To view the PDF file, sign up for a MySharenet subscription.

NEDBANK GROUP LIMITED - Nedbank Group - Audited financial results for the year ended 31 December 2012

Release Date: 25/02/2013 08:00
Code(s): NED     PDF:  
Wrap Text
Nedbank Group - Audited financial results for the year ended 31 December 2012

NEDBANK GROUP LIMITED
Reg No: 1966/010630/06          
ISIN: ZAE000004875
JSE share code: NED             
NSX share code: NBK

NEDBANK GROUP - AUDITED FINAL RESULTS

COMMENTARY

NEDBANK GROUP LIMITED

Audited financial results for the year ended 31 December 2012

-   Headline earnings increased 21,4% to R7 510m(1)
-   Diluted headline earnings per share up 19,0% to 1 595 cents(1)
-   Strong NIR growth of 12,4% to R17 324m(1)
-   ROE (excluding goodwill) increased to 16,4% (2011:15,3%)(1)
-   Common equity Tier 1 ratio increased to 11,4% (2011: 10,5%)
-   Full-year dividend per share up 24,3% to 752 cents(1)

'In a tough economic environment Nedbank Group's strong franchise and
growth orientation together with the momentum built in the first half of the year
resulted in the group delivering diluted headline earnings per share growth of
19,0%. This performance was achieved through strong revenue growth, an
improved credit loss ratio and responsible expense management while
strengthening the balance sheet and investing for growth.

We are committed to sustainable stakeholder delivery and contributing to SA's
development through our support of the National Development Plan
objectives. In 2012 we created over 450 new permanent jobs in South Africa
and our great-value banking offerings led to 655 000 more clients banking
with Nedbank, taking the total number of clients who choose to bank with us
above six million. We continue to lead in transformation as the JSE's most
empowered large company under the Department of Trade and Industry
codes, and to make a difference as South Africa's green bank.

Nedbank Group has strongly growing and diverse annuity income streams, a
long-term record of disciplined expense management, a sound funding base,
improving asset quality trends and higher coverage ratios, strong capital
levels and stable management teams. These attributes, together with a
multiyear focus on the importance of culture and values, position us well to
continue to deliver to all our stakeholders in 2013 and to adapt to a volatile
and challenging economic environment.'

Mike Brown
Chief Executive

Banking and economic environment

The global economic slowdown continued for most of 2012, with recessionary
conditions in many advanced economies negatively affecting growth in
leading emerging economies such as China, India and Brazil. Signs of
improvement in various geographies emerged in the fourth quarter of the year,
giving rise to cautious optimism that global economic conditions may stabilise
and potentially start to improve in 2013.

The temporary aversion of the fiscal cliff in the United States of America was
a key positive development and, together with the release of improved US
housing, employment and credit data, added to the positive sentiment. In
Europe the extraordinary actions by central bankers have significantly
reduced tail risk in the Eurozone and declining bond yields have helped to
ease fiscal pressure. Further uplift in sentiment came from China's producing
a modest recovery in growth to just below 8% in the fourth quarter, after
reporting a downward trend in growth for 10 successive quarters.

SA's gross domestic (GDP) is expected to have grown at around 2,5% in
2012 after expanding 3,1% in 2011. Concerns around the operating
environment and infrastructure constraints, the widening current account
deficit, rising national debt, higher inflation, high levels of unemployment and
declining trends in competitiveness with wage settlements outpacing
productivity were included in the rationale by international rating agencies,
Moody's, Standard & Poor's and Fitch Ratings for the downgrade of SA's
sovereign-debt rating, which in turn placed pressure on the rand. Domestic
bond yields have, however, remained stable.

Households remained the primary driver of private sector credit demand, with
the unexpected 50 basis points (bps) reduction in interest rates in July 2012
providing some relief for highly indebted consumers against rising electricity,
food and fuel costs. Growth rates in unsecured lending are slowing as
expected.

Corporate credit demand improved towards the end of the year as the
recovery in public sector infrastructure spending supported industries
producing capital goods and other inputs for local projects, although
corporates on the whole remained cautious, constrained by a weak Eurozone
and a relatively sluggish domestic economic environment.

Review of results
Nedbank Group made excellent progress in delivering on our strategic focus
areas, producing a strong set of results for the year ended 31 December 2012
('the year'). The results reflect an improvement in all key performance
indicators and headline earnings growth in all business clusters.

Headline earnings grew 21,4% to R7 510m (2011: R6 184m), driven by good
revenue growth, an improving credit loss ratio (CLR) and responsible expense
management while investing for growth.(1)

Diluted headline earnings per share increased 19,0% to 1 595 cents (2011:
1 340 cents) and diluted earnings per share increased 18,4% to 1 588 cents
(2011: 1 341 cents). In line with the earnings guidance range provided in the
trading statement released on 20 February 2013, the group recorded headline
earnings per share and basic earnings per share of 1 646 and 1 638 cents per
share respectively.(1)

The group generated economic profit (EP) of R1 511m, up 63,5% (2011: EP
of R924m). The return on average ordinary shareholders' equity (ROE)
excluding goodwill, increased to 16,4% (2011: 15,3%) and ROE increased to
14,8% (2011: 13,6%), with the return on assets (ROA) increasing to 1,13%
(2011: 0,99%).(1)

Nedbank Group is well capitalised, with our Basel II.5 common equity Tier 1
ratio at 11,4% (2011: pro forma Basel II.5 ratio 10,5%). With the introduction
of Basel III on 1 January 2013, the pro forma Basel III common equity Tier 1
ratio at 31 December 2012 is a robust 11,6%. Funding and liquidity levels
remained sound. Surplus liquidity buffers were maintained at a level of around
R24bn and the average long-term funding ratio increased to 26,0% (2011:
25,0%) in the fourth quarter of 2012.

The net asset value per share continued to increase, growing 9,7% to 11 798
cents at 31 December 2012 (2011: 10 753 cents).(1)

Delivering sustainably to all our stakeholders
The group has developed a strategic framework that will enable delivery of
our vision of building Africa's most admired bank by all our stakeholders and
assist in creating a vibrant and flourishing SA through appropriate alignment
of our activities with the National Development Plan (NDP). This is
underpinned by a firm belief that our long-term success is inextricably linked
to our ability to fulfil our social purpose.

