Punjab National Bank. CMP:INR1,103 TP:INR1,500 Buy

Similar documents
Punjab National Bank. CMP: INR716 TP: INR950 Buy

Canara Bank. CMP: INR419 TP: INR525 Buy

Punjab National Bank. CMP: INR940 TP: INR1,275 Buy

Canara Bank. CMP: INR464 TP: INR645 Buy

IndusInd Bank. CMP: INR345 TP: INR419 Buy

IDBI Bank. CMP: INR106 TP: INR121 Neutral

Punjab National Bank. CMP: INR768 TP: INR963 Buy

Axis Bank. CMP: INR1,008 TP: INR1,240 Buy

Axis Bank. CMP: INR1,119 TP: INR1,330 Buy

Sohail Halai Alpesh Mehta

M&M Financial Services

Kotak Mahindra Bank. CMP: INR495 TP: INR429 Neutral

Alpesh Mehta Sohail Halai

Punjab National Bank. CMP: INR760 TP: INR964 Buy Asset quality deteriorates; asset-liability well-matched Highlights of FY12 Annual Report

Asian Paints. CMP: INR2,722 TP: INR3,161 Buy

Kotak Mahindra Bank. CMP: INR626 TP: INR500 Neutral

Larsen & Toubro. CMP: INR1,160 TP: INR1,417 Buy

Jaiprakash Associates

Jubilant Foodworks. CMP: INR1,189 TP: INR1,0541,054 Neutral

Pidilite Industries. CMP: INR164 TP: INR186 Buy

CMP: INR121 TP: INR193 Buy

Titan Industries. CMP: INR222 TP: INR220 Neutral

NTPC CMP: INR169 TP: INR191 Buy

BGR Energy. CMP: INR284 TP: INR296 Neutral

Coal India CMP: INR348 TP: INR408 Buy

Idea Cellular. CMP: INR81 TP: INR Under Review

BGR Energy. CMP: INR282 TP: INR253 Neutral

Unitech. CMP: INR20 TP: INR30 Buy

Shriram Transport Finance

Godrej Consumer Products

Hardick Bora

Larsen & Toubro. CMP: INR1,278 TP: INR1,380 Buy

Godawari Power & Ispat

Reliance Infrastructure CMP: INR528

BGR Energy. CMP: INR266 TP: INR230 Neutral

Niket Shah

Jubilant Foodworks. CMP: INR1,051 TP: INR1,054 Neutral

Hindustan Unilever. CMP:INR324 TP:INR302 Neutral

Sanofi India. CMP: INR2,200 TP: INR1,848 Neutral

Shree Renuka Sugars. CMP: INR26 TP: INR45 Buy

Sanjay Jain Pavas Pethia

CMP: INR350 TP: INR375 Downgrade to Neutral

Petronet LNG. CMP: INR146 TP: INR205 Buy

Monnet Ispat. CMP: INR449 TP: INR518 Neutral

Strides Arcolab. CMP: INR717 TP: INR829 Buy

Idea Cellular. CMP: INR159 TP: INR200 Buy

Canara Bank. CMP: INR250 TP: INR300 Neutral

Dabur India. CMP: INR106 TP: INR94 Neutral

CMP: INR415 TP: INR 471 BUY

Cummins India. CMP: INR430 TP: INR462 Neutral

Oberoi Realty. CMP: INR264 TP: INR315 Buy

Raymond. Restructuring initiatives bearing fruit; Land bank base case value INR147/share; Reiterate Buy. CMP: INR385 TP: INR462 Buy

Steel Authority of India

Maruti Suzuki. CMP: INR1,395 TP: INR1,730 Buy

Tata Power. CMP: INR111 TP: INR92 Neutral

JSW Steel. CMP: INR670 TP: INR391 Sell Merger with JSW Ispat

IDFC Bank. CMP: INR63 TP: INR68 (8%) Neutral

Maruti Suzuki. CMP:Rs1,327 TP:Rs1,625 Buy

Cement. Demand to grow 8%, with cost push to be passed on CCI probe to have limited impact

