bank of india result updated
Post on 06-Apr-2018
217 Views
Preview:
TRANSCRIPT
-
8/3/2019 Bank of India Result Updated
1/12
Please refer to important disclosures at the end of this report 1
Particulars (` cr) 3QFY12 2QFY12 % chg (qoq) 3QFY11 % chg (yoy)NII 2,068 1,904 8.6 1,987 4.1Pre-prov. profit 1,732 1,552 11.6 1,389 24.7
PAT 716 491 45.8 653 9.6Source: Company, Angel Research
For 3QFY2012, Bank of India posted a moderate set of results, with net profit
growing by 9.6% yoy to `716cr, above our estimates on account of higher
sequential rise in NIM than expected by us. We recommend Neutral on the stock.NPA levels decline sequentially; NIM improves sequentially: The banks advancesgrowth picked up during 3QFY2012, growing by 7.5% qoq (up 19.5% yoy).
Deposit growth was moderate during the quarter, growing by 2.7% qoq (up
21.7% yoy). As a result of faster rise in advances sequentially, credit-to-deposit
(CD) ratio increased by 331bp qoq to 75.0%. CASA deposits grew by rather
moderate 13.4% yoy with SA deposits growing at a slightly better pace of 14.3%
yoy. Domestic CASA ratio improved sequentially to 32.4% in 3QFY2012 from
31.3% in 2QFY2012. Domestic NIM of the bank improved by 14bp qoq in
3QFY2012 to 2.9%, on the back of uptick in yield on advances (up 24bp qoq) to
11.9%. Fee income performance was robust during the quarter, growing by
31.5% yoy (up 1.2% qoq). Recoveries from written-off accounts nearly trebled on
a yoy basis to `186cr. The banks NPA levels improved during 3QFY2012, withboth gross and net NPA levels declining by 2.5% and 3.6% sequentially,
respectively. As of 3QFY2012, gross NPA ratio stood at 2.7% (3.0% in
2QFY2012), while net NPA ratio stands at 1.8% (2.0% in 2QFY2012). Provision
coverage ratio continued to remain low at 60.9% in 3QFY2012 (59.1% in
2QFY2012). The 9MFY2012 annualized slippage ratio for the bank stands at
3.1% compared to 1.5% for 9MFY2011. The bank witnessed a chunky slippage of
~`500cr from its aviation account during the quarter.
Outlook and valuation: At the CMP, the stock is trading at cyclically moderatevaluations of 1.1x FY2013E ABV compared to historical range of 1.05-1.55x, with
a median of 1.25x. However, valuations are higher than peers, considering the
poor RoE outlook for the bank due to the macro headwinds. Accordingly,
we recommend Neutral on the stock.
Key financials
Y/E March (` cr) FY2010 FY2011 FY2012E FY2013ENII 5,756 7,811 7,996 9,374% chg 4.7 35.7 2.4 17.2
Net profit 1,741 2,489 2,441 2,603% chg (42.1) 42.9 (1.9) 6.6
NIM (%) 2.4 2.6 2.2 2.3
EPS (`) 33.1 45.5 44.6 47.6P/E (x) 10.4 7.6 7.7 7.2P/ABV (x) 1.5 1.2 1.2 1.1
RoA (%) 0.7 0.8 0.7 0.6
RoE (%) 14.2 17.3 14.4 13.7
Source: Company, Angel Research
NEUTRALCMP `344
Target Price -
Investment Period -
Stock Info
Sector Banking
Market Cap (` cr) 18,813
Beta 1.0
52 Week High / Low 498/261
Avg. Daily Volume 113,355
Face Value (`) 10
BSE Sensex 17,194
Nifty 5,199
Reuters Code BOI.BO
Bloomberg Code BOI@IN
Shareholding Pattern(%)
Promoters 65.9
MF / Banks / Indian Fls 11.9
FII / NRIs / OCBs 15.7Indian Public / Others 6.6
Abs. (%) 3m 1yr 3yr
Sensex (2.9) (6.2) 89.6
Bank of India 3.8 (21.6) 43.4
Vaibhav Agrawal022 3935 7800 Ext: 6808
vaibhav.agrawal@angelbroking.com
Shrinivas Bhutda022 3935 7800 Ext: 6845
shrinivas.bhutda@angelbroking.com
Varun Varma022 3935 7800 Ext: 6847
varun.varma@angelbroking.com
Bank of IndiaPerformance Highlights
3QFY2012 Result Update | Banking
January 31, 2012
