By Cytonn Research, Dec 13, 2020
During the week, T-bills remained undersubscribed, with the overall subscription rate coming in at 41.1%, down from 45.5% recorded the previous week. This can be mainly attributed to the tight liquidity position in the market as well as the concurrent bonds issued during the week. In the primary bond, the government reopened two bonds namely, FXD1/2012/15 and FXD2/2019/15, which recorded an overall subscription rate of 60.9% down from 140.0% recorded in the month of November. Due to the tightening liquidity in the market, the average interbank rate increased by 0.4% points to 4.3% from 3.9%, recorded last week. In the T-bill market, interest shifted to the 364-day paper whose overall subscription increased marginally to 52.8%, from 52.6% recorded the previous week. The yields on the 91-day, 182-day and 364-day increased by 4.0 bps, 3.0 bps and 4.2 bps to 6.9%, 7.4% and 8.2%, respectively;
During the week, the equities market recorded mixed performance, with NSE 20 gaining by 0.4%, while NASI and NSE 25 declined by 0.7% and 0.5% respectively, taking their YTD performance to losses of 11.6%, 32.4%, and 19.6%, for NASI, NSE 20 and NSE 25, respectively. The equities market performance was mainly driven by losses recorded by large-cap stocks such as BAT, ABSA Bank and Safaricom of 2.5%, 2.0% and 1.6% respectively. The losses were however mitigated by gains recorded by Bamburi, Diamond Trust Bank and NCBA Group, which gained by 29.9%, 9.1% and 1.7% respectively. During the week, I&M Holdings plc received approval from its shareholders to pay Kshs 3.6 bn to acquire a 90.0% stake in Uganda’s Orient Bank Limited (OBL). The Central Bank of Kenya, (CBK), recently released the Financial Stability Report, October 2020, highlighting that the banking sector was resilient in 2019 despite the interest rate controls and the subdued economic environment seen during the period;
During the week, the government of Kenya raised approximately Kshs 536.5 mn in deposits from the sale of its 1,370 low-cost houses within the Park Road housing project in Nairobi. Under listed real estate, the Capital Markets Authority (CMA) approved the issuance of the Development Real Estate Investment Trust (D-REIT) and Investment Real Estate Investment Trust (I-REIT) by real estate developer Acorn Holdings;
Following the release of Q3’2020 results by Kenyan listed banks, this week we analyse the performance of the 10 listed local banks (previously 11, before the acquisition of National Bank by KCB Group Plc), identify the key factors that influenced their performance, and give our outlook for the banking sector;
Money Markets, T-Bills & T-Bonds Primary Auction:
During the week, T-bills remained undersubscribed, with the overall subscription rate coming in at 41.1%, down from 45.5% the previous week. This can be mainly be attributed to the concurrent primary bond issue where the government reopened two bonds namely, FXD1/2012/15 and FXD2/2019/15, which recorded an overall subscription rate of 60.9% down from 140.0% recorded in the month of November. Due to the tightening liquidity in the market, the average interbank rate increased by 0.4% points to 4.3% from 3.9%, recorded last week. The highest subscription on treasury bills was in the 364-day paper, which increased marginally to 52.8% from 52.6% recorded the previous week. The subscription for the 182-day paper increased to 30.2% from 26.9%, while that of the 91-day paper, declined to 38.8% from 74.3% recorded the previous week. The yields on the 91-day, 182-day and 364-day increased by 4.0 bps, 3.0 bps and 4.2 bps to 6.9%, 7.4% and 8.2%, respectively. The government continued to reject expensive bids but the acceptance rate increased to 98.7%, from 90.6% recorded the previous week, with bids worth Kshs 9.7 bn accepted out of the Kshs 9.9 bn worth of bids received.
During the month of December, the Central Bank of Kenya re-opened 2 bonds; FXD1/2012/15 and FXD2/2019/15 with coupons of 11.0% and 12.7%, respectively, and effective tenors of 6.5 years and 13.8 years, respectively. There was low demand for the bond issue, with the overall subscription rate for the two bonds coming in at 60.9%, partly due to the relatively tightening liquidity in the market. The government offered to collect Kshs 40.0 bn but received bids worth Kshs 24.3 and accepted only Kshs 18.3 bn. Investors preferred the longer-term paper i.e. FXD2/2019/15, which received bids worth Kshs 15.1 bn, representing 62.0% of the total bids received. The weighted average rate of accepted bids for FXD1/2012/15 and FXD2/2019/15 came in at 11.5% and 12.8%, compared to 11.6% and 12.7% when they were last issued in the primary market, and 11.5% and 12.2% in the secondary market, respectively.
In the money markets, 3-month bank placements ended the week at 7.4% (based on what we have been offered by various banks), while the yield on the 91-day T-bill increased by 4.0 bps to 6.9%. The average yield of Top 5 Money Market Funds remained unchanged at 10.0%, similar to what was recorded the previous week. The yield on the Cytonn Money Market remained unchanged at 10.5%, similar to what was recorded the previous week.
