HDFC Bank. In line results; loan growth holding nicely. Source: Company Data; PL Research

Transcription

1 In line results; loan growth holding nicely February 14, 2015 Nitin Kumar Pritesh Bumb Rating BUY Price Rs1,066 Target Price Rs1,200 Implied Upside 12.6% Sensex 29,095 Nifty 8,806 (Prices as on February 14, 2015) Trading data Market Cap. (Rs bn) 2,556.9 Shares o/s (m) 2, M Avg. Daily value (Rs m) 3985 Major shareholders Promoters 21.70% Foreign 32.61% Domestic Inst. 9.99% Public & Other 35.70% Stock Performance (%) 1M 6M 12M Absolute Relative How we differ from Consensus EPS (Rs) PL Cons. % Diff Price Performance (RIC:HDBK.BO, BB:HDFCB IN) (Rs) 1,200 1, Feb 14 Apr 14 Source: Bloomberg Jun 14 Aug 14 Oct 14 Dec 14 Feb 15 HDFCB reported Q3FY15 PAT was in line with our estimates at Rs27.9bn (PLe: Rs28.4bn) as higher treasury gains offset 44% YoY rise in loan loss provisions. NII grew 23% YoY on back of healthy loan growth while margins compressed by 10bp QoQ to 4.4%. Other income improved in a seasonally strong quarter and was further boosted by robust treasury gains while controlled operating expenses pulled operating profit growth to 23% YoY. Asset quality remained stable however absence of any provisioning write back, slightly higher general provisions and a bit of excess loan loss provisioning as coverage ratio improved resulted in higher credit cost. Going ahead, opex leverage will continue as business prospects improve from new branch additions. We retain our positive view with PT of Rs1,200 at 3.7x Mar 17 ABV. Revenue growth maintains momentum; treasury gain further helps: HDFCB delivered ~18% YoY growth in core operating profits as (1) NII growth was robust on back of healthy loan growth and better retail mix (healthy growth in auto loans, personal loans, loan against shares and credit cards). Margins declined by 10bp as proportion of wholesale loans increased while CASA mix declined by 230bps QoQ. (2) Core fee growth of ~15% was better on higher volumes in third party distribution products (3) Opex was under control flattish sequentially, as bank added 59 branches and 914 employees during the quarter. Management expects opex synergies to continue while business prospects improve from new branches. Loan growth remains healthy; retail mix declines by 83bp: Overall loan growth stood at 17% YoY (6% QoQ) led by healthy growth in wholesale book. The mix of wholesale loans has increased by ~450bp YoY to ~52.5%. HDFCB indicated healthy loan growth prospects on underlying improvement in product segments where it has notable market share, and as it benefits from increasing footprint. Asset quality stable, stress abating in CVs: GNPLs stood stable while healthy provisioning helped slight reduction in Net NPLs. CVs portfolio which was seeing some stress in last few quarters is now showing stabilising signs. Management seemed comfortable with continued build up in unsecured book and does not see large slippages, which will keep credit cost at current levels of 50 60bps. Key financials ( Y/e March) E 2016E 2017E Net interest income (Rs m) 184, , , ,426 Growth (%) Operating profit (Rs m) 143, , , ,380 PAT (Rs m) 84, , , ,752 EPS (Rs) Growth (%) Net DPS (Rs) Profitability & Valuation E 2016E 2017E NIM (%) RoAE (%) RoAA (%) P / BV (x) P / ABV (x) PE (x) Net dividend yield (%) Source: Company Data; PL Research Q3FY15 Result Update Prabhudas Lilladher Pvt. Ltd. and/or its associates (the 'Firm') does and/or seeks to do business with companies covered in its research reports. As a result investors should be aware that the Firm may have a conflict of interest that could affect the objectivity of the report. Investors should consider this report as only a single factor in making their investment decision. Please refer to important disclosures and disclaimers at the end of the report