-
8/3/2019 Bank of India Result Updated
2/12
Bank of India | 3QFY2012 Result Update
January 31, 2012 2
Exhibit 1:3QFY2012 performanceParticulars (` cr) 3QFY12 2QFY12 % chg (qoq) 3QFY11 % chg (yoy)Interest earned 7,150 6,886 3.8 5,468 30.8- on Advances / Bills 5,171 4,886 5.8 4,023 28.5- on investments 1,841 1,843 (0.1) 1,275 44.4
- on balance with RBI & others 182 133 37.0 151 20.5
- on others (45) 24 (290.2) 18 (353.0)
Interest Expended 5,083 4,982 2.0 3,481 46.0Net Interest Income 2,068 1,904 8.6 1,987 4.1Other income 852 842 1.2 648 31.5Other income excl. treasury 781 687 13.6 589 32.6
- Fee Income 320 326 (1.7) 284 12.9
- Treasury Income 71 154 (53.9) 59 20.3
- Recov. from written off a/cs 186 88 112.1 66 182.4
- Others 275 274 0.3 239 14.7
Operating income 2,920 2,746 6.3 2,635 10.8Operating expenses 1,188 1,194 (0.5) 1,246 (4.7)- Employee expenses 759 728 4.3 837 (9.3)
- Other Opex 429 467 (8.1) 409 4.8
Pre-provision Profit 1,732 1,552 11.6 1,389 24.7Provisions & Contingencies 693 1,154 (40.0) 498 39.2- Provisions for NPAs 333 824 (59.6) 124 169.4
- Provisions for Investments 119 151 (21.2) 66 80.9
- Other Provisions 241 179 34.4 309 (21.9)
PBT 1,039 397 161.6 891 16.6Provision for Tax 323 (94) (443.4) 238 35.8PAT 716 491 45.8 653 9.6Effective Tax Rate (%) 31.1 (23.7) 5472bp 26.7 438bp
Source: Company, Angel Research
Exhibit 2:3QFY2012 Actual vs. EstimatesParticulars (` cr) Actual Estimates Var (%)NII 2,068 1,962 5.4
Non-interest income 852 797 6.9
Operating income 2,920 2,758 5.8Operating expenses 1,188 1,216 (2.3)
Pre-prov. profit 1,732 1,543 12.3Provisions & cont. 693 710 (2.4)
PBT 1,039 832 24.8
Prov. for taxes 323 208 55.1
PAT 716 624 14.7Source: Company, Angel Research
-
8/3/2019 Bank of India Result Updated
3/12
Bank of India | 3QFY2012 Result Update
January 31, 2012 3
Exhibit 3:3QFY2012 performance analysisParticulars 3QFY12 2QFY12 % chg (qoq) 3QFY11 % chg (yoy)Balance sheetAdvances (`cr) 230,355 214,332 7.5 192,754 19.5Deposits (`cr) 307,252 299,074 2.7 252,526 21.7
Credit-to-Deposit Ratio (%) 75.0 71.7 331bp 76.3 (136)bp
Domestic current deposits (`cr) 14,965 13,140 13.9 13,621 9.9
Domestic saving deposits (`cr) 63,606 63,513 0.1 55,667 14.3
Domestic CASA deposits (`cr) 78,571 76,652 2.5 69,287 13.4
Global CASA ratio (%) 25.6 25.6 (6)bp 27.4 (187)bp
CAR (%) 11.2 12.0 (79)bp 12.4 (123)bp
Tier 1 CAR (%) 7.7 8.3 (61)bp 8.0 (32)bp
Profitability Ratios (%)Cost of deposits 7.1 7.1 (1)bp 5.6 145bp
Yield on advances 11.9 11.7 24bp 10.4 158bp
Yield on investments 7.9 8.0 (6)bp 7.9 (4)bp
Yield on funds 9.3 9.2 7bp 8.3 98bp
Cost of funds 6.7 6.5 21bp 5.3 136bp
Reported NIM 2.9 2.8 14bp 3.5 (58)bp
Cost-to-income ratio 40.7 43.5 (281)bp 47.3 (661)bp
Asset qualityGross NPAs (` cr) 6,386 6,548 (2.5) 4,542 40.6
Gross NPAs (%) 2.7 3.0 (28)bp 2.4 38bp
Net NPAs (`cr) 4,093 4,245 (3.6) 1,660 146.5
Net NPAs (%) 1.8 2.0 (20)bp 0.9 90bp
Provision Coverage Ratio (%) 60.9 59.1 174bp 74.5 (1365)bp
LLP to avg assets (%) 0.4 0.9 (57)bp 0.2 19.5
Source: Company, Angel Research; Note: Profitability ratios excluding CIR for domestic operations
Credit offtake picks up sequentially
The banks advances growth picked up during 3QFY2012, growing by 7.5% qoq
(up 19.5% yoy) to `230,355cr. Deposit growth was moderate during the quarter,
growing by 2.7% qoq (up 21.7% yoy) to `307,252cr. As a result of faster rise in
advances sequentially, the credit-to-deposit (CD) ratio increased by 331bp qoq to
75.0%.
