By Cytonn Research Team, Jun 17, 2018
T-bills were oversubscribed during the week, with the subscription rate coming in at 259.5% up from 210.5%, the previous week. Yields on the 91- day, 182-day and 364-day papers declined by 10 bps, 30 bps and 20 bps to 7.8%, 9.8% and 10.7% from 7.9%, 10.1% and 10.9%, respectively, the previous week. The National Treasury officially released the FY 2018/19 Budget Statement. Total expenditure is estimated at Kshs 2.5 tn, revenue target at Kshs 1.9 tn, and the budget deficit at 5.7% of GDP;
During the week, the equities market recorded mixed performance with NASI gaining 0.9%, while NSE 20 and NSE 25 both declined by 0.1%. For the last twelve months (LTM), NASI and NSE 25 have gained 17.2% and 13.1%, respectively, while NSE 20 has declined by 4.5%. Fitch assigned KCB Group a B+ rating with stable outlook owing to its solid earnings;
In the Financial Services sector, Swiss Re, a reinsurance company based in Zurich Switzerland has entered into a share purchase agreement with a key shareholder of Britam (Plum LLP) to acquire a 13.8% stake in Britam at Kshs 4.8 bn by acquiring 348.5 mn shares at a price of Kshs 13.8 per share;
During the week, the Lands Ministry unveiled the National Land Use Policy (NLUP), Sessional paper No 1 of 2017, which is meant to provide guidance for the management and efficient utilization of land as per the constitution of Kenya. The County Government of Kiambu has called for developers in the wake of its plan of putting up a total of 19,500 housing units in an affordable housing rent-to-own scheme that will target urban residents of Kiambu as well as County Government staff;
Following the release of the Q1’2018 results by Kenyan listed banks, we analyse the results of the listed banks for Q1’2018 to determine which banks are the most attractive and stable for investment from a franchise value and from a future growth (intrinsic value) standpoint. The theme for the quarter is “Diversification and efficiency key to growth amidst tighter regulation. Asset quality remains a concern” as we assess what factors will be crucial for sustainable growth and stability of the Kenyan banking sector going forward;
T-Bills & T-Bonds Primary Auction:
T-bills were oversubscribed during the week, with the subscription rate coming in at 259.5% up from 210.5%, the previous week. The subscription rates for the 91, 182 and 364-day papers came in at 137.9%, 221.6%, and 345.9% compared to 21.9%, 173.5%, and 322.9%, respectively, the previous week. Subscription picked up for the 91 and 182-day papers as investors keep short before the start of the next borrowing cycle where the government will once again be behind borrowing target. Yields on the 91- day, 182-day and 364-day papers declined by 10 bps, 30 bps and 20 bps to 7.8%, 9.8% and 10.7% from 7.9%, 10.1% and 10.9%, respectively, the previous week. The acceptance rate for T-bills declined to 29.5% from 40.5%, the previous week, with the government accepting a total of Kshs 18.3 bn of the Kshs 62.3 bn worth of bids received, against the Kshs 24.0 bn on offer. The acceptance rate continued to decline due to the government cutting down on local borrowing since it is currently 32.9% ahead of its pro-rated domestic borrowing target for the current fiscal year, having borrowed Kshs 380.2 bn, against a target of Kshs 286.2 bn (assuming a pro-rated borrowing target throughout the financial year of Kshs 297.6 bn).
For the month of June 2018, the Kenyan Government has issued a new 25-year Treasury bond (FXD 1/2018/25) with the coupon set at 13.4%, in a bid to raise Kshs 40.0 bn for budgetary support. The issuance of the long tenor bond has been attributed to efforts by the Government to lengthen the maturity profile of local currency denominated debt as the average duration of total domestic government securities stood at 4.2 years as at April. Given that (i) the government is currently 32.9% ahead of its pro-rated domestic borrowing target for the current fiscal year, and has collected 79.1% of its total foreign borrowing target, we don’t expect the government to come under pressure to borrow. We also don’t expect upward pressure on interest rates during the same period due to the decision by the Monetary policy committee to retain the CBR at 9.5% in May 2018. As such, we expect the average yield for the new bond issue to come in between 13.4% and 13.7%.
Liquidity:
The average interbank rate declined to 3.6% from 4.1%, the previous week, while the average volumes traded in the interbank market declined by 33.9% to Kshs 14.4 bn from Kshs 21.8 bn, the previous week. The decline in the average interbank rate also points to improved liquidity, which can be attributed to the government’s reduced borrowing appetite as evidenced by the 29.5% acceptance rate in the T-bill auction this week. The government’s reduced borrowing appetite has resulted in banks holding excess cash, which is likely to trickle down to the private sector before the start of the next fiscal year.
Kenya Eurobonds:
According to Bloomberg, the yield on the 5-year Eurobond issued in 2014 declined by 10 bps to 5.3% from 5.4%, while the 10-year Eurobond remained unchanged at 6.8%, from the previous week. Since the mid-January 2016 peak, yields on the Kenya Eurobonds have declined by 3.5% points and 2.9% points for the 5-year and 10-year Eurobonds, respectively, an indication of relatively stable macroeconomic conditions in the country.
