1.1BACKGROUND OF THE COMPANY
Shondhani Life Insurance Company Ltd.
 has been incorporated in January 23, 1990. It got registered with the
 controller of insurance in April 25, 1990.The Company got listed in Dhaka stock
 exchange in April 06, 1996. The company capital is 50% sponsored and 50% owned
 by public shareholders. They have different policy and premiums like-Individual
 Life Insurance under first year premium and renewal premium, Islami Bima and
 Group Insurance Premium.
1.2 SHAREHOLDER’S PERPSPECTIVE
A shareholder or investor is a part
 owner of the business. If the business is a corporation, the investor must buy
 one or more shares of stock to become a part owner. Stock ownership usually
 permits the purchaser to share fully in any return that the enterprise may
 earn. For this opportunity the investor is willing to risk losing his entire
 investment should the venture fail. As a result the company has to provide
 accurate as well as proper financial statements so that the investor can
 monitor the progress of his investment as well as his/her risk factor of the
 investment.
2.1 FINANCIAL STATEMNT ANALYSIS
Shareholders/ Investors and Creditors
 are primary users of financial statements of a company. Present and potential
 investors are both interested in the future ability of a company to earn
 profits—its profitability.
These investors wish to predict
 future dividends and changes in the market price of the company’s common stock.
 Financial information gives a creditor, investor or a potential investor the
 opportunity to judge the financial solvency, profitability in investing in the
 company.
The following noteworthy perspectives
 are derived from financial statement analysis:
·
 Past
 and present operating performance of the company
·
 The
 company’s future prospect
·
 Current
 financial condition of the company
·
 Factors
 affecting financial situation
·
 The
 company’s capital structure
·
 The
 company’s earning’s record of growth, maturity or decline
·
 Potential
 risk and rewards for shareholders/ investors
·
 Position
 of the company in the industry of the respective sector
This report analyses the company
 statements in terms of market scenario and is noteworthy for not only present
 but also for potential shareholders/ investors. The report will also act as a
 guide for the creditors and the management of the company as to how the company
 has been conducting its business.
2.2 horizontal and Vertical analysis of Comparative Financial Statements
Vertical analysis discloses each
 account’s significance relative to total assets or equities. Long time
 creditors are interested in the company’s long time solvency, which is usually
 determined by the relationship of a company’s assets to its liabilities. It
 also helps to determined profitability and market test ratios.
Horizontal analysis detects changes
 in a company’s performance and highlight trends over several accounting years.
 It makes use of comparative financial statements. Comparative financial
 statements present the same company’s financial statements for two or more
 successive periods in side-by-side columns. Calculation of absolute currency
 changes and percentage changes are then done, and the trend compared by
 horizontal analysis.
In the following pages the Horizontal
 and Vertical analysis of Comparative Balance Sheets and Income Statement of Shondhani
 Life Insurance LTD. are  provided.
2.2.1 SHONDHANI LIFE INSURANCE LTD.
Common-Size Balance Sheet
December 31: 2002, 2003, 2004, 2005 and
 2006
All
 Monetary Values are in Taka(s)
| 2006 | 2006 | 2004 | 2002 | 2002 | |||
| Current | _________ | _________ | |||||
| Cash in | 3182372 | 3839056 | 2117997 | 1450307 | 924318 | ||
| Current | 107916073 | 112928638 | 81451451 | 73235310 | 39979107 | ||
| Fixed | 718700000 | 391600000 | 253500000 | 231700000 | 171550000 | ||
| Stationary | 8012318 | 5907306 | 2756897 | 2716975 | 2532588 | ||
| Collections | 179931855 | 243492584 | 214179455 | 152339178 | 109046581 | ||
| Total | 1017742618 | 757767584 | 554005800 | 461441770 | 324023594 | ||
| Investment | 523602805 | 391285278 | 246933561 | 70242152 | 51152104 | ||
| NIB | 2000000 | 2000000 | 2000000 | 2000000 | 2000000 | ||
| NIB | 437000000 | 314000000 | 178500000 | ——0—– | |||
| Shares | 82602805 | 73285278 | 64433561 | 66242152 | 47152104 | ||
| Debentures | 2000000 | 2000000 | 2000000 | 2000000 | 2000000 | ||
| Others | |||||||
| Agents | 48293 | 48293 | 198294 | 198294 | 388293 | ||
| Outstanding | 5029655 | 8602133 | 11843413 | 9596842 | 9315086 | ||
| Interest | 111388516 | 78898301 | 40007326 | 20241200 | 13821790 | ||
| Sundry | 30462515 | 14956859 | 14034973 | 10109314 | 9021722 | ||
| loan | 41444214 | 4018448 | 1526073 | 1307363 | 2638963 | ||
| Vehicle | 540750 | 1099677 | 877453 | 877453 | 2277453 | ||
| Surrender | 40903464 | 2918771 | 648620 | 429910 | 361510 | ||
| Total | |||||||
| Fixed | 249738183 | 134809058 | 98279993 | 95140891 | 70123574 | ||
| Total | 1979456799 | 1390385954 | 966829433 | 668277826 | 480494126 | ||
| Liabilities 
 | |||||||
| Current | |||||||
| Accounts | 623868 | 757764 | 326246 | 521066 | 505077 | ||
| Accrued | 116765863 | 110423876 | 104030851 | 75065814 | 68059414 | ||
| 9000000 
 | 7000000 | 5000000 | 5000000 | 5000000 | |||
| Premium | 13092920 | 19058833 | 15056591 | 9443293 | 6553249 | ||
| Provision | 987229 | 638936 | 271531 | ____0____ | |||
| Long term | |||||||
| Sundry | 124701596 | 102423876 | 101027165 | 79663564 | 60131615 | ||
| Total | 265171476 | 248237210 | 231184384 | 173893737 | 143849355 | ||
| Equity | |||||||
| Common | 200000000 | 200000000 | 200000000 | 200000000 | 200000000 | ||
| Proposed | 9521280 | 7934900 | 5472000 | 4200000 | 3600000 | ||
| 47606400 | 39672000 | 34200000 | 30000000 | 30000000 | |||
| Retained | 1657157643 | 1102476744 | 701445049 | 464384089 | 306644771 | ||
| 1979456799 
 | 1390385954 | 966829433 | 668277826 | 480494126 | |||
Table
 01: Common-size balance Sheet
2.2.2 HORIZONTAL ANALYSIS OF BALANCE
 SHEETS 
SHONDHANI LIFE INSURANCE LTD.
