - - - (26,789,047) - - - (26,789,047) - (26,789,047)k'gM d'Nof°gaf6 ePsf gfkmf÷gf]S;fg - - - - - - - - - - - - kl/eflift nfe of]hgfaf6 ljdfl°s gfkmf÷gf]S;fg - - - - - - - - (17,480,123) (17,480,123) - (17,480,123)gub k|jfxsf] x]lhËaf6 ePsf] gfkmf÷gf]S;fg - - - - - - - - - - - - ljb]zL ljlgdo ;+rfngsf] ljlQo ;DklQ ljlgdoaf6 ePsf] ;6xL gfkmf÷gf]S;fg - - - - - - - - - - - - o; jif{sf] lj:t[t cfDbfgL - - - - - (26,789,047) - 1,853,792,753 (17,480,123) 1,809,523,583 - 1,809,523,583 hu]8f sf]ifaf6 lgsflnPsf] /sd - - 370,758,551 1,731,624 404,406,612 - - (884,771,215) 107,874,428 - - - ;fwf/0f hu]8f sf]if - - 370,758,551 - - - - (370,758,551) - - - - C0fkq e'QmfgL sf]if - - - - - - - (90,999,503) 90,999,503 - - - ;6xL 36a9 sf]if - - - 1,731,624 - - - (1,731,624) - - - - ;+:yfut ;fdflhs pQ/bfloTj sf]if - - - - - - - (16,874,926) 16,874,926 - - - z]o/df cfwfl/t e'QmfgL - - - - - - - - - - - - lgofds hu]8f sf]if - - - - 404,406,612 - - (404,406,612) - - - - hu]8f sf]ifdf ;fl/Psf] /sd - - - - - - - 9,242,175 (9,242,175) - - - sd{rf/L bIftf clea[4L sf]if - - - - - - - 3,037,118 (3,037,118) - - - nufgL ;dfof]hg sf]if - - - - - - - 6,205,056 (6,205,056) - - - OlSj6Ldf b]vfOPsf] z]o/wgL ;Fusf] sf/f]jf/ - - - - - - - - - - - - z]o/ lgisfzg - - - - - - - - - - - - FPO hf/L tyf afF8kmfF8 1,141,516,300 - - - - - - - - 1,141,516,300 - 1,141,516,300 FPO lk|ldod - 2,659,732,979 - - - - - - - 2,659,732,979 - 2,659,732,979 FPO lk|ldod vr{ -s/ afx]s_ - (23,224,340) - - - - - - - (23,224,340) - (23,224,340)z]o/df cfwfl/t e'QmfgL - - - - - - - - - - - - z]o/wgLnfO{ nfef+z ljt/0f - - - - - - - - - - - - jf]g; z]o/ lgisfzg - - - - - - - - - - - - gub nfef+z e'QmfgL - - - - - - - - - - - - hDdf of]ubfg tyf jfF8kmfF8 1,141,516,300 2,636,508,639 370,758,551 1,731,624 404,406,612 (26,789,047) - 974,232,747 85,183,097 5,587,548,522 - 5,587,548,522 cfiff9 @)&% sf] cGTo df}Hbft 7,603,290,634 4,061,366,586 1,671,851,454 56,373,878 404,406,612 (7,057,296) - 2,339,181,597 360,395,836 16,489,809,301 - 16,489,809,301