Domestic gross advances for the bank grew by 8.2% yoy, while international
advances growth was healthy at 60.2% yoy. However, removing the effect of rupee
depreciation, growth in the international book was at normalized levels. Share of
international advances in the total loan book has, thus, moved up to 29.1% as of
2QFY2012 from 26.3% as of 2QFY2012. On the deposits side, CASA deposits
grew by rather moderate 13.4% yoy, with saving account deposits growing at a
slightly better pace of 14.3% yoy. Domestic CASA ratio improved sequentially to
32.4% in 3QFY2012 from 31.3% in 2QFY2012.
-
8/3/2019 Bank of India Result Updated
4/12
Bank of India | 3QFY2012 Result Update
January 31, 2012 4
Exhibit 4:Business momentum remains slows
Source: Company, Angel Research
Exhibit 5:Domestic CASA ratio improves
Source: Company, Angel Research
Exhibit 6:International segment higher due to sharp rupee depreciationParticulars (` cr) 3QFY12 2QFY12 % chg (qoq) 3QFY11 % chg (yoy) % to total Agricultural 20,780 19,641 5.8 20,540 1.2 9.0
SME 31,150 30,524 2.1 27,858 11.8 13.5
Corporates 93,391 91,304 2.3 86,885 7.5 40.5
Retail 18,004 16,395 9.8 15,620 15.3 7.8
Domestic advances 163,325 157,864 3.5 150,903 8.2 70.9International 67,030 56,468 18.7 41,851 60.2 29.1
Global advances 230,355 214,332 7.5 192,754 19.5 100.0Source: Company, Angel Research
Domestic NIM improves sequentially on uptick in yield on
advances
Domestic NIM of the bank improved by 14bp qoq in 3QFY2012 to 2.9% on the
back of uptick in yield on advances (up 24bp qoq) to 11.9%. Cost of deposits for
the bank remained flat sequentially at 7.1%. Management has guided for domestic
NIM to be ~3% and global NIM to be ~2.6% for FY2013.
Exhibit 7:Trend in yield and cost ratios (Global)Particulars (%) 3QFY12 2QFY12 % chg (qoq) 3QFY11 % chg (yoy)Cost of deposits 6.0 6.1 (13)bp 5.0 99bp
Yield on advances 9.5 9.4 4bp 8.8 67bp
Yield on investments 7.7 7.8 (8)bp 7.7 3bp
Yield on funds 8.0 8.1 (7)bp 7.4 56bp
Cost of funds 5.7 5.6 8bp 4.7 95bp
Reported NIM 2.6 2.4 11bp 3.1 (54)bp
Source: Company, Angel Research
6.2
10
.6
0.9
(0.3
)
7.5
4.8
18
.4
(1.9
)
2.0
2.7
76.3
71.3
73.3
71.7
75.0
65.0
68.0
71.0
74.0
77.0
(5.0)
-
5.0
10.0
15.0
20.0
3QFY11 4QFY11 1QFY12 2QFY12 3QFY12
Adv. qoq chg (%) Dep. qoq chg (%) CDR (%, RHS)
32
.3
28
.9
30
.2
31
.3
32
.4
22.2
18.3
14.312.6
13.4
-
10.0
20.0
30.0
20.0
23.0
26.0
29.0
32.0
35.0
3QFY11 4QFY11 1QFY12 2QFY12 3QFY12
Doemstic CASA ratio (%) CASA yoy growth (%, RHS)
-
8/3/2019 Bank of India Result Updated
5/12
Bank of India | 3QFY2012 Result Update
January 31, 2012 5
Exhibit 8:Uptick in domestic yield on advances...