December 31: 2002, 2003, 2004. 2005 and
 2006
| 2006 | 2005 | 2004 | 2003 | 2002 | |||
| Current | |||||||
| Cash in | (17) | 81.258 | 46.03 | 56.9 | 239 | ||
| Current | (4.43) | 27.87 | 11.21 | 83.2 | 32.8 | ||
| Fixed | 83.5 | 54.477 | 9.4 | 35.06 | 70 | ||
| Stationary | 35.6 | 114.27 | 1.47 | 7.28 | 137 | ||
| Collections | (26) | 13.686 | 40.59 | 39.7 | 9.5 | ||
| Total | 34.3 | 36.779 | 20.05 | 42.4 | |||
| Investment | 33.8 | 58.457 | 251.54 | 37.32 | |||
| NIB Deposit | 0 | —–0—– | 0 | 0 | 0 | ||
| NIB | 39 | 75.9 | ————- | (8.9) | |||
| Shares | 12.7 | 13.737 | (2.73) | 40.5 | 0 | ||
| Debentures | 0 | —–0—– | 0 | 0 | |||
| Others | (64.32) | ||||||
| Agents | 0 | (75.645) | 0 | (48.9) | 489 | ||
| Outstanding | (41.5) | (27.367) | 23.4 | 3 | 18.67 | ||
| Interest | 41 | 97.209 | 97.65 | 46.4 | 23.429 | ||
| Sundry | 103 | 6.5684 | 38.83 | 12 | |||
| loan | 931 | 163.319 | 16.73 | (50.45) | 44.66 | ||
| Vehicle | (50) | 25.326 | 0 | (61.47) | 17.06 | ||
| Surrender | 1301 | 349 | 50.87 | 18.92 | 1.175 | ||
| Total | 24.84 | ||||||
| Fixed | 85 | 37.168 | 3.29 | 35.67 | |||
| Total | 42.36 | 43.8 | 44.67 | 39.08 | |||
| Liabilities 
 | |||||||
| Current | |||||||
| Accounts | (17.6) | 132.26 | 37.39 | 3.16 | 137.24 | ||
| Accrued | 5.74 | 6.145 | 38.586 | 10.3 | 18.21 | ||
| 28.57 
 | 40 | 0 | 0 | 25 | |||
| Premium | (31.3) | 26.58 | 59.44 | 44.10 | 22.9 | ||
| Provision | 54.51 | 135 | —————– | —————- | ————- | ||
| Long term | |||||||
| Sundry | 21.75 | 1.38 | 26.81 | 32.42 | 8.3 | ||
| Total | 6.8 | 7.37 | 32.94 | 20.88 | 11.79 | ||
| Equity | |||||||
| Common | 0 | ——-0—– | 0 | 0 | |||
| Proposed | 19.9 | 45 | 30.28 | 16.67 | |||
| 20 | 16 | 14 | 0 | 0 | |||
| Retained | 50.3 | 57.17 | 51.04 | 51.44 | 33.548 | ||
| 42.36 
 | 43.8 | 44.67 | 39.08 | 24.84 | |||
Table
 02: Horizontal analysis of Balance Sheet
2.2.3 VERTICAL ANALYSIS OF BALANCE
 SHEETS 
 Comparative Balance Sheets (Percent of total)
December 31: 2002, 2003, 2004. 2005 and
 2006
| 2006 | 2005 | 2004 | 2003 | 2002 | |||
| Current | |||||||
| Cash in | 0.16 | 0.276 | 0.22 | 0.21 | 0.19 | ||
| Current | 5.45 | 8.12 | 8.42 | 10.9 | 8.32 | ||
| Fixed | 36.3 | 28.16 | 26.22 | 34.67 | 35.7 | ||
| Stationary | 0.40 | 0.425 | 0.28 | 0.40 | 0.52 | ||
| Collections | 9.08 | 17.51 | 22.15 | 22.79 | 22.69 | ||
| Total | 51.41 | 54.5 | 57.3 | 69.04 | |||
| Investment | 26.45 | 28.14 | 25.6 | 10.48 | 10.63 | ||
| NIB | 0.10 | 0.2 | 0.29 | 0.41 | |||
| NIB | 22.07 | 22.58 | 18.5 | ||||
| Shares | 5.27 | 6.7 | 9.9 | 9.81 | |||
| Debentures | 0.10 | 0.14 | 0.2 | 0.29 | 0.41 | ||
| Others | |||||||
| Agents | 0.002 | 0.003 | 0.02 | 0.03 | 0.08 | ||
| Outstanding | 0.25 | 0.61 | 1.22 | 1.436 | 1.938 | ||
| Interest | 5.6 | 4.14 | 3.028 | 2.76 | |||
| Sundry | 1.538 | 1.07 | 1.45 | 1.51 | 1.87 | ||
| loan | 2.09 | 0.99 | 0.157 | 0.1943 | 0.54 | ||
| Vehicle | 0.027 | 0.79 | 0.09 | 0.13 | 0.47 | ||
| Surrender | 2 | 0.2 | 0.067 | 0.0643 | 0.075 | ||
| Total | |||||||
| Fixed | 12.61 | 9.695 | 10.165 | 14.23 | 14.6 | ||
| Total | 100 | 100 | 100 | 100 | |||
| Liabilities 
 | |||||||
| Current | |||||||
| Accounts | 0.031 | 0.054 | 0.0337 | 0.034 | 0.054 | ||
| Accrued | 5.89 | 7.94 | 10.76 | 10.76 | 11.23 | ||
| 0.45 
 | 0.5 | 0.517 | 0.52 | 0.75 | |||
| Premium | 0.66 | 1.37 | 1.61 | 1.55 | 0.97 | ||
| Provision | 0.049 | 0.045 | 0.028 | 0.028 | 0 | ||
| Long term | |||||||
| Sundry | 6.29 | 7.4 | 10.45 | 10.44 | 11.9 | ||
| Total | 8.34 | 17.85 | 16.62 | 23.9 | 26 | ||
| Equity | |||||||
| Common | 10 | 14.38 | 20.686 | 20.7 | 29.9 | ||
| Proposed | 0.48 | 0.57 | 0.567 | 0.56 | 0.62 | ||
| 2.4 | 2.853 | 3.54 | 3.5 | 4.5 | |||
| Retained | 83.7 | 79.29 | 72.55 | 72.55 | 69.48 | ||
| 100 
 | 100 | 100 | 100 | 100 | |||
Table
 03: Vertical analysis of Balance Sheet
2.3Current
 Assets
The company has considerable amount
 of current assets over the last five years. Almost 51.41% of the total assets
 are current.