We are committed to delivering sustainable value to all our stakeholders as
demonstrated by the following highlights for 2012:

-   For staff  creating over 450 new permanent jobs in SA, investing R352m
    in the development of our staff and supporting more than 1 300 managers
    through our personal mastery and team effectiveness programme known
    as 'Leading for Deep Green' and 8 500 staff through our Batho Pele
    diversity programme. This focus on values-based behaviour has led to
    higher levels of staff morale and an ongoing positive shift in corporate
    culture, now measuring at world-class levels.
-   For clients  paying out R144bn in new loans up 24,1% on 2011;
    launching various market-leading innovations such as the Nedbank App
    SuiteTM, MyFinancialLifeTM, Small Business FridayTM in association with
    the National Small Business Chamber, cash management solutions and
    longer-term deposit products; providing great-value banking and saving
    clients R163m through the use of bundled products; increasing our
    footprint by 80 net new staffed outlets and 476 net new ATMs; and
    achieving multiyear highs in client satisfaction as measured by Net
    Promoter Scores across the group. As a result, more clients chose to bank
    with Nedbank, resulting in a net gain of 655 000 new retail clients in the
    year, including 377 000 entry-level banking clients, 165 000 middle-market
    clients, 1 113 high-net-worth clients, 775 and 27 new business banking
    and corporate primary-banked clients, respectively. Nedbank was
    recognised by Euromoney as the best bank in South Africa in 2012.
-   For shareholders  delivering R1 511m EP, generating a 34,3% total
    shareholder return and a total dividend increase of 24,3%, as well as
    maintaining excellence in transparency and reporting as acknowledged by
    numerous reporting awards. We have created an opportunity for
    shareholders to participate in the Africa growth story through our rights to
    acquire 20% in Ecobank Transnational Incorporated (ETI).
-   For regulators  increasing capital levels further and being well
    positioned for the implementation of Basel III on 1 January 2013 and the
    Solvency Assessment and Management regime on 1 January 2015,
    making cash taxation contributions of R6,2bn relating to direct, indirect and
    other taxation and supporting the National Treasury in our actions and
    commitments to responsible banking practices. Our credit rating was
    upgraded by Fitch in July 2012, while the five largest SA banks were
    downgraded in January 2013 following the downgrade of the SA
    sovereign-risk rating.
-   For communities  making banking more accessible and affordable for
    the entry-level market and rural communities; identifying numerous non-
    urban areas for footprint expansion; increasing staffed outlets and ATMs
    by over 48% and 74% respectively since the beginning of 2009. To date
    we have donated more than R200m to charities through our innovative
    card affinity programmes, and in 2012 we contributed R116m to
    socioeconomic development. The group achieved Department of Trade
    and Industry (DTI) code level 2 for the fourth consecutive year and was
    ranked first overall among the top 50 JSE-listed companies in the
    Financial Mail/Empowerdex Top Empowered Companies survey.
    Furthermore 75,5% of our procurement was sourced locally. Our
    leadership role in environmental sustainability was demonstrated by
    initiatives such as funding a large percentage of SA's renewable-energy
    programme and the introduction of Nedbank's Green Savings Bond, the
    value of which has increased to R866m since its launch. We maintained
    our carbon-neutral status and received the Financial Times 2012
    Sustainable Bank of the Year for Africa and the Middle East award as well
    as African Business Environmental Sustainability in Africa 2012 award.

Cluster performance
Our business clusters generated an increased ROE of 17,9% (2011: 17,1%)
and headline earnings growth of 16,3%, with all line clusters delivering good
performances.(1)
                       % change    Headline earnings    ROE
                                       (Rm)             (%)

                                   2012    2011   2012 2   2011*   
Nedbank Capital            16,3   1 428   1 228     25,4    22,6   
Nedbank Corporate**        15,7   1 817   1 571     22,5    24,5   
Nedbank Business Banking    9,0     944     866     21,5    21,3   
Nedbank Retail             22,0   2 552   2 091     12,1    10,8   
Nedbank Wealth              9,5     716     654     29,6    27,7   
Line clusters              16,3   7 457   6 410     17,9    17,1   
Centre**                             53   (226)                    
Total                      21,4   7 510   6 184     14,8    13,6   

*  Restated for enhancements to capital allocation methodologies
   implemented in 2012.
** 2011 restated for the transfer of the Rest of Africa division from Nedbank
   Corporate to the centre.

Strong earnings growth of 16,3% and the 25,4% ROE in Nedbank Capital
were driven by good asset growth and pipeline conversion in investment
banking, together with strong performance from global markets that resulted
in materially increased structuring and trading income. The cluster's CLR
improved, although remaining above its through-the-cycle range.

Nedbank Corporate performed well, producing good earnings growth of 15,7%
and an ROE of 22,5%, underpinned by increased cash and electronic banking
volumes, a strong delivery from the listed-property investment portfolio and
favourable deposit growth. This performance was achieved within a well-
managed impairment and expense environment across the businesses.

Nedbank Business Banking achieved headline earnings growth of 9,0% to
R944m through maintaining quality client relationships and outstanding risk
management practices, as reflected in the CLR of 0,34% (2011: 0,53%).
Good underlying momentum was noted in asset payouts, deposits and new
client gains, notwithstanding the protracted challenges facing the small- and
medium-enterprise (SME) sector in SA, which resulted in EP for the year of
R368m and a sustained high ROE of 21,5%.(1)

Nedbank Retail's momentum is reflected in the 22,0% headline earnings
growth and ROE improvement to 12,1%, narrowing the gap in relation to the
cost of equity. This is testimony to the excellent progress strategically and
financially in repositioning the cluster. The embedding of sound risk practices
is reflected in the CLR of 2,01% (2011: 1,98%) remaining within the through-
the-cycle range, while continuing to reduce defaulted loans and strengthen
balance sheet impairments(1). Investment in distribution and distinctive client
value propositions is yielding strong client gains and related transactional,
deposit and lending volumes.

Nedbank Wealth continued to record sound earnings growth of 9,5% and an
excellent ROE of 29,6%, supported by solid performance in the asset
management and insurance businesses(1). These results were achieved
despite pressure on impairments, a considerable deterioration in the short-
term insurance claims environment in the second half of 2012 and the
R31,5m (post-tax) rebranding costs relating to the launch of our new single
high-net-worth offering, Nedbank Private Wealth.

The centre produced a small profit in 2012 from a loss of R226m in 2011,
largely as a result of the R200m portfolio impairment provision recognised at
group level in the prior year. The Rest of Africa division, now included in the
centre, delivered a strong increase in headline earnings of 35,2%.(1)

Detailed segmental information is available on the group's website at
www.nedbankgroup.co.za under the 'Financial information' section.

Financial performance

Net interest income
Net interest income (NII) increased 9,1% to R19 680m (2011: R18 034m)(1)
and average interest-earning banking assets grew 7,5% (2011 growth: 5,1%).

The net interest margin (NIM) increased to 3,53% from the restated 3,48%*
level achieved in 2011. The margin expansion reflects the ongoing benefits of
risk-adjusted pricing of new advances and portfolio-tilt-driven changes in the
asset and deposit mix, partially offset by:

- the negative endowment effect of lower average interest rates in 2012;
- the cost of lengthening the group's funding profile; and
- the cost of carrying higher levels of lower-yielding liquid assets as the
  group prepared for the implementation of Basel III liquidity coverage ratios.
  
