CMP* (Rs) 145 Upside/ (Downside) (%) 32 Bloomberg Ticker BOB IN Market Cap. (Rs bn) 384 Free Float (%) 36 Shares O/S (mn) 2,646

Transcription

1 4QFY18 Result Update May 28, 218 Market Cap. (Rs bn) 384 Free Float 36 Shares O/S (mn) 2,646 Improving Outlook; Maintain (BoB) has reported elevated fresh slippages of Rs125.7bn (+123% QoQ and +28% YoY) in 4QFY18, led by accelerated NPA recognition of Rs42.7bn from loan under dierent restructuring schemes of the RBI. Further, the Bank has improved its PCR including technical write o to 67.2% and 55.2% on all accounts referred to NCLT by the RBI, which will give muchneeded support to its future credit cost trajectory. Further, sharp rise in slippages led to higher interest reversal for which the Bank witnessed decline in NII and NIM during the quarter. This along with higher provisioning led to loss of Rs31bn in 4QFY18 vs. profit of Rs1.4bn in 4QFY17 and Rs1.1bn in 3QFY18. On the other hand, its domestic loan book grew by 18% YoY and 15.4% QoQ, led by a strong 52.6% YoY growth in Retail loans and continued healthy 27.7% YoY growth in Large & Medium Corporate segment. Management Commentary & Guidance Despite huge fresh slippages during the quarter, the Bank still has ~Rs1.4bn (2.2% of loan book) of standard non-retail stressed accounts, which along with reported gross NPA ratio of 12.3% takes its total stressed assets pool to 14.5% of loan book. Higher provisioning during 4QFY18 and FY18 aided the Bank to maintain its PCR excluding technical written-o accounts at 58.4% vs. 57.7% in Mar 17 and 52.1% in Mar 16. The Bank pegs credit cost at <1bps for FY19E vs. 348bps in FY18 and 189bps in FY17. On corporate slippages front, the Bank does not expect it to cross Rs1bn-mark in FY19E. Treasury performance was absolutely magnificent, as the Bank has one of the lowest modified durations (1.44 years) for its AFS book in volatile interest rate scenario. Thus, the Bank did not require availing the benefit of RBI dispensation with regard to MTM losses. Revamping of Home Loan portfolio has started paying o, which is evident from an impressive 48.2% YoY and 16.7% QoQ growth in loan portfolio in 4QFY18. Notably, the Bank is the first PSB to launch risk-based pricing on home loan with interest rate as low as 8.3%. The Management continues to expect domestic loan book to grow by 15-2% in FY19E. Outlook & Valuation Strong improvement on all major operating metrics clearly suggests that Bank s organisational transformation eort is yielding the desired outcome. Further, analysis of stressed assets clearly suggests that the Bank is approaching the end of recognition of stressed loan cycle, which along with higher PCR clearly indicates sharp moderation in credit cost from FY19E onwards. The Bank s new management is gradually reinstating confidence through major changes in operating structure, which may start yielding favourable outcome. As we believe that improved outlook on asset quality and operating performance front augurs well for the Bank, we maintain our recommendation on the stock with a down wised revised Target Price of Rs192 (from Rs27 earlier) based on x of FY2E Adjusted book value. Key Financials FY17 FY18 FY19E FY2E Loan & Advances 3,832,592 4,274,318 4,84,665 5,469,952 Net Interest Income 135, , , ,14 PPP ex Except. Items 19,751 12,56 149, ,215 Reported Profits 13,831 (24,318) 41,334 65,747 Earnings Per Share (Rs) 6. (9.2) P/E (x) 24.3 (15.8) Adj. BV (Rs) P/ABV (x) Gross NPAs Ratio Adj. RoA.2 (.3).5.8 Adj. RoE 3.4 (5.8) Share price 1 mth 3 mth 12 mth Absolute performance (16.4) Relative to Nifty 1.4 (27.6) Shareholding Pattern Dec'17 Mar'18 Promoters Institutions Retail NBFC & Bodies Corporate Total Year Stock Price Performance May-17 Jun-17 Jul-17 Aug-17 Sep-17 Oct-17 Nov-17 Dec-17 Jan-18 Feb-18 Mar-18 Apr-18 May-18 Note: * CMP as on May 28, 218 Research Analyst : Asutosh Kumar Mishra Contact : (22) asutosh.mishra@relianceada.com 1