However the following points are
 worth noticing:
·
 Outstanding
 Premium and Accounts Receivable together, over the last five years have made up
 almost 51.41% of the total assets.
·
 
·
 Total
 Accounts Receivable, including Outstanding Premiums, occupying 51.41% and Cash
 Equivalent, occupying around 30% over the last five years.
·
 Over
 the last five years however the percentage of current assets is showing a
 declining tendency though the increases are not very significant.
Apparently the company seems to be
 well off with a lot of current assets. It suggests that the company has a sound
 liquidity position. The good liquidity position is due to the large amount of
 outstanding premiums and investments indicating the company can pay off its
 debts as they come due.
This would make the investors feel
 secure to invest in the company, because they know that the company would not
 run the risk of forced liquidation. Therefore, from the investors’ perspective,
 the liquidity position may make it profitable to invest in the business.
However it is noticeable that the
 Cash Equivalent portion is not very significant and the highest current asset
 is being generated through Fixed Deposits. Investors may feel insecure to
 invest, given the high rate of accounts receivable in the company.
2.4 Non-Current Assets
The total percentage of non-current
 assets to the entire assets is almost negligible. This portion makes about 48
 %of the total assets. The following points are noteworthy.
·
 The
 Non-Marketable Securities is showing an increasing trend over the last five
 years.
·
 The
 percentage of Fixed Assets has increased in 2006 compared to what it was in
 2002.
The increase in Fixed Assets means
 that the company’s future revenue-generating capability has increased which
 would ultimately increase its profitability. As a result, investors would find
 it attractive to invest in the company.
Chart 01: Percentage of various assets in 2006
Liabilities for the company are very
 small for all years. In 2006 only 8.34% liability was present compared to total
 assets.
Short-Term
·
 Accrued
 liability and provisions have increased rapidly from 2002 to 2006.
·
 The
 company gave small amount of dividends throughout these five years. But, it
 changed by almost 27.8% each year.
Long-Term
·
 Sundry
 creditors are also showing an upward surge increasing almost by 19% in 2006
 over 2002.
Liabilities and current assets are
 increasing rapidly over the past few years. The total asset has increased by
 34.3 % to what it was in 2005. Current liabilities are increasing at a faster
 rate
(47%) than the current assets that
 will be used to pay them. However, in view of the substantial amount of cash
 possessed, the company is not likely to fail to pay its debts as they as they
 come due.
Stockholder’s Equity
Share capital has changed over the
 five years, because there had been issuance of new shares.
The change has occurred in the in the
 Reserves and Contingency portion.
·
 Premium
 Deposits have declined alarmingly over the past five years. In 2004 it
 increased almost 59% and in 2006 it decreased by 31.3%.
·
 Long
 term liability like Sundry creditors are still increasing but the rate became
 low.
·
 Total
 Stockholder’s Equity has increased by 42.3% till 2006. And the proposed
 dividend rounding to 0.40-0.60 % for these five years.
The condition is that at present the
 company has very small liability portion. So, their credibility is hampered to
 potential investors. Then again, it might result because of their vast asset
 and ability to pay debts regularly. Their equity range is huge. But as they pay
 relatively little dividend, stockholders might be distracted.
2.4.1
 STATEMENTS OF INCOME & RETAINED EARNINGS 
SHONDHANI
 LIFE INSURANCE CO. LTD.
Common-Size Comparative Statements of
 Income and Retained Earnings
For the Years Ended December 31: 2002,
 2004 and 2006
All
 Monetary Values are in Taka(s)
| 2006 | 2006 | 2004 | 2002 | 2002 | |
| Net Rev. | Net Rev. | Net Rev. | Net Rev. | Net Rev. | |
| REVENUES | |||||
| Total First year Premium | 661040300 | 631574211 | 384604132 | 266415000 | 157282512 | 
| Total Renewal | 687666057 | 487637436 | 320742814 | 245561587 | 187658522 | 
| Group Insurance | 3229121 | 2306119 | 809939 | 346255 | 361275 | 
| Gross Premium | 1351935478 | 1121247766 | 706156885 | 512322842 | 345302309 | 
| Less: Re-Insurance Premium | (435800) | (622954) | (161208) | (694100) | (547382) | 
| 109319548 | 60316750 | 41473817 | 28141498 | 20439590 | |
| Other income | 718930 | 1816885 | 30816585 | 13670856 | 1951612 | 
| Net revenue | 1461538156 | 1182758447 | 778286079 | 558219305 | 367146129 | 
| EXPENSES | |||||
| Total Claims under Policies | 162446989 | 159047699 | 148489594 | 113604098 | 101156943 | 
| Total Commission | 521615802 | 458107478 | 279516725 | 197464413 | 116543346 | 
| Management Expense | 185250867 | 137897047 | 96841255 | 70022149 | 51077780 | 
| Depreciation on fixed assets | 14629744 | 11523582 | 8390431 | 7476890 | 8266052 | 
| Provision for debt | 348293 | 367405 | 271531 | 0—- | 0— | 
| Expense to value fluctuation | 2000000 | 2000000 | 00——– | 0——– | 1000000 | 
| Tax | 11044282 | 4849141 | 2243583 | 2375831 | 4510172 | 
| dividends | 9521280 | 7934400 | 5472000 | 4200000 | 7200000 | 
| Total | 906857257 | 781726752 | 541225119 | 400479987 | 290114293 | 
| Net | 554680899 | 401031695 | 237060960 | 157739318 | 77031836 | 
| Retained | 1102476744 | 701445049 | 464384089 | 306644771 | 229612935 | 
| Retained | 1657157643 | 1102476744 | 701445049 | 464384089 | 306644771 | 
Table
 04: Common-size Income Statement
2.4.2
 VERTICAL ANALYSIS OF INCOME STATEMENTS AND RETAINED EARNINGS OF SHONDHANI LIFE
 INSURANCE CO. LTD.
