C.B.1.1 THANACHART CAPITAL PUBLIC COMPANY LIMITED AND ITS SUBSIDIARIES SUMMARY STATEMENT OF ASSETS AND LIABILITIES (NOT AUDITED/REVIEWED BY CERTIFIED PUBLIC ACCOUNTANT) AS OF 30 APRIL 2015

ASSETS

CASH

INTERBANK AND MONEY MARKET ITEMS, NET CLAIMS ON SECURITIES

DERIVATIVES ASSETS INVESTMENTS, NET

( WITH OBLIGATION THOUSAND BAHT 2,779,822 ) INVESTMENTS IN SUBSIDIARIES AND ASSOCIATES, NET LOANS TO CUSTOMERS, NET

ACCRUED INTEREST RECEIVABLES

CUSTOMERS' LIABILITIES UNDER ACCEPTANCES PROPERTIES FORECLOSED, NET

PREMISES AND EQUIPMENT, NET OTHER ASSETS, NET

TOTAL ASSETS

THOUSAND BAHT

13,794,980

54,211,146

-

5,014,134

153,857,139

2,409,053

701,419,797

676,493

35,140

8,041,335

7,740,874

38,433,994

LIABILITIES

DEPOSITS

INTERBANK AND MONEY MARKET ITEMS, NET LIABILITIES PAYABLE ON DEMAND

LIABILITIES TO DELIVER SECURITIES

FINANCIAL LIABILITIES DESIGNATED AT FAIR VALUE THROUGH PROFIT OR LOSS

DERIVATIVES LIABILITIES

DEBTS ISSUED AND BORROWINGS

BANK'S LIABILITIES UNDER ACCEPTANCES OTHER LIABILITIES

TOTAL LIABILITIES

SHAREHOLDERS' EQUITY

EQUITY PORTION 1/ OTHER RESERVES RETAINED EARNINGS

NON-CONTROLLING INTERESTS

TOTAL SHAREHOLDERS' EQUITY

TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY

THOUSAND BAHT

670,356,995

75,771,649

1,766,482

-

-

5,913,495

82,444,511

35,140

44,538,761

ASSETS

CASH

INTERBANK AND MONEY MARKET ITEMS, NET CLAIMS ON SECURITIES

DERIVATIVES ASSETS INVESTMENTS, NET

( WITH OBLIGATION THOUSAND BAHT 2,779,822 ) INVESTMENTS IN SUBSIDIARIES AND ASSOCIATES, NET LOANS TO CUSTOMERS, NET

ACCRUED INTEREST RECEIVABLES

CUSTOMERS' LIABILITIES UNDER ACCEPTANCES PROPERTIES FORECLOSED, NET

PREMISES AND EQUIPMENT, NET OTHER ASSETS, NET

TOTAL ASSETS

THOUSAND BAHT

13,794,980

54,211,146

-

5,014,134

153,857,139

2,409,053

701,419,797

676,493

35,140

8,041,335

7,740,874

38,433,994

LIABILITIES

DEPOSITS

INTERBANK AND MONEY MARKET ITEMS, NET LIABILITIES PAYABLE ON DEMAND

LIABILITIES TO DELIVER SECURITIES

FINANCIAL LIABILITIES DESIGNATED AT FAIR VALUE THROUGH PROFIT OR LOSS

DERIVATIVES LIABILITIES

DEBTS ISSUED AND BORROWINGS

BANK'S LIABILITIES UNDER ACCEPTANCES OTHER LIABILITIES

TOTAL LIABILITIES

SHAREHOLDERS' EQUITY

EQUITY PORTION 1/ OTHER RESERVES RETAINED EARNINGS

NON-CONTROLLING INTERESTS

TOTAL SHAREHOLDERS' EQUITY

TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY

880,827,033

ASSETS

CASH

INTERBANK AND MONEY MARKET ITEMS, NET CLAIMS ON SECURITIES

DERIVATIVES ASSETS INVESTMENTS, NET

( WITH OBLIGATION THOUSAND BAHT 2,779,822 ) INVESTMENTS IN SUBSIDIARIES AND ASSOCIATES, NET LOANS TO CUSTOMERS, NET