Source: Company, Angel Research
Exhibit 9:...leads to 14bp qoq increase in domestic NIM
Source: Company, Angel Research
Recoveries see a sharp rise in 3QFY2012Overall, other income performance was robust, growing by 31.5% yoy (up 1.2%
qoq) during 3QFY2012. Recoveries from written-off accounts nearly trebled to
`186cr, although on a low base. Treasury income also registered a strong
performance, growing by 20.3% yoy to `71cr. Growth in commission and
brokerage was moderate at 12.9% yoy to `320cr.
Exhibit 10:Moderate fee income growthParticulars (` cr) 3QFY12 2QFY12 % chg (qoq) 3QFY11 % chg (yoy)CEB 320 326 (1.7) 284 12.9
Treasury 71 154 (53.9) 59 20.3Forex 124 148 (16.5) 127 (2.5)
Recoveries 186 88 112.1 66 182.4
Others 151 126 20.0 112 34.3
Other income 852 842 1.2 648 31.5Other income excl. treasury 781 687 13.6 589 32.6
Source: Company, Angel Research
NPA levels decline for 3QFY2012
The banks NPA levels improved during 3QFY2012, with both gross and net
NPA levels declining by 2.5% and 3.6% sequentially, respectively. As of
3QFY2012, gross NPA ratio stands at 2.7% (3.0% in 2QFY2012), while net
NPA ratio stood at 1.8% (2.0% in 2QFY2012). Provision coverage ratio
continued to remain low at 60.9% (59.1% in 2QFY2012).
The 9MFY2012 annualized slippage ratio for the bank stands at 3.1%
compared to 1.5% for 9MFY2011. The bank witnessed a chunky slippage of
~`500cr from its aviation account during the quarter. The bank restructured
`3,010cr worth accounts during 3QFY2012. Slippages from the restructured
book during 3QFY2012 stood at `514cr.
10.35
10.6710.84
11.69
11.93
9.5
10.0
10.5
11.0
11.5
12.0
12.5
3QFY11 4QFY11 1QFY12 2QFY12 3QFY12
(%)
3.493.38
2.43
2.772.91
1.50
2.00
2.50
3.00
3.50
4.00
3QFY11 4QFY11 1QFY12 2QFY12 3QFY12
(%)
-
8/3/2019 Bank of India Result Updated
6/12
Bank of India | 3QFY2012 Result Update
January 31, 2012 6
Exhibit 11:Credit costs down after jumping in 2QFY2012
Source: Company, Angel Research
Exhibit 12:NPA levels decline sequentially
Source: Company, Angel Research
Exhibit 13:Trend in opex
Source: Company, Angel Research
Exhibit 14:Cost ratios at normalized levels
Source: Company, Angel Research
Investment arguments
Embattled with asset-quality issues
Asset-quality pressures, which had moderated in FY2011 post the severe stress
witnessed in FY2010, once again re-surfaced in 1HFY2012 with slippages rate
rising to 4.2%. As of 9MFY2012, slippage ratio remains high at 3.1%. While the
spike in 1HFY2012 was partly due to migration to system-based NPA recognitionplatform, the rate of slippages could remain on the higher side in the coming
quarters as well due to the weak macro environment. As a result, earnings, which
are expected to decline by ~2% yoy in FY2012 due to lower NIMs, are likely to
remain subdued even in FY2013. Consequently, the banks RoEs, which were
unsustainably high at 28% in FY2008 and FY2009 and subsequently declined to
14% in FY2010 itself, are likely to remain at sub-14% until FY2013 as well, as the
bank continues to pay the price for high risk-taking in FY2008-09.
