|
|
| India Infoline Research Team / 12:07 , Jul 31, 2012 |
|
|
|
CMP Rs233, Target Rs275, Upside 18.2%
-
OBC’s loan book grew marginally by 0.7% qoq, versus our expectation of 2.5%. The growth was driven by Large Corporate portfolio (3.1% qoq), followed by Retail lending (2.4% qoq). Agricultural loan book de-grew by 2.6% owing to repayment of short term loans lent in the previous quarter. Driven by 1.5% qoq growth in Term Deposits and 1% increase in CASA Deposits, total deposits reported a sequential growth of 1.4% close to our expectation of 1.5%. Bulk Deposits accounted for 26.2% of total deposits in Q1 FY13. CASA ratio remained almost flat at 24% in Q1 FY13. However, unlike other PSBs that witnessed steep decline in Current Deposits in this quarter, OBC reported 5.6% sequential growth. Mobilization of Savings Deposits remained weak, down by 0.6% qoq. Management has guided a 16% credit growth and 17% deposits growth in FY13.
-
Notwithstanding a 27bps decline in YoA, NIM expanded by 11bps to 2.79%. CoD remained flat in the current quarter. RoA improved 27bps qoq, from 0.6% in Q4 FY12 to 0.87%in Q1 FY12. Management has guided a NIM of 3% and RoA of 1% in FY13
-
Asset quality improved remarkably as reflected in 20bps sequential decline in GNPA ratio, from 3.17% to 2.97%. Delinquency ratio plunged to 2.5% compared to 4.7% in the previous quarter. Total cash recovery stood at Rs4.3bn, compared to Rs3.1bn in Q4 FY12. Management indicated to bring down the GNPA ratio to 2.8% by Mar’2013. Exposure to infra and power are still worrisome at 22.7% and 13.3%, respectively. Total exposure to Discoms is 5.6% of the total advances as on Jun’2012. Restructuring activity continued to be high for OBC in Q1 FY13 as well, increasing from 5.8% of total advances in Q4 FY12 to 9.6% in Q1 FY13. During the quarter, bank restructured advances worth Rs20.4bn. Credit cost remained high despite falling GNPA, thereby leading to an improvement in PCR from 61.5% in the previous quarter to 64.4% in the current quarter
-
Non-interest income reported strong growth of about 18.8% sequentially, aided by robust recovery of Rs1.97bn compared to Rs0.3bn in Q4 FY12. Resultantly bank’s total income was boosted by 8.7% qoq. Healthy growth in total income and decline in operating expenses (3.1% qoq) led to an improvement in C/I ratio by 5ppt to 41.6%.
-
OBC is one of the better capitalized banks among its peer group. With CAR and Tier I ratio of 12.3% and 9.9% respectively. OBC is well positioned to support its planned balance sheet expansion for next 2-3 years.
-
Factoring in an expansion in margin, improvement in asset quality, strong capitalization, robust recovery and healthy provisioning, we assign a target multiple of 0.8x FY13E P/Adj.BV and target price of Rs275. Upgrade the stock to BUY. Result table
| (Rs m) |
Q1 FY13 |
Q4 FY12 |
% qoq |
Q1 FY12 |
% yoy |
| Total Interest Inc |
42,872 |
42,208 |
1.6 |
35,965 |
19.2 |
| Interest expended |
(31,613) |
(31,526) |
0.3 |
(25,782) |
22.6 |
| Net Interest Inc |
11,258 |
10,682 |
5.4 |
10,183 |
10.6 |
| Other income |
4,084 |
3,438 |
18.8 |
3,238 |
26.1 |
| Total Income |
15,343 |
14,119 |
8.7 |
13,421 |
14.3 |
| Operating exp. |
(6,377) |
(6,580) |
(3.1) |
(5,408) |
17.9 |
| Provisions |
(3,321) |
(5,344) |
(37.8) |
(3,143) |
5.7 |
| PBT |
5,644 |
2,196 |
157.1 |
4,871 |
15.9 |
| Tax |
(1,730) |
453 |
(481.6) |
(1,324) |
30.7 |
| Reported PAT |
3,914 |
2,649 |
47.8 |
3,547 |
10.4 |
| EPS |
53.7 |
36.3 |
47.8 |
48.6 |
10.4 |
| Key Ratios |
Q1 FY13 |
Q4 FY12 |
chg qoq |
Q1 FY12 |
chg yoy |
| NIM (%) |
2.8 |
2.7 |
0.1 |
2.9 |
(0.2) |
| Yield on advances (%) |
12.4 |
12.7 |
(0.3) |
11.4 |
1.0 |
| Cost of Deposits (%) |
8.0 |
8.0 |
(0.0) |
7.2 |
0.8 |
| Cost of Funds (%) |
7.0 |
7.1 |
(0.0) |
6.4 |
0.6 |
| CASA (%) |
24.0 |
24.1 |
(0.1) |
23.4 |
0.7 |
| C/D (x) |
0.72 |
0.72 |
(0.00) |
0.68 |
0.04 |
| Non-interest income (%) |
26.6 |
24.3 |
2.3 |
24.1 |
2.5 |
| Non-int income/Int exp (%) |
12.9 |
10.9 |
2.0 |
12.6 |
0.4 |
| Cost to Income (%) |
41.6 |
46.6 |
(5.0) |
40.3 |
1.3 |
| Provisions/Income (%) |
21.6 |
37.8 |
(16.2) |
23.4 |
(1.8) |
| BV (Rs) |
377.2 |
361.2 |
16.0 |
337.9 |
39.3 |
| RoA (%) |
0.9 |
0.6 |
0.3 |
0.9 |
(0.0) |
| CAR (%) |
12.3 |
12.7 |
(0.4) |
13.6 |
(1.4) |
| Gross NPA (%) |
3.0 |
3.2 |
(0.2) |
2.1 |
0.9 |
| Net NPA (%) |
2.1 |
2.2 |
(0.2) |
1.1 |
1.0 | Source: Company, India Infoline Research
Financial summary
| Y/e 31 Mar (Rs m) |
FY11 |
FY12 |
FY13E |
FY14E |
| Total operating income |
51,386 |
54,560 |
64,989 |
78,520 |
| yoy growth (%) |
25.1 |
6.2 |
19.1 |
20.8 |
| Operating profit (pre-provisions) |
32,461 |
31,406 |
37,898 |
46,011 |
| Net profit |
15,039 |
11,416 |
16,312 |
20,769 |
| yoy growth (%) |
32.5 |
(24.1) |
42.9 |
27.3 |
| |
|
|
|
|
| EPS (Rs) |
51.5 |
39.1 |
55.9 |
71.2 |
| Adj.BVPS (Rs) |
317.8 |
295.7 |
344.3 |
397.1 |
| P/E (x) |
4.5 |
6.0 |
4.2 |
3.3 |
| P/BV (x) |
0.7 |
0.8 |
0.7 |
0.6 |
| ROE (%) |
17.2 |
10.7 |
13.9 |
15.7 |
| ROA (%) |
1.0 |
0.7 |
0.9 |
0.9 |
| CAR (%) |
14.2 |
12.7 |
90.0 |
169.0 | Source: Company, India Infoline Research
|
|
|
|
|
|
|
|