By Cytonn Research, Jun 18, 2023
During the week, T-bills were undersubscribed, with the overall subscription rate coming in at 94.2%, down from an oversubscription rate of 138.0% recorded the previous week. Investor’s preference for the shorter 91-day paper persisted as they sought to avoid duration risk, with the paper receiving bids worth Kshs 18.2 bn against the offered Kshs 4.0 bn, translating to an oversubscription rate of 454.9%, albeit lower than the 725.5% recorded the previous week. The subscription rates for the 182-day increased to 26.6%, from 18.9% recorded the previous week. However, the subscription rate for the 364-day decreased to 17.5%, from 22.0% recorded the previous week. The government rejected expensive bids, accepting bids worth Kshs 10.6 bn out of the Kshs 22.6 bn total bids received, translating to an acceptance rate of 46.8%. The yields on the government papers were on an upward trajectory, with the yields on the 364-day, 182-day and 91-day papers increasing by 12.6 bps, 10.1 bps and 22.6 bps to 11.7%, 11.6% and 11.6%, respectively;
In the primary bond market, the government sought to raise Kshs 60.0 bn to fund infrastructural projects by offering an infrastructure bond IFB1/2023/007 with tenor to maturity of 7.0 years. In line with our expectations, the bond was oversubscribed, receiving bids worth Kshs 220.5 bn, against the offered Kshs 60.0 bn, translating to an oversubscription rate of 367.5%, partly attributable to the attributable to the investor preference to the Infrastructure bonds as they are tax free;
During the week, the Energy and Petroleum Regulatory Authority (EPRA) released their monthly statement on the maximum retail fuel prices in Kenya effective 15 June 2023 to 14 July 2023. Notably, retail fuel prices for Diesel and Super Petrol per litre declined by 0.7% and 0.4% to Kshs 167.28 and Kshs 182.04, from Kshs 168.40 and 182.70 respectively. However, the retail price per litre for Kerosene increased by Kshs 0.2% to Kshs 161.48 from Kshs 161.13;
Additionally, during the week, the National Treasury gazetted the revenue and net expenditures for the eleven months of FY’2022/2023 ending 31 May 2023, highlighting that revenue collected as at the end of May 2023 amounted to Kshs 1,812.2 bn, equivalent to 82.7% of the revised estimates of Kshs 2,192.0 bn and 90.2% of the prorated estimates of Kshs 2,009.3 bn;
During the week, the equities market was on a downward trajectory with NASI, NSE 20 and NSE 25 declining by 5.2%, 1.8% and 3.8% respectively, taking the YTD performance to losses of 21.2%, 6.6% and 16.0% for NASI, NSE 20 and NSE 25, respectively. The equities market performance was mainly driven by losses recorded by large-cap stocks such as Safaricom, KCB Group, Diamond Trust Bank (DTB-K) and EABL of 10.2%, 7.4%, 4.6% and 3.9% respectively. The Losses were however mitigated by gains recorded by stocks such as Bamburi and Stanbic of 5.7% and 1.1%, respectively;
Also, during the week, Equity Group Holdings Plc (EGH) announced that it had entered into a binding agreement with Government of Rwanda, Rwanda Social Security Board and other investors of Compagnie Generale De Banque (Cogebanque) Plc Limited to acquire a 91.9% stake in the Rwanda based lender;