For the February 2018 Eurobond issue, during the week, the yields on the 10-year and 30-year Eurobonds remained unchanged at 7.4% and 8.4%, respectively. Since the issue date, yields on the 10-year and 30-year Eurobonds have both increased by 0.1% points, respectively.
We have noted the recent rise in Kenya Eurobond yields and this may be attributed to the current corruption scandals erupting in the country that seem to have led to varying sentiments across the market.
The Kenya Shilling:
During the week, the Kenya Shilling depreciated by 0.3% to close at Kshs 101.1 from Kshs 100.8, the previous week, due to a surge in dollar demand by oil importers. On a YTD basis, the shilling has gained 2.0% against the USD. In our view, the shilling should remain relatively stable against the dollar in the short term, supported by:
Weekly Highlights:
During the week, the National Treasury officially read the FY 2018/19 Budget on 14th June 2018. Below are some of the key highlights:
Amounts in Kshs tns unless stated otherwise |
|||||||||||
Comparison of 2017/18 and 2018/19 Fiscal Year Budgets |
|||||||||||
|
2018/19 |
% change 2017/18 to 2018/19 |
2017/18 |
% change 2016/17 to 2017/18 |
2016/17 |
||||||
Revenue |
1.9 |
14.5% |
1.7 |
9.6% |
1.5 |
||||||
Recurrent expenditure |
1.5 |
7.7% |
1.4 |
13.3% |
1.2 |
||||||
Development expenditure |
0.6 |
7.8% |
0.6 |
(27.3%) |
0.8 |
||||||
County governments |
0.4 |
7.3% |
0.4 |
16.4% |
0.3 |
||||||
Total expenditure |
2.5 |
7.7% |
2.3 |
(0.2%) |
2.3 |
||||||
Deficit as % of GDP |
(5.7%) |
1.5% |
(7.2%) |
1.9% |
(9.1%) |
||||||
Net foreign borrowing |
0.3 |
(11.2%) |
0.3 |
(30.3%) |
0.5 |
||||||
Net domestic borrowing |
0.3 |
(8.6%) |
0.3 |
(14.7%) |
0.3 |
||||||
Total borrowing |
0.6 |
(10.0%) |
0.6 |
(23.6%) |
0.8 |
Key take-outs from the table:
Key to note is that the Treasury proposed a repeal of the interest rate cap, subject to passing by the National Assembly, stating that the rate cap had not achieved its intended purpose; this is after failing to mention it in the Draft Financial Markets Conduct Bill, 2018 – see our Focus Note on the Conduct Bill here. In terms of revenue collection, in addition to the expected implementation of the 16.0% VAT on petroleum products from September, the National Treasury has also proposed the widening of the tax base through, (i) the raising of excise duty fee on cellular money transfer services to 12.0% from 10.0%, previously, and (ii) introduction of a robin hood tax of 0.05% on any amount exceeding Kshs 500,000 transferred through financial institutions.
The US Federal Reserve Open Market Committee (FOMC) met during the week, on Wednesday 13th June, 2018 to assess the state of the US economy and agree on a path for the US Monetary Policy. The Fed decided to increase the federal funds rate to a band of 1.75% - 2.00%, from 1.5% - 1.75% previously, being the second hike in 2018. The decision by the Fed to hike rates was based on:
Given the stable economic growth expected in 2018, the Fed is now expected to further hike the federal funds rate two more times this year, up from only one additional hike before the FOMC meeting.
Rates in the fixed income market have remained stable, and even begun on a declining trend as the government rejects expensive bids with the government being under no pressure to borrow for the remaining part of the current fiscal year as: (i) they are currently ahead of their domestic borrowing target by 32.9%, (ii) they have met 79.1% of their total foreign borrowing target and 82.2% of their pro-rated target for the current fiscal year, and (iii) the KRA is not significantly behind target in revenue collection. Come the next fiscal year, the government is likely to remain behind target for the better part of the first half as per historical data. As per the newly released 2018/19 budget, the domestic borrowing target is at Kshs 271.9 bn, 8.6% lower than the current fiscal year’s target, which may result in reduced pressure on domestic borrowing. The National Treasury has also proposed to repeal the interest rate cap, which if repealed can result in upward pressure on interest rates, as banks resume the rate of lending to the private sector who they will be able to price differently based on their risk profiles. However, with the cap still in place and the proposal subject to National Assembly passing, we maintain our expectation of stability in the interest rate environment. With the expectation of a relatively stable interest rate environment, our view is that investors should be biased towards medium to long-term fixed income instruments.
Market Performance:
During the week, the equities market recorded mixed performance with NASI gaining 0.9%, while NSE 20 and NSE 25 both declined by 0.1%. This takes the YTD performance of the NASI, NSE 20 and NSE 25 to 4.1%, (9.8%) and 6.3%, respectively. This week’s performance was mixed, with gains by KCB Group, Safaricom, NIC Group and Bamburi of 1.0%, 0.8%, 0.7% and 0.6%, respectively; being offset by declines in Co-operative Bank, East Africa Breweries, Equity Group of 2.9%, 2.7%, and 1.0%, respectively. For the last twelve months (LTM), NASI and NSE 25 have gained 17.2% and 13.1%, respectively, while NSE 20 has declined by 4.5%.