0.2
0.4
0.4
0.9
0.4
-
0.2
0.4
0.6
0.8
1.0
3QFY11 4QFY11 1QFY12 2QFY12 3QFY12
(%)
2.4
2.2
2.7
3.0
2.7
0.9
0.9
1.3
2.0
1.8
74.5
72.2
66.8
59.160.9
55.0
59.0
63.0
67.0
71.0
75.0
79.0
-
0.5
1.0
1.5
2.0
2.53.0
3.5
3QFY11 4QFY11 1QFY12 2QFY12 3QFY12
Gross NPAs (%) Net NPAs (%) PCR (%, RHS)
837
1,4
62
700
728
759
409
464
405
467
429
47.3
61.5
44.2 43.5 40.7
-
10.0
20.0
30.0
40.0
50.0
60.0
70.0
-
300
600
900
1,200
1,500
1,800
2,100
3
QFY11
4
QFY11
1
QFY12
2
QFY12
3
QFY12
Staff expenses (` cr) Other opex (` cr)
47
.3
61
.5
44
.2
43
.5
40
.7
1.7
2.4
1.3 1.4 1.3
-
0.5
1.0
1.5
2.0
2.5
-
20.0
40.0
60.0
80.0
3QFY11 4QFY11 1QFY12 2QFY12 3QFY12
Cost-to-income ratio (%) Opex to average assets (%, RHS)
-
8/3/2019 Bank of India Result Updated
7/12
Bank of India | 3QFY2012 Result Update
January 31, 2012 7
Reasonably high fee income with a moderate funding mix
The banks international operations contribute a substantial 25.0% to its advances.
International operations enable a wider spectrum of fee-based services to the
banks domestic corporate and retail customers, foreign currency fund-basedservices to Indian corporates and savings products to the banks PIO clients
abroad. The bank has a better funding mix, with domestic CASA ratio at 32.4% as
of 3QFY2012.
Outlook and valuation
At the CMP, the stock is trading at cyclically moderate valuations of 1.1x FY2013E
ABV compared to its historical range of 1.05-1.55x with a median of 1.25x.
However, valuations are higher than peers considering the poor RoE outlook for
the bank due to macro headwinds. Accordingly, we recommend a Neutral ratingon the stock.
-
8/3/2019 Bank of India Result Updated
8/12
Bank of India | 3QFY2012 Result Update
January 31, 2012 8
Exhibit 15:Key assumptionsParticulars (%) Earlier estimates Revised estimatesFY2012 FY2013 FY2012 FY2013Credit growth 17.0 16.0 16.0 16.0Deposit growth 15.0 16.0 13.0 16.0
CASA ratio 25.3 25.1 25.8 25.5
NIMs 2.1 2.1 2.2 2.3
Other income growth 18.3 6.7 18.3 6.9
Growth in staff expenses (15.0) 14.0 (15.0) 14.0
Growth in other expenses 15.0 14.0 12.0 14.0
Slippages 4.5 3.8 4.4 3.5
Coverage 62.0 60.0 62.0 63.0
Source: Company, Angel Research
Exhibit 16:Change in estimatesParticulars (` cr)
FY2012 FY2013Earlierestimates Revisedestimates % chg Earlierestimates Revisedestimates % chg
NII 7,761 7,996 3.0 8,930 9,374 5.0
Non-interest income 3,125 3,126 0.0 3,335 3,341 0.2
Operating income 10,886 11,121 2.2 12,265 12,715 3.7Operating expenses 4,786 4,738 (1.0) 5,456 5,401 (1.0)
Pre-prov. profit 6,100 6,383 4.6 6,809 7,314 7.4Provisions & cont. 3,088 3,128 1.3 3,120 3,461 10.9
PBT 3,012 3,255 8.1 3,689 3,853 4.4
Prov. for taxes 663 814 22.8 1,197 1,250 4.4
PAT 2,349 2,441 3.9 2,492 2,603 4.4Source: Company, Angel Research
Exhibit 17:P/ABV band
Source: Company, Angel Research
0
200
400
600
800
Mar-
02
Oc
t-02
May-0
3
Dec-0
3
Jul-04
Fe
b-0
5
Sep-0
5
Apr-
06
Nov-0
6
Jun-0
7
Jan-0
8
Aug-0
8
Mar-
09
Oc
t-09
May-1
0
Dec-1
0
Jul-11
Fe
b-1
2
Price (`) 0.8x 1.1x 1.4x 1.7x 2x
-