During the week, Housing Finance Company (HFC), the banking subsidiary of HF Group, announced a partnership deal with Kigutha Farmers Limited, to develop a Kshs 1.4 bn gated community housing project dubbed ‘Barista Gardens’ located in Kamiti Corner, Kiambu County. In the hospitality sector, Pan Pacific Hotels Group, a subsidiary of Singapore-listed UOL Group Limited, one of Asia’s most established hotel and property companies, opened a luxurious hotel facility dubbed ‘Pan Pacific Serviced Suites Nairobi’ located at the Global Trade Centre (GTC) in Westlands, Nairobi. In the Regulated Real Estate Funds, under the Real Estate Investment Trusts (REITs) segment, Fahari I-REIT closed the week trading at an average price of Kshs 6.2 per share in the Nairobi Securities Exchange, representing a 1.3% increase from Kshs 6.1 per share recorded the previous week. On the Unquoted Securities Platform as at 16 June 2023, Acorn D-REIT and I-REIT closed the week trading at Kshs 23.9 and Kshs 21.6 per unit, respectively, a 19.4% and 7.9% gain for the D-REIT and I-REIT, respectively, from the Kshs 20.0 inception price. In addition, Cytonn High Yield Fund (CHYF) closed the week with an annualized yield of 13.7%, representing 0.1% points increase from the 13.6% yield recorded the previous week;
Following the release of the Q1’2023 results by Kenyan banks, the Cytonn Financial Services Research Team undertook an analysis of the financial performance of the listed banks and identified the key factors that shaped the performance of the sector;
Investment Updates:
Real Estate Updates:
Hospitality Updates:
Money Markets, T-Bills Primary Auction:
During the week, T-bills were undersubscribed, with the overall subscription rate coming in at 94.2%, down from an oversubscription rate of 138.0% recorded the previous week. Investor’s preference for the shorter 91-day paper persisted as they sought to avoid duration risk, with the paper receiving bids worth Kshs 18.2 bn against the offered Kshs 4.0 bn, translating to an oversubscription rate of 454.9%, albeit lower than the 725.5% recorded the previous week. The subscription rates for the 182-day increased to 26.6%, from 18.9% recorded the previous week. However, the subscription rate for the 364-day decreased to 17.5%, from 22.0% recorded the previous week. The government rejected expensive bids, accepting bids worth Kshs 10.6 bn out of the Kshs 22.6 bn total bids received, translating to an acceptance rate of 46.8%. The yields on the government papers were on an upward trajectory, with the yields on the 364-day, 182-day and 91-day papers increasing by 12.6 bps, 10.1 bps and 22.6 bps to 11.7%, 11.6% and 11.6%, respectively. The chart below compares the overall average T- bills subscription rates obtained in 2017, 2022 and 2023 Year to Date (YTD):
In the primary bond market, the government sought to raise Kshs 60.0 bn to fund infrastructural projects by offering an infrastructure bond IFB1/2023/007 with tenor to maturity of 7.0 years. In line with our expectations, the bond was oversubscribed, receiving bids worth Kshs 220.5 bn, against the offered Kshs 60.0 bn, translating to an oversubscription rate of 367.5%, partly attributable to the attributable to the investor preference to the Infrastructure bonds as they are tax free. The government accepted bids worth Kshs 213.4 bn, translating to an acceptance rate of 96.8%. Key to note, both the weighted average yield of accepted bids and the coupon rate came at 15.8%.
Money Market Performance:
In the money markets, 3-month bank placements ended the week at 9.8% (based on what we have been offered by various banks), while the yields on the 364-day and 91-day paper increased by 12.6 bps and 22.6 bps to 11.7% and 11.6% respectively. The yield of Cytonn Money Market Fund increased by 17.0 bps to 11.8%, up from 11.6% recorded in the previous week, while the average yields of Top 5 Money Market Funds decreased by 8.0 bps to 11.2%, down from 11.3% recorded the previous week.