Equities turnover declined by 4.0% this week to USD 32.3 mn from USD 33.6 mn the previous week, with foreign investors making up the bulk of market activity during the week. We expect the market to remain resilient this year supported by positive investor sentiment, as investors take advantage of the attractive stock valuations in select counters.
The market is currently trading at a price to earnings ratio (P/E) of 14.7x, which is above the historical average of 13.5x, and a dividend yield of 3.7%, consistent with the historical average of 3.7%. The current P/E valuation of 14.7x is 50.0% above the most recent trough valuation of 9.8x experienced in the first week of February 2017, and 77.1% above the previous trough valuation of 8.3x experienced in December 2011. The charts below indicate the historical P/E and dividend yields of the market.
Weekly Highlights:
Global rating agency Fitch has assigned KCB Group a Long –Term Issuer Default Ratings (IDRs) of B+ with a stable outlook. According to Fitch, the rating comes on the back of the Group’s solid earnings and profitability, and a healthy funding profile characterized by stable, low-cost customer deposits. The agency recognized KCB’s strong company profile, underpinned by its leading retail and corporate franchise in the country, in addition to the bank’s robust management quality. However, Fitch noted the banks' deteriorating asset quality, coupled with a challenging domestic operating environment for the Group. KCB Group’s non-performing loans increased by 36.2% y/y to Kshs 43.8 bn from Kshs 32.2 bn in Q1’2017. Owing to KCB Group’s business activities being concentrated in Kenya, neither KCB Group nor KCB Bank can be rated above Kenya’s (sovereign) rating of (B+). The stable outlook therefore reflects the stable outlook on the Kenyan sovereign rating. KCB’s strategy hinges on consolidating its position in existing markets and growing their customer base by utilizing digital banking channels. The rating underlines the bank’s ability to meet its financial commitments as it focuses on improving its competitive position in key products and services across its subsidiaries in the region.
Equities Universe of Coverage:
Below is our Equities Universe of Coverage:
Banks |
Country- Currency |
Price as at 8/06/2018 |
Price as at 14/06/2018 |
w/w change |
YTD Change |
LTM Change |
Target Price* |
Dividend Yield |
Upside/ Downside** |
P/TBv Multiple |
Ghana Commercial Bank |
Ghanaian Cedi |
5.9 |
5.2 |
(13.0%) |
2.4% |
(0.6%) |
7.7 |
7.4% |
56.7% |
1.3x |
NIC Bank*** |
Kenya Shilling |
35.0 |
35.3 |
0.7% |
4.4% |
25.1% |
54.1 |
2.8% |
56.3% |
0.8x |
Diamond Trust Bank |
Kenya Shilling |
195.0 |
195.0 |
0.0% |
1.6% |
30.0% |
280.1 |
1.3% |
45.0% |
1.1x |
I&M Holdings |
Kenya Shilling |
120.0 |
120.0 |
0.0% |
(5.5%) |
18.8% |
169.5 |
2.9% |
44.2% |
1.2x |
Zenith Bank |
Nigerian Naira |
27.1 |
26.4 |
(2.4%) |
3.0% |
20.6% |
33.3 |
10.2% |
36.4% |
1.1x |
Union Bank Plc |
Nigerian Naira |
5.6 |
6.2 |
10.7% |
(20.5%) |
17.6% |
8.2 |
0.0% |
31.5% |
0.6x |