Common-Size Comparative Statements of
 Income and Retained Earnings
For the Years Ended December 31: 2002,
 2004 and 2006
| 2006 Percent | 2006 Percent | 2004 Percent | 2002 Percent | 2002 Percent | |
| REVENUES | |||||
| Total First year Premium | 45.22 | 53.4 | 49.4 | 47.7 | 42.8 | 
| Total 47 | 41.22 | 41.21 | 43.9 | 51 | |
| Group Insurance | 0.22 | 0.19 | 0.10 | 0.06 | 0.098 | 
| Gross Premium | 92.44 | 94.81 | 90.71 | 91.36 | 93.89 | 
| Less: Re-Insurance Premium | 0.03 | 0.052 | 0.02 | 0.12 | 0.15 | 
| other | 0.05 | 0.15 | 3.95 | 2.45 | 0.53 | 
| 7.48 | 5.09 | 5.36 | 7.31 | 5.73 | |
| Net | 100 | 100 | 100 | 100 | 100 | 
| EXPENSES | |||||
| Total Claims under Policies | 11.1 | 13.4 | 19 | 20.35 | 27.5 | 
| Total Commission | 35.68 | 38.7 | 35.91 | 35.37 | 31.74 | 
| Management Expense | 12.67 | 11.65 | 12.44 | 12.54 | 13.9 | 
| Depreciation on fixed assets | 1.00 | 0.97 | 1.07 | 1.33 | 2.25 | 
| Share issue expense | 0.02 | 0.03 | 0.034 | 0—— | 0—- | 
| Expense to value fluctuation | 0.136 | 0.16 | 0——- | 0—— | 0.27 | 
| Tax | 0.75 | 0.4 | 0.288 | 0.42 | 1.22 | 
| dividends | 0.65 | 0.67 | 0.70 | 0.75 | 1.96 | 
| Total | 62.2 | 66.1 | 69.55 | 71.75 | 79.02 | 
| Net income | 37.8 | 33.9 | 30.45 | 28.25 | 20.98 | 
Table
 05: Vertical analysis of Income Statement
Common-Size Comparative Statements of
 Income and Retained Earnings
For the Years Ended December 31: 2002,
 2004 and 2006
| % 
 | 2006 % | % 
 | 2002 % | |
| REVENUES | ||||
| Total First year Premium | 4.66 | 64.2 | 44.36 | 69.3 | 
| Total 41 | 52 | 30.6 | 30.85 | |
| Group Insurance | 40 | 184.7 | 133.9 | (4.1) | 
| Gross Premium | 20.57 | 58.78 | 37.8 | 48.36 | 
| 81.24 | 45.43 | 47.37 | 37.68 | |
| Other income | (60.4) | (94.1) | 125.4 | 600 | 
| Net revenue | 23.57 | 51.96 | 39.4 | 52.04 | 
| EXPENSES | ||||
| Total Claims under Policies | 2.137 | 7.1 | 30.70 | 12.3 | 
| Total Commission | 13.86 | 63.89 | 41.55 | 69.43 | 
| Management Expense | 34.33 | 42.39 | 38.3 | 37.08 | 
| Depreciation on fixed assets | 26.95 | 37.34 | 12.21 | (9.5) | 
| Provision for debts | (5.2) | 35.3 | —————- | 0————— | 
| Expense to value fluctuation | -0————- | ————– | ————– | (100) | 
| Tax | 127.75 | 116.13 | (5.5) | (47.3) | 
| Total expense | 16.0 | 44.4 | 35.14 | 38.04 | 
| Net income | 38.31 | 69.1 | 50.28 | 104.77 | 
| Retained | 57.1 | 51.04 | 51.4 | 33.54 | 
| dividends | 20 | 45 | 30.28 | (41.66) | 
| Retained | 50.3 | 57.1 | 51.04 | 51.44 | 
Table
 06: Horizontal analysis of Income Statement
From the analysis above several factors
 are noteworthy.
·
 The
 Net Revenue has increased by almost 23.5 % in 2006 compared to 2005. This
 simply demonstrates the profitability the company has achieved.
·
 First
 year premium and Renewal premium policy has been effective and consists 92% of
 total revenue in 2006.
·
 Income
 generated from interest is increasing every year at an appreciable rate.
·
 There
 is significant increase in expenses over 2002-2005. But, in 2006 the company
 was able to minimize it. However, the rate is still high.
·
 Net
 Profit generated in 2006 was 38% more than what it was in 2005. That is a good
 sign.
·
 Dividends
 were given every year at almost 0.6-0.8% of total revenue.
Due to the company’s success in 2006
 Shondhani life Insurance Ltd. is able to carry forward a positive retained earning
 for the year 2006.
The observations from the horizontal
 and vertical analysis of the income statements of Shondhani life Insurance Ltd.
 are self-explanatory. Total expenses are 62.2 % of Net Revenue in 2006.
 Management can take significant steps to decrease the expense.
To allure potential investors and
 also the present investors the company can raise the amount of dividends
 payable.
Finally it is concluded that the
 company is in a good position but surely can work to get more credibility as
 well as preference to stockholders.
2.4.4. TREND ANALYSIS
SHONDHANI LIFE INSURANCE Co. LTD.
 From year 2002-2006
TREND ANALYSIS
2006
2002
2002
Percent
Percent
Percent
Percent
Percent
NET REVENUE
398
322.14
211.98
152
100
TOTAL EXPENSES
312.58
269.45
186.5
138
100
NET INCOME AFTER TAX
720
520.6
307.7
204.77
100
RETAINED EARNING( PREV.