2 Risks to view Any major slowdown in economy may adversely impact the Bank s business growth and asset quality. Gradually intensifying competition in both Corporate & SME segments may drag loan book growth. Exhibit 1: Income Statement Analysis % yoy / bps % qoq / bps FY18 FY17 % yoy / bps Interest Inc. / Oper. Revenue 11,393 18, ,32 (2.3) 436, , Global - Yield on Advances (4) 7.15 (6) (14) Global - Yield on Invt (41) Interest Expenses 7,37 72,933 (3.5) 69, , ,865 (2.) Global - Cost of Dep (24) (28) Net Interest Income 4,23 35, ,94 (8.9) 155, , NII to Net Operative Income (219) Global - NIM (21) Dom. NIM (32) Adjusted NII 35,833 3, ,727 (5.) 137,78 114, Core Fee Income 9,85 9, , ,5 28, Trading Gains 2,87 6,77 (57.6) 5,9 (43.6) 19,94 26,19 (23.9) Profit on Exchange Transaction 1,7 1,84 (7.6) 2,13 (2.2) 7,92 9,76 (18.9) Recovery from PWO 2,539 1, ,8 4 6,212 3, Non Core Other Income 7,19 1,333 (31.2) 9,2 (21.2) 34,72 39,231 (13.2) Other Income - Total 16,959 19,773 (14.2) 16, ,572 67,581 () Other Inc to Net Oper. Income (581) (332) Net Operating Revenue 56,982 55, ,671 (6.1) 221,789 22, Net Operating Revenue - Adj. 52,792 5, ,458 (3.1) 24, , Employee Expenses 12,685 12, , ,69 46,378 (.7) Empl. Cost/Oper. Exps (211) Other Opex 17,642 13, , ,665 46, Other Opex/ Assets Total Opex 3,327 25, , ,734 92, Cost to Income Ratio , Pre Provision Profits 26,655 3,22 (11.7) 36,51 (27.) 12,56 19, NPA & Bad Debts 7,53 24, , ,12 76, Depreciation on Invest. (9,11) (83) ,73 (626.6) (2,89) 19 (1,621.1) Standard Advances 3,32 2, ,88 7,75 (11.2) Other Provisions 1, ,5.4 1, Provisions & Contingencies - Total 66,724 26, , ,963 85, Credit Cost NPA Provisions as % PPP , , ,578 Profit Before Tax (4,69) 3,972 (1,18.8) 2,236 (1,892.) (27,97) 24,727 (212.9) Tax (9,46) 2,425 (473.) 1,118 (98.9) (3,589) 1,896 (132.9) Eective Tax Rate (3,847) 5. (2,743.4) (3,12) Reported Profits (31,23) 1,547 (2,15.1) 1,118 (2,875.4) (24,318) 13,831 (275.8) RoA (1.8).1 (187).1 (184.3) (.3) - - Basic EPS (Rs) (13.4).7 (2,2.).5 (2,788.) () 6. (275.5) Diluted EPS (Rs) (13.4).7 (2,2.).5 (2,788.) () 6. (275.5) 2

3 Exhibit 2: NII Trend Exhibit 3: Other Income Trend 5, 4, , 2, , 2, 1, , 1, 5, Net Interest Income Global - NIM Other Income - Total Other Income / Assets Exhibit 4: Total OPEX Trend Exhibit 5: Pre Provision Profit Trend 35, 3, 25, 2, 15, 1, 5, , 35, 3, 25, 2, 15, 1, 5, Total Opex Cost to Income Ratio Pre Provision Profits Operating Profits / Assets Exhibit 6: Provision Expenses Trend Exhibit 7: Reported Profit Trend 8, 6, 4, 2, , 1, (1,) (2,) (3,) (.5) () () (2.). (4,) (2.5) Provisions & Contingencies - Total NPA Provisions as % PPP Reported Profits RoA 3

