Market announcement

Coop Pank AS

LEI code

549300EHNXQVOI120S55

Size of the entity

Large group

Economic activities

Financial and Insurance Activities

Industry sector(s)

Credit institution

Country of registered office

Estonia

Content of announcement in Estonian

Title

Coop Pank 2022. aasta III kvartali auditeerimata majandustulemused

Message

2022. aasta III kvartali lõpu seisuga oli Coop Pangal 139 000 klienti, klientide
arv kasvas kvartaliga  8 200 kliendi võrra (+6%). Arveldavaid kliente oli pangal
62 400, kvartaliga kasvas arveldavate klientide arv 3 700 võrra (+6%).

Coop  Panga hoiuste maht kasvas 2022. aasta III kvartalis 106 miljoni euro võrra
(8%), ulatudes 1,35 miljardi euroni. Kiireimat kasvu näitas äriklientide hoiuste
portfell,  mille  maht  kasvas  44 miljoni  euro  võrra: nõudmiseni hoiuste maht
kasvas  50 miljonit euro võrra  ja  tähtajaliste hoiuste  maht kahanes 6 miljoni
euro  võrra. Eraklientide hoiuste  maht kasvas 4 miljoni  euro võrra: nõudmiseni
hoiused  kasvasid  5 miljoni  euro  võrra  ja  tähtajalised hoiused kahanesid 1
miljoni euro võrra. Rahvusvahelise hoiuste kaasamise platvormi Raisin hoiused ja
muu  finantseering  kasvas  58 miljoni  euro  võrra.  Võrreldes  2021. aasta III
kvartaliga  on Coop Panga  hoiuste maht kasvanud  368 miljoni euro võrra (+37%).
Aastases võrdluses on panga nõudmiseni hoiuste osakaal kõigist hoiustest tõusnud
46% pealt  50% peale.  2022. III  kvartalis  oli finantseerimiskulu 0,7%, mis on
eelmiste kvartalitega võrreldes tõusnud.

2022. aasta  III kvartalis kasvas Coop  Panga neto laenuportfell 77 miljoni euro
võrra  (+7%), ulatudes 1,21 miljardi euroni.  Kiireimat kasvu näitas kodulaenude
portfell,  mille maht  kasvas 36 miljoni  euro võrra  (+8%). Ärilaenude portfell
kasvas 29 miljoni euro võrra (+6%), liisinguportfell kasvas 8 miljoni euro võrra
(+7%)  ja tarbimisfinantseerimise  portfell kasvas  4 miljoni euro  võrra (+7%).
2021. aasta  III kvartaliga võrreldes on laenuportfell kasvanud 354 miljoni euro
võrra (+41%).

2022. aasta  III kvartalis langes  Coop Panga viivises  olev laenuportfell 1,7%
tasemelt 1,4% tasemele. Aasta tagasi oli vastav näitaja 2,0%.

Finantsvarade  allahindluse  kulu  oli  2022. aasta  III  kvartalis 0,7 miljonit
eurot,   mis   on   tavapärane   tase.  2021. aasta  III  kvartalis  täiendavaid
allahindlused ei tehtud seoses provisjonide vabanemisega tarbimisfinantseerimise
portfellis pensionireformi mõjul.

Coop Panga netotulud olid 2022. aasta III kvartalis 13,9 miljonit eurot, tõustes
kvartaalses  võrdluses 9% ja  aastases võrdluses  34%. Tegevuskulud ulatusid III
kvartalis  7 miljoni euroni,  kvartaalses võrdluses  kasvasid tegevuskulud 5% ja
aastases võrdluses 20%.

Coop Pank teenis 2022. aasta III kvartalis 5,7 miljonit eurot puhaskasumit, mida
on  25% rohkem  kui  eelmises  kvartalis  ja  34% rohkem kui aasta tagasi. Panga
kulude  ja tulude suhe oli 2022. aasta  III kvartalis 50% ja omakapitali tootlus
19,1%.

Coop  Pangal on  30.09.2022 seisuga ligi  30 200 aktsionäri, kvartaliga lisandus
200 uut aktsionäri.

Coop Panga juhatuse esimehe Margus Rinki kommentaar tulemustele:

?Kolmanda  kvartali märksõnadeks olid laenuportfelli  jätkuv kasv, madal võlgade
tase,   hoiuste   portfelli   kasvu   pidurdumine,  euribori  tõus,  rekordiline
kvartalikasum ning läbi aegade parimad tulemusnäitajad.