CRDB |
Tanzania Shilling |
160.0 |
160.0 |
0.0% |
0.0% |
(5.9%) |
207.7 |
0.0% |
29.8% |
0.5x |
KCB Group |
Kenya Shilling |
48.0 |
48.5 |
1.0% |
13.5% |
27.6% |
60.9 |
4.1% |
29.7% |
1.5x |
Barclays |
Kenya Shilling |
11.9 |
11.9 |
(0.4%) |
23.4% |
24.7% |
14.0 |
8.4% |
26.6% |
1.5x |
HF Group*** |
Kenya Shilling |
8.0 |
8.5 |
6.3% |
(18.3%) |
(7.0%) |
10.2 |
3.8% |
23.8% |
0.3x |
Co-operative Bank |
Kenya Shilling |
17.5 |
17.0 |
(2.9%) |
6.3% |
17.2% |
19.7 |
4.7% |
20.6% |
1.5x |
Stanbic Bank Uganda |
Uganda Shilling |
32.0 |
31.5 |
(1.6%) |
15.6% |
21.2% |
36.3 |
3.7% |
18.9% |
2.0x |
Equity Group |
Kenya Shilling |
49.5 |
49.0 |
(1.0%) |
23.3% |
23.3% |
55.5 |
4.1% |
17.3% |
2.5x |
CAL Bank |
Ghanaian Cedi |
1.3 |
1.3 |
(0.8%) |
15.7% |
76.4% |
1.4 |
0.0% |
12.0% |
1.0x |
UBA Bank |
Nigerian Naira |
11.0 |
11.0 |
0.5% |
6.8% |
24.6% |
10.7 |
13.6% |
10.9% |
0.7x |
Bank of Kigali |
Rwandan Franc |
289.0 |
290.0 |
0.3% |
(3.3%) |
18.4% |
299.9 |
4.8% |
8.2% |
1.6x |
Ecobank |
Ghanaian Cedi |
11.3 |
10.2 |
(9.7%) |
34.2% |
60.3% |
10.7 |
0.0% |
5.2% |
2.9x |
Stanbic Holdings |
Kenya Shilling |
94.0 |
91.5 |
(2.7%) |
13.0% |
28.0% |
85.9 |
5.7% |
(0.4%) |
1.1x |
Standard Chartered |
Kenya Shilling |
200.0 |
200.0 |
0.0% |
(3.8%) |
(3.4%) |
184.3 |
6.3% |
(1.6%) |
1.6x |
Guaranty Trust Bank |
Nigerian Naira |
41.2 |
41.5 |
0.9% |
1.8% |
17.2% |
37.2 |
5.8% |
(4.5%) |
2.3x |
Access Bank |
Nigerian Naira |
10.7 |
10.6 |
(0.9%) |
1.4% |
4.8% |
9.5 |
3.8% |
(6.6%) |
0.7x |
SBM Holdings |
Mauritian Rupee |
7.5 |
7.4 |
(1.1%) |
(1.3%) |
1.1% |
6.6 |
4.1% |
(7.3%) |
1.1x |
Bank of Baroda |
Ugandan Shilling |
160.0 |
160.0 |
0.0% |
41.6% |
46.8% |
130.6 |
1.6% |
(16.8%) |
1.4x |
Stanbic IBTC Holdings |
Nigerian Naira |
48.2 |
49.0 |
1.7% |
18.1% |
58.0% |
37.0 |
1.2% |
(23.3%) |
2.5x |
Standard Chartered |
Ghanaian Cedi |
27.0 |
27.0 |
(0.1%) |
6.9% |
63.6% |
19.5 |
0.0% |
(27.9%) |
3.4x |
FBN Holdings |
Nigerian Naira |
10.6 |
10.9 |
2.8% |
23.3% |
54.1% |
6.6 |
2.3% |
(36.6%) |
0.6x |
Ecobank Transnational |
Nigerian Naira |
20.0 |
20.0 |
0.0% |
17.6% |
58.1% |
9.3 |
0.0% |
(53.6%) |
0.7x |
National Bank |
Kenya Shilling |
6.5 |
6.9 |
7.0% |
(26.2%) |
(18.8%) |
2.8 |
0.0% |
(59.4%) |
0.4x |
*Target Price as per Cytonn Analyst estimates, prices in respective local currencies |
||||||||||
**Upside / (Downside) is adjusted for Dividend Yield |
||||||||||
***Banks in which Cytonn and/or its affiliates holds a stake. For full disclosure, Cytonn and/or its affiliates holds a significant stake in NIC Bank, ranking as the 5th largest shareholder |
We are “NEUTRAL” on equities for investors with a short-term investment horizon since the market has rallied and brought the market P/E slightly above its’ historical average. However, pockets of value exist, with a number of undervalued sectors like Financial Services, which provide an attractive entry point for long-term investors, and with expectations of higher corporate earnings this year, we are “POSITIVE” for investors with a long-term investment horizon.