Liquidity:
During the week, liquidity in the market continued to tighten with the average interbank rate increasing by 0.4% points, to 4.3% from 3.9% recorded the previous week. The average interbank volumes increased by 76.1% to Kshs 10.6 bn, from Kshs 6.0 bn recorded the previous week. According to the Central Bank of Kenya’s weekly bulletin, released on 11th December 2020, commercial banks’ excess reserves came in at Kshs 24.6 bn in relation to the 4.25% Cash Reserve Ratio.
Kenya Eurobonds:
During the week, the yields on all Eurobonds recorded declines. According to Reuters, the yield on the 10-year Eurobond issued in June 2014 declined marginally by 0.1% points to 4.1%, from 4.2% recorded the previous week.
During the week, the yields on the 10-year and 30-year Eurobonds issued in 2018 declined, with the 10-year issue declining by 0.2% points to 5.2%, from 5.4% recorded last week. The 30-year issue declined marginally by 0.1% points to 7.0%, from 7.1% recorded last week.
During the week, the yields on the 2019 dual-tranche Eurobonds declined, with both the 7-year Eurobond and 12-year Eurobond declining marginally by 0.1% points. The 7-year Eurobond declined to 4.9%, from 5.0% recorded last week, while the 12-year Eurobond declined to 5.9%, from the 6.0% recorded last week.
Kenya Shilling:
During the week, the Kenyan shilling depreciated against the US dollar by 0.4% to an all-time low of Kshs 111.5 from Kshs 110.7. This is partly attributable to insufficient dollar inflows from subdued sectors such as tourism and horticulture, which failed to match the dollar demand from businesses as they rush to meet their end year obligations. On an YTD basis, the shilling has depreciated by 10.0% against the dollar, in comparison to the 0.5% appreciation in 2019. We expect continued pressure on the Kenyan shilling due to:
However, in the short term, the shilling is expected to be supported by:
Rates in the fixed income market have remained relatively stable due to the high liquidity in the money markets, coupled with the discipline by the Central Bank as they reject expensive bids. The government is 29.7% ahead of its prorated borrowing target of Kshs 215.1 bn having borrowed Kshs 278.8 bn. In our view, due to the current subdued economic performance brought about by the effects of the COVID-19 pandemic, the government will record a shortfall in revenue collection with the target having been set at Kshs 1.9 tn for FY’2020/2021 thus leading to a larger budget deficit than the projected 7.5% of GDP, ultimately creating uncertainty in the interest rate environment as additional borrowing from the domestic market may be required to plug the deficit. Owing to this uncertain environment, our view is that investors should be biased towards short-term to medium-term fixed income securities to reduce duration risk.
Markets Performance
During the week, the equities market recorded a mixed performance, with NSE 20 gaining by 0.4%, while NASI and NSE 25 declined by 0.7% and 0.5% respectively, taking their YTD performance to losses of 11.6%, 32.4%, and 19.6%, for NASI, NSE 20 and NSE 25, respectively. The equities market performance was mainly driven by losses recorded by large-cap stocks such as BAT, ABSA Bank and Safaricom of 2.5%, 2.0% and 1.6% respectively. The losses were however mitigated by gains recorded by Bamburi, Diamond Trust Bank and NCBA Group, which gained by 29.9%, 9.1% and 1.7% respectively. Key to note, Bamburi’s current price of Kshs 38.9 is the highest recorded since June 2020.
Equities turnover declined by 50.1% during the week to USD 24.1 mn, from USD 48.2 mn recorded the previous week, taking the YTD turnover to USD 1.4 bn. Foreign investors turned net sellers during the week, with a net selling position of USD 1.6 mn, from a net buying position of USD 5.0 mn recorded the previous week, taking the YTD net selling position to USD 277.5 mn.
The market is currently trading at a price to earnings ratio (P/E) of 10.9x, 15.9% below the 11-year historical average of 12.9x. The average dividend yield is currently at 4.8%, unchanged from the previous week, and 0.7% points above the historical average of 4.1%.
With the market trading at valuations below the historical average, we believe there are pockets of value in the market for investors with higher risk tolerance and are willing to wait out the pandemic. The current P/E valuation of 10.9x is 41.4% above the most recent valuation trough of 7.7x experienced in the first week of August 2020. The charts below indicate the historical P/E and dividend yields of the market.