Alates  aasta algusest näeme, et hoiuste maht Eesti turul ei kasva ning majandus
tarbib  eelmistel  perioodidel  kogutud  hoiuseid.  Nii on muutunud uute hoiuste
kaasamine  raskemaks  ning  kulukamaks.  Kui  viimastel  aastatel oleme kaasanud
hoiuseid  Euroopa platvormidelt järjest kahanevas mahus, siis viimases kvartalis
suurendasime taas selliste hoiuste mahtu.

Coop  Panga laenuportfell kasvas kõigis  äriliinides. Näeme siiski esimesi märke
laenunõudluse   alanemisest   ja   seda   eelkõige   ärikliendi   laenudes  ning
eluasemelaenudes.  Viivises laenude maht on jätkuvalt madal ja vastavalt sellele
ka  allahindluste tase.  Kasvav euribor  mõjub positiivselt  intressituludele ja
negatiivselt  intressikuludele.  Positiivne  mõju  oli  siiski kaks korda suurem
negatiivne.

Kõik  see päädis  Coop Panga  jaoks rekordilise  kvartalikasumi ning läbi aegade
parimate tulemusnäitajatega.

Soovime   olla   valmis   nendeks   võimalusteks,   mis  avanevad  majanduskasvu
aeglustumise käigus ja olla tugeva kapitalibaasiga hetkeks, kui majandus pöördub
taas  kasvule. Sellest lähtuvalt oleme 1. novembriks kutsunud kokku aktsionäride
üldkoosoleku,  kus  on  plaanis  otsustada  täiendav  kapitali  kaasamine  panga
kasvustrateegia finantseerimiseks."

 Kasumiaruanne, tuh.                           2021 III
 eurodes              2022 III kv 2022 II kv         kv 2022 9 kuud 2021 9 kuud
-------------------------------------------------------------------------------
 Neto intressitulud        12 721     11 629      9 345      34 945      25 714

 Neto teenustasutulud         978        904        752       2 677       2 183

 Muud tegevustulud,
 neto                         148        224        230         476         665
-------------------------------------------------------------------------------
 Netotulud kokku           13 847     12 757     10 327      38 097      28 562
-------------------------------------------------------------------------------
 Tööjõukulud               -4 057     -3 780     -3 364     -11 286      -9 308

 Turunduskulud               -442       -399       -296      -1 232        -915

 Rent, kontorikulud
 ja mat.pv. kulum            -684       -669       -667      -2 041      -1 822

 IT kulud ja immat.
 põhivara kulum            -1 087     -1 116       -893      -3 177      -2 442

 Muud kulud                  -659       -646       -568      -2 003      -1 761
-------------------------------------------------------------------------------
 Tegevuskulud kokku        -6 929     -6 610     -5 788     -19 739     -16 248
-------------------------------------------------------------------------------
 Kasum enne
 allahindluste kulu         6 918      6 147      4 539      18 359      12 314

 Finantsvarade
 allahindlus                 -672     -1 181        -10      -3 347      -1 534

 Kasum enne tulumaksu       6 246      4 966      4 529      15 012      10 780

 Tulumaksu kulu              -499       -378       -228      -1 177        -612
-------------------------------------------------------------------------------
 Aruandeperioodi
 puhaskasum                 5 747      4 588      4 302      13 835      10 168
-------------------------------------------------------------------------------


 Finantsseisundi aruanne, tuh.
 eurodes                            30.09.2022 30.06.2022 31.12.2021 30.09.2021
-------------------------------------------------------------------------------
 Raha ja raha ekvivalendid             287 158    261 821    252 799    239 735

 Võlainstrumendid                       14 540      4 969      5 932      3 573

 Laenud klientidele                  1 208 457  1 131 367    953 396    854 234

 Muud varad                             29 879     30 711     29 849     32 965
-------------------------------------------------------------------------------
 Varad kokku                         1 540 035  1 428 868  1 241 976  1 130 507
-------------------------------------------------------------------------------
 Klientide hoiused ja saadud laenud  1 354 345  1 248 711  1 098 746    986 777

 Muud kohustised                        19 659     19 706     14 423     18 233

 Allutatud laenud                       43 211     43 164     17 064     17 111
-------------------------------------------------------------------------------
 Kohustised kokku                    1 417 215  1 311 581  1 130 233  1 022 121
-------------------------------------------------------------------------------
 Omakapital                            122 820    117 287    111 743    108 386
-------------------------------------------------------------------------------
 Kohustised ja omakapital kokku      1 540 035  1 428 868  1 241 976  1 130 507
-------------------------------------------------------------------------------

Coop Panga aruanded on leitavad aadressilt: https://www.cooppank.ee/aruandlus

Coop Pank korraldab 2022. aasta III kvartali majandustulemuste tutvustamiseks
veebiseminari 19. oktoobril 2022 kell 9.00. Osalemiseks palume eelnevalt
registreeruda aadressil: https://bit.ly/CP-19-10-veebiseminar-registreerimine

Veebiseminar salvestatakse ning avalikustatakse Coop Panga kodulehel
www.cooppank.ee
(https://www.globenewswire.com/Tracker?data=ysaYE2aduEcKrKAVh7DYM6LiE28UTJqD7xkd
SPeY2t-8glSNNf3zmGgGz59--m-ZGdW8mZfR_aEVv-L5dz38qQ==) ja YouTube'i kontol.