2 Exhibit 1: Q3FY15 Financials Core performance robust, but higher provisions limit PAT growth (Rs m) 3QFY15 3QFY14 YoY gr. (%) 2QFY15 QoQ gr. (%) Interest income 123, , , Interest Expended 66,959 59, , Net interest income (NII) 56,999 46, , Treasury income 2, Other income 25,349 21, , Total income 82,348 67, , Operating expenses 34,563 28, ,979 (1.2) Staff expenses 11,325 9, ,669 (2.9) Other expenses 23,238 19, ,310 (0.3) Operating profit 47,786 38, , Core operating profit 45,131 38, , Total provisions 5,604 3, , Profit before tax 42,181 34, , Tax 14,236 11, , Profit after tax 27,945 23, , Balance sheet (Rs mn) Deposits 4,141,283 3,492, ,906, Advances 3,470,880 2,967, ,272, Gross NPL (Rs mn) 34,679 30, , Net NPL (Rs mn) 9,037 7, ,173 (1.5) Restructured Assets (Rs mn) 3,506 5,995 (41.5) 3, Profitability ratios Yield on Advances (26) 11.5 (20) Cost of Funds (33) NIM (10) RoaA RoaE (5) Asset Quality Gross NPL ratio (2) Net NPL ratio Coverage ratio Rest. assets/ Total adv (10) 0.1 (0) Business & Other Ratios Low cost deposit mix (280) 43.2 (230) Cost income ratio (71) 46.3 (431) Non int. inc / total income (89) Credit deposit ratio (116) CAR Tier I February 14,

3 Key Q3FY15 Concall Highlights: Balance sheet & Outlook Can comfortably grow above industry (5 6% gap with industry) which will be from cross sell products, increasing suite of products to increased customers and new branches. CV/CE book CV book has seen some bottoming out as disbursements and payments have been offsetting compared to where disbursements were muted few quarters back % is used vehicle financing. Wholesale book 75% large corporate book and 25% emerging corporate. Business banking is 60% of the total business banking book. Housing loans Bought out Rs12bn of housing loans. Overseas advances at 7% of total advances. Fee income Fee income Pickup was mainly partly from in payment products (one off) and other has been from Third party distribution products like MFs (equity). Also is seasonally stronger on festive spending. 90% fee income is retail and 10% wholesale. Outlook Do not see fee income growth to match loan growth or NII growth as fee is less asset based and more transaction based. Treasury More of a function of sharp drop in Yields in the market. Have been able to book decent gains on treasury. Opex Opex growth showed increasing trends on lower base in, while some hiring took place in. Management looks to keep opex growth under control. Margins Margins to retain current levels, though management has been guiding for some aberration in margins from few quarters back on increased competitive intensity Yields on KGC are at % Asset Quality Retail asset quality has been stable. Concerns on the CV & Const Equipment have now abated and stabilized on NPA. On wholesale asset quality slight movement in some corporate has been there in SMA 2 etc, but no large slippages this quarter. February 14,

4 Provisions have been high as had w.back of Rs1.2bn in contingent provisions and in Rs300mn floating provisions were drawn which was not drawn in. Outstanding floating provisions are Rs17bn. Provisions break up Rs4.9bn Specific provisions, Rs0.6bn general provisions and balance contingent provisions. Others Capital raise will improve Tier 1 by ~200bps from xx as of Dec 14. Capital raising gives the strength if the economy gains momentum in next one year. No of serving employees at 76,000 Overall loan growth of 17% YoY remained decent mainly being led by non retail book (now coming off), while retail book loan book remains in lower double digit but has picked up sequentially. Retail loan book Loan growth has been led by home loans, unsecured retail and partly auto loans (non CV). CV/CE loans continue to show display sluggish growth but management mentioned disbursements have picked up.. Exhibit 2: Wholesale loans lead loan growth; parts of retail loan book doing well. Loan Composition (Rs m) 3QFY15 3QFY14 YoY gr. (%) 2QFY15 QoQ gr. (%) Car Loans 400, , , CV loans 132, ,450 (21.1) 138,570 (4.7) 2 wheeler loans 39,590 32, , Sub total Auto Loans 571, , , Personal loans 248, , , Business banking 213, ,160 (19.8) 219,630 (2.8) Loan against shares 11,940 10, , Credit Cards 153, , , Home loans 199, , , Gold Loans 39,010 41,110 (5.1) 38, Other Retail 210, , , Retail Loans 1,648,340 1,476, ,581, Non Retail Loans 1,822,540 1,491, ,691, Exhibit 3: Wholesale loan book growth has normalised in quarter while retail has picked up from sequentially quarters 50% Retail Loan growth (%) Wholesale Loan growth (%) 40% 20% 10% 0% February 14,