Swiss Re, a reinsurance company with offices in over 25 countries with a focus on reinsurance services, has acquired a 13.8% stake in Britam for Kshs 4.8 bn. The transaction involved the acquisition of 348.5 mn shares of Plum LLP at a price of Kshs 13.8 per share. Britam’s shares closed the week at Kshs 14.6, 6% above the transaction price. Swiss Re is now the third major international investor in Britam, after IFC acquired a 10.4% stake in 2017, and AfricInvest acquired a 14.3% stake in 2017. The transaction is the second for Swiss Re in Kenya after it acquired a 26.9% stake in Apollo Investments in 2014. The transaction indicates the company’s confidence in the long-term growth and management of Britam, and highlights the opportunity in Kenya’s financial services sector. Britam, which has offices in Kenya, Uganda, Tanzania, Rwanda, South Sudan, Mozambique and Malawi, offers a wide range of financial products and services. The acquisition was carried out at a P/B multiple of 1.3x, which is a 38.0% discount from the average insurance sector transaction P/B multiple of 2.1x over the last seven years, hence a relatively cheaper transaction valuation. The table below highlights the transaction multiples in Kenya’s insurance sector over the last seven years;
Insurance Sector Transaction Multiples over the last Seven Years |
|||||||
No. |
Acquirer |
Insurance Acquired |
Book Value (bn Kshs) |
Transaction Stake |
Transaction Value (bn Kshs) |
P/B |
Date |
1. |
Africa Development Corporation |
Resolution Health East Africa |
N/A |
25.1% |
0.2 |
N/A |
Dec-10 |
2. |
Leapfrog Investments |
Apollo Investments |
0.3 |
26.9% |
1.1 |
15.6x |
Dec-11 |
3. |
Saham Finances |
Mercantile Insurance |
0.5 |
66.0% |
Undisclosed |
N/A |
Jan-13 |
4. |
Swedfund |
AAR |
0.4 |
20.0% |
0.4 |
5.4x |
May-13 |
5. |
BAAM |
Continental Re Kenya |
0.7 |
30.0% |
0.3 |
1.4x |
Apr-14 |
6. |
Union Insurance of Mauritius |
Phoenix of East Africa |
1.8 |
66.0% |
2.0 |
1.6x |
May-14 |
7. |
UK Prudential |
Shield Assurance |
0.1 |
100.0% |
1.5 |
10.2x |
Sep-14 |
8. |
Swiss Re |
Apollo Investments |
0.6 |
26.9% |
Undisclosed |
N/A |
Oct-14 |
9. |
Britam |
Real Insurance Company |
0.7 |
99.0% |
1.4 |
2.1x |
Nov-14 |
10. |
Leap Frog Investments |
Resolution Insurance |
0.2 |
61.2% |
1.6 |
11.7x |
Nov-14 |
11. |
Old Mutual Plc |
UAP Holdings |
9.6 |
60.7% |
11.1 |
1.9x* |
Jan-15 |
12. |
MMI Holdings |
Cannon Assurance |
1.7 |
75.0% |
2.4 |
1.9x |
Jan-15 |
13. |
Pan Africa Insurance Holdings |
Gateway Insurance Company Ltd |
1.0 |
51.0% |
0.6 |
1.1x |
Mar-15 |
14. |
Barclays Africa |
First Assurance |
2.0 |
63.3% |
2.9 |
2.2x |
Jun-15 |
15. |
IFC |
Britam |
22.5 |
10.4% |
3.6 |
1.5x |
Mar-17 |
16. |
Africinvest III |
Britam |
28.5 |
14.3% |
5.7 |
1.4x |
Sep-17 |
17. |
Swiss Re Asset Management |
Britam |
22.6 |
13.8% |
4.8 |
1.3x |
Jun-18 |
|
Harmonic Mean |
|
|
29.9% |
|
2.1x |
|
|
Median |
|
|
55.9% |
|
1.9x |
|
*-Pro-forma transaction multiple
For Swiss Re, they have picked a compelling asset, with a solid regional presence, a strong distribution network and a diversified business strategy at a very attractive valuation of 1.3x P/B compared to a seven-year average of 2.1x, while positioning themselves within the capital markets for easier exit once they realize value. For Britam, they get a sound business partner as a significant shareholder, which will help boost their growth strategies. The lower valuations, coupled with increased capital requirements across the sector and regulatory demand for more discipline in the financial services sector, will most likely lead to more merger and acquisition (M&A) transactions over the coming years.
Private equity investments in Africa remains robust as evidenced by the increasing investor interest, which is attributed to; (i) rapid urbanization, a resilient and adapting middle class and increased consumerism, (ii) the attractive valuations in Sub Saharan Africa’s private markets compared to its public markets, (iii) the attractive valuations in Sub Saharan Africa’s markets compared to global markets, and (iv) better economic projections in Sub Sahara Africa compared to global markets. We remain bullish on PE as an asset class in Sub-Sahara Africa. Going forward, the increasing investor interest and stable macro-economic environment will continue to boost deal flow into African markets
During the week, the residential sector continued to attract activity, especially in line with the Kenya Central Government affordable housing initiative that could see the delivery of 1.0 mn units in the next four years across Kenya. The County Government of Kiambu has called for developers in the wake of its plan of putting up 12,500 housing units in a rent-to-own scheme that will target urban residents of Kiambu. The project is set to take up 50 acres of public land and will comprise of studio units, 1-bedroom, 2-bedroom and 3-bedroom units with a plinth area of 20 SQM, 30 SQM, 40 SQM and 60 SQM, selling at Kshs 0.6 mn, Kshs 0.8 mn, Kshs 2.0 mn and Kshs 3.0 mn, respectively. In addition, the County will have 7,000 units to replace old ones with first priority given to Ruiru, Juja and Kiambu towns making a total of 19,500 units to be delivered by 2022. The project aims at having 240 units per acre and will kick start with the development of 43 units, whose sizes remain undisclosed, for Thika Government Quarters residents at a cost of Kshs 30.0 mn, which translates to Kshs 697,674 per house, exclusive of land costs as it is on public land. Nairobi County also announced plans to have old low-rise units located in prime areas demolished to pave way for its own tenant purchase scheme that will see the development of 36,840 units. The demolishment will take place in public land earmarked in neighborhoods such as Starehe, Muguga Green, Shauri Moyo and Makongeni Estates for the development program. In our view, tenant purchase schemes are a step in the right direction in housing the low middle-income segment. As per the KNBS Kenya Integrated Housing Budget Survey, 89.5% of rural residents own homes in comparison to 26.5% of their urban counterparts, resulting to a huge housing deficit of approximately 2.0 mn, according to the National Housing Corporation, with the problem being more pronounced in urban areas. Affordable and social housing have been a challenge for private developers due to high land costs in Kenya, as well as lack of sufficient infrastructure in areas where land is affordable; on the other hand, public-private partnerships are challenged by: (i) Regulatory hindrances such as lack of a mechanism to transfer public land to a Special Purpose Vehicle (SPV) to facilitate access to private capital through the use of the land as security, (ii) Lack of clarity on returns and revenue-sharing, and (iii) Bureaucracy and slow approval processes. The partnership between the County Governments and private developers will therefore ease development costs and enhance the technical knowhow in the delivery of the units while paving way for more PPP models.