Eesti   kapitalil   põhinev   Coop   Pank   on  üks  viiest  Eestis  tegutsevast
universaalpangast.  Pangal  on  139 000 igapäevapanganduse  klienti.  Coop  Pank
kasutab   jaekaubanduse   ja  panganduse  vahel  tekkivat  sünergiat  ning  toob
igapäevased   pangateenused   inimeste   kodu  lähedale.  Panga  strateegiliseks
aktsionäriks  on  kodumaine  kaubanduskett  Coop  Eesti,  mille müügivõrgustikku
kuulub 330 kauplust.

Lisainfo:
Paavo Truu
Finantsjuht
Telefon: +372 516 0231
E-post: [email protected] (mailto:[email protected])

Content of announcement in English

Title

Coop Pank unaudited financial results for Q3 2022

Message

By the end of the Q3 2022, Coop Pank had 139,000 customers, during the quarter
the number of customers increased by 8,200 (+6%). The bank had 62,400 active
customers, during the quarter the number of active customers increased by 3,700
(+6%).

In  Q3  2022, volume  of  deposits  in  Coop Pank increased by 106 million euros
(+8%),  reaching total of  1.35 billion euros. Deposits  from domestic companies
showed  the  fastest  growth,  increasing  by  44 million euros: demand deposits
increased  by 50 million euros  and term deposits  decreased by 6 million euros.
Deposits  from  private  clients  increased  by 4 million euros: demand deposits
increased  by 5 million  euros and  term deposits  decreased by 1 million euros.
Deposits   from  international  deposit  platform  Raisin  and  other  financing
increased  by  58 million  euros.  Compared  to  Q3  2021, volume of Coop Pank's
deposits  has increased  by 368 million  euros (+37%).  In an annual comparison,
share of demand deposits to total deposits has increased from 46% to 50%.  In Q3
2022, the  bank's financing cost  was 0.7%, which has  increased compared to the
previous quarters.

In Q3 2022, net loan portfolio of Coop Pank increased by 77 million euros (+7%),
reaching  1.21 billion euros.  Home mortgage  loan portfolio  showed the fastest
growth,  increasing  the  volume  by  36 million  euros  (+8%).  Business  loans
portfolio increased by 29 million euros (+6%), leasing portfolio increased by 8
million  euros (+7%) and consumer finance portfolio increased by 4 million euros
(+7%).  Compared to Q3 2021, total loan portfolio of Coop Pank has grown by 354
million euros (+41%).

In  Q3 2022, overdue  loan portfolio  of Coop  Pank decreased  from the level of
1.7% to 1.4%. A year ago, it was 2,0%.

Impairment costs of financial assets in Q3 2022 were 0.7 million euros, which is
usual  level. In Q3 2021 no  impairment costs were made,  in connection with the
release  of provisions in  the consumer financing  portfolio as a  result of the
pension reform.

Net  income of Coop Pank in Q3 2022 was 13.9 million euros, having grown 9% over
the quarter and 34% over the year. Operating expenses reached 7 million euros in
Q3, having increased 5% in quarterly comparison and 20% in annual comparison.

In  Q3 2022, net profit  of Coop Pank  was 5.7 million euros,  which is 25% more
than  in the previous quarter and 34% more than  a year ago. In Q3 2022, cost to
income ratio of the bank was 50% and return on equity was 19.1%.

As  of  30 September  2022, Coop  Pank  has  ca  30 200 shareholders, during the
quarter the number of shareholders increased by 200.

Margus  Rink,  Chairman  of  the  Management  Board  of  Coop Pank, comments the
results:

"The keywords of the third quarter were: continued growth of the loan portfolio,
low level of debt, slow down of the growth of the deposit portfolio, rise of the
Euribor,  record quarterly  profit and  the best  performance indicators  of all
time.