 YEAR)
480.14
305.49
202.24
133.54
100
TOTAL CURRENT ASSETS
314
234
171
142
100
TOTAL ASSETS
415.6
292
203
140
100
TOTAL LIABILITIES
190
178
165.9
124.7
100
TOTAL STOCK HOLDER’S
 EQUITY
568.6
339.27
218.5
146.9
100
TOTAL CAPITAL AND
 LIABILITIES
415.6
292
203
140
100
Table
 07: Trend analysis of the company
·
 As
 seen in the table the huge increase in Net Revenue. In 2006 Net Revenue was
 398% of the year 2002. 
·
 Net
 Profit became positive in 2006 and was 720% of 2002.
·
 The
 Retained Earning carried forward for the year 2006 was 480.14% of 2002.
·
 Total
 Current Asset has increased by almost 214% since 2002.
·
 Total
 Current Liabilities have however increased by 90% since 2002.
·
 Total
 Stockholder’s Equity has increased by almost 468% since 2002.
Chart 03: Percentages of
 income from different source
3.1. FINANCIAL RATIOS AND THEIR COMPARATIVE ANALYSIS
Different accounting ratios are
 useful for the potential and existing investors to analyze the profitability
 and solvency of a company. These ratios can be broadly classified as
- Liquidity
 ratios
- Equity, or
 Long-Term Solvency, Ratios
- Profitability
 Tests
- Market
 Tests
These four sets of financial ratios
 of the company for the time period 2002-2006 are analyzed in this section, and
 are then compared with those of the industry during the same period.
The Industry Comparative Analysis is
 also included with the following sections.
Liquidity ratios are used to measure
 a company’s short term debt-paying ability. This is of reasonable concern for
 the potential and existing investors because if the company cannot pay its
 debts, it may be forced into liquidation and the stockholders would then
 inevitably lose their investments.
Current
 Ratio
This ratio indicates the ability of
 the company to pay its current liabilities from current assets and in this way,
 shows the strength of the company’s working capital position.
| Description | 2002 | 2003 | 2004 | 2005 | 2006 | |||
| Current ratio | 2.32 | 2.39 | Current assets | 324032594 | 461441770 | 554005800 | 757767584 | 1017742618 | 
| Current liabilities | 139339183 | 173893737 | 231184384 | 248237210 | 265171476 | 
Industry
 Average
| Average | 2006 | 2005 | 2004 | 2003 | 2002 | 
| 3.402035 | 2.680848 | 2.582449 | 2.412977 | 10.46971 | 
Shondhani Life Insurance LTD. has
 high working capital position.
The following points are quite
 noteworthy.
·
 In
 2002 the difference between industry average ratio and that of the company was
 almost 30% downward. This showed the company’s inferior position at that time.
 ( taking Co. ratio as base)
·
 However
 the company Current Ratio has increased over the years and at 2006 the
 difference between the industry average and that of company was 37%( taking Co.
 ratio as base)
 Chart 04: Current
 ratio in 2002-2006
As seen from the graph that the
 current ratio has increased significantly over the last five years. The
 implications of this trend are described below.
·
 Current
 Ratio is higher than the industry average last two years. This suggests that
 the company has more liquid assets over their current liabilities and would be
 able to pay debt. 
 Chart 05: Comparison of
 current ratio
The
 graph portrays Shondhani life Insurance Co. Ltd.’s significant position over
 the industry.
However the ratio values are on an
 increasing trend.
Investors therefore would
 find it favorable to invest in the industry because it shows a high ability to
 pay its debts as they come due and so has no apparent chance of undergoing
 forced liquidation.
However investors must be
 careful that further increase in the current ratio of the company may not be
 good. This is because too high a ratio is also indicative that the company is
 not functioning very efficiently, as it might mean that there may be too much
 capital tied up in current assets which are not being used for long term
 benefits. One noteworthy fact is that non-current assets are also a major
 company revenue earner. High current assets may literally mean the company does
 not have adequate non-current assets.
3.1.2 Leverage Ratio
Leverage/ Equity or long-term
 solvency ratios show the relationship of debt and equity financing in a
 company.
Equity Ratio
This indicates the
 proportion of total assets provided by stockholders (investors)
 on any given date. It is found out by dividing the stockholders equity by the
 total assets. 
| Description | 2002 | 2003 | 2004 | 2005 | 2006 | 
| Equity ratio | 0.70 | 0.74 | 0.76 | 0.82 | 0.967 | 
| Equity | 336644771 | 494384089 | 735645049 | 1142148744 | 1914285323 | 
| Total assets | 475983954 | 668277826 | 966829433 | 1390385954 | 1979456799 | 
Industry
 Average
| Average | 2006 | 2005 | 2004 | 2003 | 2002 | 
| 0.657331 | 0.578159 | 0.56004 | 0.534318 | 0.500804 | 
The following points are of concern.
·
 The
 Equity Ratio is at an increasing trend. In 2006 the ratio increased almost by
 17% compared to 2005.
·
 However
 for all the five years the company ratio value has been greater than the
 industry average value.
·
 The
 industry’s ratio is not very healthy in the year 2006 compared with company’s.
 This indicates a higher value of equity financing than
 debt financing.
·
 The equity ratio of the insurance industry marginally changed from
 2005 to 2006. Prior to that it was more or less the same in 2002, 2003 and
 2004.
As in all five consecutive years
 Shondhani life Insurance Ltd. has been able to maintain the ratio over 0.70 so
 investors might feel encouraged to invest here. However one thing must be kept
 in mind that the ratio values are at an increasing surge and if this trend
 continues then both potential and present investors would feel encouraged and
 satisfied.
This is important because
 a lower equity ratio means a higher debt financing, which in turn means that if
 a period of business recession occurs, there will be operating profits and
 shrinkage in the value of assets( such as receivables), which may eventually
 lead to the company’s inability to meet fixed payments for principal and
 interest on debt. But, the investors can be free from that thought regarding
 this company.
The result could be that
 the company may be forced into liquidation and the stockholders would lose
 their investments. Hence a higher equity financing is a good sign. Management
 should look for ways to increase this ratio to prevent investors from leaving
 the company.