The Lands Ministry launched the Sessional Paper No. 1 of 2017 National Land Use Policy (NLUP), aimed at curbing land grabbing and poor land management. Land use planning puts order and regulates how land within urban cities is utilized, thus promoting efficiency and reducing land use conflicts. This in turn will enhance an orderly disposition of land leading to a methodical approach to developing neighborhoods especially with the relatively high rates of rural to urban migration. The policy is a prerequisite to the National Spatial Plan, County Spatial Planning Guidelines and the Physical Planning Act. In our view, this will especially aid in the delivery of the affordable housing units in the Big 4 Agenda, where availability of land has been a key challenge and will also enhance the efforts to improve the mortgage market, which has been laden with difficulties with property registration and titling. Other initiatives by the lands ministry include the digitization of the lands ministry, scrapping of the NEMA and titling search fees.
Also during the week, Azalea Holdings, the developers of The Hub announced plans to have Japanese retailer Miniso and international retailer Decathlon, setting up shop at the regional mall located in Karen. The mainstream retail sector in Nairobi has been on the decline in terms of performance, recording 9.0% points decline in occupancy to 80.3% in 2017 from 89.3% registered in 2016, mostly attributable to the increased supply of mall space and thus developers have to employ prudent methods of attracting clientele and enhancing footfall, especially by providing a wide variety of products. These methods include attracting retailers, especially international retailers looking to set up shop locally due to increasing demand driven by expansion of the middle-income class. Currently, major malls such as Two Rivers and Garden City have employed strategies such as provision of high quality space and green technology buildings that are known to attract foreign retailers. Notable international retailers that have set up shop include Carrefour, LC Waikiki, Subway and Burger King, among others, and these brands have gained traction as the middle class’ tastes and preferences continue to broaden in line with international trends. Retail developers such as Two Rivers and Garden City who have enhanced their marketing strategies record higher occupancy rates averaging at 86.3% than the market average at 80.3%.
Infrastructure
Other Weekly Highlights:
Listed Real Estate
The Fahari I-REIT declined by 2.5% in share price, having closed at Kshs 11.5 during the week from Kshs 11.8 the previous week. The average price is Kshs 11.6, which is 10.6% higher than 2018’s opening price of Kshs 10.5. We attribute the poor and unstable performance to poor investor knowledge and preference for better performing equities and government securities.
We expect the real estate sector to continue on an upward trajectory given (i) continued improvement in infrastructure, (ii) Government efforts in support of the sector in terms of incentives and initiatives such as the Land Sector Reforms and 15.0% reduction of corporate tax for select developers, and (iii) the expanding middle class. However, we expect the sector to continue facing development challenges due to tightened access to funding and thus developers have to come up with innovative ways of alternative funding such as REITs and structured product notes.
Following the release of the Q1’2018 results by Kenyan listed banks, the Cytonn Financial Services Research Team undertook an analysis on the Kenyan Banking Sector to point out any material changes from our FY’2017 Banking Report. In our Q1’2018 Banking Report, we analyze the results of the listed banks in order to determine which banks are the most attractive and stable for investment from a franchise value and from a future growth opportunity perspective.
The report is themed “Diversification and efficiency key to growth amidst tighter regulation. Asset quality remains a concern”, as we assess what factors will be crucial for the sustainable growth and stability of the banking sector, with banks adjusting their business models in an effort to manage tighter regulation and the tough business environment. As a result, we seek to answer the question, “what should banks’ focus on?”, as we look forward to a relatively challenging operating environment for the banking sector due to (i) IFRS 9 having coming into effect in January 2018, and (ii) the interest rate cap. We expect more emphasis on (i) increased focus in asset quality management, and (ii) continued implementation of Non-Funded Income growth strategies.
Below are the key themes that shaped the banking sector in Q1’2018:
However, as noted in our focus note The Draft Financial Markets Conduct Bill, 2018, the bill only addresses consumer protection and fails to address the problem of access to credit for the private sector, mainly by SMEs. We are of the view that a lot more still needs to be done to address the fact that banks will most likely still prefer to lend to the risk free government as opposed to lending to a riskier retail customer at the current 13.5%, (4.0% points above the current CBR of 9.5%) as dictated by the Banking (Amendment) Act 2015.