Since  the beginning  of the  year, we  see that  the volume  of deposits in the
market  is  not  growing  anymore,  and  the  economy  is consuming the deposits
collected  in previous periods.  Due to that,  it has become  more difficult and
expensive  to attract new  deposits. If in  recent years we  have included funds
from European deposit platforms in a decreasing amount, then in the last quarter
we have included these deposits again.

Coop Pank's loan portfolio grew in all business lines. However, we are seeing
the first signs of a decrease in loan demand, especially in corporate loans and
home loans. The volume of non-performing loans continues to be low and,
accordingly, the level of discounts. The increasing Euribor has a positive
effect on interest income and a negative effect on interest expenses. However,
the positive effect is twice as large as the negative effect.

All  these factors together resulted  in a record quarterly  profit and the best
performance indicators of all time.

We  want to be ready  for the opportunities that  arise as economic growth slows
down  and have  a strong  capital base  for when  the economy returns to growth.
Based  on this, we have convened a  general meeting of shareholders for November
1, where  it is planned to  decide on additional capital  raising to finance the
bank's growth strategy."


 Income statement, in th. euros         Q3 2022 Q2 2022 Q3 2021 9M 2022 9M 2021
-------------------------------------------------------------------------------
 Net interest income                     12 721  11 629   9 345  34 945  25 714

 Net fee and commission income              978     904     752   2 677   2 183

 Net other income                           148     224     230     476     665
-------------------------------------------------------------------------------
 Total net income                        13 847  12 757  10 327  38 097  28 562
-------------------------------------------------------------------------------
 Payroll expenses                        -4 057  -3 780  -3 364 -11 286  -9 308

 Marketing expenses                        -442    -399    -296  -1 232    -915

 Rental and office expenses, depr. of
 tangible assets                           -684    -669    -667  -2 041  -1 822

 IT expenses and depr. of intangible
 assets                                  -1 087  -1 116    -893  -3 177  -2 442

 Other operating expenses                  -659    -646    -568  -2 003  -1 761
-------------------------------------------------------------------------------
 Total operating expenses                -6 929  -6 610  -5 788 -19 739 -16 248
-------------------------------------------------------------------------------
 Net profit before impairment losses      6 918   6 147   4 539  18 359  12 314

 Impairment costs on financial assets      -672  -1 181     -10  -3 347  -1 534

 Net profit before income tax             6 246   4 966   4 529  15 012  10 780

 Income tax expenses                       -499    -378    -228  -1 177    -612
-------------------------------------------------------------------------------
 Net profit for the period                5 747   4 588   4 302  13 835  10 168
-------------------------------------------------------------------------------


 Statement of financial position,
 in thousands of euros              30.06.2022 31.03.2022 31.12.2021 30.06.2021
-------------------------------------------------------------------------------
 Cash and cash equivalents             287 158    261 821    252 799    239 735

 Debt securities                        14 540      4 969      5 932      3 573

 Loans to customers                  1 208 457  1 131 367    953 396    854 234

 Other assets                           29 879     30 711     29 849     32 965
-------------------------------------------------------------------------------
 Total assets                        1 540 035  1 428 868  1 241 976  1 130 507
-------------------------------------------------------------------------------
 Customer deposits and loans
 received                            1 354 345  1 248 711  1 098 746    986 777

 Other liabilities                      19 659     19 706     14 423     18 233

 Subordinated debt                      43 211     43 164     17 064     17 111
-------------------------------------------------------------------------------
 Total liabilities                   1 417 215  1 311 581  1 130 233  1 022 121
-------------------------------------------------------------------------------
 Equity                                122 820    117 287    111 743    108 386
-------------------------------------------------------------------------------
 Total liabilities and equity        1 540 035  1 428 868  1 241 976  1 130 507
-------------------------------------------------------------------------------


The reports of Coop Pank are available at: https://www.cooppank.ee/en/reporting

Coop Pank will organise a webinar on 19 October 2022 at 9:00 AM, to present the
financial results of Q2 2022. For participation, please register in advance at:
https://bit.ly/CP-19-10-veebiseminar-registreerimine

The webinar will be recorded and published on the company's website
www.cooppank.ee (http://www.cooppank.ee) and on the YouTube channel.

Coop  Pank,  based  on  Estonian  capital,  is  one  of the five universal banks
operating in Estonia. The bank has 139,000 daily banking clients. Coop Pank aims
to  put the synergy generated by the  interaction of retail business and banking
to good use and to bring everyday banking services closer to people's homes. The
strategic  shareholder  of  the  bank  is  the domestic retail chain Coop Eesti,
comprising of 330 stores.

Additional information:
Paavo Truu
CFO
Phone: +372 516 0231
E-mail: [email protected] (mailto:[email protected])