Hindalco. CMP: INR113 TP: INR151 Buy

Tribhovandas Bhimji Zaveri

Jinesh Gandhi Sandipan Pal

Godrej Properties. CMP: INR595 TP: INR635 Neutral

Sun Pharmaceuticals. CMP: INR554 TP: INR614 Neutral

Godrej Consumer Products

City Union Bank BUY. 24 February 2016 INR82

Dabur India. CMP: INR130 TP: INR135 Neutral

Siddharth Bothra

Pantaloon Retail. CMP: INR177 TP: INR192 Neutral

Jinesh Gandhi Chirag Jain

Oriental Bank of Commerce

Urban demand revives; Akzo gaining market share

Phoenix Mills. CMP: INR184 TP: INR255 Buy

Amara Raja Batteries. CMP: INR517 TP: INR560 Buy

CMP: INR865 TP: INR1,015 (+17%) Buy Building blocks for strong growth

Oberoi Realty. CMP: INR269 TP: INR320 Buy

CMP: INR401 TP: INR516 Buy. * After ESOP charges; # Axon consolidated in December 2008

Hardick Bora 4QCY12 Results Update Sector: Healthcare Sanofi India CMP: INR2,307 TP: INR2,015 Neutral

Market share recovery, price hike, content leverage to drive growth

Jaypee Infratech. CMP: INR33 TP: INR45 Buy

Sandipan Pal QFY13 Results Update Sector: Real Estate Unitech CMP: INR29 TP: INR44 Buy

Shree Renuka Sugars. CMP: INR41 TP: INR50 Buy

BHEL. CMP: INR227 TP: INR233 Neutral

Can Fin Homes BUY. 23 September 2015 INR821

Thermax. CMP: INR522 TP: INR414 Neutral

Punjab National Bank ACCUMULATE. Performance Highlights. CMP `1,115 Target Price `1,259. 3QFY2011 Result Update Banking.

ITC. CMP: INR201 TP: INR230 Buy

CMP: INR125 TP: INR114 (-9%) Neutral

Godrej Consumer Products

Shoppers Stop. CMP: INR339 TP: INR355 Neutral

Coal India. CMP: INR322 TP: INR370 Buy

Federal Bank BUY. Performance Highlights. Target Price. 1QFY2018 Result Update Banking. Stock Info Sector

ICICI Bank BUY. Performance Highlights. CMP Target Price `343 `460. Q3FY2019 Result Update Banking. 3-year price chart. Exhibit 1: Key Financials

Stress test: Weak capital servicing ratios to drive pricing discipline

IDFC Bank. CMP: INR61 TP: INR62 (2%) Neutral Focus on inorganic opportunities; stressed assets stable

Hardick Bora 4QFY13 Results Update Sector: Healthcare Dr Reddy's Laboratories CMP: INR2,026 TP: INR2,375 Buy

Hardick Bora QFY13 Results Update Sector: Healthcare Lupin CMP: INR725 TP: INR851 Buy

(INR Crores) FY16 FY17 FY18 FY19E FY20E. Net interest income 15, , , , , Growth% -8% -2% 0% 26% 6%

Individual Housing Loans: Rationalization of Risk-Weights and LTV Ratios

Punjab National Bank

Transcription:

BSE SENSEX S&P CNX 18,210 5,488 28 July 2011 1QFY12 Results Update Sector: Banking Punjab National Bank CMP:INR1,103 TP:INR1,500 Buy Bloomberg PNB IN Equity Shares (m) 316.8 52-Week Range (INR) 1,395/971 1,6,12 Rel.Perf.(%) 4/1/2 M.Cap. (INR b) 349.4 M.Cap. (USD b) 7.9 Punjab National Bank (PNB) reported 3.4% YoY growth in PAT for 1QFY12 to INR11.1b - 2% higher than our estimate of INR10.8b. NIM decline of just 8bp QoQ despite higher proportion of savings (30%) deposits is a positive surprise, especially considering the results reported by peers. Key highlights are: Gross slippages were INR11.8b in 1QFY12 v/s INR12.5b in 4QFY11. The annualized slippage ratio for 1QFY12 stood at 1.94% v/s 2.7% in 4QFY11 and 2.32% for FY11. Strong recoveries and upgradations during the quarter came as a positive surprise (INR6.5b v/s INR4b a quarter ago and INR5.4b a year ago). During the quarter, PNB restructured loans worth INR5.6b (~25bp of total loans). Gross restructured loans stood at 6.5% of total loans v/s 6.3% a quarter ago. Of the restructured loans, INR2.83b slipped during the quarter. Robust fee income growth of over 25% YoY during the quarter was a positive surprise. Trading profits were lower at INR480m v/s INR530m a quarter ago and INR1.2b a year ago. Higher opex surprised negatively (19% higher than our estimate). Retirement benefit related provisions and strong branch expansion (opened 125 branches during the quarter) resulted in higher opex. Valuation and view: Over the last two years, the management has consistently surprised on the margin front (despite higher slippages), demonstrating the strong ALM and benefit of high CASA ratio. The margin performance should be viewed in the context of the numbers delivered by peer banks - over 25bp+ QoQ NIM decline. We expect recoveries and upgradations to pick up after high slippages in the last two years. High NIM and increase in fee income to provide cushion against higher credit cost. The management reiterated its guidance of 3.5%+ NIM and ~2% GNPA. We expect RoA to remain strong at 1.3% and RoE at 24%. PNB remains one of our preferred picks among state-owned banks. Alpesh Mehta (Alpesh.Mehta@MotilalOswal.com) + 91 22 3982 5415 Sohail Halai (Sohail.Halai@motilaloswal.com)+ 91223982 5430