We believe revenue expansion by product diversification is one of the core opportunities for the banking sector, in the quest to achieve sustainable growth.
Below is the summary of the transaction metrics of some of the acquisitions that have happened in the banking sector within the last 5 years:
Acquirer |
Bank Acquired |
Book Value at Acquisition (Kshs bns) |
Transaction Stake |
Transaction Value (Kshs bns) |
P/Bv Multiple |
Date |
Diamond Trust Bank Kenya |
Habib Bank Limited Kenya |
2.38 |
100.0% |
1.82 |
0.8x |
Mar-17 |
SBM Holdings |
Fidelity Commercial Bank |
1.75 |
100.0% |
2.75 |
1.6x |
Nov-16 |
M Bank |
Oriental Commercial Bank |
1.80 |
51.0% |
1.30 |
1.4x |
Jun-16 |
I&M Holdings |
Giro Commercial Bank |
2.95 |
100.0% |
5.00 |
1.7x |
Jun-16 |
Mwalimu SACCO |
Equatorial Commercial Bank |
1.15 |
75.0% |
2.60 |
2.3x |
Mar-15 |
Centum |
K-Rep Bank |
2.08 |
66.0% |
2.50 |
1.8x |
Jul-14 |
GT Bank |
Fina Bank Group |
3.86 |
70.0% |
8.60 |
3.2x |
Nov-13 |
Average |
|
|
80.3% |
|
1.8x |
|
Based on the above, we believe the sector is shaping up to a more diversified banking model and prudence in operations, as can be seen through the increase in alternative channels and restructuring in the sector, as banks adjust to the business environment and the current regulatory framework.
Below is a summary of the Q1’2018 results for the eleven listed banks and key take-outs from the results:
Bank |
Core EPS Growth |
Interest Income Growth |
Interest Expense Growth |
Cost of Funds |
Net Interest Income Growth |
Net Interest Margin |
Non-Funded Income (NFI) Growth |
NFI to Total Operating Income |
Growth in Total Fees & Commissions |
Deposit Growth |
Loan Growth |
Growth in Govt. Securities |
IFRS 9 Capital Ratios Effect |
NBK |
348.0% |
(14.2%) |
(11.7%) |
3.3% |
(15.8%) |
7.1% |
(12.3%) |
31.0% |
91.3% |
(6.3%) |
(12.0%) |
(9.8%) |
(0.6%) |
Stanbic |
79.0% |
17.7% |
17.4% |
3.3% |
17.9% |
7.0% |
55.4% |
49.0% |
73.7% |
13.2% |
11.4% |
83.5% |
(0.6%) |
Equity Group |
21.7% |
10.5% |
10.5% |
2.7% |
10.5% |
8.4% |
6.3% |
49.0% |
7.2% |
10.0% |
3.5% |
45.5% |
(0.5%) |
KCB Group |
14.0% |
10.9% |
13.0% |
3.1% |
10.0% |
8.2% |
(1.1%) |
32.8% |
(2.3%) |
8.7% |
5.8% |
(10.7%) |
(0.8%) |
Barlays Bank |
7.7% |
8.1% |
6.8% |
2.9% |
8.5% |
9.6% |
5.0% |
29.2% |
(6.7%) |
8.4% |
(1.9%) |
35.3% |
1.00% |
Co-op Bank |
6.8% |
9.1% |
5.0% |
4.0% |
10.8% |
8.6% |
3.8% |
32.0% |
9.6% |
5.7% |
2.8% |
21.3% |
(0.9%) |
DTB |
3.0% |
4.9% |
4.2% |
5.1% |
5.4% |
6.4% |
4.4% |
22.0% |
8.3% |
11.6% |
3.0% |
16.0% |
(1.6%) |
NIC Group |
2.2% |
8.2% |
35.9% |
5.2% |
(8.3%) |
6.3% |
5.5% |
29.6% |
1.8% |
22.1% |
(0.4%) |
81.2% |
(0.8%) |
I&M holdings |
1.8% |
2.5% |
10.9% |
4.8% |
(2.7%) |
7.4% |
43.9% |
37.0% |
45.9% |
3.5% |
7.6% |
(1.7%) |
(0.2%) |
Stanchart |
(12.5%) |
7.7% |
16.4% |
3.6% |
4.5% |
7.8% |
6.5% |
32.0% |
27.0% |
13.2% |
(2.6%) |
12.4% |
(0.5%) |
HF Group |
(58.4%) |
(12.8%) |
(13.0%) |
7.2% |
(12.6%) |
5.1% |
64.2% |
28.9% |
(62.7%) |
(6.1%) |
(12.5%) |
(41.4%) |
0.0% |
Weighted Average Q1'2018 |
14.4% |
9.3% |
11.4% |
3.4% |
8.1% |
8.1% |
9.5% |
37.1% |
12.2% |
9.4% |
3.2% |
25.0% |
(0.3%) |
Weighted Average Q1'2017 |
(8.6%) |
(11.6%) |
(10.3%) |
3.0% |
(10.1%) |
9.2% |
18.6% |
37.8% |
8.7% |
11.7% |
7.1% |
43.1% |
- |
Key takeaways from the table above include:
Private sector credit growth continues to remain low, coming in at 2.4% in April 2018, way below the 5-year average of 14.0%, as banks channel funds more actively towards government securities, depriving the private sector of credit.