Weekly Highlight
During the week, I&M Holdings plc received approval from its shareholders to pay Kshs 3.6 bn to acquire a 90.0% stake in Uganda’s Orient Bank Limited (OBL). Key to note, the amount will be subject to adjustments on account of several factors including exchange rate fluctuations and amounts raised from the sale of the Ugandan bank’s property in Kampala (Orient Plaza). The announcement comes 4 months after the two banks started negotiations, from 17th July 2020, which was covered in our Cytonn Weekly #30/2020. As highlighted in the report, the transaction was subject to approval from the Central Bank of Kenya, Central Bank of Uganda, the Capital Markets Authority as well as the company shareholders. For the 90.0% Orient Bank acquisition, I&M will pay a cash consideration based on the net asset value of Orient Bank at completion of the transaction using an estimated price to book multiple of 1.1x. Key to note, according to the FY’2019 Orient Bank financials, the bank had a book value of Ushs 114.0 bn (Kshs 3.5 bn). Following this acquisition, I&M will be the fourth Kenyan bank to venture into the Ugandan market, joining KCB Group, Equity Group and DTB Group. The acquisition is in line with I&M’s expansion strategy and will thus help reduce the bank’s reliance on the Kenyan Market. The acquisition multiple of 1.1x P/Bv is 0.1x lower than the 5 year average which is at 1.2x P/Bv, but higher than the last one year average, which is at 0.7x P/Bv. Below is a summary of the deals in the last 5-years that have either happened, been announced, or expected to be concluded;
Acquirer |
Bank Acquired |
Book Value at Acquisition (Kshs. Bns) |
Transaction Stake |
Transaction Value |
P/Bv Multiple |
Date |
KCB Group |
Banque Populaire du Rwanda |
5.2 |
62.1% |
5.7 |
1.1x |
Nov-20* |
KCB Group |
ABC Tanzania |
Unknown |
100.0% |
Undisclosed |
0.4x |
Nov-20* |
Co-operative Bank |
Jamii Bora Bank |
3.4 |
90.0% |
1 |
0.3x |
Aug-20 |
I&M Holdings |
Orient Bank Ltd |
3.5 |
90.0% |
3.6 |
1.1x |
Jul-20* |
Commercial International Bank |
Mayfair Bank Limited |
1 |
51.0% |
Undisclosed |
N/D |
May-20* |
Access Bank PLC (Nigeria) |
Transnational Bank PLC. |
1.9 |
100.0% |
1.4 |
0.7x |
Feb-20* |
Equity Group ** |
Banque Commerciale Du Congo |
8.9 |
66.5% |
10.3 |
1.2x |
Nov-19* |
KCB Group |
National Bank of Kenya |
7 |
100.0% |
6.6 |
0.9x |
Sep-19 |
CBA Group |
NIC Group |
33.5 |
53%:47% |
23 |
0.7x |
Sep-19 |
Oiko Credit |
Credit Bank |
3 |
22.8% |
1 |
1.5x |
Aug-19 |
CBA Group** |
Jamii Bora Bank |
3.4 |
100.0% |
1.4 |
0.4x |
Jan-19 |
AfricInvest Azure |
Prime Bank |
21.2 |
24.2% |
5.1 |
1.0x |
Jan-18 |
KCB Group |
Imperial Bank |
Unknown |
Undisclosed |
Undisclosed |
N/A |
Dec-18 |
SBM Bank Kenya |
Chase Bank Ltd |
Unknown |
75.0% |
Undisclosed |
N/A |
Aug-18 |
DTBK |
Habib Bank Kenya |
2.4 |
100.0% |
1.8 |
0.8x |
Mar-17 |
SBM Holdings |
Fidelity Commercial Bank |
1.8 |
100.0% |
2.8 |
1.6x |
Nov-16 |
M Bank |
Oriental Commercial Bank |
1.8 |
51.0% |
1.3 |
1.4x |
Jun-16 |
I&M Holdings |
Giro Commercial Bank |
3 |
100.0% |
5 |
1.7x |
Jun-16 |
Mwalimu SACCO |
Equatorial Commercial Bank |
1.2 |
75.0% |
2.6 |
2.3x |
Mar-15 |
Centum |
K-Rep Bank |
2.1 |
66.0% |
2.5 |
1.8x |
Jul-14 |
GT Bank |
Fina Bank Group |
3.9 |
70.0% |
8.6 |
3.2x |
Nov-13 |
Average |
|
|
74.7% |
|
1.2x |
|
* Announcement Date ** Deals that were dropped |
The Central Bank of Kenya, (CBK), recently released the Financial Stability Report, October 2020, highlighting that the banking sector was resilient in 2019 despite the interest rate controls and the subdued economic environment seen during the period. Key to note, in 2019, the country recorded a slower GDP growth of 5.4%, compared to the 6.3% growth recorded the previous year. For the first half of 2010, the banking sector registered a 7.8% growth in net assets to Kshs 5.2 tn in June 2020, from Kshs 4.8 tn in December 2019 and 9.8% growth in deposits to Kshs 3.9 tn in June 2020, from Kshs 3.6 tn recorded in December 2019. The increase in deposits is attributed to the increased usage of digital channels such as the mobile money and agency banking. Other key take-outs from the report include:
The banking sector posted reduced earnings in Q3’2020, with core EPS growth declining by 32.4% compared to a growth of 8.7% in Q3’2019, attributed to increased provisioning, high NPLs and waiving of fees from mobile money transactions, which led to a slower growth of Non-funded income by 2.1% compared to a growth of 15.8% recorded in Q3’2019. Asset quality also deteriorated in the period, with the NPL ratio rising by 2.6% points to a market cap weighted average of 12.4% in Q3’2020 from 9.8% in Q3’2019. Despite the deteriorating asset quality, we believe that the banking sector remains resilient due to the proactive monitoring of the loan books coupled with the measures taken by the Central Bank to support the sector.