8/3/2019 Bank of India Result Updated
9/12
Bank of India | 3QFY2012 Result Update
January 31, 2012 9
Exhibit 18:Recommendation summaryCompany Reco. CMP(`) Tgt. price(`) Upside(%) FY2013EP/ABV (x) FY2013ETgt P/ABV (x) FY2013EP/E (x) FY2011-13EEPS CAGR (%) FY2013ERoA (%) FY2013ERoE (%) AxisBk Buy 1,074 1,36126.7 1.7 2.2 9.3 18.2 1.5 20.2
FedBk Neutral 400 - - 1.1 - 8.6 16.2 1.2 13.2
HDFCBk Accumulate 491 516 5.2 3.3 3.5 17.1 30.4 1.8 21.0
ICICIBk* Buy 902 1,061 17.7 1.7 2.0 14.2 19.2 1.3 14.4
SIB Neutral 23 - - 1.1 - 6.9 13.5 0.9 17.5
YesBk Accumulate 330 367 11.1 2.1 2.3 10.9 20.1 1.4 20.6
AllBk Neutral 162 -- 0.7 - 4.5 9.1 0.9 17.3
AndhBk Neutral 102 -- 0.8 - 5.0 (4.8) 0.8 14.6
BOB Buy 753 907 20.3 1.0 1.3 5.8 9.8 1.1 19.3
BOI Neutral 344 - - 1.1 - 7.2 2.3 0.6 13.7BOM Accumulate 48 53 12.1 0.7 0.8 4.9 26.3 0.7 16.9
CanBk Accumulate 471 528 12.1 0.9 1.1 6.0 (7.4) 0.8 15.8CentBk Neutral 85 - - 0.7 - 5.3 (24.3) 0.4 11.4
CorpBk Accumulate 414 450 8.7 0.7 0.8 4.5 (1.8) 0.8 15.5
DenaBk Accumulate 68 72 6.4 0.5 0.5 3.5 2.4 0.8 14.9
IDBI# Accumulate 101 107 5.9 0.7 0.7 5.0 9.9 0.7 13.4
IndBk Neutral 221 - - 0.9 - 5.3 3.8 1.2 18.4
IOB Neutral 88 - - 0.6 - 4.6 5.3 0.5 12.8
J&KBk Neutral 830 - - 0.9 - 4.8 16.7 1.4 19.0
OBC Neutral 256 - - 0.7 - 5.6 (5.9) 0.7 11.3
PNB Accumulate 940 1,059 12.6 1.1 1.2 5.8 7.3 1.0 19.7
SBI* Accumulate 2,061 2,359 14.4 1.7 1.9 10.0 26.0 0.8 17.9
SynBk Accumulate 96 106 10.5 0.6 0.7 4.1 13.7 0.7 16.5
UcoBk Neutral 69 - - 0.8 - 4.4 10.9 0.6 15.4
UnionBk Reduce 229 217 (5.3) 1.0 0.9 5.8 0.1 0.7 15.8
UtdBk Neutral 70 - - 0.7 - 4.9 4.3 0.6 12.1
VijBk Reduce 56 52(7.4) 0.8 0.7 6.3 0.7 0.4 11.1
Source: Company, Angel Research; Note:*Target multiples=SOTP Target Price/ABV (including subsidiaries), #Without adjusting for SASF
-
8/3/2019 Bank of India Result Updated
10/12
Bank of India | 3QFY2012 Result Update
January 31, 2012 10
Income statementY/E March (` cr) FY08 FY09 FY10 FY11 FY12E FY13ENII 4,229 5,499 5,756 7,811 7,996 9,374- YoY Growth (%) 22.9 30.0 4.7 35.7 2.4 17.2Other Income 2,117 3,052 2,617 2,642 3,126 3,341- YoY Growth (%) 35.4 44.2 (14.3) 1.0 18.3 6.9
Operating Income 6,346 8,551 8,373 10,452 11,121 12,715- YoY Growth (%) 26.8 34.7 (2.1) 24.8 6.4 14.3
Operating Expenses 2,645 3,094 3,668 5,068 4,738 5,401- YoY Growth (%) 1.4 17.0 18.5 38.2 (6.5) 14.0
Pre - Provision Profit 3,701 5,457 4,705 5,384 6,383 7,314- YoY Growth (%) 54.5 47.4 (13.8) 14.4 18.6 14.6
Prov. & Cont. 1,017 1,292 2,211 1,889 3,128 3,461- YoY Growth (%) 17.9 27.1 71.1 (14.6) 65.6 10.6
Profit Before Tax 2,685 4,164 2,494 3,495 3,255 3,853- YoY Growth (%) 75.1 55.1 (40.1) 40.2 (6.9) 18.4
Prov. for Taxation 675 1,157 753 1,007 814 1,250- as a % of PBT 25.2 27.8 30.2 28.8 25.0 32.4
PAT 2,009 3,007 1,741 2,489 2,441 2,603- YoY Growth (%) 78.9 49.7 (42.1) 42.9 (1.9) 6.6
Balance sheetY/E March (` cr) FY08 FY09 FY10 FY11 FY12E FY13EShare Capital 526 526 526 547 547 547Reserves & Surplus 10,063 12,969 13,704 16,743 18,676 20,738
Deposits 150,012 189,708 229,762 298,886 337,741 391,780
