Sunday, December 22, 2013

Industrial and Commercial Bank of China: More challenges ahead (MKE)

Industrial and Commercial Bank of China
Hold (Initiation)
Share price: HKD5.55
Target price: HKD5.40
More challenges ahead
.
Minimal NIM pressure, albeit moderate loan growth. Industrial & Commercial Bank of China (ICBC)’s net interest margin (NIM) remained at 2.56% in 3Q13 (2.57% for 9M13). ICBC may lengthen the duration of its investments and adjust its asset mix in 2014 to minimize the impact of price competition for loans and deposits. We forecast its NIM to be 2.54% in 2014. Loan growth was lower than the market average at 9.6% for 9M13 as ICBC has tight approval control over LGFV loans and lending to industries with over-capacity. We forecast its loan growth to remain moderate at 10-11% p.a. during 2013-14.


Limited economies of scale. ICBC’s non-interest income plunged 74% QoQ in 3Q13, partly due to the mark-to-market loss of its structured deposits (these deposits amounted to CNY452b in Sep 2013). We estimate that for every 25bps increase in the deposit rate of these deposits, ICBC’s pre-tax profit will fall by 0.3%. With a gradual shift from non-guaranteed wealth-management products to structured deposits, we expect a limited rebound in ICBC’s non-interest income in the near term. Hence, despite tight costs control, we forecast ICBC’s cost-income ratio to stay at 35.5-35.7% during 2013-15 (35.9% in 2012).

Weakening asset quality. Total NPLs increased faster by CNY5.6b QoQ to CNY87.4b (or 0.91% of total loans) in Sep 2013 (+CNY1.5b QoQ in 2Q13). Management indicated that it has tightened the loan classification to include some overdue loans of less than 90 days as NPLs. Still, we are unsure whether these loans will return to normal in 4Q13. Besides, ICBC lowered its provision-to-loan ratio to 2.44% in Sep 2013 (2.5% in Jun 2012). Overall, we conservatively project a rise in its credit cost to 0.73-0.81% for 2013-14 (0.39% in 2012).

High dividend payout to be sustained. CET1 CAR increased to 10.6% in Sep 2013. Management indicated that adoption of the internal-rating based approach will improve its CET1 CAR by 32bps. Even without that, we forecast ICBC’s CET1 CAR will stay at above 10% even if it maintains a dividend payout ratio of 35% during 2013-15.

Initiate with a HOLD rating. With higher credit cost and moderate loan growth, we forecast ICBC’s ROE to fall to 19% during 2014-15 (22.9% in 2012). Based on a long-term ROE assumption of 16.25% in our Gordon Growth Model (GGM), we derived a target price of HKD5.40, equivalent to a projected Dec 2014 P/B of 1.05x.

Investment Positives
Recovery in net fees: ICBC’s net fees growth recovered to 19.8% YoY for 9M13, mainly attributed to bank cards, investment banking and corporate wealth management fees. As it has a massive customer base and strong product innovation capability, we forecast its net fees to grow at a CAGR of 16% during 2012-15.

Strong capital position: CET1 CAR increased to 10.6% in Sep 2013. We estimate that ICBC’s CET1 CAR will remain above 10% even if it maintains a dividend payout ratio of 35% during 2013-15.

Investment Concerns
Sharp fall in non-interest income: ICBC’s non-interest income fell sharply by 74% QoQ in 3Q13, partly due to the mark-to-market loss of its structured deposits. With gradual shift from non-guaranteed wealth management products to structured deposits, we expect limited recovery in this income during 2014-15.

Weakening asset quality: Total NPLs increased faster by CNY5.6b QoQ to CNY87.4b in Sep 2013. ICBC also lowered its provision-to-loan ratio to 2.44% in Sep 2013. We forecast its credit cost to rise to 0.73-0.81% for 2013-14.

Valuation and Recommendations
We forecast ICBC’s net profit to grow at a CAGR of 7.1% during 2012-15. Key earnings drivers will be healthy loan and net fees growth and tight costs control. We forecast its ROE will fall to 19% in 2014-15 (22.9% in 2012).

We applied a long-term ROE assumption of 16.25% for ICBC in our GGM. This is close to its historic trough ROE of 16.2% during 2016-12. We derived a target price of HKD5.40 based on the fair Dec 2014 P/B of 1.05x estimated from the GGM. This is close to ICBC’s historic trough P/B of 1.02x during 2005-12. We initiate coverage of ICBC with a HOLD rating. Key risks to our rating include severe price competition on deposits after full deregulation and strong recovery in asset quality.




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