From the creditors’
 perspective, a high proportion of stockholders equity is desirable. A high
 equity ratio indicates the existence of a large protective buffer for creditors
 in the event a company suffers a loss.
Shondhani life Insurance
 Ltd. has been making profits over a period of time so the condition suggests a
 favorable picture for the creditors.
Stockholder’s Equity to Debt Ratio
This ratio is yet another measure of
 the relative equities of owners and creditors. It shows the number of taka of
 stockholders’ equity to one taka of total debt.
| Description | 2003 | 2004 | 2005 | 2006 | |
| Ratio | 2.41 | 2.84 | 3.18 | 7.21 | |
| Equity | 336644771 | 494384089 | 735645049 | 1142148744 | 1914285323 | 
| Liability | 139339183 | 173893737 | 231184384 | 248237210 | 265171476 | 
Industry Average
| Average | 2006 | 2005 | 2004 | 2003 | 2002 | 
| 3.86629 | 2.501882 | 2.068432 | 1.770045 | 1.54066 | 
The following points are of major
 concern.
·
 Debt-Equity
 Ratio is also at a growing trend and this suggests in future the ratio will
 further increase. The company ratio value of 2006 almost 199 % more than the
 value at 2002. 
·
 At
 the present moment though the company ratios are more than industry average for
 all five years but the difference is diminishing and this suggests in future,
 if steps are not taken, the industry average will surpass the company value.
So the management must take steps to
 keep the company ratio value more high and above industry average at all times.
 These steps will definitely make Shondhani life Insurance Ltd. lucrative for
 investors.
Chart 06: Comparison of ratios
As the
 graph shows both the Equity and Debt-Equity Ratios are at an increasing surge.
 However the Debt-Equity Ratio has made a huge rise and this phenomenon will
 definitely encourage both creditors and investors and is good news for management.
Total Assets Turnover
Assets in a
 company are the sources for generating revenue. This ratio depicts the ability
 of the assets to generate ratios.
| Description | 2006 | 2005 | 2004 | 2003 | 2002 | 
| Ratio | 0.85 | 0.83 | 0.77 | ||
| Net revenue | 1461538156 | 1182758447 | 778286079 | 558219305 | 367146129 | 
| Average assets | 1979456799 | 1390385954 | 966829433 | 668277826 | 475983954 | 
| Average | 2006 | 2005 | 2004 | 2003 | 2002 | 
| 0.310029 | 0.339117 | 0.314013 | 0.321922 | 0.297966 | 
The following points are of concern.
·
 The
 ratio is at a slow increasing surge. The value at 2006 is almost same with the
 value at 2002.
·
 This
 fact will not considerably affect potential investors. Yet, management should
 show concern to improve this ratio.
Net revenue must increase significantly
 if Shondhani life Insurance Ltd. seeks to make itself an alluring investment
 scope.
3.1.3 Profitability Ratios
Profitability is the ability of a
 company to earn profits. Hence it is a major criterion for measuring an
 organization’s success. For determining profitability we are concerned with two
 significant factors:
·
 Relationships
 on the income statement that indicates a company’s ability to recover costs
·
 Relationships
 of income to various balance sheet measures that indicate the company’s relative
 ability to earn income on assets employed.
Naturally both present and potential
 investors are interested in the profitability of the company. Investors wish to
 predict future dividends and changes in the market price of the company’s
 common stock. Since both dividends and price changes are likely to be
 influenced by earnings, investors may seek to predict earnings, which is
 possible once they take into account the company’s profitability record.
Earnings per Share (EPS)
EPS is the amount of net income per
 share of the company’s outstanding common
 stock. This is the most widely used index for a
 company’s operations and is very important for both the potential and existing
 stockholders.
| Description | 2006 | 2005 | 2004 | 2003 | 2002 | 
| EPS | 1010 | 693 | 525 | 257 | |
| Net profit | 554680899 | 401031695 | 237060960 | 157739318 | 77031836 | 
| Outstanding Share | 476064 | 396720 | 342000 | 300000 | 300000 | 
Industry
 Average
| Average | 2006 | 2005 | 2004 | 2003 | 2002 | 
| 416.4013 | 362.6 | 259.2906 | 200.8901 | 109.7057 | 
The following points are noteworthy.
·
 Earnings
 per Share seem to be very lucrative for the investors. 
·
 Number of common shares outstanding is very low which the reason
 behind this high EPS is. That shows that not many stockholders have been
 interested to buy the company’s share.
·
 The
 EPS value became too high in 2005 and 2006 due to much increasing profit margin
 with slow increase in outstanding shares.
Chart 07: Rise of EPS
As the graph demonstrates EPS value
 tended to increase for all five years.
Not only potential investors will be
 encouraged but present stockholders must also be very much satisfied. This is a
 great scope for the management.
Chart 08: EPS comparison
·
 The wide gap between the two curves as portrayed by the graph
 clearly tells about the company’s capability to give higher earnings per share
 in contrast to the industry.
·
 In 2006 the EPS value of the company was upward 179% of the
 industry average.
The company’s net income
 has been rising drastically over the past five years and this in turn has
 affected the EPS.
Then again, a look into
 the industry’s EPS also suggests that the overall condition is healthy. If we
 analyze, then we find that from 2002 to 2006, industry’s EPS is rising also at
 an incredible rate. Industry EPS in 2006 was 268% more than the EPS value at
 2002. The entire Insurance Industry seems to be going through an appreciable
 position.
So if the investors want
 to invest in the industry, then they can rely on this company.
Return on Asset (ROA)
ROA shows the earning
 power of the company as a bundle of assets. It excludes all the non operating
 assets and non operating income elements, and by doing so, it measures the
 profitability of the company in terms of carrying out its primary business
 functions.
Basically the ratio shows
 the relationship of net operating income to operating assets, and is the best
 measure of earnings performance regardless of the asset sources.
| Description | 2006 | 2005 | 2004 | 2003 | 2002 | ||||
| ROA | 0.281 | 0.288 | 0.236 | Net Income | 554680899 | 401031695 | 237060960 | 157739318 | 77031836 | 
| Total assets | 1979456799 | 1390385954 | 966829433 | 668277826 | 475983954 | 
Industry
 Average
| Average | 2006 | 2005 | 2004 | 2003 | 2002 | 
| 0.275642 | 0.260776 | 0.238289 | 0.244908 | 0.254021 | 
The following points are noteworthy.