ACCRUED INTEREST RECEIVABLES

CUSTOMERS' LIABILITIES UNDER ACCEPTANCES PROPERTIES FORECLOSED, NET

PREMISES AND EQUIPMENT, NET OTHER ASSETS, NET

TOTAL ASSETS

THOUSAND BAHT

13,794,980

54,211,146

-

5,014,134

153,857,139

2,409,053

701,419,797

676,493

35,140

8,041,335

7,740,874

38,433,994

LIABILITIES

DEPOSITS

INTERBANK AND MONEY MARKET ITEMS, NET LIABILITIES PAYABLE ON DEMAND

LIABILITIES TO DELIVER SECURITIES

FINANCIAL LIABILITIES DESIGNATED AT FAIR VALUE THROUGH PROFIT OR LOSS

DERIVATIVES LIABILITIES

DEBTS ISSUED AND BORROWINGS

BANK'S LIABILITIES UNDER ACCEPTANCES OTHER LIABILITIES

TOTAL LIABILITIES

SHAREHOLDERS' EQUITY

EQUITY PORTION 1/ OTHER RESERVES RETAINED EARNINGS

NON-CONTROLLING INTERESTS

TOTAL SHAREHOLDERS' EQUITY

TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY

11,006,767

2,622,175

37,663,947

53,514,163

ASSETS

CASH

INTERBANK AND MONEY MARKET ITEMS, NET CLAIMS ON SECURITIES

DERIVATIVES ASSETS INVESTMENTS, NET

( WITH OBLIGATION THOUSAND BAHT 2,779,822 ) INVESTMENTS IN SUBSIDIARIES AND ASSOCIATES, NET LOANS TO CUSTOMERS, NET

ACCRUED INTEREST RECEIVABLES

CUSTOMERS' LIABILITIES UNDER ACCEPTANCES PROPERTIES FORECLOSED, NET

PREMISES AND EQUIPMENT, NET OTHER ASSETS, NET

TOTAL ASSETS

THOUSAND BAHT

13,794,980

54,211,146

-

5,014,134

153,857,139

2,409,053

701,419,797

676,493

35,140

8,041,335

7,740,874

38,433,994

LIABILITIES

DEPOSITS

INTERBANK AND MONEY MARKET ITEMS, NET LIABILITIES PAYABLE ON DEMAND

LIABILITIES TO DELIVER SECURITIES

FINANCIAL LIABILITIES DESIGNATED AT FAIR VALUE THROUGH PROFIT OR LOSS

DERIVATIVES LIABILITIES

DEBTS ISSUED AND BORROWINGS

BANK'S LIABILITIES UNDER ACCEPTANCES OTHER LIABILITIES

TOTAL LIABILITIES

SHAREHOLDERS' EQUITY

EQUITY PORTION 1/ OTHER RESERVES RETAINED EARNINGS

NON-CONTROLLING INTERESTS

TOTAL SHAREHOLDERS' EQUITY

TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY

104,807,052

ASSETS

CASH

INTERBANK AND MONEY MARKET ITEMS, NET CLAIMS ON SECURITIES

DERIVATIVES ASSETS INVESTMENTS, NET

( WITH OBLIGATION THOUSAND BAHT 2,779,822 ) INVESTMENTS IN SUBSIDIARIES AND ASSOCIATES, NET LOANS TO CUSTOMERS, NET

ACCRUED INTEREST RECEIVABLES

CUSTOMERS' LIABILITIES UNDER ACCEPTANCES PROPERTIES FORECLOSED, NET

PREMISES AND EQUIPMENT, NET OTHER ASSETS, NET

TOTAL ASSETS

985,634,085

LIABILITIES

DEPOSITS

INTERBANK AND MONEY MARKET ITEMS, NET LIABILITIES PAYABLE ON DEMAND

LIABILITIES TO DELIVER SECURITIES

FINANCIAL LIABILITIES DESIGNATED AT FAIR VALUE THROUGH PROFIT OR LOSS

DERIVATIVES LIABILITIES

DEBTS ISSUED AND BORROWINGS

BANK'S LIABILITIES UNDER ACCEPTANCES OTHER LIABILITIES