5 Exhibit 4: Core fees growth has picked up partly from one offs and robust distribution income from Third party products 35.0% Core fees growth YoY 30.0% 25.0% 20.0% 15.0% 10.0% 5.0% 0.0% 5.0% 10.0% Exhibit 5: Margin slightly comes off sequentially 5.00% NIM (%) 4.75% 4.50% 4.25% 4.00% 3.75% 3.50% Exhibit 6: CASA ratios have come off on robust increase in term deposits during the quarter. 60% 50% 40% 20% 10% 0% CA Ratio (%) SA Ratio (%) 31% 29% 29% 27% 28% 28% 28% 27% 22% 18% 17% 17.5% 18.4% 16.2% 17.0% 16.5% 17.7% 15.2% 15.2% 16.6% 16.7% 14.6% 14.8% 13.8% Exhibit 7: Opex expenses slightly inches up on staff expenses on some hiring and from lower base of. 50.0% 40.0% 30.0% 20.0% 10.0% 0.0% 10.0% Employee expenses growth YoY Other Opex growth YoY February 14,

6 Exhibit 8: Asset quality trends remained stable during the quarter 1.20% 1.10% 1.00% 0.90% 0.80% 0.70% Gross NPA (%) Net NPA (%) 0.40% 0.35% % 0.20% 0.60% 0.15% Exhibit 9: HDFCB s Mar 17 PT of Rs1200 based on 3.7x Mar 17 book PT calculation and upside Fair price EVA 1,198 Fair price P/ABV 1,201 Average of the two 1,200 Target P/ABV 3.7 Target P/E 18.9 Current price, Rs 1060 Upside (%) 13% Dividend yield (%) 1% Total return (%) 14% Exhibit 10: ROAs to move towards ~2% in FY17E on loan growth, better margins & lower credit cost RoA decomposition FY12 FY13 FY14 FY15E FY16E FY17E Interest income Interest expenses Net interest income Treasury income Other Inc. from operations Total income Employee expenses Other operating expenses Operating profit Tax Loan loss provisions Net profit February 14,

7 Income Statement (Rs m) Int. Earned from Adv. 316, , , ,095 Int. Earned from Invt. 90, , , ,889 Others 4,118 5,118 5,840 7,076 Total Interest Income 411, , , ,060 Interest expense 226, , , ,634 NII 184, , , ,426 Growth (%) Treasury Income 65 NTNII 79,131 87, , ,216 Non Interest Income 79,196 87, , ,216 Total Income 490, , , ,276 Growth (%) Operating Expense 120, , , ,262 Operating Profit 143, , , ,380 Growth (%) NPA Provisions 16,326 18,359 23,362 28,733 Investment Provisions (41) (37) (33) (30) Total Provisions 15,873 20,310 26,263 32,929 PBT 127, , , ,450 Tax Provisions 42,944 50,885 62,756 77,699 Effective Tax Rate (%) PAT 84, , , ,752 Growth (%) Balance Sheet (Rs m) Par Value No. of equity shares 2,399 2,484 2,484 2,484 Equity 4,798 4,968 4,968 4,968 Networth 434, , , ,960 Adj. Networth 426, , , ,404 Deposits 3,673,375 4,253,768 5,044,969 6,280,986 Growth (%) Low Cost deposits 1,646,214 1,884,419 2,310,596 2,926,940 % of total deposits Total Liabilities 4,915,995 5,831,349 6,918,204 8,513,242 Net Advances 3,030,003 3,526,923 4,260,523 5,317,133 Growth (%) Investments 1,209,511 1,511,125 1,711,613 2,025,629 Total Assets 4,915,995 5,831,349 6,918,204 8,513,242. Quarterly Financials (Rs m) Y/e March Q4FY14 Q1FY15 Q2FY15 Q3FY15 Interest Income 107, , , ,958 Interest Expense 58,359 60,485 63,366 66,959 Net Interest Income 49,526 51,716 55,110 56,999 Non Interest Income 20,014 18,506 20,471 25,349 CEB 15,212 14,065 15,365 18,065 Treasury ,655 Net Total Income 69,541 70,222 75,581 82,348 Operating Expenses 31,747 31,784 34,979 34,563 Employee Expenses 10,612 11,259 11,669 11,325 Other Expenses 21,135 20,525 23,310 23,238 Operating Profit 37,793 38,438 40,602 47,786 Core Operating Profit 37,460 38,188 39,651 45,131 Provisions 2,861 4,828 4,559 5,604 Loan loss provisions Investment Depreciation Profit before tax 34,932 33,610 36,043 42,181 Tax 11,667 11,280 12,228 14,236 PAT before EO 23,265 22,330 23,815 27,945 Extraordinary item PAT 23,265 22,330 23,815 27,945 Key Ratios CMP (Rs) 1,066 1,066 1,066 1,066 Equity Shrs. Os. (m) 2,399 2,484 2,484 2,484 Market Cap (Rs m) 2,556,908 2,647,228 2,647,228 2,647,228 M/Cap to AUM (%) EPS (Rs) Book Value (Rs) Adj. BV (100%) (Rs) P/E (x) P/BV (x) P/ABV (x) DPS (Rs) Dividend Yield (%) Profitability (%) NIM RoAA RoAE Efficiency Cost Income Ratio (%) C D Ratio (%) Business per Emp. (Rs m) Profit per Emp. (Rs lacs) Business per Branch (Rs m) Profit per Branch (Rs m) Asset Quality Gross NPAs (Rs m) 29,893 33,170 38,504 47,792 Net NPAs (Rs m) 8,200 9,472 9,133 11,557 Gr. NPAs to Gross Adv. (%) Net NPAs to Net Adv. (%) NPA Coverage (%) February 14,