Quarterly performance v/s our estimates and reasons for deviation (INR m) Y/E March 1QFY12A 1QFY12E % Variance Comments Net Interest Income 31,153 30,328 3 Margin decline of just 8bp QoQ a positive surprise % Change (Y-o-Y) 20 17 Other Income 10,837 8,868 22 Strong growth in fee income Net Income 41,990 39,196 7 Operating Expenses 17,250 14,473 19 Retired employees benefit provisions Operating Profit 24,739 24,723 0 Higher opex compensated by higher other income % Change (Y-o-Y) 18 18 Other Provisions 8,935 8,802 2 Profit before Tax 15,804 15,921-1 Tax Provisions 4,753 5,095-7 Net Profit 11,051 10,826 2 Core operating performance better than est % Change (Y-o-Y) 3 1 Source: Company/MOSL NIM declines just 8bp QoQ NIM declined ~8bp QoQ to 3.84%, a positive surprise. Yield on loans increased 55bp QoQ to 11.4% and cost of deposits increased 64bp QoQ to 6.3%. Yield on investments also improved by 55bp QoQ due to general increase in interest rates and higher proportion of short-term investments. The management has guided NIM of 3.5%+ for FY12. We model in margin decline of ~30bp for FY12. Business growth moderates QoQ Loans were flat QoQ and grew 23% YoY to INR2.4t. Deposits grew ~3% QoQ and 27% YoY to INR3.24t. CD ratio has declined to 75% v/s 77% a quarter ago. CASA deposits grew ~16% YoY and were flat QoQ at INR1.2t. Savings deposits grew 16% YoY and 1.5% QoQ to INR948b, constituting 30% of deposits. Reported CASA ratio declined 110bp QoQ to 38.1% and the proportion of bulk deposits increased to 24% v/s 22.8% a quarter ago. Though PNB has resorted to bulk funds for loan growth, it has been able to sustain its margins at healthy levels, demonstrating its superior asset-liability management. Improvement in upgradations and recoveries a positive surprise Gross slippages during the quarter were INR11.8b v/s INR12.5b in 4QFY11. The annualized slippage ratio for 1QFY12 was at 1.94% v/s 2.32% for FY11. One of the reasons for high slippages during the quarter was the slippage of INR2.8b from restructured loans. Besides, PNB has also moved to system-based NPA recognition for accounts of INR1m and above (INR5m and above last quarter), which may have contributed to higher slippages. Strong recoveries and upgradations (INR6.5b v/s INR4b a quarter ago and INR5.4b a year ago) during the quarter came as a positive surprise. Write-offs (INR110m v/s INR10b in 4QFY11 and INR2.76b in 1QFY11) were negligible, leading to improvement in PCR (calculated) to 57.3% v/s 53.4% a quarter ago. Overall GNPA increased 12% QoQ (in absolute terms). However, improvement in coverage ratio led to lower increase of 3% QoQ in NNPA. In percentage terms, GNPA stood at 2% (increased 20bp QoQ) while NNPA was at 0.88% (v/s 0.85% a quarter ago). PCR (calculated) increased (due to lower write-offs) to 57% v/s 53.4% a quarter ago and PCR including technical write-offs was at 74.3% (v/s 28 July 2011 2