- Growth (%) 25.1 26.5 21.1 30.1 13.0 16.0
Borrowings 7,172 9,487 14,079 12,862 14,449 16,741
Tier 2 Capital 4,946 6,186 8,320 9,160 10,625 12,325
Other Liab & Prov. 6,110 6,625 8,590 12,975 12,469 14,963
Total Liabilities 178,830 225,502 274,982 351,173 394,507 457,095Cash balances 11,742 8,915 15,603 21,782 21,953 25,466
Bank balances 5,976 12,846 15,628 15,528 17,444 20,211
Investments 41,803 52,607 67,080 85,872 94,229 108,908
Advances 113,476 142,909 168,491 213,096 247,192
- Growth (%) 33.6 25.9 17.9 26.5 16.0 16.0
Fixed Assets 2,426 2,532 2,352 2,481 2,703 3,038
Other Assets 3,407 5,692 5,829 12,413 10,986 12,729
Total Assets 178,830 225,502 274,982 351,173 394,507 457,095- Growth (%) 26.3 26.1 21.9 27.7 12.3 15.9
-
8/3/2019 Bank of India Result Updated
11/12
Bank of India | 3QFY2012 Result Update
January 31, 2012 11
Ratio analysisY/E March FY08 FY09 FY10 FY11 FY12E FY13ENIMs 2.7 2.8 2.4 2.6 2.2 2.3
Cost to Income Ratio 41.7 36.2 43.8 48.5 42.6 42.5RoA 1.3 1.5 0.7 0.8 0.7 0.6
RoE 27.6 29.2 14.2 17.3 14.4 13.7
B/S ratios (%)CASA Ratio 30.6 26.8 27.8 25.4 25.8 25.5
Credit/Deposit Ratio 75.6 75.3 73.3 71.3 73.2 73.2
CAR 13.0 13.0 12.9 12.2 12.3 12.0
- Tier I 8.2 8.9 8.5 8.3 8.2 7.8
Asset Quality (%)Gross NPAs 1.7 1.7 2.9 2.2 4.3 5.4
Net NPAs 0.5 0.4 1.3 0.9 2.3 2.5
Slippages 1.6 1.8 2.9 1.7 4.4 3.5
Loan Loss Prov./Avg. Assets 0.4 0.3 0.7 0.3 0.7 0.8
Provision Coverage 75.6 56.1 65.5 72.2 62.0 63.0
Per Share Data (`)EPS 38.2 57.2 33.1 45.5 44.6 47.6
ABVPS 167.8 215.2 229.4 287.1 291.8 3
DPS 4.0 8.0 7.0 7.0 8.0 8.5
Valuation RatiosPER (x) 9.0 6.0 10.4 7.6 7.7 7.2
P/ABVPS (x) 2.1 1.6 1.5 1.2 1.2 1.1
Dividend Yield 1.2 2.3 2.0 2.0 2.3 2.5
DuPont Analysis (%)NII 2.6 2.7 2.3 2.5 2.1 2.2
(-) Prov. Exp. 0.6 0.6 0.9 0.6 0.8 0.8
Adj. NII 2.0 2.1 1.4 1.9 1.3
Treasury 0.2 0.4 0.2 0.1 0.1 0.0
Int. Sens. Inc. 2.2 2.4 1.7 2.0 1.4 1.4
Other Inc. 1.1 1.1 0.8 0.7 0.7 0.7
Op. Inc. 3.3 3.6 2.5 2.7 2.1 2.2
Opex 1.7 1.5 1.5 1.6 1.3 1.3
PBT 1.7 2.1 1.0 1.1 0.9 0.9Taxes 0.4 0.6 0.3 0.3 0.2 0.3
RoA 1.3 1.5 0.7 0.8 0.7 0.6Leverage (x) 22.0 19.6 20.4 21.8 22.0 22.5
RoE 27.6 29.2 14.2 17.3 14.4 13.7
-
8/3/2019 Bank of India Result Updated
12/12
Bank of India | 3QFY2012 Result Update
January 31 2012 12
Research Team Tel: 022 - 39357800 E-mail: research@angelbroking.com Website: www.angelbroking.com
DISCLAIMERThis document is solely for the personal information of the recipient, and must not be singularly used as the basis of any investmentdecision. Nothing in this document should be construed as investment or financial advice. Each recipient of this document should make
such investigations as they deem necessary to arrive at an independent evaluation of an investment in the securities of the companies
referred to in this document (including the merits and risks involved), and should consult their own advisors to determine the merits and
risks of such an investment.
Angel Broking Limited, its affiliates, directors, its proprietary trading and investment businesses may, from time to time, make