4 Exhibit 8: Balance Sheet Analysis QoQ % / bps YoY % / bps Net Worth 41,586 43,33 43,995 48,274 46, , CET Tier Total CAR (11) RWA - Total 3,891,554 3,995,997 4,79,848 4,256,14 4,181,385 4,77,741 (2.5) 2. Advances - Total 3,499,61 3,832,592 3,776,67 3,873,16 3,993,88 4,274, Investments 1,782,36 1,296,35 1,379,75 1,498,893 1,635,67 1,631,845 (.2) 25.9 Total Assets 6,869,482 6,948,754 6,643,752 6,769,158 6,828,243 7,199, RoA (1.77) (184) (187) Deposits 5,898,589 6,16,752 5,76,75 5,832,12 5,732,652 5,913, (1.7) Saving Deposit 1,558,21 1,59,765 1,476,5 1,532,11 1,559,46 1,657, Current Deposit 44,15 425,193 46,75 417,24 425,41 46, CASA Deposits 1,962,36 1,934,958 1,882,8 1,949,35 1,984,87 2,117, CASA Ratio Term Deposits 3,936,229 4,81,794 3,823,275 3,882,77 3,747,782 3,795, (7.) Interest Bearing Liabilities - Total 6,216,789 6,322,866 5,99,458 6,139,94 6,185,57 6,538, Exhibit 9: Loan Book Analysis QoQ % / bps YoY % / bps Home 265,48 31,69 329,39 353,8 383,18 447, Auto 42, 43,94 45,11 48, 52,18 57, Education 2,62 2,54 2,53 2,87 2,93 2,43 (2.4) (.5) Other Retail loans. 185,1 213,77 213,21 221,22 228,18 31, Retail 475,63 541, , ,15 64, , Agriculture 375,5 444,38 435,79 42, , , SME 425,56 541, , , , , (4.4) Large & Medium Corporate 1,2,158 1,221,16 1,143,95 1,29,42 1,338,494 1,647, Domestic Misc. 25,3 27,752 27,237 28,53 29,98 25,69 (11.7) (7.4) Gross Domestic Loan 2,5,33 2,775,24 2,723,69 2,85,26 2,99,77 3,512, Overseas 999,27 1,57,35 1,52,38 1,67,76 1,84,3 1,94, Advances - Total 3,499,61 3,832,592 3,776,67 3,873,16 3,993,88 4,274, Exhibit 1: Funding Mix & Incremental Contribution As on As % of Total YoY/ YTD growth Incremental Contribution YoY/ YTD Growth FY15 FY16 FY17 FY18 Credit FY16 FY17 FY18 FY16 FY17 FY18 Deposits 6,175,595 5,74,379 6,16,752 5,913, (7.) 4.8 (1.7) (48.) Saving Deposit 1,11,722 1,167,54 1,59,765 1,657, (14.4) Current Deposit 527, , ,193 46,62 7. (34.4) CASA Deposits 1,629,689 1,513,345 1,934,958 2,117, (7.1) Term Deposits 4,545,97 4,227,34 4,81,794 3,795, (7.) (3.4) (7.) 7.4 (58.6) (132.6) Borrowings 352, ,717 36, , (5.1) (8.5) (1) 148. Interest Bearing Liabilities - Total 6,528,238 6,75,96 6,322,866 6,538, (6.9)

5 Exhibit 11: Asset Quality Analysis QoQ % / bps YoY % / bps Total Slippages 41,35 4,77 52, 34,51 56,3 125, Slippages Ratio Gross NPA 426, , , ,68 484,84 564, Gross NPAs Ratio PCR - Calculated (63) 75 PCR - Inc. Tech w/o (82) 38 Net NPA 19,63 18,82 195, , , , Net NPAs Ratio Std. Restructured / Watchlist 14,59 17,85 118,19 117,22 9,21 1, (6.9) Std. Restructured / Watchlist as % loan book (47) 5

6 Profit & Loss Statement Y/E Mar FY17 FY18 FY19E FY2E Int. Income / Opr. Revenue 421, , ,8 541,786 Interest Expenses 286, , , ,682 Net Interest Income 135, , , ,14 NIM Other Income - Total 67,581 66,572 73,993 83,62 Net Operating Revenue 22, , ,162 32,76 Employee Exp. 46,378 46,69 49,985 52,984 Other Opex 46,586 55,665 65,685 77,58 Total Opex 92,964 11, ,669 13,492 C/I Ratio Pre Provision Profits 19,751 12,56 149, ,215 PPP Growth (yoy %) Total Stress Loan Provision 76,79 142,12 85,486 72,61 Standard Assets Provision 7,75 6,88 2,832 3,146 Investment Depreciation 19 (2,89) 3,562 4,7 Other Provisions 294 1,853 2,131 2,387 Provisions & Contingencies - Tot 85,24 147,963 94,11 82,15 Credit Cost (As % of Op. AUM) Profit Before Tax 24,727 (27,97) 55,482 9,65 Tax 1,896 (3,589) 14,148 24,317 Eective Tax Rate Reported Profits 13,831 (24,318) 41,334 65,747 PAT Growth (yoy %) (125.6) (275.8) (27.) 59.1 Balance Sheet Y/E March FY17 FY18 FY19E FY2E Equity Share Capital 4,621 5,34 5,34 5,34 Res. (ex Revel. Reserve) 362, ,81 438,415 5,969 Net Worth - Ex Revaluation 367,273 42, ,718 56,272 Revaluation Reserve 35,76 31,563 29,897 29,11 Deposits 6,16,752 5,913,148 6,459,19 7,38,28 Borrowings 36, ,72 697, ,168 Interest Bearing Liabi. 6,322,866 6,538,868 7,156,97 8,75,448 Other Lia. & Prov. 222, ,182 25, ,811 Total Liabilities 6,948,754 7,199,998 7,88,921 8,879,641 Assets Cash & Cash Equivalent 1,54, , , ,29 Investments 1,296,35 1,631,845 1,78,878 2,3,721 Loan & Advances 3,832,592 4,274,318 4,84,665 5,469,952 Growth (yoy %) (.1) Fixed Assets 57,584 53,674 56,489 61,114 Other Assets 257, , ,642 41,645 Total Assets 6,948,754 7,199,998 7,88,921 8,879,641 6