* Restated from 3,46% to exclude clients' indebtedness for acceptances
  from interest-earning banking assets to align with the rest of the industry.

Impairments
Lower levels of impairments at R5 199m (2011: R5 331m) were reported. The
CLR improved to 1,05% for the year (2011: 1,13%), remaining above the
group's through-the-cycle range of 60 to 100 basis points.(1)

CLR analysis (%)          Dec     H2     H1     Dec   
                      2012(1)   2012   2012  2011(1)   
Specific impairments     0,91   0,84   1,00    1,01   
Portfolio impairments    0,14   0,16   0,11    0,12   
Total CLR                1,05   1,00   1,11    1,13   

Given the levels of overall consumer indebtedness, credit risk management
remained a strong area of focus. The reduction in specific impairments to 0,91%
(2011: 1,01%) was driven by a 17,0% decrease in defaulted advances to
R19 273m (2011: R23 210m), while further strengthening the portfolio
impairments charge to 0,14% (2011: 0,12%) mainly on the performing
personal loans, Motor Finance Corporation (MFC) and homeloans books.

The increased level of portfolio impairments was mainly as a result of further
model conservatism and book growth in personal loans as well as the
lengthening of the emergence period in the MFC book. The group retained the
R200m central portfolio provision set aside last year for unknown events that
may have already occurred but which will only be evident in the future. The
total impairment coverage ratio increased to 56,4% (2011: 49,5%), largely due
to asset mix changes in the group's banking book.

Our collections processes, enhanced by additional collections staff and more
effective collections processes, generated a 35,1% increase in bad-debt
recoveries amounting to R866m (2011: R641m).

CLR (%)                      Dec     H2     H1     Dec      Through-   
                         2012(1)   2012   2012 2011(1)     the-cycle   
                                                              target   
                                                              ranges   
Nedbank Capital             1,06   0,72   1,41    1,23   0,10  0,55   
Nedbank Corporate           0,24   0,18   0,30    0,29   0,20  0,35   
Nedbank Business Banking    0,34   0,28   0,41    0,53   0,55  0,75   
Nedbank Retail              2,01   2,02   2,00    1,98   1,50  2,20   
Nedbank Wealth              0,61   0,76   0,46    0,25   0,20  0,40   
Group                       1,05   1,00   1,11    1,13   0,60  1,00   

CLRs in the wholesale clusters improved in the second half of the year.
Nedbank Retail's CLR was maintained within its through-the-cycle range and
at levels similar to those in the first six months of the year, reflecting the effect
of asset mix changes as unsecured lending attracts higher levels of
impairments than secured lending. Nedbank Wealth's CLR deteriorated
mainly due to the impact of a subdued property market.

Non-interest revenue
The continued investment in the Nedbank franchise contributed to strong NIR
growth of 12,4% to R17 324m (2011: R15 412m), lifting the ratio of NIR to
expenses to 84,4% (2011: 81,5%), close to the group's medium-to-long-term
target of > 85,0%(1). The group has delivered compound growth in NIR,
excluding fair-value adjustments, of 11,0% over a four-year period.

Commission and fee income increased by R1,5bn, rising by 13,7% to
R12 538m (2011: R11 031m) on the back of increased activity in the
transactional banking, card, personal loans, investment banking and advisory
activities of the group.(1)

Insurance income grew strongly, increasing 24,9% to R1 695m (2011:
R1 357m) from good insurance sales and underwriting performance,
notwithstanding the poor weather conditions and fire-related claims in the
second half of the year.(1)

Favourable market conditions and good performance in the trading business,
notably in fixed-income delivered excellent trading income growth of 22,0% to
R2 644m (2011: R2 168m). Realisations and dividends received in Nedbank
Corporate property and Nedbank Capital investment portfolios generated
R211m (2011: R323m) in private equity income.(1)

Negative fair-value adjustments of R265m (2011: R60m loss)(1) were
recognised mainly as a result of basis risk on centrally hedged positions,
accounting mismatches in hedged portfolios, including fixed-rate retail
deposits and personal loans, and credit spread unwind on certain of
Nedbank's Tier 2 debt.

Following the scheduled termination of the contract with Swisscard that
previously housed the Tando card processing operations, NIR was negatively
impacted as no further revenue was generated in 2012 (2011: R214m).

Expenses
Nedbank's strong cost management culture remains a key differentiator and
contributed to a lower level of expense growth for 2012 in line with guidance.

Expenses increased 8,5% to R20 528m (2011: R18 919m)', consisting of 4,1%
for business-as-usual activities, 2,1% for investing in growth initiatives and 2,3%
for variable compensation.

Growth in expenses was primarily from:

- Staff-related expenses increasing 11,2% and comprising:
        -  remuneration and other staff cost growth of 8,5%, following
           inflation-related annual increases averaging 6,5% and 0,9%
           headcount growth;
        -  short-term incentive costs increasing 18,7% driven by 21,4%
           headline earnings and 63,5% EP growth; and
        -  long-term incentive costs increasing by 71,4% as 2011 contained a
           higher reversal of costs when corporate performance targets were
           not met and related incentive awards lapsed.
-  Volume-driven costs, such as fees and computer processing costs,
   continuing to grow in support of revenue-generating business activities.
-  Investing for growth initiatives, including footprint rollout, headcount growth
   in frontline and collections staff, new innovative offerings and
   enhancements in product and system functionality.

The efficiency ratio improved to 55,5% (2011: 56,6%)(1), absorbing the negative
impact of the interest rate cut in July on endowment and consequently NII
growth.

Since 2007 Nedbank Group's five-year compound NIR growth of 10,6%
exceeded the related compound expense growth of 8,8%.

Taxation
The tax charge increased 30,9% to R2 871m (2011: R2 194m), with the
effective tax rate increasing to 26,8% (2011: 25,2%)(1). The increase resulted
mainly from lower levels of dividend income received and an increase in
capital gains tax (CGT) rate from 14,0% to 18,65%.

Statement of financial position
Capital
The group's capital ratios strengthened during the year, positioning the
organisation favourably for the adoption of Basel III that was successfully
implemented on 1 January 2013. All capital adequacy ratios remained well
above the Basel II.5 minimum regulatory capital requirements and the group's
new Basel III internal target ranges. The group's strong capital position
enabled the redemption of a further R1,8bn Tier 2 subordinated debt during
2012 in line with our capital management planning and positioning for Basel III.

In August 2012 the group obtained approval from the South African Reserve
Bank (SARB) to manage the MFC book on its Advanced Internal Ratings-
based Credit Approach. The resultant reduction in risk-weighted assets, along
with good earnings growth, contributed to further strengthening of the Basel
II.5 common equity Tier 1 ratio to 11,4%.

The group reset its internal targets in line with the new SA Basel III
regulations based on the increased minimum regulatory requirements for
common equity Tier 1 in 2019, and Tier 1 and total ratios in 2015.