TOTAL LIABILITIES

SHAREHOLDERS' EQUITY

EQUITY PORTION 1/ OTHER RESERVES RETAINED EARNINGS

NON-CONTROLLING INTERESTS

TOTAL SHAREHOLDERS' EQUITY

TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY

985,634,085

THOUSAND BAHT NON-PERFORMING LOANS 2/ (NET) AS OF 31 MARCH 2015 (QUARTERLY) 15,046,207 ( 1.97 PERCENTS OF TOTAL LOANS AFTER ALLOWANCE FOR DOUBTFUL ACCOUNTS OF NON-PERFORMING LOANS ) REQUIRED PROVISIONING FOR LOAN LOSS, AS OF 31 MARCH 2015 (QUARTERLY) 21,303,089 ACTUAL PROVISIONING FOR LOAN LOSS, AS OF 31 MARCH 2015 (QUARTERLY) 28,606,770 LOANS TO RELATED PARTIES 5,996,906 LOANS TO RELATED ASSET MANAGEMENT COMPANIES - LOANS TO RELATED PARTIES DUE TO DEBT RESTRUCTURING 341,206 REGULATORY CAPITAL 3/ 106,014,425 ( CAPITAL ADEQUACY RATIO = 13.48 PERCENTS ) REGULATORY CAPITAL AFTER DEDUCTING CAPITAL ADD-ON ARISING FROM SINGLE LENDING LIMIT 106,014,425 ( REGULATORY CAPITAL RATIO AFTER DEDUCTING CAPITAL ADD-ON ARISING FROM SINGLE LENDING LIMIT = 13.48 PERCENTS ) CHANGES IN ASSETS AND LIABILITIES THIS QUARTER AS OF 30 APRIL 2015 (QUARTERLY)

DUE TO FINE FROM VIOLATING THE FINANCIAL INSTITUTION BUSINESS ACT B.E.2551, SECTION

-

CONTINGENT LIABILITIES

54,334,974

AVALS TO BILLS AND GUARANTEES OF LOANS

418,173

LIABILITIES UNDER UNMATURED IMPORT BILLS

479,591

LETTERS OF CREDIT

4,845,538

OTHER CONTIGENCIES

48,591,672

1/ EQUITY PORTION IS REFERRED TO THE SUM OF ISSUED AND PAID-UP SHARE CAPITAL, STOCK RIGHTS/WARRANTS/OPTIONS, PREMIUM OR DISCOUNT ON SHARE CAPITAL, AND PREMIUM ON TREASURY SHARES LESS TREASURY SHARES 2/ NON-PERFORMING LOANS (GROSS) AS OF 31 MARCH 2015 (QUARTERLY) 31,694,994 ( 4.07 PERCENTS OF TOTAL LOANS BEFORE ALLOWANCE FOR DOUBTFUL ACCOUNTS ) 3/ ACCORDING TO THE PRINCIPLE OF A CONSOLIDATED SUPERVISION OF THE BANK OF THAILAND (BASEL III) CHANNEL OF CAPITAL MAINTENANCE INFORMATION DISCLOSURE FOR COMMERCIAL BANK FOR FINANCIAL GROUP (UNDER THE NOTIFICATION OF THE BANK OF THAILAND (UNDER THE NOTIFICATION OF THE BANK OF THAILAND RE : PUBLIC DISCLOSURE OF CAPITAL MAINTENANCE FOR COMMERCIAL BANKS) RE: CONSOLIDATE D SUPERVISION)

THANACHART BANK

LOCATION OF DISCLOSURE

www.thanachartbank.co.th

LOCATION OF DISCLOSURE

www.thanachart.co.th

DATE OF DISCLOSURE

29 APRIL 2015

DATE OF DISCLOSURE

29 APRIL 2015

INFORMATION AS OF

31 DECEMBER 2014

INFORMATION AS OF

31 DECEMBER 2014

WE CERTIFY HERE THAT THIS SUMMARY STATEMENT OF ASSETS AND LIABILITIES IS COMPLETELY,CORRECTY AND TRULY PRESENTED. …………………………………………… …………………………………………… ( MR.SOMJATE MOOSIRILERT ) ( MR.KAMTORN TANTISIRIVAT ) SENIOR EXECUTIVE VICE PRESIDENT EXECUTIVE VICE PRESIDENT