73.2% a quarter ago). PNB restructured fresh loans worth INR5.6b (~23bp of loans) during 1QFY12. The outstanding restructured book stood at INR159b (6.5% of loan book), and cumulatively, restructured loans of INR20.1b (12.7% of outstanding restructured book) have slipped into NPAs. Non-interest income higher than estimate, led by core income At INR10.8b, non-interest income was 22% higher than our estimate, driven by strong fee income and higher dividend income from MF. Core fee income (ex-forex and income from MF) grew 28% YoY to INR6.7b. Recoveries were at INR1.1b v/s INR2.2b in 4QFY11 and INR760m in 1QFY11. Trading profits for 1QFY12 were INR480m v/s INR530m in 4QFY11. The bank also earned INR1.25b income from MF v/s INR1.2b in 4QFY11 and INR580m in 1QFY11, driving profitability. Forex income for the quarter was INR1.3b v/s ~INR1.1b in 4QFY11 and 1QFY11. Higher retirement benefit related provisions leading to higher opex Opex was significantly higher than our estimate, led by higher than estimated employee expenses. For retirement benefits, PNB has provided INR2.5b towards pension, INR500m towards gratuity, and INR270m towards other retirement related benefits. It provided INR1.7b for second pension option liability and INR110m for transitional liability. In all, retirement-related benefits were INR5.1b v/s INR3.5b a year ago, leading to high employee expenses. During the quarter, PNB opened 125 branches (targeting to open 200 branches in FY12), which led to ~30% increase in other expenditure. Other details Provisioning during the quarter was INR8.9b (in line with our estimate), of which provisioning for NPA was INR5.7b (including INR2.43b for changes in regulatory requirements), leading to credit cost of 93bp (core credit cost at 53bp). Provisioning for standard assets was INR1.6b (including restructured loan provisions of INR1.5b). Excluding one-off regulatory provisioning, PBT grew 37% YoY v/s reported growth of 18% YoY. Tax rate stood at 30.1% v/s our expectation of 32%. PNB is likely to pick up 30% stake via fresh investment in Metlife Insurance for an undisclosed amount. Valuation and view Over the last two years, the management has consistently surprised on the margin front (despite higher slippages), demonstrating the strong ALM and benefit of high CASA ratio. The margin performance should be viewed in the context of the numbers delivered by peer banks - over 25bp+ QoQ NIM decline. We expect recoveries and upgradations to pick up after high slippages in the last two years. High NIM and increase in fee income to provide cushion against higher credit cost. The management reiterated its guidance of 3.5%+ NIM and ~2% GNPA. We expect RoA to remain strong at 1.3% and RoE at 24%. We have increased our opex assumption considering the guidance of higher provisions for retirement related benefits. 28 July 2011 3

We expect PNB to report earnings CAGR of 20% over FY11-13. We estimate BV at INR769 for FY12 and INR934 for FY13. The stock trades at 1.4x FY12E BV and 1.2x FY13E BV. Maintain Buy, with a target price of INR1,500 (1.6x FY13E BV) - upside of 35%. PNB remains one of our preferred picks among state-owned banks. Marginal change in our earnings estimates (INR b) Old Estimates Rev. Estimates Change (%) FY12 FY13 FY12 FY13 FY12 FY13 Net Interest Income 136.5 164.4 134.8 160.3-1.3-2.5 Other Income 40.5 46.1 41.7 48.3 2.9 4.8 Total Income 177.1 210.5 176.5 208.6-0.3-0.9 Operating Expenses 68.0 75.9 73.5 80.1 8.0 5.5 Operating Profits 109.0 134.6 103.0 128.5-5.5-4.5 Provisions 29.0 37.9 24.5 34.1-15.5-10.0 PBT 80.0 96.7 78.5 94.4-1.9-2.3 Tax 25.6 30.9 25.1 30.2-1.9-2.3 PAT 54.4 65.7 53.4 64.2-1.9-2.3 Loans 2,954 3,604 2,929 3,545-0.8-1.6 Deposits 3,817 4,657 3,817 4,657 0.0 0.0 Margins (%) 3.6 3.6 3.6 3.5 Credit Cost 0.9 1.0 0.7 0.9 RoA 1.3 1.3 1.3 1.3 RoE 24.4 24.1 24.0 23.8 Source: MOSL Punjab National Bank: One year forward P/E Punjab National Bank: One year forward P/BV 12 P/E (x) Avg(x) Peak(x) Min(x) 9 9.2 7 4 6.4 6.1 2 2.8 Jul-06 Jan-07 Jul-07 Jan-08 Jul-08 Jan-09 Jul-09 Jan-10 Jul-10 Jan-11 Jul-11 28 July 2011 4