The new internal targets include a conservative management buffer and
allowance for potential Pillar 2B bank-specific add-ons while taking
cognisance of anticipated Basel III capital levels in other jurisdictions, the view
of rating agencies and Nedbank's Internal Capital Adequacy Assessment
Process. The Basel III regulatory minimums include minimum regulatory
requirements for common equity Tier 1 in 2019, Tier 1 and total ratios in 2015
as well as a conservative Pillar 2B add-on, but exclude any countercyclical
capital buffer requirements.

                 Dec 2012       Dec 2012       Dec 2011      Internal    Regulatory   
               (Pro forma   (Basel II.5)   (Basel II.5)        target       minimum   
               Basel III)                                       range   (Basel III)   
                                                          (Basel III)                 
Common              11,6%          11,4%          10,5%       10,5%          9,00%   
equity Tier                                                     12,5%                 
1 ratio                                                                               
Tier 1 ratio        13,1%          12,9%          12,0%       11,5%         11,25%   
                                                                13,0%                 
Total               15,1%          14,9%          14,6%       14,0%         13,50%   
capital                                                         15,0%                 
ratio                                                                                 

(Ratios calculated include unappropriated profits.)

The group's ratios are anticipated to continue improving in 2013, driven by
projected earnings growth and the portfolio tilt strategy.

Further detail on capital and risk management will be available in the risk and
balance sheet management review section of the group's analyst booklet and
the Pillar 3 Report to be published at the end of March 2013 on the website at
www.nedbankgroup.co.za.

Capital allocation to the businesses
As reported during our 2012 interim results, economic capital allocated to the
business clusters was revised from 10,0% to 11,0% to align the businesses
with the higher operating capital levels held by the group under Basel III and
the allocation of capital impaired against certain intangible assets, previously
held at the centre. The upward revision of capital allocated to the clusters
resulted in a dilution of the clusters' ROE performance, given higher capital
levels. Headline earnings and ROE numbers for the business clusters for
2011 were restated on a like-for-like basis. These enhancements had no
impact on the group's overall headline earnings, capital levels and ROE.

Funding and liquidity
Nedbank Group remains well funded with a strong liquidity position and a
lengthened funding profile, with the fourth-quarter average long-term funding
ratio increasing further to 26,0% (2011:25,0%).

In addition to launching a number of competitive and innovative savings and
investment products for the retail market, the following funding strategies were
implemented during the year:

- Issuing of R3,2bn of senior unsecured debt with a tenure ranging from
  three to seven years.
- Issuing of R1,8bn through the Greenhouse securitisation programme with
  tenure of up to five years;
- Maintaining a significant surplus liquidity buffer in excess of R24,0bn.
- Improving the group's sources of quick liquidity to R107,5bn (2011:
  R103,6bn).

In May the SARB announced that banks would be able to include cash
reserves in the calculation of the liquidity coverage ratio (LCR), and the SARB
would make available a committed liquidity facility (CLF) of up to 40% of the
LCR requirements. Taking into account Nedbank's cash reserves, the liquid
assets held for regulatory purposes, the surplus liquidity buffer and the
notional ability to access the CLF, Nedbank would be compliant with the
Basel III LCR on a pro forma basis at 31 December 2012.

This was further supported by amendments to the LCR by the Basel
Committee on Banking Supervision (BCBS) on 6 January 2013, which are
likely to be adopted by the SA regulator. These amendments are positive in
that they:

- allow for a longer lead time to implement the LCR, starting from 60%
  (previously 100%) in January 2015 and increasing to 100% in January
   2019;
- result in a broader definition of qualifying high-quality liquid assets (HQLA);
  and
- reduce HQLA requirements given refinements to various cash outflow
  assumptions in the LCR formula.

The revisions to the LCR will be beneficial for banks, with associated cost
savings and more time to implement the LCR.

Having finalised the LCR, the BCBS is now expected to focus on the net
stable funding ratio (NSFR). The impact of NSFR compliance by SA and most
banking industries worldwide would be punitive if implemented as currently
set out in the draft requirements, significantly impacting both global and
domestic economic growth and job creation. Structural constraints within SA
financial markets will add further challenges to domestic compliance with the
NSFR. The SARB and National Treasury, in conjunction with the financial
services industry, are engaging proactively during the observation period prior
to implementation in order to address any unintended consequences for SA. It
is anticipated, based on extensive global discussion and the experiences
gained from the LCR implementation process, that a fundamental revision and
a pragmatic approach will be applied to the NSFR well in advance of its
proposed implementation in 2018.

Loans and advances
Loans and advances grew 5,6% to R527bn (2011: R499bn), with strong
growth in trading advances of 49,2%. Excluding trading advances, banking
advances growth of 3,8% was largely underpinned by advances growth in
Nedbank Capital and Nedbank Retail.(1)

Loans and advances by cluster at year-end are as follows(1):

                               Dec       Dec   % change   
Rm(1)                       2012(1)   2011(1)              
Nedbank Capital             82 494    68 510       20,4   
Banking activity            52 732    48 558        8,6   
Trading activity            29 762    19 952       49,2   
Nedbank Corporate          162 730   157 271        3,5   
Nedbank Business Banking    60 115    58 856        2,1   
Nedbank Retail             190 647   183 748        3,7   
Nedbank Wealth              19 864    19 624        1,2   
Other                       11 316    11 014        2,7   
                           527 166   499 023        5,6   

Nedbank Capital's banking advances growth was driven by the successful
conversion of its robust investment banking pipeline and increased trading
advances as the interbank funding desk experienced significantly better
market conditions than in the year before. Nedbank Corporate recorded
favourable growth in term loans and commercial mortgages of 8,4% and 5,3%
respectively, while reducing the levels of lower-yielding overnight loans.
Continuing pressure in the SME environment saw Nedbank Business
Banking's clients defer expansion plans, deleverage further and transact less,
which  together with judicious risk management  kept advances growth to
2,1%. Retail's advances growth came from strong gains in cards of 16,1%
(2011: 9,2%) and in MFC of 10,3% (2011: 9,7%), while tightening criteria
resulted in personal loans growing at a reduced rate of 28,7% (2011: 36,5%).
Low consumer demand for homeloans in conjunction with selective advances
growth and the rolloff of the backbook led to a 5,5% reduction in the retail
homeloans book, with origination through our own client relationships and
channels being emphasised.

Deposits
Deposits grew by a healthy 5,1% to R551bn (2011: R524bn), maintaining a
strong loan-to-deposit ratio of 95,7% (2011: 95,2%).(1)

The lengthening of the funding profile was primarily due to ongoing growth in
call and term deposits of 9,9% and fixed deposits of 8,2% as a result of a
strong uptake in the Retail Savings Bond of R3,3bn and wholesale deposit
offerings such as Corporate Saver. Cash management deposits grew 7,5%,
boosted by net primary banking client gains, whereas the more volatile
negotiable certificate of deposit (NCD) category decreased 21,4%.