7 Per Share Data Y/E Mar FY17 FY18 FY19E FY2E Face Value (Rs) Adjusted Share O/S (mn) 2,31 2,652 2,652 2,652 Earnings Per Share (Rs) 6. (9.2) EPS (% YoY) (125.6) (253.2) (27.) 59.1 P/E (x) Adj. EPS (Rs) 6. (9.2) Adj. EPS (% YoY) (125.6) (253.2) (27.) 59.1 Adj. Price-Earnings (x) Book Value (Rs) BVPS (% YoY) 1.8 (4.5) P/BV (x) Detail RoA Tree Analysis Y/E Mar FY17 FY18 FY19E FY2E Yields / Margins Yield on Advance Yield on Funds Cost of Funds (CoF) Interest Spread NIM's Interest Income / Assets Interest Exp. / Assets NII / Assets Fee Income / Assets Other Non Core Income / Assets Other Income / Assets.9 Net Operating Income / Assets Operating Ratios NII to Net Operative Income Other Inc. to Net Operative Income Empl. Cost/Oper. Exps Other Op. Exps./Oper. Exps C/I Ratio Provisions as % PPP Credit Cost (As % of Op. AUM) Eective Tax Rate Employee Exp. / Assets Other Opex/ Assets Total Opex / Assets Operating Profits / Assets Provisions / Assets Profit Before Tax / Assets.4 (.4) Tax Expenses / Assets.2 (.1).2.3 RoA.2 (.3).5.8 Leverage (x) RoE 3.4 (5.8)

8 Balance Sheet Ratio Y/E Mar FY17 FY18 FY19E FY2E Credit / Deposit Ratio Incremental C/D Ratio (1.8) (426.4) Investment Deposit Ratio Dom. SLR Investment / Deposits CASA Ratio Credit Quality Y/E Mar FY17 FY18 FY19E FY2E Slippage Ratio Gross NPA 427, ,84 471, ,295 Gross NPAs Ratio PCR Net NPA 18,82 234,827 21,84 178,561 Net NPAs Ratio Total Impaired Loans 431, ,1 471, ,295 Impaired Loan as % of Loan / AUM Total Risk Reserves 246, ,977 27, ,735 Total Risk As % of Loan Book Capital and Asset-Liability Profile Y/E Mar FY17 FY18 FY19E FY2E Total RWAs 3,995,997 4,77,741 4,535,467 5,36,322 RWA as % of Total Assets Shareholders Equ. to Assets (x) CET 1 Ratio AT 1 Ratio Tier 1 Ratio Tier 2 Ratio Total CRAR Ratio