The table below shows the Money Market Fund Yields for Kenyan Fund Managers as published on 16 June 2023:
Cytonn Report: Money Market Fund Yield for Fund Managers as published on 16 June 2023 |
||
Rank |
Fund Manager |
Effective Annual Rate |
1 |
Cytonn Money Market Fund (dial *809# or download the Cytonn app) |
11.8% |
2 |
Etica Money Market Fund |
11.5% |
3 |
Enwealth Money Market Fund |
11.4% |
4 |
Apollo Money Market Fund |
10.9% |
5 |
Madison Money Market Fund |
10.9% |
6 |
GenAfrica Money Market Fund |
10.8% |
7 |
Jubilee Money Market Fund |
10.8% |
8 |
Dry Associates Money Market Fund |
10.8% |
9 |
Kuza Money Market fund |
10.6% |
10 |
AA Kenya Shillings Fund |
10.6% |
11 |
Co-op Money Market Fund |
10.5% |
12 |
KCB Money Market Fund |
10.5% |
13 |
Old Mutual Money Market Fund |
10.3% |
14 |
NCBA Money Market Fund |
10.2% |
15 |
Sanlam Money Market Fund |
10.1% |
16 |
Nabo Africa Money Market Fund |
10.0% |
17 |
Zimele Money Market Fund |
9.9% |
18 |
GenCap Hela Imara Money Market Fund |
9.9% |
19 |
ICEA Lion Money Market Fund |
9.6% |
20 |
CIC Money Market Fund |
9.6% |
21 |
British-American Money Market Fund |
9.5% |
22 |
Orient Kasha Money Market Fund |
9.3% |
23 |
Absa Shilling Money Market Fund |
9.1% |
24 |
Mali Money Market Fund |
8.4% |
25 |
Equity Money Market Fund |
8.2% |
Source: Business Daily
Liquidity:
During the week, liquidity in the money markets tightened, with the average interbank rate increasing to 9.4% from 9.3% recorded the previous week, partly attributable to tax remittances that offset government payments. The average interbank volumes traded declined by 25.0% to Kshs 17.2 bn, from Kshs 22.9 bn recorded the previous week. The chart below shows the interbank rates in the market over the years:
Source: CBK
Kenya Eurobonds:
During the week, the yields on Eurobonds recorded were on a downward trajectory, with the yield on the 10-year Eurobond issued in 2014 declining the most, having declined by 1.3% points to 13.1% from 14.4% recorded the previous week. The downward trajectory of the Eurobond yields is partly attributable to the enhanced fiscal consolidation measures taken by the government. The table below shows the summary of the performance of the Kenyan Eurobonds as of 15 June 2023;
Cytonn Report: Kenya Eurobonds Performance |
||||||
|
2014 |
2018 |
2019 |
2021 |
||
Date |
10-year issue |
10-year issue |
30-year issue |
7-year issue |
12-year issue |
12-year issue |
Amount Issued (USD) |
2.0 bn |
1.0 bn |
1.0 bn |
0.9 bn |
1.2 bn |
1.0 bn |
Years to Maturity |
1.1 |
4.8 |
24.8 |
4.0 |
9.0 |
11.1 |
Yields at Issue |
6.6% |
7.3% |
8.3% |
7.0% |
7.9% |
6.2% |
2-Jan-23 |
12.9% |
10.5% |
10.9% |
10.9% |
10.8% |
9.9% |
1-Jun-23 |
15.5% |
11.9% |
11.5% |
13.0% |
11.9% |
11.0% |
8-Jun-23 |
14.4% |
11.7% |
11.3% |
12.5% |
11.7% |
10.8% |
9-Jun-23 |
14.4% |
11.5% |
11.2% |
12.2% |
11.5% |
10.7% |
12-Jun-23 |
13.9% |
11.5% |
11.2% |
12.1% |
11.4% |
10.6% |
13-Jun-23 |
13.0% |
11.2% |
11.0% |
11.7% |
11.3% |
10.4% |
14-Jun-23 |
12.8% |
11.0% |
10.9% |
11.4% |
11.1% |
10.3% |
15-Jun-23 |
13.1% |
11.0% |
11.0% |
11.3% |
11.1% |
10.3% |
Weekly Change |
(1.3%) |
(0.7%) |
(0.4%) |
(1.2%) |
(0.6%) |
(0.5%) |
MTD change |
(1.3%) |
(0.7%) |
(0.4%) |
(1.2%) |
(0.6%) |
(0.5%) |
YTD Change |
0.2% |
0.5% |
0.1% |
0.4% |
0.3% |
0.4% |
Source: Central Bank of Kenya (CBK) and National Treasury
Kenya Shilling:
During the week, the Kenya Shilling depreciated by 0.5% against the US dollar to close the week at Kshs 139.9, from Kshs 139.2 recorded the previous week, partly attributable to the persistent dollar demand from importers, especially in the oil and energy sectors. On a year-to-date basis, the shilling has depreciated by 13.3% against the dollar, adding to the 9.0% depreciation recorded in 2022. We expect the shilling to remain under pressure in 2023 as a result of:
The shilling is however expected to be supported by:
Key to note is that Kenya’s forex reserves decreased marginally during the week by 1.0% to USD 7.46 bn as of June 15, 2023, from USD 7.53 bn as of June 8, 2023. As a result, the country’s month of import cover declined to 4.1 months of import cover, which is above the statutory requirement of maintaining at least 4.0 months of import cover, albeit lower than the 4.2 months of import cover recorded the previous week. The chart below summarizes the evolution of Kenya months of import cover over the last 10 years:
Weekly Highlights:
During the week, the Energy and Petroleum Regulatory Authority (EPRA) released their monthly statement on the maximum retail fuel prices in Kenya effective 15 June 2023 to 14 July 2023. Notably, fuel prices declined by 0.7% and 0.4% to Kshs 167.28 and Kshs 182.04, from Kshs 168.40 and 182.70 per litre for Diesel and Super Petrol, respectively. However, the prices for Kerosene increased by 0.2% to Kshs 161.48, from Kshs 161.13 per litre.