8 Prabhudas Lilladher Pvt. Ltd. 3rd Floor, Sadhana House, 570, P. B. Marg, Worli, Mumbai , India Tel: (91 22) Fax: (91 22) Rating Distribution of Research Coverage PL s Recommendation Nomenclature % of Total Coverage 50% 40% 20% 10% 0% 41.2% 40.0% 17.6% 1.2% BUY Accumulate Reduce Sell BUY : Over 15% Outperformance to Sensex over 12 months Accumulate : Outperformance to Sensex over 12 months Reduce : Underperformance to Sensex over 12 months Sell : Over 15% underperformance to Sensex over 12 months Trading Buy : Over 10% absolute upside in 1 month Trading Sell : Over 10% absolute decline in 1 month Not Rated (NR) : No specific call on the stock Under Review (UR) : Rating likely to change shortly DISCLAIMER/DISCLOSURES ANALYST CERTIFICATION We/I, Mr. Nitin Kumar (B.E, PGDM, CFA), Mr. Pritesh Bumb (MBA, M.com), Research Analysts, authors and the names subscribed to this report, hereby certify that all of the views expressed in this research report accurately reflect our views about the subject issuer(s) or securities. We also certify that no part of our compensation was, is, or will be directly or indirectly related to the specific recommendation(s) or view(s) in this report. Terms & conditions and other disclosures: Prabhudas Lilladher Pvt. Ltd, Mumbai, India (hereinafter referred to as PL ) is engaged in the business of Stock Broking, Portfolio Manager, Depository Participant and distribution for third party financial products. PL is a subsidiary of Prabhudas Lilladher Advisory Services Pvt Ltd. which has its various subsidiaries engaged in business of commodity broking, investment banking, financial services (margin funding) and distribution of third party financial/other products, details in respect of which are available at This document has been prepared by the Research Division of PL and is meant for use by the recipient only as information and is not for circulation. This document is not to be reported or copied or made available to others without prior permission of PL. It should not be considered or taken as an offer to sell or a solicitation to buy or sell any security. The information contained in this report has been obtained from sources that are considered to be reliable. However, PL has not independently verified the accuracy or completeness of the same. Neither PL nor any of its affiliates, its directors or its employees accepts any responsibility of whatsoever nature for the information, statements and opinion given, made available or expressed herein or for any omission therein. Recipients of this report should be aware that past performance is not necessarily a guide to future performance and value of investments can go down as well. The suitability or otherwise of any investments will depend upon the recipient's particular circumstances and, in case of doubt, advice should be sought from an independent expert/advisor. Either PL or its affiliates or its directors or its employees or its representatives or its clients or their relatives may have position(s), make market, act as principal or engage in transactions of securities of companies referred to in this report and they may have used the research material prior to publication. PL may from time to time solicit or perform investment banking or other services for any company mentioned in this document. PL is in the process of applying for certificate of registration as Research Analyst under Securities and Exchange Board of India (Research Analysts) Regulations, 2014 PL submits that no material disciplinary action has been taken on us by any Regulatory Authority impacting Equity Research Analysis activities. PL or its research analysts or its associates or his relatives do not have any financial interest in the subject company. PL or its research analysts or its associates or his relatives do not have actual/beneficial ownership of one per cent or more securities of the subject company at the end of the month immediately preceding the date of publication of the research report. PL or its research analysts or its associates or his relatives do not have any material conflict of interest at the time of publication of the research report. PL or its associates might have received compensation from the subject company in the past twelve months. PL or its associates might have managed or co managed public offering of securities for the subject company in the past twelve months or mandated by the subject company for any other assignment in the past twelve months. PL or its associates might have received any compensation for investment banking or merchant banking or brokerage services from the subject company in the past twelve months. PL or its associates might have received any compensation for products or services other than investment banking or merchant banking or brokerage services from the subject company in the past twelve months PL or its associates might have