Quaterly trends Loan growth moderates Deposits grew 27% YoY (on a lower base) Loans were flat QoQ but grew 23% YoY Deposits growth largely in line with industry average Reported CASA ratio declined 110bp QoQ (%) CD ratio moderates (%) Savings deposits grew 16% YoY and 1.5% QoQ, and constitute 30% of deposits Flat loan growth QoQ led to ~250bp decline in CD ratio Cost of deposits up 64bp QoQ NIM decline of just 8bp QoQ is a positive surprise (%) Proportion of bulk deposits increased to 24% v/s 22.8% a quarter ago The management has consistently surprised on the margin front, demonstrating its strong asset-liability management and benefit of high CASA ratio 28 July 2011 5

Quarterly trends (coninued) Strong fee income (including forex) growth (INR b) Contribution of non-core income remains low (INR b) 1QFY09 2QFY09 3QFY09 4QFY09 1QFY10 2QFY10 3QFY10 4QFY10 1QFY11 2QFY11 3QFY11 4QFY11 1QFY12 3.9 4.5 5.5 5.2 6.1 5.9 6.1 6.8 6.9 5.9 6.5 8.7 9.3 Fee income (including forex) grew 34% YoY Core operating profit grew 22% YoY Core cost to income remains stable (%) Annualized slippage ratio for 1QFY12 was 1.94% 55.2 47.8 47.1 44.6 45.4 46.1 45.4 45.6 2.6 Slippages (INR b) Slipapge Ratio (%) 2.9 2.6 2.7 2.2 2.0 2.1 1.9 1.4 0.8 37.1 0.1 1QFY10 2QFY10 3QFY10 4QFY10 1QFY11 2QFY11 3QFY11 4QFY11 1QFY12 3QFY09 4QFY09 1QFY10 2QFY10 3QFY10 4QFY10 1QFY11 2QFY11 3QFY11 4QFY11 1QFY12 7.7 0.2 5.3 3.3 11.3 8.5 12.2 9.1 9.8 12.5 11.8 Opex higher than estimated - in all, retirement related benefits were INR5.1b v/s INR3.5b a year ago, leading to high employee expense Annualized credit cost at 0.9% Higher slippages during the quarter were led by slippages from restructured loans and transition to system-based NPA recognition for accounts of INR1m and above GNPA increased 12% QoQ (in absolute terms) 0.2 0.6 1.2 0.4 0.4 0.1 0.8 1.0 1.1 0.7 1.0 0.9 0.9 GNPA (%) NNPA (%) PCR (cal %) 90 90 91 83 78 83 74 69 64 65 65 53 57 1QFY09 2QFY09 3QFY09 4QFY09 1QFY10 2QFY10 3QFY10 4QFY10 1QFY11 2QFY11 3QFY11 4QFY11 1QFY12 1QFY09 2QFY09 3QFY09 4QFY09 1QFY10 2QFY10 3QFY10 4QFY10 1QFY11 2QFY11 3QFY11 4QFY11 1QFY12 1QFY09 2QFY09 3QFY09 4QFY09 1QFY10 2QFY10 3QFY10 4QFY10 1QFY11 2QFY11 3QFY11 4QFY11 1QFY12 2.8 0.6 2.4 0.4 2.3 0.4 1.8 0.2 1.8 0.2 1.6 0.1 1.8 0.5 1.7 0.5 1.8 0.7 1.9 0.7 2.0 0.8 1.8 0.9 2.0 0.9 0.6 2.1 4.0 3.4 4.2 1.9 2.3 2.8 2.0 1.3 2.1 2.7 1.6 Continuous higher slippages leading to higher credit cost; however, risk-adjusted NIM remains amongst the best Improvement in coverage ratio led to lower increase of 3% QoQ in NNPA 28 July 2011 6