investment decisions that are inconsistent with or contradictory to the recommendations expressed herein. The views contained in this
document are those of the analyst, and the company may or may not subscribe to all the views expressed within.
Reports based on technical and derivative analysis center on studying charts of a stock's price movement, outstanding positions and
trading volume, as opposed to focusing on a company's fundamentals and, as such, may not match with a report on a company's
fundamentals.
The information in this document has been printed on the basis of publicly available information, internal data and other reliablesources believed to be true, but we do not represent that it is accurate or complete and it should not be relied on as such, as thisdocument is for general guidance only. Angel Broking Limited or any of its affiliates/ group companies shall not be in any wayresponsible for any loss or damage that may arise to any person from any inadvertent error in the information contained in this report .Angel Broking Limited has not independently verified all the information contained within this document. Accordingly, we cannot testify,nor make any representation or warranty, express or implied, to the accuracy, contents or data contained within this document. WhileAngel Broking Limited endeavours to update on a reasonable basis the information discussed in this material, there may be regulatory,compliance, or other reasons that prevent us from doing so.
This document is being supplied to you solely for your information, and its contents, information or data may not be reproduced,
redistributed or passed on, directly or indirectly.
Angel Broking Limited and its affiliates may seek to provide or have engaged in providing corporate finance, investment banking or
other advisory services in a merger or specific transaction to the companies referred to in this report, as on the date of this report or in
the past.
Neither Angel Broking Limited, nor its directors, employees or affiliates shall be liable for any loss or damage that may arise from or in
connection with the use of this information.
Note: Please refer to the important `Stock Holding Disclosure' report on the Angel website (Research Section). Also, please refer to thelatest update on respective stocks for the disclosure status in respect of those stocks. Angel Broking Limited and its affiliates may haveinvestment positions in the stocks recommended in this report.
Disclosure of Interest Statement Bank of India
1. Analyst ownership of the stock No
2. Angel and its Group companies ownership of the stock No
3. Angel and its Group companies' Directors ownership of the stock No
4. Broking relationship with company covered No
Ratings (Returns): Buy (> 15%) Accumulate (5% to 15%) Neutral (-5 to 5%)Reduce (-5% to 15%) Sell (< -15%)
Note: We have not considered any Exposure below`
1 lakh for Angel, its Group companies and Directors
top related