received any compensation or other benefits from the subject company or third party in connection with the research report. PL encourages independence in research report preparation and strives to minimize conflict in preparation of research report. PL or its analysts did not receive any compensation or other benefits from the subject Company or third party in connection with the preparation of the research report. PL or its Research Analysts do not have any material conflict of interest at the time of publication of this report. It is confirmed that Mr. Nitin Kumar (B.E, PGDM, CFA), Mr. Pritesh Bumb (MBA, M.com), Research Analysts of this report have not received any compensation from the companies mentioned in the report in the preceding twelve months Compensation of our Research Analysts is not based on any specific merchant banking, investment banking or brokerage service transactions. The Research analysts for this report certifies that all of the views expressed in this report accurately reflect his or her personal views about the subject company or companies and its or their securities, and no part of his or her compensation was, is or will be, directly or indirectly related to specific recommendations or views expressed in this report. The research analysts for this report has not served as an officer, director or employee of the subject company PL or its research analysts have not engaged in market making activity for the subject company Our sales people, traders, and other professionals or affiliates may provide oral or written market commentary or trading strategies to our clients that reflect opinions that are contrary to the opinions expressed herein, and our proprietary trading and investing businesses may make investment decisions that are inconsistent with the recommendations expressed herein. In reviewing these materials, you should be aware that any or all o the foregoing, among other things, may give rise to real or potential conflicts of interest. PL and its associates, their directors and employees may (a) from time to time, have a long or short position in, and buy or sell the securities of the subject company or (b) be engaged in any other transaction involving such securities and earn brokerage or other compensation or act as a market maker in the financial instruments of the subject company or act as an advisor or lender/borrower to the subject company or may have any other potential conflict of interests with respect to any recommendation and other related information and opinions. DISCLAIMER/DISCLOSURES (FOR US CLIENTS) ANALYST CERTIFICATION The research analysts, with respect to each issuer and its securities covered by them in this research report, certify that: All of the views expressed in this research report accurately reflect his or her or their personal views about all of the issuers and their securities; and No part of his or her or their compensation was, is or will be directly related to the specific recommendation or views expressed in this research report Terms & conditions and other disclosures: This research report is a product of Prabhudas Lilladher Pvt. Ltd., which is the employer of the research analyst(s) who has prepared the research report. The research analyst(s) preparing the research report is/are resident outside the United States (U.S.) and are not associated persons of any U.S. regulated broker dealer and therefore the analyst(s) is/are not subject to supervision by a U.S. broker dealer, and is/are not required to satisfy the regulatory licensing requirements of FINRA or required to otherwise comply with U.S. rules or regulations regarding, among other things, communications with a subject company, public appearances and trading securities held by a research analyst account. This report is intended for distribution by Prabhudas Lilladher Pvt. Ltd. only to "Major Institutional Investors" as defined by Rule 15a 6(b)(4) of the U.S. Securities and Exchange Act, 1934 (the Exchange Act) and interpretations thereof by U.S. Securities and Exchange Commission (SEC) in reliance on Rule 15a 6(a)(2). If the recipient of this report is not a Major Institutional Investor as specified above, then it should not act upon this report and return the same to the sender. Further, this report may not be copied, duplicated and/or transmitted onward to any U.S. person, which is not the Major Institutional Investor. In reliance on the exemption from registration provided by Rule 15a 6 of the Exchange Act and interpretations thereof by the SEC in order to conduct certain business with Major Institutional Investors, Prabhudas Lilladher Pvt. Ltd. has entered into an agreement with a U.S. registered broker dealer, Marco Polo Securities Inc. ("Marco Polo"). Transactions in securities discussed in this research report should be effected through Marco Polo or another U.S. registered broker dealer. February 14,