Current and savings accounts grew well, increasing 7,9% and 9,3%
respectively, underpinned by Nedbank's strong franchise. Altogether, these
improvements in the funding profile ensured that Nedbank continued to hold a
higher proportion of household deposits relative to the size of our retail bank.

However, strong competition for deposits in 2012 resulted in some loss of
overall market share in household deposits. The launch of innovative new
deposit products such as Nedbank Money Trader, increasing functionality on
our world-class internet and mobile banking applications, and various other
initiatives will contribute to growing the transactional client base and
positioning Nedbank strongly for sustainable growth in savings and
investment deposits.

Group strategic focus
The Nedbank Group strategy is outward-looking, with a focus on growing the
franchise and delivering on its key strategic initiatives of repositioning
Nedbank Retail, growing NIR, implementing the portfolio tilt strategy and
expanding into the rest of Africa.

-   Nedbank Retail is allocated 39,1% of the group's capital and its strategic
    repositioning will contribute significantly to ongoing improvements in the
    group's performance. While endeavouring to leverage early turnaround
    gains to achieve an ROE at or above the cost of equity (COE) of 13% by
    the end of 2013, a year ahead of the original 2014 target, the deteriorating
    credit health of consumers noted in the last quarter of 2012 could make
    this challenging to deliver. Continued excellent progress was made in
    positioning Nedbank Retail as a more client-centred and integrated
    business while maintaining growth momentum in the underlying
    businesses, growing the number and quality of clients, embedding
    effective risk management practices and strengthening balance sheet
    impairments.
-   The group's NIR-to-expenses ratio target of > 85% is a key focus area as
    we continue to deliver good-quality annuity income through commission
    and fee growth from primary-client gains, volume growth, new innovative
    products and cross-sell. In our technology division we enabled greater
    efficiencies, including the rationalisation of 20 banking systems and the
    reduction of our servers from 3 500 to 1 139 since 2009.
-   The portfolio tilt strategy continued to gain traction, supporting EP growth
    from R57m in 2009 to R1 511m in 2012. Excellent growth in 2012 in
    commission and fee income of 13,7%, insurance income of 24,9%, assets
    under management of 34,1% and deposits of 5,1%, while emphasising
    profitable secured lending, demonstrates the benefit of focusing on these
    strategically important EP-rich, lower-capital and liquidity-consuming
    activities.
-   In the short to medium term the group's primary focus on SA and the
    Southern African Development Community (SADC) area continues to
    benefit the group as this region has the largest EP pool for financial
    services in sub-Saharan Africa. The rights to acquire a shareholding of up
    to 20% in ETI in less than two years creates a path to provide a significant
    benefit to Nedbank's clients in the rest of Africa and the opportunity for
    shareholders to gain access to the higher economic growth in the rest of
    Africa in a prudent yet substantive manner.

Economic outlook
Despite a more promising start to many financial markets in 2013, there
appears to be downside risk in most developed and many emerging-market
economies, and forward visibility is limited.

SA's GDP is forecast to grow by 2,6% in 2013. Interest rates are likely to
remain lower for longer and are expected to be unchanged through most of
2013.

Consumer indebtedness is anticipated to ease gradually, but remains high
compared with historical levels, particularly with 39-year-low interest rates.
This, combined with the lack of job security, is expected to limit the growth in
demand for housing and other secured loans. Growth rates in unsecured
lending are expected to continue to moderate.

Uncertainty is likely to continue to affect the level of business confidence and
contain capital expenditure and growth in wholesale assets in the private
sector. Government and public corporations are forecast to escalate their
infrastructure spending, which should contribute to improved wholesale
advances growth.

Prospects
In the context of the anticipated economic environment and continued low
interest rates in SA, the group's guidance for 2013 is as follows:

- Advances to grow at mid to upper single digits.
- NIM to remain at levels similar to those in 2012.
- The CLR to continue improving into the upper end of the group's through-
  the-cycle target range.
- NIR (excluding fair-value adjustments) to grow at low double digits, and
  allow the group to meet the medium-to-long-term NIR-to-expenses target
  of > 85%.
- Expenses to increase by mid to upper single digits.

The group's medium-to-long-term targets remain unchanged, with the
exception of revised targets relating to capital adequacy and dividend cover
following finalisation of the SARB's revised guidelines on Basel III capital
levels and the new dividend tax regime in SA announced during the year.

                        2012         Medium-to-long-term           2013
Metric               performance           targets               outlook
ROE (excluding                       5% above cost of           Improving,
goodwill)              16,4%       ordinary shareholders'     remaining below
                                           equity                 target.
Growth in diluted
headline                              > Consumer price
earnings per           19,0%       index + GDP growth +        Meet target.
share                              5%
                                    Between 0,6% and          Improving into
CLR                    1,05%         1,0% of average        upper end of target.
                                    banking advances        
NIR-to-expenses                                              Improving to meet
ratio                  84,4%               > 85%                 the target.
                                                                  Improving,
Efficiency ratio       55,5%               < 50,0%            remaining above
                                                                    target.
Common equity                                                  Strengthening,
Tier 1 capital                                               remaining around
adequacy ratio         11,6%           10,5% to 12,5%          mid-point of new
(Basel III)                                                         target.
                       Internal Capital Adequacy Assessment Process (ICAAP):
Economic capital           A debt rating (including 10% capital buffer)                 
Dividend cover       2,19 times       1,75 to 2,25 times     1,75 to 2,25 times

Shareholders are advised that these forecasts have not been reviewed or
reported on by the group's auditors.

Board and executive changes
The group previously advised that Alan Knott-Craig resigned as independent
non-executive director with effect from 24 February 2012.

Professor Brian de Lacy Figaji retired as independent non-executive director
of Nedbank Group and Nedbank Limited with effect from 4 May 2012.

Ian David Gladman was appointed as non-executive director of Nedbank
Group and Nedbank Limited with effect from 7 June 2012.

Wendy Lucas-Bull resigned as independent non-executive director of
Nedbank Group and Nedbank Limited with effect from 5 November 2012.

Gawie Nienaber retired as Group Company Secretary with effect from 30
June 2012 after reaching the mandatory retirement age in terms of Nedbank
Group's normal retirement policy. Thabani Jali was appointed as Group
Company Secretary and Jackie Katzin was appointed as Deputy Group
Company Secretary of Nedbank Group and Nedbank Limited with effect from
1 July 2012.

Appreciation
The performance of the past year highlights the quality of management and
leadership and the depth of talent within the group. We are continually striving
to exceed the expectations of our stakeholders, and wish to thank all of you
for your guidance, support and commitment in ensuring that the group
continues to deliver across the social, economic, environmental and cultural
pillars of sustainability. Your contribution is highly valued as we continue
building Africa's most admired bank.