Quarterly Snapshot FY10 FY11 FY12 Variation (%) INR m 1Q 2Q 3Q 4Q 1Q 2Q 3Q 4Q 1Q QoQ YoY Profit and Loss Net Interest Income 17,985 19,922 22,123 24,751 25,983 29,767 32,033 30,290 31,153 3 20 Other Income 10,334 7,713 8,478 9,575 8,917 7,183 8,572 11,454 10,837-5 22 Trading profits 3,585 1,500 1,570 1,380 1,210 380 870 530 480-9 -60 Forex Income 610 580 800 1,380 1,130 310 1,250 1,090 1,310 20 16 Recoveries 640 350 770 1,400 760 890 1,230 2,210 1,090-51 43 Dividend from Liquid MF 610 1,010 1,120 480 580 220 170 1,200 1,260 5 117 Core Fees 4,890 4,273 4,218 4,935 5,237 5,383 5,052 6,424 6,697 4 28 Total Income 28,320 27,636 30,601 34,326 34,901 36,950 40,605 41,744 41,990 1 20 Operating Expenses 12,626 11,573 12,419 11,001 13,919 15,949 17,106 16,668 17,250 3 24 Employee 9,076 7,276 8,327 6,532 9,952 11,131 12,235 11,293 12,126 7 22 Others 3,550 4,297 4,092 4,469 3,967 4,818 4,871 5,376 5,124-5 29 Operating Profits 15,693 16,063 18,182 23,325 20,982 21,001 23,499 25,075 24,739-1 18 Provisions 3,018 2,160 2,819 6,219 5,341 5,160 7,139 7,279 8,935 23 67 NPA provisions 1,470 570 3,260 4,620 5,480 3,590 5,550 5,440 5,660 4 3 Provisions on Invst. -500 830 420 40 140 670 440 470 1,340 N.A. N.A. Others 2,048 760-861 1,559-279 900 1,149 1,369 1,935 41-794 PBT 12,676 13,903 15,363 17,106 15,640 15,841 16,360 17,796 15,804-11 1 Taxes 4,355 4,634 5,250 5,756 4,958 5,095 5,463 5,787 4,753-18 -4 PAT 8,321 9,270 10,113 11,350 10,683 10,746 10,898 12,009 11,051-8 3 Ratios (%) Fees to Total Income 17.3 15.5 13.8 14.4 15.0 14.6 12.4 15.4 15.9 Cost to Core Income 55.2 47.8 47.1 37.1 44.6 45.4 46.1 45.4 45.6 Tax Rate 34.4 33.3 34.2 33.6 31.7 32.2 33.4 32.5 30.1 CASA (Cal) 38.3 38.5 39.5 40.8 40.9 40.6 39.1 38.5 37.4 Loan/Deposit 72.1 70.9 72.8 74.8 77.1 76.4 76.6 77.4 74.9 CAR 14.5 14.7 14.6 14.2 14.4 13.6 13.3 12.4 12.4 Tier I 9.1 9.4 9.3 9.2 9.3 9.0 9.0 8.4 8.5 Margins - Quarterly (%) Yield on loans 10.5 10.8 10.4 10.2 10.2 10.6 10.6 10.8 11.4 55 114 Yield On Investments 6.7 6.6 5.8 6.6 7.3 6.7 6.8 7.1 7.7 55 39 Yield on Funds 8.3 8.2 8.0 7.7 8.0 8.2 8.3 8.3 8.7 42 73 Cost of Deposits 5.9 5.7 5.2 4.9 5.0 5.0 5.2 5.6 6.3 64 126 Cost of Funds 5.4 5.1 4.7 4.4 4.5 4.4 4.5 4.9 5.4 53 94 Spreads 2.9 3.1 3.3 3.3 3.5 3.8 3.7 3.4 3.3-11 -21 Margins 3.2 3.5 3.6 4.0 3.9 4.1 4.1 3.9 3.8-7 -7 Margins - Cumulative (%) Yield on loans 10.5 10.7 10.5 10.4 10.3 10.4 10.5 10.6 11.4 80 110 Yield On Investments 6.7 6.1 6.0 6.7 6.8 6.5 6.6 6.7 7.7 98 87 Yield on Funds 8.3 8.2 8.2 7.9 7.9 7.9 8.1 8.1 8.7 58 78 Cost of Deposits 5.9 5.8 5.6 5.4 5.0 5.0 5.1 5.2 6.3 104 126 Cost of Funds 5.4 5.2 5.1 4.8 4.5 4.4 4.4 4.6 5.4 87 94 Spreads 2.9 3.0 3.1 3.1 3.4 3.6 3.6 3.6 3.3-29 -16 Margins 3.4 3.4 3.4 3.6 3.9 4.0 4.0 4.0 3.8-12 -10 Franchise Branches 4,472 4,615 4,894 5,039 5,020 5,000 5,017 5,161 5,286 125 266 ATM 2,340 2,455 2,910 3,544 3,715 4,000 4,400 5,050 5,375 325 1,660 Source: Company/MOSL 28 July 2011 7