Universe of Coverage:
Company |
Price at 4/12/2020 |
Price at 11/12/2020 |
w/w change |
YTD Change |
Year Open |
Target Price* |
Dividend Yield |
Upside/ Downside** |
P/TBv Multiple |
Recommendation |
Kenya Reinsurance |
2.2 |
2.1 |
(2.3%) |
(30.4%) |
3.0 |
4.0 |
5.2% |
94.8% |
0.2x |
Buy |
Diamond Trust Bank*** |
63.5 |
69.3 |
9.1% |
(36.5%) |
109.0 |
105.1 |
3.9% |
55.7% |
0.3x |
Buy |
Sanlam |
11.0 |
12.7 |
15.0% |
(26.5%) |
17.2 |
18.4 |
0.0% |
45.5% |
1.2x |
Buy |
I&M Holdings*** |
46.0 |
46.0 |
0.0% |
(14.8%) |
54.0 |
60.1 |
5.5% |
36.2% |
0.7x |
Buy |
KCB Group*** |
36.7 |
37.0 |
0.8% |
(31.5%) |
54.0 |
46.0 |
9.5% |
33.8% |
0.8x |
Buy |
Liberty Holdings |
7.1 |
7.5 |
5.6% |
(27.5%) |
10.4 |
9.8 |
0.0% |
30.7% |
0.6x |
Buy |
Equity Group*** |
35.1 |
35.0 |
(0.1%) |
(34.6%) |
53.5 |
43.0 |
5.7% |
29.7% |
0.8x |
Buy |
Britam |
7.2 |
7.2 |
0.0% |
(20.0%) |
9.0 |
8.6 |
3.5% |
22.9% |
0.8x |
Buy |
Co-op Bank*** |
11.6 |
11.7 |
0.9% |
(28.4%) |
16.4 |
14.5 |
8.5% |
22.2% |
0.8x |
Buy |
Stanbic Holdings |
79.3 |
75.3 |
(5.0%) |
(31.1%) |
109.3 |
84.9 |
9.4% |
22.2% |
0.7x |
Buy |
ABSA Bank*** |
9.8 |
9.6 |
(2.0%) |
(28.4%) |
13.4 |
10.5 |
11.5% |
21.3% |
1.1x |
Buy |
Jubilee Holdings |
270.0 |
270.0 |
0.0% |
(23.1%) |
351.0 |
313.8 |
3.3% |
19.5% |
0.5x |
Accumulate |
Standard Chartered*** |
149.5 |
150.0 |
0.3% |
(25.9%) |
202.5 |
153.2 |
8.3% |
10.5% |
1.2x |
Accumulate |
NCBA*** |
22.9 |
23.3 |
1.7% |
(36.8%) |
36.9 |
25.4 |
1.1% |
10.1% |
0.6x |
Accumulate |
CIC Group |
2.1 |
2.1 |
(2.8%) |
(23.1%) |
2.7 |
2.1 |
0.0% |
1.9% |
0.7x |
Lighten |
HF Group |
3.3 |
3.1 |
(7.8%) |
(52.3%) |
6.5 |
3.0 |
0.0% |
(2.6%) |
0.2x |
Sell |
*Target Price as per Cytonn Analyst estimates **Upside/ (Downside) is adjusted for Dividend Yield ***For Disclosure, these are banks in which Cytonn and/ or its affiliates are invested in |
We are “Neutral” on equities for investors because, despite the sustained price declines, which have seen the market P/E decline to below its historical average presenting investors with attractive valuations in the market. The economic outlook remains grim.
During the week, the government of Kenya raised Kshs 536.5 mn in deposits from the sale of its low-cost houses on Park Road project in Nairobi, following the floating of the first lot of 488 completed units for sale to the public on 2nd December 2020, with the sale having taken one-week. Buyers were required to commit 12.5% of the house value as a deposit, and outline how they intend to pay the balance in cash or mortgage. Demand for affordable housing units have been on an upward trajectory evidenced by the relatively high number of approximately 300,000 individuals who have registered through the boma yangu portal, coupled by the amount the government has already received from the recent sale. However, the implementation of affordable housing projects has been sluggish and the initiative is expected to fall short of its 2022 target of delivering 500,000 housing units having delivered only approximately 650 units through Park Road project and Pangani Estate renewal project so far. The delivery has been crippled by; (i) Lack of a supportive capital markets regulatory framework, which would enable fundraising for housing development, (ii) bureaucracy and slow project approval processes especially in the case of Public-Private Partnerships, (iii) the pending operationalization of the Integrated Project Delivery Unit which was tasked with being a single point of regulatory approval for developments, infrastructure provision and developer incentives, (iv) failure to fast track incentives provided in support of the affordable housing initiative, (v) ineffectiveness of Public-Private Partnerships, and, (vi) the current economic slowdown due to the ongoing pandemic.