Accounting policies(1)
Nedbank Group Limited is a company domiciled in SA. The summarised
consolidated annual financial results of the group at and for the year ended 31
December 2012 comprise the company and its subsidiaries (the 'group') and
the group's interests in associates and jointly controlled entities.

Nedbank Group's principal accounting policies have been prepared in terms
of International Financial Reporting Standards (IFRS) of the International
Accounting Standards Board and have been applied consistently over the
current and prior financial years, except for clients' indebtedness for
acceptances and liabilities for acceptances that have been reclassified to
loans and advances, and amounts owed to depositors respectively in order to
achieve improved comparability with the majority of the group's SA banking
peers. These items were previously separately disclosed in the group's
statement of financial position. Nedbank Group's summarised consolidated
annual financial results have been prepared in accordance with the
recognition and measurement criteria of IFRS, interpretations issued by the
IFRS Interpretations Committee, and the presentation and disclosure
requirements with International Accounting Standard (IAS) 34: Interim
Financial Reporting and the Financial Reporting Guide as issued by the
Accounting Practices Board, the JSE Listing Requirements and the
requirements of the Companies Act of South Africa.

In the preparation of these consolidated annual financial results, the group
has applied key assumptions concerning the future and other inherent
uncertainties in recording various assets and liabilities. The assumptions
applied in the financial results for the year ended 31 December 2012 were
consistent with those applied during the 2011 financial year. These
assumptions are subject to ongoing review and possible amendments. The
financial results have been prepared under the supervision of Raisibe Morathi,
the group's Chief Financial Officer.

Events after the reporting period(1)
There are no material events after the reporting period to report on.

Audited results  auditors' report
KPMG Inc and Deloitte & Touche, Nedbank Group's independent auditors,
have audited the consolidated annual financial results of Nedbank Group
Limited from which the summarised consolidated financial results have been
derived, and have expressed an unmodified audit opinion on the consolidated
annual financial statements. The summarised consolidated annual financial
results comprise the consolidated statement of financial position at 
31 December 2012, consolidated statement of comprehensive income,
condensed consolidated statement of changes in equity and condensed
consolidated statement of cashflows for the years then ended and selected
explanatory notes. The related notes are marked with(1). The audit report is
available for inspection at Nedbank Group's registered office.

Forward-looking statements
This announcement contains certain forward-looking statements with respect
to the financial condition and results of operations of Nedbank Group and its
group companies that, by their nature, involve risk and uncertainty because
they relate to events and depend on circumstances that may or may not occur
in the future. Factors that could cause actual results to differ materially from
those in the forward-looking statements include, but are not limited to, global,
national and regional economic conditions; levels of securities markets;
interest rates; credit or other risks of lending and investment activities; as well
as competitive and regulatory factors. By consequence, all forward-looking
statements have not been reviewed or reported on by the group's auditors.

Final dividend declaration
Notice is hereby given that a gross final dividend of 412 cents per ordinary
share has been declared, payable to shareholders for the year ended 31
December 2012. The dividend has been declared out of income reserves.

The dividend will be subject to a dividend withholding tax rate of 15%
(applicable in South Africa) or 61,8 cents per ordinary share, resulting in a net
dividend of 350,2 cents per ordinary share, unless the shareholder is exempt
from paying dividend tax or is entitled to a reduced rate in terms of an
applicable double-tax agreement. No Secondary Tax on Companies (STC)
credits were available to be utilised as part of this declaration. Nedbank Group
Limited's tax reference number is 9375/082/71/7 and the number of ordinary
shares in issue at the date of declaration is 507 509 491.

In accordance with the provisions of Strate, the electronic settlement and
custody system used by JSE Limited, the relevant dates for the dividend are
as follows:

Event                                             Date
Last day to trade (cum dividend)                  Wednesday, 27 March 2013
Shares commence trading (ex dividend)             Thursday, 28 March 2013
Record date (date shareholders recorded in        Friday, 5 April 2013
books)
Payment date                                      Monday, 8 April 2013

Share certificates may not be dematerialised or rematerialised between
Thursday, 28 March 2013 and Friday, 5 April 2013, both days inclusive.

On Monday, 8 April 2013, the dividend will be electronically transferred to the
bank accounts of all certificated shareholders where this facility is available.

Where electronic funds transfer is either not available or not elected by the
shareholder, cheques dated Monday, 8 April 2013, will be posted on that date.

Holders of dematerialised shares will have their accounts credited at their
participant or broker on Monday, 8 April 2013.

The above dates and times are subject to change. Any changes will be
published on the Securities Exchange News Service (SENS) and in the press.

For and on behalf of the board

Dr Reuel J Khoza                         Michael WT Brown
Chairman                                 Chief Executive

25 February 2013

Registered office
Nedbank Group Limited, Nedbank Sandton, 135 Rivonia Road, Sandown,
Sandton, 2196.
PO Box 1144, Johannesburg, 2000.

Transfer secretaries in SA
Computershare Investor Services (Pty) Limited, 70 Marshall Street,
Johannesburg, 2001, SA.
PO Box 61051, Marshalltown, 2107, SA.

Transfer secretaries in Namibia
Transfer Secretaries (Pty) Limited, Shop 8, Kaiserkrone Centre, Post Street
Mall, Windhoek, Namibia.
PO Box 2401, Windhoek, Namibia.

Directors
Dr RJ Khoza (Chairman), MWT Brown* (Chief Executive), TA Boardman, TCP
Chikane, GW Dempster* (Chief Operating Officer), MA Enus-Brey, ID
Gladman (British), DI Hope (New Zealand), PM Makwana, NP Mnxasana, RK
Morathi* (Chief Financial Officer), JK Netshitenzhe, JVF Roberts (British), GT
Serobe, MI Wyman** (British).
* Executive ** Senior independent non-executive director

Company Secretary:          TSB Jali

Reg No:                     1966/010630/06

JSE share code:             NED

NSX share code:             NBK

ISIN:                       ZAE000004875

Sponsors in SA:             Merrill Lynch South Africa (Pty) Limited

                            Nedbank Capital

Sponsor in Namibia:         Old Mutual Investment Services (Namibia) (Pty)
                            Limited

This announcement is available on the group's website at
www.nedbankgroup.co.za, together with the following additional information:

- Detailed financial information in HTML and PDF formats.
- Financial results presentation to analysts.
- Link to a webcast of the presentation to analysts.

For further information kindly contact Nedbank Group Investor Relations at
nedbankgroupir@nedbank.co.za.