·
 ROA
 has been on an increasing trend. Ratio value at 2006 increased by 75% compared
 to the value of 2002.
·
 Company
 comparison with the industry is quite promising as in all cases the company
 values is close to the industries. In 2006 the percentage difference between
 the ratios was just 2%. This is a bright side for investors and management
 alike.
·
 For
 the industry value the ratio has a steady rise though not very significant.
During analyzing the low
 cause for this ratio two significant factors were identified. One is the
 increasing trend in revenue and the other is the slower rate of increase in
 both tax and expenses. This lower cost of expenses and tax is mainly responsible
 for the high rate of return on operating assets. Besides the expenses, the
 gross income from the five revenue accounts has also contributed tremendously
 in 2006. The significant revenue in 2006 was from first year premium and
 renewal premium. Group insurance premium also contributed to the net revenue bu
 a noteworthy margin.
The company even made
 huge profits from the fire revenue accounts in 2006 thereby resulting in higher
 rate of return.
Nevertheless, in
 comparison to the high rate of the industry in 2002, Shondhani life Insurance
 Ltd. seems to cope up by making efficient use of operating assets to generate
 operating income.
This should be welcoming
 to the investors, because if this rate keeps on rising, it can be deduced that
 the company is in a good position to generate high net income. Thus eventually
 the investors may be capable to get reasonably high dividends, and the market
 price of the company’s shares may also rise. Thus it would be wise on the
 investors’ part to invest in as company rate as well as industry rate of return
 is pretty satisfactory.
Management of the company
 can bring about measures to further reduce the operating costs in order to
 bring efficiency in continuing a satisfactory rate of return on operating
 assets. The current situation depicts a bright state for the company.
Return on Equity (ROE)
This is the rate of return on the
 money owned by the common stockholders.
·
 From the investor’s point of view, this is an important measure of
 the income-producing ability of a company, because it tells them what return is
 earned by the company on each taka of stockholders’ equity invested.
| Description | 2006 | 2005 | 2004 | 2003 | 2002 | |
| ROE | Net Income | 554680899 | 401031695 | 237060960 | 157739318 | 77031836 | 
| Equity | 1914285323 | 1142148744 | 735645049 | 494384089 | 336644771 | 
Industry Average
| Average | 2006 | 2005 | 2004 | 2003 | 2002 | 
| 0.271342 | 0.267434 | 0.254254 | 0.240244 | 0.186745 | 
Chart 09: ROE ratio comparison
As
 seen from the graph the ROE ratio is also showing a declining but rounding
 change.
The
 major problem for the company is on 2006 the value was much lesser than that of
 2005.
This
 is a matter of concern for investors.
Chart 10: comparing ROE
However, the comparison with the
 industry is quite encouraging. In 2006 the percentage difference between the
 company and industry value was only 2.57% and it was upward. But as the
 industry value is rising where company value decreases will definitely
 discourage some potential investors as well as present stockholders. So, the
 management should give attention to this.
Net Income to Net Revenues
This ratio measures the ability of
 the revenue to sustain expenses and give a positive net income.
| Description | 2006 | 2005 | 2004 | 2003 | 2002 | |||||
| I/R | 0.38 | 0.339 | 0.30 | 0.28 | Net Income | 554680899 | 401031695 | 237060960 | 157739318 | 77031836 | 
| Net revenue | 1461538156 | 1182758447 | 778286079 | 558219305 | 367146129 | 
Industry Average
| Average | 2006 | 2005 | 2004 | 2003 | 2002 | 
| 0.980969 | 0.936133 | 0.927369 | 0.874269 | 1.635354 | 
This ratio analysis in context of
 Shondhani life Insurance Ltd. reveals some critical factors.
·
 During
 2002 the ratio was very discouraging revealing that the generated revenue is
 not enough to sustain the expenses and to ensure addition of retained earning
 for the company.
·
 However
 from then the company is making a progress and the percentage difference in
 2006 from 2002 was 47%. This fact can satisfy potential investors.
 Chart 11:
 Income to revenue
·
 The
 industry average also shows that the insurance business is very well of. Just
 10% of the generated revenue gets cut down in expenses and after which little
 adjustments are to be made with taxes and appropriation accounts.
As the graph shows the industry
 average after making a drastic fall; continued to rise while the company value
 also is rising but the difference is still great. In 2006 the variation is almost
 61% when the base is the industry value.
This will substantially reduce
 stockholder and creditor satisfaction and discourage potential investors.
Certain ratios are computed using
 information from the financial statements and information about market price of
 the company’s stock. These tests help investors and potential investors assess
 the relative merits of the various stocks in the marketplace, and help them in
 taking decisions about which companies to invest, or which companies to keep on
 holding shares.
Earnings Yield on Common Stock
The earnings yield on common stock
 lets the investors know what the earnings per share is on each taka invested in
 buying the share at current.
| Description | 2006 | 2005 | 2004 | 2003 | 2002 | 
| E yield | 0.484 | 0.179 | |||
| EPS | 1010 | 693 | 525 | 257 | |
| Market price | 1439 | 1415 | 1395 | 1372 | 1358 | 
Industry
 Average
| Average | 2006 | 2005 | 2004 | 2003 | 2002 | 
| 0.348612 | 0.317571 | 0.263332 | 0.223881 | 0.162072 | 
·
 The industry percentage is increasing drastically. The percentage
 difference between 2006 and 2002 is 193.5%. The company value is higher than
 the industry for all five years. In 2002 and 2006 the differences were 50 % and
 10% respectively.
This
 ratio ascertains the return per share of the company when compared with the
 market price. The return is satisfactory especially because the return is
 gradually increasing. The yield was around 20 % for the year 2002, while it
 increased to 80% for the year 2006.