We expect the affordable housing programme to continue taking shape with the delivery of ongoing projects thus encouraging more potential homeowners to join the boma yangu platform, with other projects such as Shauri Moyo, Makongeni and Starehe houses in the pipeline and are set to deliver approximately 30,000 housing units. In our view, the government collection from buyers might be channelled towards implementation of affordable housing projects hence help facilitate delivery of the remaining housing units in the ongoing projects, in the wake of reduced budgetary allocation on affordable housing from Kshs 11.4 bn in 2019 to Kshs 6.9 bn in 2020, according to the National Treasury. This coupled with provision of incentives to buyers is expected to result in improved home ownership levels with Kenya currently lagging behind at approximately 21.3%, compared to other developed countries such as South Africa and Ghana at 53.1 and 47.2%, respectively.
The graph below shows the home ownership percentage of Kenya in comparison to other countries;
Source: Centre of Affordable Housing Africa
The Capital Markets Authority (CMA) approved the issuance of The Development Real Estate Investment Trust (D-REIT) and Investment Real Estate Investment Trust (I-REIT) by real estate developer Acorn Holdings. This follows the licensing of Acorn Investment Management Limited, a subsidiary of Acorn Holdings, as a REIT Manager in November 2020. The fund size for the two REITS is estimated at Kshs 4.0 bn for the D-Reit and Kshs 4.1 bn for the I-Reit in the initial fundraising. Acorn is seeking for investors to invest a total of 24.0% equity on the development of student accommodation D-Reit, and up to 67.0% in the I-Reit. So far, the firm has secured Kshs 1.0 bn equity investment from one of its anchor investor, InfraCo, a Private Infrastructure Development Group. The REITS will be able to offer stable and long-term returns to investors and will for now only be offered to institutional and sophisticated investors through a restricted public offer.
The D-REIT market in Kenya has failed to take off despite the regulations having come into force in 2013. The Fusion Capital D-Reit, which was issued in 2016, failed due to low subscription rates; the Cytonn D-REIT faced delays in approvals given the high levels of capital required for a Corporate Trustee, of at least Kshs 100.0 mn, leading the promoter to discontinue the effort. The poor performance of the D-REITs is attributed to several factors: (i) the high minimum investment amounts set at Kshs 5.0 mn, high minimum capital requirement for a trustee at Kshs 100.0 mn, and, lengthy approval process. At a minimum capital of Kshs 5.0 mn, that is over 100x the median income in Kenya, (ii) the high levels of capital required of a Trustee at Kshs 100.0 mn reduces the pool of approved REIT Trustees, which is currently just three, namely; Housing Finance, Cooperative Bank and KCB Bank. Without addressing these two regulatory frameworks, D-REITs will continue to be a mirage and there will be continued lack of capital to support housing development. On the other hand, the only listed I-REIT, Fahari I-REIT is currently trading at an average price of Kshs 5.4 in December, a 73.0% drop from its issuance price of Kshs 20.0 in November 2015. This poor performance is mainly attributable to potential investors’ lack of knowledge about the products. Other challenges facing the REIT market include; lack of institutional development capacity as most of the real estate that is currently under development is not institutional-grade thus does not have the capacity to take up specialized funding, and the sluggish growth in select sectors within the real estate market.
Nevertheless, developers continue to seek alternative ways of raising funds for their real estate projects especially in the wake of bank dominance whose cost of funding has remained relatively high. This is evidenced by the growing popularity of structured financing options such as real estate structured notes, which may include project notes, real estate-backed medium term notes and other high yield loan notes, and, Real Estate Investment Trusts (REITS). Through the REITs, we expect that Acorn will gain access to a pool of investor capital that wishes to take specific real estate exposure, with the D-REIT expected to finance the student hostels, having announced that it is set to build two hostels next to the University of Nairobi Chiromo Campus under the Qwetu and Qejani brands, whereas I-REIT will be used to acquire property for rental income.
The real estate sector is expected to record increased activities fuelled by the continued implementation of government affordable housing projects, in addition to the exploring of alternative financing for real estate projects by developers.
Following the release of the Q3’2020 results by Kenyan listed banks, the Cytonn Financial Services Research Team undertook an analysis on the financial performance of the listed banks and identified the key factors that shaped the performance of the sector, and our expectations of the banking sector for the rest of the year.
Core Earnings per Share recorded a weighted decline of 32.4% in Q3’2020, compared to a weighted growth of 8.7% recorded in Q3’2019. As reported by most of the banks, the decline in the earnings was mainly attributable to the increased provisioning levels, as they covered for downgraded facilities, with the expectations of an increase in defaults across sectors on the back of the COVID-19 pandemic.
Asset quality for listed banks deteriorated in Q3’2020, with the gross NPL ratio rising by 2.6% points to 12.4% from 9.8% in Q3’2019, and higher than the 5-year average of 8.5%. The banking sector was also keen on restructuring loans in order to offer relief for their customers against the effects of COVID-19. The loan restructuring involved placing moratoriums on both interest and principal payments for three months to one year. As at the end of October 2020, the total amount of loan restructured stood at Kshs 1.4 tn representing 46.5% of the banking sector loan book.