Quarterly Snapshot (continued) FY10 FY11 FY12 Variation (%) INR b 1Q 2Q 3Q 4Q 1Q 2Q 3Q 4Q 1Q QoQ YoY Balance Sheet Loans 1,580 1,636 1,704 1,866 1,969 2,088 2,213 2,421 2,429 0 23 Investments 653 701 740 781 810 866 884 955 1,010 6 25 Deposits 2,190 2,308 2,339 2,493 2,553 2,734 2,889 3,129 3,241 4 27 Deposits Break Up Corel Deposits 1,748 1,762 1,804 1,923 2,075 2,178 2,241 2,415 2,463 2 19 % to total Deposits 80 76 77 77 81 80 78 77 76-118 -527 Other Deposits 442 546 536 570 478 556 648 714 778 9 63 % to total Deposits 20 24 23 23 19 20 22 23 24 118 527 Deposits Break Up CASA Deposits 839 888 925 1,019 1,044 1,110 1,128 1,203 1,213 1 16 % to total Deposits 38 38 40 41 41 41 39 38 37-104 -347 Savings 648 698 726 781 818 873 899 935 949 1 16 % to total Deposits 30 30 31 31 32 32 31 30 29-60 -278 Current 192 191 199 237 225 237 229 268 264-2 17 % to total Deposits 9 8 8 10 9 9 8 9 8-44 -69 Term Deposits 1,350 1,420 1,415 1,475 1,510 1,624 1,761 1,926 2,028 5 34 % to total Deposits 62 62 60 59 59 59 61 62 63 104 347 Loan Break Up Agriculture 236 250 272 302 302 323 339 355 342-4 13 SME Loans 147 310 195 207 201 235 252 268 273 2 36 Retail Loans 166 170 179 192 194 226 217 236 242 2 24 Other loans 1,031 905 1,059 1,165 1,271 1,304 1,404 1,562 1,573 1 24 Asset Quality Movement of NPA -Quarterly Opening 25.1 26.1 26.2 31.6 32.1 36.1 40.2 45.4 43.8 Additions 5.3 3.3 11.3 8.5 12.2 9.1 9.8 12.5 11.8-6 -3 Deductions 4.3 3.2 5.9 7.9 8.2 5.0 4.6 14.1 6.6-53 -19 Cash Recovery 1.6 2.4 1.9 3.5 4.1 3.1 2.4 2.3 4.2 79 2 Upgradation 1.8 0.7 0.1 0.7 1.3 0.7 0.3 1.8 2.3 31 76 Write offs 0.9 0.0 3.9 3.7 2.8 1.3 1.9 10.0 0.1-99 -96 Closing 26.1 26.1 31.5 32.2 36.1 40.2 45.4 43.8 48.9 Slippage Ratio (%) 1.4 0.8 2.9 2.2 2.6 2.0 2.1 2.7 1.9-73 -66 Credit cost (%) 0.4 0.1 0.8 1.0 1.1 0.7 1.0 0.9 0.9-1 -21 CAR Risk weighted Assets 1,600 1,697 1,809 1,902 1,990 2,161 2,284 2,488 2,463-1 24 Tier I Capital 146 160 168 174 173 174 173 210 210 0 21 Tier II Capital 86 91 96 95 101 99 99 99 96-3 -5 Source: Company/MOSL 28 July 2011 8

Stock Info EPS: MOSL forecast v/s consensus (INR) MOSL Consensus Variation Forecast Forecast (%) FY12 168.5 166.4 1.3 FY13 202.7 199.9 1.4 1-year Sensex rebased Punjab National Bank 1,500 1,350 Sensex - Rebased Shareholding pattern (%) Jun-11 Mar-11 Jun-10 Promoter 58.0 58.0 57.8 Domestic Inst 17.4 17.5 18.2 Foreign 19.3 19.4 19.1 Others 5.3 5.2 4.9 1,200 1,050 900 Jul-10 Oct-10 Jan-11 Apr-11 Jul-11 28 July 2011 9