SUMMARY STATEMENT OF ASSETS AND LIABILITIES (NOT AUDITED/REVIEWED BY CERTIFIED PUBLIC ACCOUNTANT)
AS OF 30 APRIL 2015
C .B.1.1

ASSETS CASH

INTERBANK AND MONEY MARKET ITEMS, NET CLAIMS ON SECURITIES

DERIVATIVES ASSETS INVESTMENTS, NET

( WITH OBLIGATION THOUSAND BAHT 288,449 )

INVESTMENTS IN SUBSIDIARIES AND ASSOCIATES, NET LOANS TO CUSTOMERS, NET

ACCRUED INTEREST RECEIVABLES

CUSTOMERS' LIABILITIES UNDER ACCEPTANCES PROPERTIES FORECLOSED, NET

PREMISES AND EQUIPMENT, NET OTHER ASSETS, NET

TOTAL ASSETS

THOUSAND BAHT

13,792,491

51,373,610

-

5,006,129

133,909,663

7,359,391

668,262,937

656,636

35,140

2,574,602

7,489,775

34,303,550

LIABILITIES DEPOSITS

INTERBANK AND MONEY MARKET ITEMS, NET LIABILITIES PAYABLE ON DEMAND

LIABILITIES TO DELIVER SECURITIES

FINANCIAL LIABILITIES DESIGNATED AT FAIR VALUE THROUGH PROFIT OR LOSS DERIVATIVES LIABILITIES

DEBTS ISSUED AND BORROWINGS

BANK'S LIABILITIES UNDER ACCEPTANCES OTHER LIABILITIES

TOTAL LIABILITIES

SHAREHOLDERS' EQUITY EQUITY PORTION 1/

OTHER RESERVES

RETAINED EARNINGS

TOTAL SHAREHOLDERS' EQUITY

TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY

THOUSAND BAHT

672,037,574

66,888,126

1,766,482

-

-

5,907,165

58,737,917

35,140

21,904,199

ASSETS CASH

INTERBANK AND MONEY MARKET ITEMS, NET CLAIMS ON SECURITIES

DERIVATIVES ASSETS INVESTMENTS, NET

( WITH OBLIGATION THOUSAND BAHT 288,449 )

INVESTMENTS IN SUBSIDIARIES AND ASSOCIATES, NET LOANS TO CUSTOMERS, NET

ACCRUED INTEREST RECEIVABLES

CUSTOMERS' LIABILITIES UNDER ACCEPTANCES PROPERTIES FORECLOSED, NET

PREMISES AND EQUIPMENT, NET OTHER ASSETS, NET

TOTAL ASSETS

THOUSAND BAHT

13,792,491

51,373,610

-

5,006,129

133,909,663

7,359,391

668,262,937

656,636

35,140

2,574,602

7,489,775

34,303,550

LIABILITIES DEPOSITS

INTERBANK AND MONEY MARKET ITEMS, NET LIABILITIES PAYABLE ON DEMAND

LIABILITIES TO DELIVER SECURITIES

FINANCIAL LIABILITIES DESIGNATED AT FAIR VALUE THROUGH PROFIT OR LOSS DERIVATIVES LIABILITIES

DEBTS ISSUED AND BORROWINGS

BANK'S LIABILITIES UNDER ACCEPTANCES OTHER LIABILITIES

TOTAL LIABILITIES

SHAREHOLDERS' EQUITY EQUITY PORTION 1/

OTHER RESERVES

RETAINED EARNINGS

TOTAL SHAREHOLDERS' EQUITY

TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY

827,276,603

ASSETS CASH

INTERBANK AND MONEY MARKET ITEMS, NET CLAIMS ON SECURITIES

DERIVATIVES ASSETS INVESTMENTS, NET

( WITH OBLIGATION THOUSAND BAHT 288,449 )