The report is themed “Erosion of the Banking Sector’s Asset Quality amid the COVID-19 Operating Environment” where we assess the key factors that influenced the performance of the banking sector in Q3’2020, the key trends, the challenges banks faced, and areas that will be crucial for growth and stability of the banking sector going forward. As such, we shall address the following:
Section I: Key Themes That Shaped the Banking Sector Performance in Q3’2020
Below, we highlight the key themes that shaped the banking sector in Q3’2020 which include regulation, monetary policy, consolidation, asset quality, and capital conservation:
The table below highlights some of the major banks that have disclosed the amount of loans they have restructured so far;
No. |
Bank |
Amount Restructured (Kshs bn) |
% of restructured loans to total loans |
Q3’2020 y/y Change in Loan loss provision |
1 |
Kenya Commercial Bank |
105.0 |
18.2% |
242.5% |
2 |
Equity Group Holdings |
92.0 |
20.2% |
686.1% |
3 |
Diamond Trust Bank |
64.0 |
31.1% |
232.1% |
4 |
NCBA Group |
58.0 |
23.2% |
210.6% |
5 |
Absa Bank Kenya |
63.0 |
30.1% |
146.7% |
6 |
Co-operative Bank of Kenya |
39.2 |
13..8% |
89.4% |
7 |
Standard Chartered Bank of Kenya |
22.0 |
16.7% |
274.2% |
|
Total |
443.2 |
23.3% |
268.8% |
Other mergers and acquisitions activities announced after Q3’2020 include;
Below is a summary of the deals in the last 5-years that have either happened, been announced or expected to be concluded:
Acquirer |
Bank Acquired |
Book Value at Acquisition (Kshs. Bns) |
Transaction Stake |
Transaction Value |
P/Bv Multiple |
Date |
KCB Group |
Banque Commerciale Du Congo |
5.2 |
62.1% |
5.7 |
1.1x |
Nov-20* |
KCB Group |
ABC Tanzania |
Unknown |
100.0% |
Undisclosed |
0.4x |
Nov-20* |
Co-operative Bank |
Jamii Bora Bank |
3.4 |
90.0% |
1 |
0.3x |
Aug-20 |
I&M Holdings |
Orient Bank Ltd |
3.5 |
90.0% |
3.6 |
1.1x |
Jul-20* |
Commercial International Bank |
Mayfair Bank Limited |
1 |
51.0% |
Undisclosed |
N/D |
May-20* |
Access Bank PLC (Nigeria) |
Transnational Bank PLC. |
1.9 |
100.0% |
1.4 |
0.7x |
Feb-20* |
Equity Group ** |
Banque Commerciale Du Congo |
8.9 |
66.5% |
10.3 |
1.2x |
Nov-19* |
KCB Group |
National Bank of Kenya |
7 |
100.0% |
6.6 |
0.9x |
Sep-19 |
CBA Group |
NIC Group |
33.5 |
53%:47% |
23 |
0.7x |
Sep-19 |
Oiko Credit |
Credit Bank |
3 |
22.8% |
1 |
1.5x |
Aug-19 |
CBA Group** |
Jamii Bora Bank |
3.4 |
100.0% |
1.4 |
0.4x |
Jan-19 |
AfricInvest Azure |
Prime Bank |
21.2 |
24.2% |
5.1 |
1.0x |
Jan-18 |
KCB Group |
Imperial Bank |
Unknown |
Undisclosed |
Undisclosed |
N/A |
Dec-18 |
SBM Bank Kenya |
Chase Bank Ltd |
Unknown |
75.0% |
Undisclosed |
N/A |
Aug-18 |
DTBK |
Habib Bank Kenya |
2.4 |
100.0% |
1.8 |
0.8x |
Mar-17 |
SBM Holdings |
Fidelity Commercial Bank |
1.8 |
100.0% |
2.8 |
1.6x |
Nov-16 |
M Bank |
Oriental Commercial Bank |
1.8 |
51.0% |
1.3 |
1.4x |
Jun-16 |
I&M Holdings |
Giro Commercial Bank |
3 |
100.0% |
5 |
1.7x |
Jun-16 |
Mwalimu SACCO |
Equatorial Commercial Bank |
1.2 |
75.0% |
2.6 |
2.3x |
Mar-15 |
Centum |
K-Rep Bank |
2.1 |
66.0% |
2.5 |
1.8x |
Jul-14 |
GT Bank |
Fina Bank Group |
3.9 |
70.0% |
8.6 |
3.2x |
Nov-13 |
Average |
|
|
74.7% |
|
1.2x |
|
* Announcement Date ** Deals that were dropped |
The number of commercial banks in Kenya has now reduced to 38, compared to 43 banks 5-years ago. The ratio of the number of banks per 10 million population in Kenya now stands at 7.1x, which is a reduction from 9.0x 5-years ago, demonstrating continued consolidation of the banking sector. However, despite the ratio improving, Kenya still remains overbanked as the number of banks remains relatively high compared to the population. For more on this see our topical