Financials and Valuation 28 July 2011 10

Financials and Valuation 28 July 2011 11

Disclosures This report is for personal information of the authorized recipient and does not construe to be any investment, legal or taxation advice to you. This research report does not constitute an offer, invitation or inducement to invest in securities or other investments and Motilal Oswal Securities Limited (hereinafter referred as MOSt) is not soliciting any action based upon it. This report is not for public distribution and has been furnished to you solely for your information and should not be reproduced or redistributed to any other person in any form. Unauthorized disclosure, use, dissemination or copying (either whole or partial) of this information, is prohibited. The person accessing this information specifically agrees to exempt MOSt or any of its affiliates or employees from, any and all responsibility/liability arising from such misuse and agrees not to hold MOSt or any of its affiliates or employees responsible for any such misuse and further agrees to hold MOSt or any of its affiliates or employees free and harmless from all losses, costs, damages, expenses that may be suffered by the person accessing this information due to any errors and delays. The information contained herein is based on publicly available data or other sources believed to be reliable. While we would endeavour to update the information herein on reasonable basis, MOSt and/or its affiliates are under no obligation to update the information. Also there may be regulatory, compliance, or other reasons that may prevent MOSt and/or its affiliates from doing so. MOSt or any of its affiliates or employees shall not be in any way responsible and liable for any loss or damage that may arise to any person from any inadvertent error in the information contained in this report. MOSt or any of its affiliates or employees do not provide, at any time, any express or implied warranty of any kind, regarding any matter pertaining to this report, including without limitation the implied warranties of merchantability, fitness for a particular purpose, and non-infringement. The recipients of this report should rely on their own investigations. This report is intended for distribution to institutional investors. Recipients who are not institutional investors should seek advice of their independent financial advisor prior to taking any investment decision based on this report or for any necessary explanation of its contents. MOSt and/or its affiliates and/or employees may have interests/positions, financial or otherwise in the securities mentioned in this report. To enhance transparency, MOSt has incorporated a Disclosure of Interest Statement in this document. This should, however, not be treated as endorsement of the views expressed in the report. Disclosure of Interest Statement Punjab National Bank 1. Analyst ownership of the stock No 2. Group/Directors ownership of the stock No 3. Broking relationship with company covered No 4. Investment Banking relationship with company covered No Analyst Certification The views expressed in this research report accurately reflect the personal views of the analyst(s) about the subject securities or issues, and no part of the compensation of the research analyst(s) was, is, or will be directly or indirectly related to the specific recommendations and views expressed by research analyst(s) in this report. The research analysts, strategists, or research associates principally responsible for preparation of MOSt research receive compensation based upon various factors, including quality of research, investor client feedback, stock picking, competitive factors and firm revenues. Regional Disclosures (outside India) This report is not directed or intended for distribution to or use by any person or entity resident in a state, country or any jurisdiction, where such distribution, publication, availability or use would be contrary to law, regulation or which would subject MOSt & its group companies to registration or licensing requirements within such jurisdictions. For U.K. This report is intended for distribution only to persons having professional experience in matters relating to investments as described in Article 19 of the Financial Services and Markets Act 2000 (Financial Promotion) Order 2005 (referred to as "investment professionals"). This document must not be acted on or relied on by persons who are not investment professionals. Any investment or investment activity to which this document relates is only available to investment professionals and will be engaged in only with such persons. For U.S. MOSt is not a registered broker-dealer in the United States (U.S.) and, therefore, is not subject to U.S. rules. In reliance on the exemption from registration provided by Rule 15a-6 of the U.S. Securities Exchange Act of 1934, as amended (the "Exchange Act") and interpretations thereof by the U.S. Securities and Exchange Commission ("SEC") in order to conduct business with Institutional Investors based in the U.S., Motilal Oswal has entered into a chaperoning agreement with a U.S. registered broker-dealer, Marco Polo Securities Inc. ("Marco Polo"). This report is intended for distribution only to "Major Institutional Investors" as defined by Rule 15a-6(b)(4) of the Exchange Act and interpretations thereof by SEC (henceforth referred to as "major institutional investors"). This document must not be acted on or relied on by persons who are not major institutional investors. Any investment or investment activity to which this document relates is only available to major institutional investors and will be engaged in only with major institutional investors. The Research Analysts contributing to the report may not be registered /qualified as research analyst with FINRA. Such research analyst may not be associated persons of the U.S. registered broker-dealer, Marco Polo and therefore, may not be subject to NASD rule 2711 and NYSE Rule 472 restrictions on communication with a subject company, public appearances and trading securities held by a research analyst account. Motilal Oswal Securities Ltd 3rd Floor, Hoechst House, Nariman Point, Mumbai 400 021 Phone: (91-22) 39825500 Fax: (91-22) 22885038. E-mail: reports@motilaloswal.com