Sunday, December 22, 2013

Bank of China : A dark horse (MKE)

Bank of China
Buy (Initiation)
Share price: HKD3.74 (27 Nov 2013)
Target price: HKD4.30
A dark horse

A key beneficiary of QE tapering. Bank of China (BOC)’s net interest margin (NIM) remained below its peers at 2.21% in 3Q13 (2.22% for 9M13). This was mainly due to the low-margin domestic foreign currency business (NIM: 0.94% in 1H13) and overseas business (NIM: 1.25% in 1H13). The HK dollar and US dollar average interest earnings assets accounted for 20% of group total in 1H13. We expect the QE tapering will result in a steepening US dollar yield curve with minimal interest rate volatility. This should provide opportunities for BOC to enhance its NIM through lengthening the duration of its HK dollar and US dollar assets. We estimate that for every 10bps increase in the yield of these assets, BOC’s NIM will widen by 2bps. Overall, we forecast the group NIM of BOC to stay at about 2.2% during 2013-15.


Robust non-interest income growth. Net fees grew robustly by 31.0% YoY in 1H13, mainly driven by agency commissions, bank cards as well as consultancy and advisory fees. Besides, BOC’s insurance business reported strong growth in premium income of 62.4% YoY for 1H13. It also recorded client-driven net trading income growth of 10.4% YoY for precious metal products for 1H13. We believe BOC will actively diversify into non-interest income businesses to compensate for its lower-than-market-average NIM. We expect its non-interest income to grow faster than its peers at a CAGR of 15% during 2012-15.

Lower credit cost than peers. Total NPLs increased slower by CNY2.6b QoQ to CNY72b in Sep 2013 (NPL ratio of 0.96%; +CNY3.1b QoQ in 2Q13). Still, it maintained the provision-to-loan ratio for its domestic business at 2.63% in Sep 2013. Even under our conservative assumptions on new NPLs, we forecast BOC’s credit cost will remain lower than its peers at 0.59-0.63% during 2014-15 (0.29% in 2012).

Potential issue of preference shares. We forecast BOC’s tier-1 CAR will drop to 9% by end-Dec 2014, below the regulatory minimum for 2018. To top up the ratio to 10%, we estimate that BOC may issue preference shares amounting to CNY100b in 2014. We expect this will result in ROE dilution of 40bps, assuming a net funding cost of 4%.

Initiate with a BUY rating. With the projections of higher credit cost, we forecast BOC’s ROE will drop to 16.2-16.3% in 2014-15 (18% in 2012). Based on a long-term ROE assumption of 15% in our Gordon Growth Model (GGM), we derived a target price of HKD4.30, equivalent to a projected Dec 2014 P/B of 0.95x.

Investment Positives
Room to improve NIM: The HK dollar and US dollar average interest earnings assets accounted for 20% of group total in 1H13. BOC could enhance its NIM by lengthening the duration of its HK dollar and US dollar assets. We estimate for every 10bps increase in the yield of these assets, BOC’s NIM will widen by 2bps.

Rising net fees contribution: Net fees contribution rose to 21.4% of total income in 9M13 (20% in 2012). We believe BOC will actively diversify into new fee income businesses, such as bancassurance and offshore RMB business. We forecast its net fees contribution will rise to 23-24% during 2014-15.

Asset quality remained in good shape: Total NPLs increased slower by CNY2.6b QoQ to CNY72b in Sep 2013. BOC maintained its provision-to-loan ratio for its domestic business at 2.63% in Sep 2013. We forecast its credit cost will remain lower than peers at 0.59-0.63% during 2014-15.

Investment Concerns
Higher loan-to-deposit ratio than peers: Domestic RMB loan-to-deposit ratio edged up to 71.3% in Sep 2013 (70.2% in Jun 2013) due to slower growth in domestic RMB deposits (+0.6% QoQ in 3Q13). This may restrain its RMB loan growth in the coming years.

Potential ROE dilution from capital replenishment: We forecast BOC’s tier-1 CAR will drop to 9.1% in Dec 2014. BOC may need to issue preference shares amounting to CNY100b in 2014. We expect this will result in ROE dilution of 40bps, assuming a dividend yield of 6% and a net return on proceeds of 2%.

Valuation and Recommendations
We forecast BOC’s net profit to grow at a CAGR of 7.6% during 2012-15. Key earnings drivers will be strong net fees growth and tight cost control. We forecast its ROE to fall 16.2-16.3% during 2014-15 (18% in 2012).

We applied a long-term ROE assumption of 15% for BOC in our GGM. This is higher than its historic trough ROE of 14% during 2006-12. We derived a target price of HKD4.30 based on the fair Dec 2014 P/B of 0.95x estimated from the GGM. This is also higher than BOC’s historic trough P/B of 0.72x during 2006-12. We initiate coverage of BOC with a BUY rating. Key risks to our rating include the narrowing in NIM of the domestic foreign currency business and ROE dilution from the potential equity capital replenishment.




Source/Extract/Excerpts/来源/转贴/摘录: MKE-Research,
Publish date: 28/11/13

No comments:

Post a Comment

Warren E. Buffett(沃伦•巴菲特)
Be fearful when others are greedy, and be greedy when others are fearful
别人贪婪时我恐惧, 别人恐惧时我贪婪
投资只需学好两门课: 一,是如何给企业估值,二,是如何看待股市波动
吉姆·罗杰斯(Jim Rogers)
“错过时机”胜于“搞错对象”:不会全军覆没!”
做自己熟悉的事,等到发现大好机会才投钱下去

乔治·索罗斯(George Soros)

“犯错误并没有什么好羞耻的,只有知错不改才是耻辱。”

如果操作过量,即使对市场判断正确,仍会一败涂地。

李驰(中国巴菲特)
高估期间, 卖对, 不卖也对, 买是错的。
低估期间, 买对, 不买也是对, 卖是错的。

Tan Teng Boo


There’s no such thing as defensive stocks.Every stock can be defensive depending on what price you pay for it and what value you get,
冷眼(冯时能)投资概念
“买股票就是买公司的股份,买股份就是与陌生人合股做生意”。
合股做生意,则公司股份的业绩高于一切,而股票的价值决定于盈利。
价值是本,价格是末,故公司比股市重要百倍。
曹仁超-香港股神/港股明灯
1.有智慧,不如趁势
2.止损不止盈
成功者所以成功,是因为不怕失败!失败者所以失败,是失败后不再尝试!
曾淵滄-散户明灯
每逢灾难就是机会,而是在灾难发生时贱价买股票,然后放在一边,耐性地等灾难结束
  • Selected Indexes 52 week range

  • Margin of Safety

    Investment Clock

    World's First Interactive Investment Clock