9 Rating Guides Rating Expected absolute returns over 12 months >1% HOLD -5% to 1% REDUCE >-5% Reliance Securities Limited (RSL), the broking arm of Reliance Capital is one of the India s leading retail broking houses. Reliance Capital is amongst India s leading and most valuable financial services companies in the private sector. Reliance Capital has interests in asset management and mutual funds, life and general insurance, commercial finance, equities and commodities broking, wealth management services, distribution of financial products, private equity, asset reconstruction, proprietary investments and other activities in financial services. The list of associates of RSL is available on the website RSL is registered as a Research Analyst under SEBI (Research Analyst) Regulations, 214 General Disclaimers: This Research Report (hereinafter called Report ) is prepared and distributed by RSL for information purposes only. The recommendations, if any, made herein are expression of views and/or opinions and should not be deemed or construed to be neither advice for the purpose of purchase or sale of any security, derivatives or any other security through RSL nor any solicitation or oering of any investment /trading opportunity on behalf of the issuer(s) of the respective security(ies) referred to herein. These information / opinions / views are not meant to serve as a professional investment guide for the readers. No action is solicited based upon the information provided herein. Recipients of this Report should rely on information/data arising out of their own investigations. Readers are advised to seek independent professional advice and arrive at an informed trading/investment decision before executing any trades or making any investments. This Report has been prepared on the basis of publicly available information, internally developed data and other sources believed by RSL to be reliable. RSL or its directors, employees, ailiates or representatives do not assume any responsibility for, or warrant the accuracy, completeness, adequacy and reliability of such information / opinions / views. While due care has been taken to ensure that the disclosures and opinions given are fair and reasonable, none of the directors, employees, ailiates or representatives of RSL shall be liable for any direct, indirect, special, incidental, consequential, punitive or exemplary damages, including lost profits arising in any way whatsoever from the information / opinions / views contained in this Report. Risks: Trading and investment in securities are subject to market risks. There are no assurances or guarantees that the objectives of any of trading / investment in securities will be achieved. The trades/ investments referred to herein may not be suitable to all categories of traders/investors. The names of securities mentioned herein do not in any manner indicate their prospects or returns. The value of securities referred to herein may be adversely aected by the performance or otherwise of the respective issuer companies, changes in the market conditions, micro and macro factors and forces aecting capital markets like interest rate risk, credit risk, liquidity risk and reinvestment risk. Derivative products may also be aected by various risks including but not limited to counter party risk, market risk, valuation risk, liquidity risk and other risks. Besides the price of the underlying asset, volatility, tenor and interest rates may aect the pricing of derivatives. Disclaimers in respect of jurisdiction: The possession, circulation and/or distribution of this Report may be restricted or regulated in certain jurisdictions by appropriate laws. No action has been or will be taken by RSL in any jurisdiction (other than India), where any action for such purpose(s) is required. Accordingly, this Report shall not be possessed, circulated and/ or distributed in any such country or jurisdiction unless such action is in compliance with all applicable laws and regulations of such country or jurisdiction. RSL requires such recipient to inform himself about and to observe any restrictions at his own expense, without any liability to RSL. Any dispute arising out of this Report shall be subject to the exclusive jurisdiction of the Courts in India. Disclosure of Interest: The research analysts who have prepared this Report hereby certify that the views /opinions expressed in this Report are their personal independent views/ opinions in respect of the securities and their respective issuers. None of RSL, research analysts, or their relatives had any known direct /indirect material conflict of interest including any long/short position(s) in any specific security on which views/opinions have been made in this Report, during its preparation. RSL s Associates may have other potential/material conflict of interest with respect to any recommendation and related information and opinions at the time of publication of research report. RSL, its Associates, the research analysts, or their relatives might have financial interest in the issuer company(ies) of the said securities. RSL or its Associates may have received a compensation from the said issuer company(ies) in last 12 months for the brokerage or non brokerage services.rsl, its Associates, the research analysts or their relatives have not received any compensation or other benefits directly or indirectly from the said issuer company(ies) or any third party in last 12 months in any respect whatsoever for preparation of this report. The research analysts has served as an oicer, director or employee of the said issuer company(ies)?: No RSL, its Associates, the research analysts or their relatives holds ownership of 1% or more, in respect of the said issuer company(ies).?: No Copyright: The copyright in this Report belongs exclusively to RSL. This Report shall only be read by those persons to whom it has been delivered. No reprinting, reproduction, copying, distribution of this Report in any manner whatsoever, in whole or in part, is permitted without the prior express written consent of RSL. RSL s activities were neither suspended nor have defaulted with any stock exchange with whom RSL is registered. Further, there does not exist any material adverse order/judgments/ strictures assessed by any regulatory, government or public authority or agency or any law enforcing agency in last three years. Further, there does not exist any material enquiry of whatsoever nature instituted or pending against RSL as on the date of this Report. Important These disclaimers, risks and other disclosures must be read in conjunction with the information / opinions / views of which they form part of. RSL CIN: U6599MH25PLC SEBI registration no. ( Stock Brokers: NSE - INB / INF / INE ; BSE - INB / INF / INE , Depository Participants: CDSL IN-DP IN-DP-NSDL , Research Analyst: INH2384); AMFI ARN No