INVESTMENTS IN SUBSIDIARIES AND ASSOCIATES, NET LOANS TO CUSTOMERS, NET

ACCRUED INTEREST RECEIVABLES

CUSTOMERS' LIABILITIES UNDER ACCEPTANCES PROPERTIES FORECLOSED, NET

PREMISES AND EQUIPMENT, NET OTHER ASSETS, NET

TOTAL ASSETS

THOUSAND BAHT

13,792,491

51,373,610

-

5,006,129

133,909,663

7,359,391

668,262,937

656,636

35,140

2,574,602

7,489,775

34,303,550

LIABILITIES DEPOSITS

INTERBANK AND MONEY MARKET ITEMS, NET LIABILITIES PAYABLE ON DEMAND

LIABILITIES TO DELIVER SECURITIES

FINANCIAL LIABILITIES DESIGNATED AT FAIR VALUE THROUGH PROFIT OR LOSS DERIVATIVES LIABILITIES

DEBTS ISSUED AND BORROWINGS

BANK'S LIABILITIES UNDER ACCEPTANCES OTHER LIABILITIES

TOTAL LIABILITIES

SHAREHOLDERS' EQUITY EQUITY PORTION 1/

OTHER RESERVES

RETAINED EARNINGS

TOTAL SHAREHOLDERS' EQUITY

TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY

57,237,343

1,702,631

38,547,347

ASSETS CASH

INTERBANK AND MONEY MARKET ITEMS, NET CLAIMS ON SECURITIES

DERIVATIVES ASSETS INVESTMENTS, NET

( WITH OBLIGATION THOUSAND BAHT 288,449 )

INVESTMENTS IN SUBSIDIARIES AND ASSOCIATES, NET LOANS TO CUSTOMERS, NET

ACCRUED INTEREST RECEIVABLES

CUSTOMERS' LIABILITIES UNDER ACCEPTANCES PROPERTIES FORECLOSED, NET

PREMISES AND EQUIPMENT, NET OTHER ASSETS, NET

TOTAL ASSETS

THOUSAND BAHT

13,792,491

51,373,610

-

5,006,129

133,909,663

7,359,391

668,262,937

656,636

35,140

2,574,602

7,489,775

34,303,550

LIABILITIES DEPOSITS

INTERBANK AND MONEY MARKET ITEMS, NET LIABILITIES PAYABLE ON DEMAND

LIABILITIES TO DELIVER SECURITIES

FINANCIAL LIABILITIES DESIGNATED AT FAIR VALUE THROUGH PROFIT OR LOSS DERIVATIVES LIABILITIES

DEBTS ISSUED AND BORROWINGS

BANK'S LIABILITIES UNDER ACCEPTANCES OTHER LIABILITIES

TOTAL LIABILITIES

SHAREHOLDERS' EQUITY EQUITY PORTION 1/

OTHER RESERVES

RETAINED EARNINGS

TOTAL SHAREHOLDERS' EQUITY

TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY

97,487,321

ASSETS CASH

INTERBANK AND MONEY MARKET ITEMS, NET CLAIMS ON SECURITIES

DERIVATIVES ASSETS INVESTMENTS, NET

( WITH OBLIGATION THOUSAND BAHT 288,449 )

INVESTMENTS IN SUBSIDIARIES AND ASSOCIATES, NET LOANS TO CUSTOMERS, NET

ACCRUED INTEREST RECEIVABLES

CUSTOMERS' LIABILITIES UNDER ACCEPTANCES PROPERTIES FORECLOSED, NET

PREMISES AND EQUIPMENT, NET OTHER ASSETS, NET

TOTAL ASSETS

924,763,924

LIABILITIES DEPOSITS

INTERBANK AND MONEY MARKET ITEMS, NET LIABILITIES PAYABLE ON DEMAND

LIABILITIES TO DELIVER SECURITIES

FINANCIAL LIABILITIES DESIGNATED AT FAIR VALUE THROUGH PROFIT OR LOSS DERIVATIVES LIABILITIES

DEBTS ISSUED AND BORROWINGS

BANK'S LIABILITIES UNDER ACCEPTANCES OTHER LIABILITIES

TOTAL LIABILITIES

SHAREHOLDERS' EQUITY EQUITY PORTION 1/

OTHER RESERVES

RETAINED EARNINGS

TOTAL SHAREHOLDERS' EQUITY

TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY

924,763,924


THOUSAND BAHT NON -PERFORMING LOANS2/ (NET) AS OF 31 MARCH 2015 (QUARTERLY) 11,925,551
( 1.64 PERCENTS OF TOTAL LOANS AFTER ALLOWANCE FOR DOUBTFUL ACCOUNTS OF NON -PERFORMING LOANS )