However,
 the earning yield plunged to a positive figure due to net profit for that
 company year. This will be a huge attraction, if this trend persists for a long
 time. Investors may want to invest more of their shares as soon as possible,
 while creditors need to be careful before committing their fund as they are in
 good position to pay debts but don’t have many.
Dividend Yield on Common Stock
The dividend paid per share is also
 of much interest to common stockholders. When the current annual dividend per
 share is divided by the current market price per share, the result is called
 the dividend yield on common stock.
| Description | 2006 | 2005 | 2004 | 2003 | 2002 | 
| Dividend on stock | 0.013 | 0.0135 | 0.0129 | 0.0126 | 0.01223 | 
| Dividend per share | 20 | 20 | 20 | 20 | 20 | 
| Market price | 1439 | 1415 | 1395 | 1372 | 1358 | 
Industry
 Average
| Average | 2006 | 2005 | 2004 | 2003 | 2002 | 
| 0.021403 | 0.085054 | 0.095857 | 0.09141 | 0.100668 | 
·
 Industry
 ratio has gone down gradually from 2002 to 2006. However all years the company
 ratio value has been much lower than the industry value. In 2002 the value was
 almost 88% lower.
Chart 13: comparing dividend yield
Dividend yield ratio ascertains the
 dividend paid in terms of the market price. The dividend yield ratio was
 relatively stable. The company provided very little dividend for these years.
 Investors may try to invest in other companies instead of investing in shares
 of Shondhani life Insurance Ltd. Creditors will also be concerned with this low
 rate.
If the trend continues, it could be
 bad news for Shondhani life Insurance Ltd., because dividend is one of the
 major concerns of investors, and apparently they will be dejected to invest or
 keep on holding shares if the dividend yield on common stock of the company
 continues to rise on a much lower rate. However as the industry value made a
 drastic fall that might not put pressure.
 Chart 14: market ratio comparison
As the graph depicts, only the
 earning yield ratio increased rapidly while dividend yield remained more or
 less steady. There is major difference towards the end of 2006.
However there was always an
 increasing trend in both the ratios.
Price-Earnings Ratio (PE)
When inverted, the earnings yield on
 common stock is called the price-earnings ratio. It shows the number of times
 of earnings or at which multiple of earnings the stock is selling at the
 market. The P/E ratio
 is one of the most important ratios looked at by potential investors before
 investing in a particular stock. This ratio is found out by dividing current
 market price with the EPS. Higher the P/E ratio, less lucrative will it be for
 investment.
| Description | 2006 | 2005 | 2004 | 2003 | 2002 | 
| P/E ratio | 5.564 | ||||
| Market price | 1439 | 1415 | 1395 | 1372 | 1358 | 
| EPS | 1010 | 693 | 525 | 257 | 
Industry
 Average
| Average | 2006 | 2005 | 2004 | 2003 | 2002 | 
| 4.523609658 | 4.220867711 | 3.769464612 | 3.995482153 | 5.080300398 | 
·
 The ratio of the industry has shown a marginal decreasing trend
 during the years as it is the reciprocal of earnings yield on common stock. The
 company values however are less than the industry values.
The P/E ratio was relatively low for the year
 2003 and 2002. Share would not have been conducive for purchase during that
 time. In 2006 as the company made huge profit, investors should purchase shares
 of the company.
However this ratio cannot give any conclusive
 analysis as to whether potential investors should buy shares from the company
 or whether the existing ones should buy new shares. This is because generally
 different investors have different specific multiples in mind as being the one
 that should be used to judge whether the stock is overpriced or under priced. 
Different investors will have
 different estimates of the price-earnings ratio for a given stock and also
 different estimates of the future earning prospects of the company.
Payout
 Ratio on Common Stock
Payout
 ratio is computed as the dividend per share divided by EPS.
| Description | 2006 | 2005 | 2004 | 2003 | 2002 | 
| Payout ratio | 0.0196 | 0.028 | 0.038 | 0.07 | |
| Dividend per share | 20 | 20 | 20 | 20 | 20 | 
| EPS | 1010 | 693 | 525 | 257 | 
Industry
 Average
| Average | 2006 | 2005 | 2004 | 2003 | 2002 | 
| 0.150434 | 0.305711 | 0.319676 | 0.302562 | 0.373825 | 
The
 payout ratio for the industry fell on percentage in 2006. 
Dividend
 payout ratio is the % of the EPS per share given up to shareholders as
 dividends. In 2002 dividend payout ratio is 7%, which is not considered to be
 satisfactory. In the year 2006 the figure went down to 0.017.This is also
 somewhat unsatisfactory; especially to long term investors as their retained
 money will be used for creating income.
Chart
 15: Payout ratio
As
 seen from the graph the company value was behind the industry value for all
 years.
This
 will definitely discourage and dissatisfy investors.
4. CONCLUSION
Thorough analyzing of the financial
 statements of Shondhani Life Insurance LTD. revealed that the overall
 performance of the company is quite satisfactory over the five year period.
The main cause for this
 rise can be attributed to high gross revenues coupled with lower operating
 incomes culminating in higher net income for the company.
It was found that
 eventually after payment of taxes, dividends and reserve for exceptional
 profits the company basically faced profits. This made it easy for the company
 to give dividends over the years.
Analyzing of the four types of ratios
 disclose the company has been able to make a good
 impression on the investors, creditors and management of the company although
 they have some drawbacks.
The profitability and the
 market tests, that are of major concern to the investors, are not likely to
 dissatisfy them in the period of 5 years. During this period, the other
 companies in the industry performed relatively bad than Shondhani Life
 Insurance Co.Ltd. However on the whole, the industry performance is good too.
Last of all after
 analyzing financial statements of only five years one cannot apparently provide
 adequate information about whether investors should or should not take interest
 in the company.
If analyzing of past
 financial statements disclose that the trend of 2006 has continued before then
 investors are discouraged to invest.
However given that the
 past performance records of the company are consistent Shondhani life Insurance
 Ltd. can be suggested as an investment scope.
 Nevertheless keeping in mind the company’s present financial conditions,
 it would be wise for the potential investors to invest in the business, and for
 existing ones to keep on holding their shares. Management should therefore take
 important decisions and steps to continue and improve the present
 situation.