>fj0f !, @)&% ;fnsf] df}Hbft 7,603,290,634 4,061,366,586 1,671,851,454 56,373,878 404,406,612 (7,057,296) - 2,339,181,597 360,395,836 16,489,809,301 - 16,489,809,301 ;dfof]hg÷k'gM:yfkgf -;d"x_ - - - - - - - (1,216,722) - (1,216,722) - (1,216,722)>fj0f !, @)&% ;dfofhLt÷kg' M:yflkt df}Hbft 7,603,290,634 4,061,366,586 1,671,851,454 56,373,878 404,406,612 (7,057,296) - 2,337,964,875 360,395,836 16,488,592,578 - 16,488,592,578 o; jif{sf]] lj:t[t cfDbfgL - - - - - - - - - - - - gfkmf - - - - - - - 2,257,276,027 - 2,257,276,027 - 2,257,276,027 cfos/ kZrftsf] cGo lj:t[t cfDbfgL - - - - - - - - - - - - km]o/ e]No'df d'Nof°g ul/Psf OlSj6L pks/0fsf nufgL af6 ePsf gfkmf÷gf]S;fg - - - - - 1,513,498 - - - 1,513,498 - 1,513,498 k'gM d'Nof°gaf6 ePsf gfkmf÷gf]S;fg - - - - - - - - - - - - kl/eflift nfe of]hgfaf6 ljdfl°s gfkmf÷gf]S;fg - - - - - - - - (888,969) (888,969) - (888,969)gub k|jfxsf] x]lhËaf6 ePsf] gfkmf÷gf]S;fg - - - - - - - - - - - - ljb]zL ljlgdo ;+rfngsf] ljlQo ;DklQ ljlgdoaf6 ePsf] ;6xL gfkmf÷gf]S;fg - - - - - - - - - - - - o; jif{sf] lj:t[t cfDbfgL - - - - - 1,513,498 - 2,257,276,027 (888,969) 2,257,900,556 - 2,257,900,556 hu]8f sf]ifdf ;fl/Psf] /sd - - 451,455,205 22,003,093 414,326,452 - - (1,006,131,464) 118,346,713 - - - ;fwf/0f hu]8f sf]if - - 451,455,205 - - - - (451,455,205) - - - - C0fkq e'QmfgL sf]if - - - - - - - (90,452,511) 90,452,511 - - - ;6xL 36a9 sf]if - - - 22,003,093 - - - (22,003,093) - - - - ;+:yfut ;fdflhs pQ/bfloTj sf]if - - - - - - - (16,894,202) 16,894,202 - - - lgofds hu]8f sf]if - - - - 414,326,452 - - (414,326,452) - - - - PgPdla sd{rf/L /fxt sf]if - - - - - - - (11,000,000) 11,000,000 - - - hu]8f sf]ifaf6 ;fl/Psf] /sd - - - - - - - - (1,000,000) (1,000,000) - (1,000,000)sd{rf/L bIftf clea[4L sf]if - - - - - - - - - - - - PgPdla sd{rf/L /fxt sf]if - - - - - - - - (1,000,000) (1,000,000) - (1,000,000)OlSj6Ldf b]vfOPsf] z]o/wgL ;Fusf] sf/f]jf/ - - - - - - - - - - - - zo]/ lgisfzg - - - - - - - - - - - - FMO af6 k|fKt z]o/ lk|dLod - 471,569,200 - - - - - - - 471,569,200 - 471,569,200 z]o/ hf/L vr{ -s/ afx]s_ - (5,265,251) - - - - - - - (5,265,251) - (5,265,251)z]o/df cfwfl/t e'QmfgL - - - - - - - - - - - z]o/wgLnfO{ nfef+z ljt/0f - - - - - - - - - - - - af]g; z]o/ lgisfzg 2,014,872,018 (2,014,872,018) - - - - - - - - - - gub nfef+z e'QmfgL - - - - - - - (1,808,782,825) - (1,808,782,825) - (1,808,782,825)hDdf of]ubfg tyf jfF8kmfF8 2,014,872,018 (1,548,568,069) - - - - - (1,808,782,825) - (1,342,478,876) - (1,342,478,876)cfiff9 @)&^ sf] cGTo df}Hbft 9,618,162,652 2,512,798,517 2,123,306,659 78,376,972 818,733,064 (5,543,798) - 1,780,326,613 476,853,581 17,403,014,259 - 17,403,014,259

PsLs[t OlSj6Ldf kl/jt{gsf] ljj/0f @)&% >fj0f ! ut] b]lv @)&^ cfiff9 #! ut] ;Ddsf] -!& h'nfO{ @)!* b]lv !^ h'nfO{ @)!( ;Dd_

PgPdla a}+s lnld6]8, aa/dxn, sf7df8f}+, g]kfnkmf]gM (&& ! $@$^!^), 6f]n lk|m g+=M !^^))!@%@%@, k\mofS;M (&& ! $@$^!%^j]eM www.nmb.com.np

PgPdla a}+s lnld6]8sf]cfly{s jif{ @)&%÷)&^ sf] ;+lIfKt jflif{s cfly{s ljj/0fsf] af“sL c+z

qmdzM