Rate cap came into effect in August 2016 when private sector credit growth was at 5.4% as highlighted above, with the decline before that as a result of a challenging operating environment
The challenges that the banking sector has been facing, primarily (i) the deteriorating asset quality brought about by a challenging operating environment, and (ii) the capping of interest rates, has led to subdued growth in the credit extended to the private sector. We however noted that the sector in general has adapted to operating in the tough environment, posting a 14.4% increase in core EPS. We believe the key factors banks will consider going forwards are asset quality management, revenue diversification, prudence, and efficiency. To grow profitability amidst the tighter regulated environment, banks will:
We believe the banking sector is well poised to grow in the future, but there is still a need to address the slow growth in credit by effectively removing the interest rate cap and countering any effects by spurring competition in the lending market by stimulating the capital markets by increasing the depth of the markets so as to provide avenues for the use of structured products. We highlighted these and other strategies in our topical: Rate Cap Review Should Focus More on Stimulating Capital Markets
As per our analysis on the banking sector, from a franchise value and from a future growth opportunity perspective, we carried out a comprehensive ranking of the listed banks. For the franchise value ranking, we included the earnings and growth metrics in the table above as well as the operating metrics in the table below in order to carry out a comprehensive review of the banks.
Listed Banks Q1'2018 Operating Metrics |
|||||||
Bank |
LDR |
CIR |
ROACE |
Deposits Per Branch |
Gross NPL Ratio |
NPL Coverage |
Tangible Common Ratio |
Co-operative |
85.4% |
55.8% |
17.6% |
1.9 |
10.8% |
30.6% |
16.8% |
KCB |
84.3% |
55.9% |
20.3% |
1.9 |
9.9% |
58.6% |
14.6% |
DTB |
71.4% |
56.3% |
15.1% |
2.0 |
7.1% |
68.3% |
13.2% |
Equity |
70.9% |
49.6% |
24.7% |
1.4 |
6.5% |
48.6% |
14.4% |
I&M |
90.0% |
52.8% |
16.9% |
4.1 |
13.8% |
39.5% |
17.0% |
NIC |
80.5% |
60.7% |
13.4% |
2.9 |
12.9% |
48.0% |
15.1% |
Barclays |
85.6% |
64.8% |
16.0% |
2.2 |
7.2% |
71.7% |
14.9% |
Stanchart |
49.1% |
61.0% |
14.5% |
6.4 |
14.0% |
75.2% |
15.1% |
Stanbic |
74.1% |
71.7% |
6.2% |
5.7 |
7.8% |
50.3% |
12.9% |
HF |
113.1% |
94.6% |
0.7% |
1.6 |
16.6% |
39.2% |
15.6% |
National Bank |
58.9% |
95.7% |
2.3% |
1.2 |
42.9% |
56.5% |
5.1% |
Weighted Average Q1'2018 |
76.8% |
56.6% |
18.4% |
2.8 |
9.5% |
53.4% |
14.9% |
The overall ranking was based on a weighted average ranking of Franchise value (accounting for 40%) and Intrinsic value (accounting for 60%). The Intrinsic Valuation is computed through a combination of valuation techniques, with a weighting of 75.0% on Discounted Cash-flow Methods and 25.0% on Relative Valuation, while the Franchise ranking is based on banks operating metrics, meant to assess the efficiency, asset quality, diversification, corporate governance and profitability, among other metrics. The overall Q1’2018 ranking is as shown in the table below:
CYTONN’S Q1’2018 BANKING REPORT RANKINGS |
|||||
Bank |
Franchise Value Total Score |
Intrinsic Value Score |
Weighted Score |
Q1‘2018 Rank |
FY ‘2017 Rank |
KCB Group |
53.0 |
4.0 |
23.6 |
1 |
1 |
Equity Group |
53.0 |
8.0 |
26.0 |
2 |
2 |
I&M Holdings |
62.0 |
3.0 |
26.6 |
3 |
3 |
Diamond Trust Bank |
66.0 |
2.0 |
27.6 |
4 |
7 |
Barclays Bank |
63.0 |
6.0 |
28.8 |
5 |
6 |
Co-operative Bank |
63.0 |
7.0 |
29.4 |
6 |
4 |
Stanbic Holdings |
69.0 |
10.0 |
33.6 |
7 |
9 |
NIC Group |
83.0 |
1.0 |
33.8 |
8 |
5 |
Standard Chartered Bank |
71.0 |
9.0 |
33.8 |
8 |
8 |
HF Group |
104.0 |
5.0 |
44.6 |
10 |
11 |
National Bank of Kenya |
103.0 |
11.0 |
47.8 |
11 |
10 |
Major changes include:
For a comprehensive analysis on the ranking and methodology behind it, see our Cytonn Q1’2018 Banking Sector Report.