31 DECEMBER 2012

Financial highlights                                                                                                              
at                                                                                                                                
                                                                                                          Audited       Audited   
                                                                                                      31 December   31 December   
                                                                                                             2012          2011   
Statistics                                                                                                                        
Number of shares listed                                                                           m         507.5         507.4   
Number of shares in issue, excluding shares held by group entities                                m         457.3         455.2   
Weighted average number of shares                                                                 m         456.3         452.9   
Diluted weighted average number of shares                                                         m         470.7         461.5   
Preprovisioning operating profit                                                                 Rm        15,580        13,709   
Economic profit *                                                                                Rm         1,511           924   
Headline earnings per share                                                                   cents         1,646         1,365   
Diluted headline earnings per share                                                           cents         1,595         1,340   
Ordinary dividends declared per share                                                         cents           752           605   
- Interim                                                                                     cents           340           265   
- Final                                                                                       cents           412           340   
Ordinary dividends paid per share                                                             cents           680           533   
Dividend cover                                                                                times          2.19          2.26   
Net asset value per share                                                                     cents        11,798        10,753   
Tangible net asset value per share                                                            cents        10,065         9,044   
Closing share price                                                                           cents        18,800        14,500   
Price/earnings ratio                                                                     historical          11.4          10.6   
Market capitalisation                                                                           Rbn          95.4          73.6   
Number of employees *                                                                                      28,748        28,494   
Key ratios (%)                                                                                                                    
Return on ordinary shareholders' equity (ROE)                                                                14.8          13.6   
ROE, excluding goodwill                                                                                      16.4          15.3   
Return on total assets (ROA)                                                                                 1.13          0.99   
Net interest income to average interest-earning banking assets                                               3.53          3.48   
Credit loss ratio - banking advances                                                                         1.05          1.13   
Non-interest revenue to total operating expenses                                                             84.4          81.5   
Non-interest revenue to total income                                                                         46.8          46.1   
Efficiency ratio                                                                                             55.5          56.6   
Efficiency ratio (excluding BEE transaction expenses)                                                        55.3          56.0   
Effective taxation rate                                                                                      26.8          25.2   
Group capital adequacy ratios (including unappropriated profits): **                                                              
Common equity Tier I *                                                                                       11.4          11.0   
Tier 1 *                                                                                                     12.9          12.6   
Total *                                                                                                      14.9          15.3   
Statement of financial position statistics (Rm)                                                                                   
Total equity attributable to equity holders of the parent                                                  53,950        48,946   
Total equity                                                                                               57,730        52,685   
Amounts owed to depositors                                                                                550,878       524,130   
Loans and advances                                                                                        527,166       499,023   
- Gross                                                                                                   538,037       510,520   
- Impairment of loans and advances                                                                       (10,871)      (11,497)   
Total assets administrated by the group                                                                   833,474       760,358   
Total assets                                                                                              682,979       648,127   
Assets under management                                                                                   150,495       112,231   
Life assurance embedded value                                                                               2,030         1,522   
Life assurance value of new business                                                                          563           409   

*  These amounts and ratios have not been audited by the group's independent auditors.                                            

** 2012 ratios are disclosed based on Basel II.5 (2011: Basel II).                                                                

Consolidated statement of comprehensive income                                                                            
for the year ended                                                                                                        
                                                                                                  Audited       Audited   
                                                                                              31 December   31 December   
Rm                                                                                                   2012          2011   
Interest and similar income                                                                        44,730        42,880   
Interest expense and similar charges                                                               25,050        24,846   
Net interest income                                                                                19,680        18,034   
Impairments charge on loans and advances                                                            5,199         5,331   
Income from lending activities                                                                     14,481        12,703   
Non-interest revenue                                                                               17,324        15,412   
Operating income                                                                                   31,805        28,115   
Total operating expenses                                                                           20,528        18,919   
- Operating expenses                                                                               20,450        18,725   
- BEE transaction expenses                                                                             78           194   
Indirect taxation                                                                                     561           505   
Profit from operations before non-trading and capital items                                        10,716         8,691   
Non-trading and capital items                                                                        (18)          (14)   
- Net profit on sale of subsidiaries, investments, and property and equipment                          33            40   
- Net impairment of investments, property and equipment, and capitalised development costs           (51)          (54)   
Fair-value adjustments of investment properties                                                      (12)                 
Profit from operations                                                                             10,686         8,677   
Share of profits of associates and joint ventures                                                       1             *   
Profit before direct taxation                                                                      10,687         8,677   
Total direct taxation                                                                               2,875         2,174   
- Direct taxation                                                                                   2,871         2,194   
- Taxation on non-trading and capital items                                                             4          (20)   
- Taxation on revaluation of investment properties                                                      *                 
Profit for the year                                                                                 7,812         6,503   
Other comprehensive income net of taxation                                                            247           697   
- Exchange differences on translating foreign operations                                              162           469   
- Fair-value adjustments on available-for-sale assets                                                  43          (21)   
- (Losses)/Gains on property revaluations                                                              42           249   
Total comprehensive income for the year                                                             8,059         7,200   
Profit attributable to:                                                                                                   
Equity holders of the parent                                                                        7,476         6,190   
Non-controlling interest - ordinary shareholders                                                       43            32   
Non-controlling interest - preference shareholders                                                    293           281   
Profit for the year                                                                                 7,812         6,503   
Total comprehensive income attributable to:                                                                               
Equity holders of the parent                                                                        7,719         6,879   
Non-controlling interest - ordinary shareholders                                                       47            40   
Non-controlling interest - preference shareholders                                                    293           281   
Total comprehensive income for the year                                                             8,059         7,200   
Basic earnings per share                                                                    cents   1,638         1,367   
Diluted earnings per share                                                                  cents   1,588         1,341   

* Represents amounts less than R1m.                                                                                       

Headline earnings reconciliation                                                                                                                 
for the year ended                                                                                                                               
                                                                                                             Audited                   Audited   
                                                                                                         31 December               31 December   
                                                                                                                2012                      2011   
Rm                                                                                           Gross   Net of taxation   Gross   Net of taxation   
Profit attributable to equity holders of the parent                                                            7,476                     6,190   
Less: Non-headline earnings items                                                             (30)              (34)    (14)                 6   
- Net profit on sale of subsidiaries, investments, and property and equipment                   33                29      40                60   
- Net impairment of investments, property and equipment, and capitalised development costs    (51)              (51)    (54)              (54)   
- Fair-value adjustments of investment properties                                             (12)              (12)                             
Headline earnings                                                                                              7,510                     6,184   