REQUIRED PROVISIONING FOR LOAN LOSS , AS OF 31 MARCH 2015 (QUARTERLY) 14,834,756
ACTUAL PROVISIONING FOR LOAN LOSS , AS OF 31 MARCH 2015 (QUARTERLY) 20,878,494
LOANS TO RELATED PARTIES 6,240,474
LOANS TO RELATED ASSET MANAGEMENT COMPANIES 1,896,500
LOANS TO RELATED PARTIES DUE TO DEBT RESTRUCTURING -
REGULATORY CAPITAL 109,912,991
( CAPITAL ADEQUACY RATIO = 15.65 PERCENTS )
REGULATORY CAPITAL AFTER DEDUCTING CAPITAL ADD-ON ARISING FROM SINGLE LENDING LIMIT 109,912,991
( REGULATORY CAPITAL RATIO AFTER DEDUCTING CAPITAL ADD -ON ARISING FROM SINGLE LENDING LIMIT = 15.65 PERCENTS )
CHANGES IN ASSETS AND LIABILITIES THIS QUARTER AS OF 30 APRIL 2015 (QUARTERLY)

DUE TO FINE FROM VIOLATING THE FINANCIAL INSTITUTION BUSINESS ACT B .E.2551, SECTION

-

CONTINGENT LIABILITIES

54,303,314

AVALS TO BILLS AND GUARANTEES OF LOANS

418,173

LIABILITIES UNDER UNMATURED IMPORT BILLS

479,591

LETTERS OF CREDIT

4,845,538

OTHER CONTINGENCIES

48,560,012

/1EQUITY PORTION IS REFERRED TO THE SUM OF ISSUED AND PAID -UP SHARE CAPITAL , STOCK RIGHTS/WARRANTS/OPTIONS, PREMIUM OR DISCOUNT ON SHARE CAPITAL, AND PREMIUM ON TREASURY SHARES LESS TREASURY SHARES

/2NON-PERFORMING LOANS (GROSS) AS OF 31 MARCH 2015 (QUARTERLY) 22,042,909
( 2.98 PERCENTS OF TOTAL LOANS BEFORE ALLOWANCE FOR DOUBTFUL ACCOUNTS )
CHANNEL OF CAPITAL MAINTENANCE INFORMATION DISCLOSURE
FOR COMMERCIAL BANK FOR FINANCIAL GROUP
(UNDER THE NOTIFICATION OF THE BANK OF THAILAND (UNDER THE NOTIFICATION OF THE BANK OF THAILAND RE : PUBLIC DISCLOSURE OF CAPITAL MAINTENANCE FOR COMMERCIAL BANKS) RE : CONSOLIDATED SUPERVISION)
LOCATION OF DISCLOSURE www.thanachartbank.co.th LOCATION OF DISCLOSURE www.thanachart.co.th
DATE OF DISCLOSURE 29 APRIL 2015 DATE OF DISCLOSURE 29 APRIL 2015
INFORMATION AS OF 31 DECEMBER 2014 INFORMATION AS OF 31 DECEMBER 2014

WE CERTIFY HERE THAT THIS SUMMARY STATEMENT OF ASSETS AND LIABILITIES IS COMPLETELY, CORRECTLY AND TRULY PRESENTED.
……………………………………………. …………………………………………… ( SOMJATE MOOSIRILERT ) ( ANUWAT LUENGTAWEEKUL )
CHIEF EXECUTIVE OFFICER AND PRESIDENT EXECUTIVE VICE PRESIDENT

distributed by