Additionally, the acquisition valuation for banks has come down significantly, from an average acquisition multiple of 3.2x price to book value in 2013, to 0.7x price to book value in 2020, as highlighted in the chart below;
The chart below highlights the asset quality trend:
The table below highlights the asset quality for the listed banking sector:
Bank |
Q3’2019 NPL Ratio |
Q3’2020 NPL Ratio |
Q3’2019 NPL Coverage |
Q3’2020 NPL Coverage |
% point change in NPL Ratio |
% point change in NPL Coverage |
HF Group |
28.2% |
25.4% |
44.4% |
58.2% |
(2.8%) |
13.8% |
KCB Group |
8.3% |
15.3% |
56.5% |
58.5% |
7.0% |
2.0% |
NCBA Group |
12.4% |
14.1% |
60.2% |
58.3% |
1.7% |
(1.0%) |
SCBK |
14.9% |
14.8% |
77.0% |
78.2% |
(0.1%) |
1.2% |
CO-OP |
10.5% |
13.2% |
55.5% |
50.1% |
2.7% |
(5.4%) |
Stanbic Bank |
10.9% |
12.3% |
58.9% |
61.8% |
1.4% |
2.9% |
I&M Holdings |
12.7% |
11.2% |
62.5% |
66.8% |
(1.5%) |
4.3% |
Equity Group |
8.4% |
10.8% |
45.8% |
52.0% |
2.4% |
6.2% |
DTB-K |
8.9% |
7.8% |
48.0% |
62.5% |
(1.1%) |
14.5% |
ABSA Bank Kenya |
6.8% |
7.6% |
78.6% |
64.9% |
0.8% |
(13.7%) |
Mkt Weighted Average |
9.8%** |
12.4%* |
57.8%** |
59.2%* |
2.6% |
1.4% |
*Market cap weighted as at 01/12/2020 **Market cap weighted as at 29/11/2019 |
Following the release of the Q3’2020 results, as expected, most banks did not declare any interim dividends for Q3’2020 in a bid to preserve their capital amid the subdued environment. Below are some of the banks that declared an interim dividend in Q3’2019:
# |
Bank |
Dividends per share (Kshs) |
Amount (Kshs bn) |
1 |
Standard Chartered Bank |
5.00 |
1.7 |
2 |
NIC Bank |
0.25 |
0.2 |
Total |
1.9 |
Section II: Summary of the Performance of the Listed Banking Sector in Q3’2020:
The table below highlights the performance of the banking sector, showing the performance using several metrics, and the key take-outs of the performance.
Bank |
Core EPS Growth |
Interest Income Growth |
Interest Expense Growth |
Net Interest Income Growth |
Net Interest Margin |
Non-Funded Income Growth |
NFI to Total Operating Income |
Growth in Total Fees & Commissions |
Deposit Growth |
Growth in Government Securities |
Loan to Deposit Ratio |
Loan Growth |
Return on Average Equity |
NCBA |
(67.3%) |
4.8% |
4.1% |
5.3% |
3.2% |
11.8% |
48.7% |
47.7% |
8.1% |
12.5% |
63.0% |
0.4% |
3.9% |
ABSA |
(65.4%) |
1.4% |
0.8% |
1.6% |
7.1% |
4.5% |
32.7% |
(10.7%) |
4.7% |
13.1% |
84.9% |
7.8% |
15.2% |
KCB |
(43.2%) |
23.0% |
20.8% |
23.7% |
7.8% |
1.5% |
30.8% |
(14.2%) |
31.7% |
83.9% |
74.7% |
18.7% |
13.1% |
I&M |
(30.8%) |
3.0% |
8.9% |
(1.7%) |
5.3% |
1.1% |
38.1% |
(5.9%) |
7.0% |
70.9% |
73.4% |
6.7% |
2.4% |
SCBK |
(30.4%) |
(5.8%) |
(17.3%) |
(2.4%) |
7.0% |
(8.8%) |
31.1% |
(9.7%) |
8.0% |
7.6% |
1.5% |
11.2% |
12.9% |
Stanbic |
(30.2%) |
(5.4%) |
(3.1%) |
(7.3%) |
5.9% |
(18.4%) |
44.5% |
(33.3%) |
18.2% |
103.8% |
70.3% |
7.5% |
12.0% |
DTBK |
(27.8%) |
(3.4%) |
(8.9%) |
0.9% |
5.5% |
15.3% |
26.6% |
17.7% |
1.8% |
5.1% |
71.4% |
7.1% |
9.2% |
Equity |
(13.9%) |
21.7% |
21.6% |
21.8% |
7.6% |
10.1% |
38.7% |
(1.3%) |
44.5% |
37.2% |
65.7% |
30.1% |
16.9% |
Co-op |
(10.2%) |
7.1% |
(3.5%) |
11.7% |
8.0% |
(3.5%) |
36.5% |
(31.7%) |
16.4% |
50.5% |
75.7% |
5.7% |
16.4% |
HF Group |
N/A |
(12.2%) |
(16.9%) |
(1.1%) |
4.2% |
(62.2%) |
20.0% |
11.8% |
9.9% |
65.6% |
98.8% |