Consolidated statement of financial position                                           
at                                                              Audited      Audited   
                                                            31 December   31 Decembe   
Rm                                                                 2012         2011   
Assets                                                                                 
Cash and cash equivalents                                        14,445       13,457   
Other short-term securities                                      43,457       35,986   
Derivative financial instruments                                 13,812       12,840   
Government and other securities                                  26,753       30,176   
Loans and advances                                              527,166      499,023   
Other assets                                                      9,488       12,051   
Current taxation receivable                                         246          698   
Investment securities                                            16,577       14,281   
Non-current assets held for sale                                    508            8   
Investments in associate companies and joint ventures               668          568   
Deferred taxation assets                                            399          266   
Investment property                                                 205          614   
Property and equipment                                            6,398        6,312   
Long-term employee benefit assets                                 2,258        2,118   
Mandatory reserve deposits with central banks                    12,677       11,952   
Intangible assets                                                 7,922        7,777   
Total assets                                                    682,979      648,127   
Equity and liabilities                                                                 
Ordinary share capital                                              457          455   
Ordinary share premium                                           16,033       15,934   
Reserves                                                         37,460       32,557   
Total equity attributable to equity holders of the parent        53,950       48,946   
Non-controlling interest attributable to                                               
- ordinary shareholders                                             219          178   
- preference shareholders                                         3,561        3,561   
Total equity                                                     57,730       52,685   
Derivative financial instruments                                 13,454       13,853   
Amounts owed to depositors                                      550,878      524,130   
Provisions and other liabilities                                 15,526       14,751   
Current taxation liabilities                                        193          200   
Other liabilities held for sale                                      36                
Deferred taxation liabilities                                       781        1,345   
Long-term employee benefit liabilities                            1,591        1,479   
Investment contract liabilities                                   9,513        8,237   
Insurance contract liabilities                                    2,979        2,005   
Long-term debt instruments                                       30,298       29,442   
Total liabilities                                               625,249      595,442   
Total equity and liabilities                                    682,979      648,127   

Condensed consolidated statement of changes in equity

                                                                               Non-controlling   Non-controlling                  
                                                                Total equity          interest          interest                  
                                                             attributable to   attributable to   attributable to                  
                                                              equity holders          ordinary        preference                  
Rm                                                             of the parent      shareholders      shareholders   Total equity   
Balance at 31 December 2010                                           44,101               153             3,560         47,814   
Dividend to shareholders                                             (2,608)              (11)                          (2,619)   
Dividend in respect of BEE transaction                                 (310)                                              (310)   
Preference share dividend                                                                                  (281)          (281)   
Issues of shares net of expenses                                         323                                                323   
Shares acquired/cancelled by group entities and BEE trusts                95                                                 95   
Total comprehensive income for the year                                6,879                40               281          7,200   
Share-based payment reserve movement                                     446                                                446   
Dilution of shareholding in subsidiary                                    11              (11)                                -   
Acquisition of subsidiary                                                                    7                 1              8   
Other movements                                                            9                                                  9   
Balance at 31 December 2011                                           48,946               178             3,561         52,685   
Dividend to shareholders                                             (3,248)               (8)                          (3,256)   
Preference share dividend                                                                                  (293)          (293)   
Issues of shares net of expenses                                          14                                                 14   
Shares acquired/cancelled by group entities and BEE trusts               119                                                119   
Total comprehensive income for the year                                7,719                47               293          8,059   
Share-based payment reserve movement                                     396                                                396   
Regulatory risk reserve provision                                          2                                                  2   
Acquisition of subsidiary                                                                    2                                2   
Other movements                                                            2                                                  2   
Balance at 31 December 2012                                           53,950               219             3,561         57,730   

Condensed consolidated statement of cashflows                                                                                      
for the year ended                                                                                                                 
                                                                                                           Audited       Audited   
                                                                                                       31 December   31 December   
Rm                                                                                                            2012          2011   
Cash generated by operations                                                                                18,804        16,552   
Change in funds for operating activities                                                                   (5,947)       (4,080)   
Net cash from operating activities before taxation                                                          12,857        12,472   
Taxation paid                                                                                              (3,914)       (3,609)   
Cashflows from operating activities                                                                          8,943         8,863   
Cashflows utilised by investing activities                                                                 (4,696)       (3,702)   
Cashflows (utilised by)/from financing activities                                                          (2,552)           557   
Effects of exchange rate changes on opening cash and cash equivalents (excluding foreign borrowings)            18          (54)   
Net increase in cash and cash equivalents                                                                    1,713         5,664   
Cash and cash equivalents at the beginning of the year*                                                     25,409        19,745   
Cash and cash equivalents at the end of the year*                                                           27,122        25,409   

* including mandatory reserve deposits with central banks.                                                                         

Condensed segmental reporting                                                                                                           
for the year ended                                      Audited       Audited       Audited       Audited       Audited       Audited   
                                                    31 December   31 December   31 December   31 December   31 December   31 December   
                                                           2012          2011          2012          2011          2012          2011   
Rm                                                           Total assets              Operating income            Headline earnings   
Nedbank Capital                                         142,286       149,789         4,044         3,091         1,428         1,228   
Nedbank Corporate                                       175,073       167,074         4,410         3,865         1,817         1,571   
Total Nedbank Retail and Nedbank Business Banking       290,198       279,323        18,989        17,102         3,496         2,957   
Nedbank Retail                                          198,072       190,398        14,693        13,107         2,552         2,091   
Nedbank Business Banking                                 92,126        88,925         4,296         3,995           944           866   
Nedbank Wealth                                           42,270        37,759         2,993         2,690           716           654   
Shared Services                                           6,594         7,315            20           259            36             3   
Central Management, including Rest of Africa             26,558         6,867         1,349         1,108            17         (229)   
Total                                                   682,979       648,127        31,805        28,115         7,510         6,184   


The segmental results for the year ended 31 December 2011 has been restated for the following adjustments: (a) enhancements to the allocation 
of economic capital; (b) the reallocation of negotiable certificates of deposit from Nedbank Capital to the centre; and (c) transferring the Rest 
of Africa Cluster from Nedbank Corporate to Central Management. These restatements have no effect on the group results and ratios, and only affect 
the segment results and related ratios.

Condensed geographical segmental reporting                                                                                                  
for the year ended                                                                Audited       Audited             Audited       Audited   
                                                                              31 December   31 December         31 December   31 December   
                                                                                     2012          2011                2012          2011   
Rm                                                                                   Operating income                  Headline earnings                 
SA                                                                                 29,748        26,228               6,906         5,695   
- Business operations                                                              29,748        26,228               7,267         6,162   
- BEE transaction expenses                                                                                             (68)         (186)   
- Profit attributable to non-controlling interest - preference shareholders                                           (293)         (281)   
Rest of Africa                                                                      1,259         1,101                 290           246   
Rest of world - business operations                                                   798           786                 314           243   
Total                                                                              31,805        28,115               7,510         6,184   
Date: 25/02/2013 08:00:00 Produced by the JSE SENS Department. The SENS service is an information dissemination service administered by the JSE Limited ('JSE'). 
The JSE does not, whether expressly, tacitly or implicitly, represent, warrant or in any way guarantee the truth, accuracy or completeness of
 the information published on SENS. The JSE, their officers, employees and agents accept no liability for (or in respect of) any direct, 
indirect, incidental or consequential loss or damage of any kind or nature, howsoever arising, from the use of SENS or the use of, or reliance on,
 information disseminated through SENS.

Share This Story