|  | 

Government & Politics

AKD Quotidian about — AKBL: The ‘Bad’ is already priced in

Karachi: Following poor 1HCY11 results (flat profits), AKD Securities cuts its earnings estimates across CY11F-CY15F by 20% on average, increase beta to 1.27 (3yr) and reduce our target price for AKBL to PkR11.50/share from PkRI4.Solshare previously.

According to AKD Securities, downward revision in estimates is primarily due to incorporation of higher credit costs where AKD Securities conservatively assumes that 50% of the availed FSV benefit (PkR4.4bn on pre-tax basis) will expire going forward. At the same time, capital constraints lead us to project both a PkR3bn rights issue going forward as well as a PkR3bn TFC rollover in CY13F. Understandably, cash payouts over the medium-term are likely to be sporadic at best. Despite these drawbacks, AKD Securities believes earnings for AKBL have troughed out where AKD Securities projects a 16% NPAT CAGR across CY11F-CY15F. Considering that the scrip has already shed 43%CYTD (37% underperformance vs. the Index) coupled with attractive valuations (CY11F P/B of 0.38x and PER of 4.65x), AKD Securities believes further downside in AKBL is limited. AKD Securities’ revised target price of PkR11.50/share offers an upside of 24.4% and implies a Buy stance.

Flat 1HCY11: Consolidated 1HCY11 NPAT registered at PkR731mn (EPS: PkR1.03), up just 3%YoY. Adjusted for the FSV benefit however, normalized 1HCY11 NPAT registered at PkR571mn (EPS: PkR0.81), down 13%YoY. Result highlights included 1) poor 4%YoY Nil growth, 2) 19%YoY increase in LLPs, 3) flat non-interest income and 4) contained 7%YoY increase in admin costs. 2QCY11 NPAT was recorded at PkR201mn (EPS: PkR0.28), down 62%QoQ. Although FSV-adjusted 2QCY11 NPAT arrives at PkR33Omn (EPS: PkRO.47), up 37%QoQ, the 30%QoQ decline in NII is alarming, in AKD Securities’ view. This was largely due to revenue suspensions against non- performing assets which shouldn’t recur going forward, according to management.

Weak capital base: CAR stood at 10.2% implying little room to expand the balance sheet on the present capital base. While free reserves should be just about sufficient to allow a 15% bonus issue for meeting CY12F MCR requirements, AKD Securities believes AKBL will have to announce a PKR3bn rights issue (not later than CY12F results) and will have to rollover PkR3bnin maturing TFCs in CY13F While this should ensure CAR remains above the 10% watermark going forward, providing the requisite room for asset expansion, cash payouts over the medium-term are likely to be sporadic at best.

The ‘Bad’ already priced in? AKD Securities cuts its earnings estimates across CY11F-CY15F by 20% on average primarily due to higher credit costs. So far AKBL has availed an FSV benefit of PkR4.4bn (pre-tax) where AKD Securities assumes that 50% of the benefit will gradually expire i.e. underlying collateral will not be disposed in time. Even so, AKD Securities believes earnings for AKBL have troughed where AKD Securities projects a CY11F-CY15F NPAT CAGR of 16%. Considering that AKBL has shed 43%CYTD and that valuations are near historical lows, AKD Securities believes risk-reward parameters are attractive. Accordingly, AKD Securities’ revised target price of PkR11.50/share offers upside of 24.4% and implies a Buy stance.

 

AKBL – Valuation Multiples

 

Year end Dec 31 CYO9A  CY10A CY11F CY12F CY13F
EPS (PkR) 1.51 1.30 1.99  2.41 2.05
EPS Growth 158% -14%  53% 21% -15%
Tier I BVS (PkR) 18.62 20.96  22.81  25.22 26.27
P/BVS Tier I (X) 0.50 0.44 0.41  0.37  0.35
BVS (PkR) (Tier I+Tier I) 21.20 22.68 24.46 26.93 28.05
P/BVS (x) (Tier I+Tier II) 0.44 0.41  0.38 0.34 0.33
PER (x) 6.11 7.11 4.65 3.84 4.50
Loan to Deposit 66% 60% 54% 54% 53%
Yield on earning assets 11.65% 11.58% 11.75% 11.33% 10.96%
Cost of Funds 6.41%  6.84% 7.27% 7.04% 6.74%
NIMs 5.24% 4.74% 4.49% 4.28% 4.21%
Growth in Loan Book 5% 13%  4% 12% 12%
Growth in Deposits 23% 24% 15% 12% 12%
Cost/Income  61% 65% 65% 66% 65%
ROE (Tier- I) (average) 8.5%  6.6% 9.1% 10.0%  8.0%
ROE (average) 7.6% 5.9% 8.4% 9.4% 7.5%
ROA (average) 0.46% 0.32% 0.42%  0.45%  0.35%

 

 

Source: Company Reports & AKD Research

akd-quotidian-about-%e2%80%94-akbl-the-%e2%80%98bad%e2%80%99-is-already-priced-in

ABOUT THE AUTHOR

POST YOUR COMMENTS

About Us

Yes, it is true that the Business Observer does what its name reveals, means covering the news from all the industries, which are putting their efforts into accelerating the economy of Pakistan. The website is the trustworthy business news website and its name is taken among those business websites of Pakistan.

Monthly Archives