Period 3Q12
Actual vs. Expectations
9M12 PAT of RM1,254m
was within the consensus expectation (77%) but above that of ours (85%). 3Q12
PAT of RM465m rose 22.0% QoQ, normalising back after the integration cost
booked in last 2Q12.
Dividends None
for the quarter.
Key Result Highlights
The total revenue
rose just 0.4% QoQ with gains from integration synergy already fully recognised
by now. QoQ, the RM652.6m net interest income was down marginally -2.5% while
loans grew 0.9% and NIM fell more than expected by 22bps. The result also
delivered an uninspiring RM355m in noninterest incomes in 3Q12, rising just
6.4% QoQ.
However, cost has
normalised in 3Q12 (becoming thus the only driver to earnings) and at RM448.5m,
it declined a sharp 21% QoQ. This resulted in the cost-to-income ratio falling
to 44.5% from 2Q12’s 56.3%.
Provision in 3Q12 is
still running at sub-normal run rates at 3bps, allowing coverage to improve
further to 149% with a 0.52% net impaired ratio.
Chengdu Bank’s profit
contribution meanwhile was higher at RM61m (2Q: RM35m).
Overall ROE remained
steady at 17.1%.
Outlook The
combination of HLBANK and EON Bank has led to top line synergies. Net interest margin has successfully improved
but the 72% Loan-to-Deposit ratio against the backdrop of a competitive environment
could signal peaking of NIM in the current quarter. Hence, its merger synergy with EONCAP, which
is expected to be value accretive, could have been fully exploited by the group
by this quarter. We expect the enlarged group’s ROE to be lower at 16% in FY13
(post RM2.6b rights issue).
Change to Forecasts
We have fine-tuned
our estimates and have raised our FY12 and FY13 net profit estimates by 10% and
1%, respectively, to RM1,609m and RM1,849m.
Rating MAINTAIN MARKET PERFORM
Although the
fundamentals of HLBANK are still good, its valuations are, however, not
attractive at this juncture. The stock’s recent performance has already
adequately priced in the integration synergies (on revenue and cost) in our
view.
Valuation We
are maintaining our TP at RM10.90 with an unchanged multiple of 1.7x the
revised FY13 BV of RM6.42 (previously RM6.37) after our earnings estimates
adjustment above.
Risks An
unexpected higher dividend payout could drive up valuation.
Source: Kenanga
No comments:
Post a Comment