(4.1%) |
(7.6%) |
Q3'20 Mkt Weighted Average* |
(32.4%) |
10.8% |
8.2% |
11.7% |
7.0% |
2.1% |
35.9% |
(7.9%) |
23.1% |
47.4% |
65.6% |
15.0% |
13.0% |
Q3'19Mkt Weighted Average** |
8.7% |
4.5% |
4.3% |
4.9% |
7.7% |
15.8% |
37.9% |
22.6% |
11.0% |
3.3% |
75.7% |
11.6% |
19.3% |
*Market cap weighted as at 01/12/2020 **Market cap weighted as at 29/11/2019 |
Key takeaways from the table above include:
Section III: Outlook of the banking sector:
Based on the current tough operating environment, we believe 2020 performance in the banking sector will be shaped by the following key factors
Section IV: Brief Summary and Ranking of the Listed Banks:
As per our analysis on the banking sector from a franchise value and 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 as well as the operating metrics shown in the table below in order to carry out a comprehensive review of the banks:
Bank |
Loans to Deposits Ratio |
Cost to Income Ratio |
Return on Average Capital Employed |
Deposit/Branch (Kshs bns) |
Gross NPL Ratio |
NPL Coverage |
Tangible Common Ratio |
Non-Funded Income/Revenue |
Coop Bank |
75.7% |
63.0% |
16.4% |
2.4 |
13.2% |
50.1% |
15.5% |
36.5% |
KCB Group |
74.7% |
75.2% |
13.1% |
2.1 |
15.3% |
58.5% |
13.4% |
30.8% |
DTBK |
71.4% |
65.2% |
9.2% |
2.0 |
7.8% |
54.7% |
15.8% |
26.6% |
Equity Bank |
65.7% |
70.6% |
16.9% |
2.3 |
10.8% |
52.0% |
13.1% |
38.7% |
I&M Holdings |
73.4% |
57.9% |
14.5% |
3.8 |
11.2% |
66.8% |
16.2% |
38.1% |
NCBA Group |
63.0% |
86.5% |
3.9% |
5.9 |
14.1% |
58.3% |
12.6% |
48.7% |
Absa Bank |
84.9% |
79.0% |
15.2% |
2.9 |
7.6% |
64.9% |
11.4% |
32.7% |
SCBK |
54.2% |
68.2% |
12.9% |
6.7 |
14.8% |
78.2% |
15.1% |
30.7% |
Stanbic Bank |
70.3% |
48.1% |
12.0% |
8.7 |
12.3% |
61.8% |
12.5% |
44.5% |
HF Group |
98.8% |
133.2% |
(7.6%) |
1.8 |
25.4% |
58.2% |
16.2% |
20.0% |
Weighted Average Q3'2020 |
70.6% |
70.1% |
13.9% |
3.4 |
12.4% |
59.0% |
13.7% |
35.9% |
The overall ranking was based on a weighted average ranking of Franchise value (accounting for 60%) and intrinsic value (accounting for 40%). The Intrinsic Valuation is computed through a combination of valuation techniques, with a weighting of 40.0% on Discounted Cash-flow Methods, 35.0% on Residual Income and 25.0% on Relative Valuation, while the Franchise ranking is based on banks operating metrics, meant to assess efficiency, asset quality, diversification, and profitability, among other metrics. The overall Q3’2020 ranking is as shown in the table below:
Bank |
Franchise Value Score |
Intrinsic Value Score |
Weighted Score |
Q3'2020 Rank |
H1'2020 Ranking |
I&M Holdings |
1 |
2 |
1.6 |
1 |
1 |
DTBK |
4 |
1 |
2.2 |
2 |
5 |
Co-operative Bank of Kenya Ltd |
2 |
5 |
3.8 |
3 |
2 |
Equity Group Holdings Ltd |
4 |
4 |
4.0 |
4 |
4 |
KCB Group Plc |
7 |
3 |
4.6 |
5 |
3 |
Stanbic Bank/Holdings |
4 |
6 |
5.2 |
6 |
6 |
ABSA |
3 |
8 |
6.0 |
7 |
7 |
NCBA Group Plc |
9 |
7 |
7.8 |
8 |
8 |
SCBK |
8 |
9 |
8.6 |
9 |
9 |
HF Group Plc |
10 |
10 |
10.0 |
10 |
10 |
Major Changes from the Q3’2020 Ranking are:
For more information, see our Cytonn Q3’2020 Listed Banking Sector Review
Disclaimer: The views expressed in this publication are those of the writers where particulars are not warranted. This publication, which is in compliance with Section 2 of the Capital Markets Authority Act Cap 485A, is meant for general information only and is not a warranty, representation, advice or solicitation of any nature. Readers are advised in all circumstances to seek the advice of a registered investment advisor.