Other key take-outs from the performance include;
Fuel prices in the country remain elevated despite the global fuel prices dropping by 11.8% to USD 74.2 per barrel as of 15 June 2023, from a high of USD 84.1 per barrel recorded on 1 April 2023 and the average landed costs declining during the month of May except for Diesel. Notably, the elevated fuel prices are mainly on the back of the government’s decision to completely remove fuel subsidy program coupled with the continued currency depreciation being experienced in the economy hence elevating the cost of fuel importation. However, we expect the cost of fuel import to ease in the short term as a result of the current government-government dealing involving firms such as the Saudi Aramco (ARAMCO), Abu Dhabi National Oil Company (ADNOC) and Emirates National Oil Company (ENOC) to supply Kenya with diesel and super petrol on credit. Going forward, we maintain the view that the government needs to implement long term strategies to buffer foreign reserves and resuscitate the currently weakened interbank forex market, with the Kenyan shilling having recorded an 13.3% depreciation on year to date basis.
The National Treasury gazetted the revenue and net expenditures for the eleven months of FY’2022/2023, ending 31 May 2023. Below is a summary of the performance:
Cytonn Report: FY'2022/2023 Budget Outturn - As at 31 May 2023 |
||||||
Amounts in Kshs billions unless stated otherwise |
||||||
Item |
12-months Original Estimates (A) |
Revised Estimates (B) |
Actual Receipts/Release (C) |
Percentage Achieved of the Revised Estimates (D) = C/B |
Prorated (E) = B *(11/12) |
% achieved of the Prorated
(F)= C / E |
Opening Balance |
0.6 |
|||||
Tax Revenue |
2,071.9 |
2,108.3 |
1,740.4 |
82.5% |
1,932.6 |
90.1% |
Non-Tax Revenue |
69.7 |
83.7 |
71.1 |
85.0% |
76.7 |
92.8% |
Total Revenue |
2,141.6 |
2,192.0 |
1,812.2 |
82.7% |
2,009.3 |
90.2% |
External Loans & Grants |
349.3 |
520.6 |
311.8 |
59.9% |
477.2 |
65.3% |
Domestic Borrowings |
1,040.5 |
886.5 |
464.7 |
52.4% |
812.6 |
57.2% |
Other Domestic Financing |
13.2 |
13.2 |
15.5 |
117.4% |
12.1 |
128.0% |
Total Financing |
1,403.0 |
1,420.3 |
792.0 |
55.8% |
1,302.0 |
60.8% |
Recurrent Exchequer issues |
1,178.4 |
1,266.0 |
975.1 |
77.0% |
1,160.5 |
84.0% |
CFS Exchequer Issues |
1,571.8 |
1,552.9 |
1,130.1 |
72.8% |
1,423.5 |
79.4% |
Development Expenditure & Net Lending |
424.4 |
393.8 |
191.1 |
48.5% |
361.0 |
52.9% |
County Governments + Contingencies |
370.0 |
399.6 |
305.3 |
76.4% |
366.3 |
83.3% |
Total Expenditure |
3,544.6 |
3,612.3 |
2,601.6 |
72.0% |
3,010.3 |
86.4% |
Fiscal Deficit excluding Grants |
1,403.0 |
1,420.3 |
789.5 |
55.6% |
1,302.0 |
60.6% |
GDP estimates as of 2022 |
13,368.3 |
|||||
Fiscal Deficit as a percentage of GDP |
5.9% |
|||||
Total Borrowing |
1,389.8 |
1,407.1 |
776.4 |
55.2% |
1,289.9 |
60.2% |
The key take-outs from the report include:
The government has been unable to meet its prorated revenue targets for the eleven months of the FY’2022/2023, mainly on the back of the tough economic situation exacerbated by the elevated inflationary pressures that have remained above the CBK target range of 2.5%-7.5%, with the year on year inflation rate in May 2023 coming in at 8.0%, up from 7.9% recorded in April 2023. Additionally, the currency depreciation currently being experienced in the economy has resulted in high consumer prices as companies pass the high cost of import and production to consumers. Despite the May 2023 Purchasing Managers Index (PMI) coming in at 49.4, higher than 47.2 in April 2023, it remained below the 50-threshold mark indicating persistent deterioration in the country’s business environment denting revenue collection efforts. In light of this, the government is yet to fully benefit from the strategies put in place to improve revenue collection such as expanding the revenue base and sealing tax leakages, and suspension of all tax relief payments. Going forward, we assert that the government revenue targets are relatively ambitious, owing to the tough economic conditions evidenced by the deteriorating business environment with the PMI index averaging 48.9% in 2023.
Rates in the Fixed Income market have been on upward trend given the continued government’s demand for cash and the highly tightened liquidity in the money market. The government is 33.7% ahead of its prorated borrowing target of Kshs 412.3 bn having borrowed Kshs 551.2 bn of the revised domestic borrowing target of Kshs 425.1 bn for the FY’2022/2023. Additionally, the total budget deficit as of May 2023 amounted to Kshs 789.5 bn, equivalent to 55.6% of the revised estimates of Kshs 1,420.3 bn and 60.6% of the prorated estimates of Kshs 1,302.0 bn. As such, the current budget deficit is 5.9% of GDP, 0.2% points above the government's projected budget deficit of 5.7% of GDP in FY'2022/2023. Further, revenue collections are lagging behind, with total revenue as at May 2023 coming in at Kshs 1.8 tn in the FY’2022/2023, equivalent to 82.7% of its revised target of Kshs 2.2 tn and 90.2% of the prorated target of Kshs 2.0 tn. Therefore, we expect a continued upward readjustment of the yield curve in the short and medium term, with the government looking to bridge the fiscal deficit through the domestic market. Owing to this, our view is that investors should be biased towards short-term fixed-income securities to reduce duration risk
Market Performance:
During the week, the equities market was on a downward trajectory with NASI, NSE 20 and NSE 25 declining by 5.2%, 1.8% and 3.8% respectively, taking the YTD performance to losses of 21.2%, 6.6% and 16.0% for NASI, NSE 20 and NSE 25, respectively. The equities market performance was mainly driven by losses recorded by large-cap stocks such as Safaricom, KCB Group, Diamond Trust Bank (DTB-K) and EABL of 10.2%, 7.4%, 4.6% and 3.9% respectively. The Losses were however mitigated by gains recorded by stocks such as Bamburi and Stanbic of 5.7% and 1.1%, respectively.
During the week, equities turnover increased significantly by 167.2% to USD 11.8 mn, from USD 4.4 mn, recorded the previous week, taking the YTD turnover to USD 442.1 mn. Foreign investors turned net buyers with a net buying position of USD 0.2 mn, from a net selling position of USD 0.4 mn recorded the previous week, taking the YTD net selling position to USD 53.6 mn.
The market is currently trading at a price to earnings ratio (P/E) of 5.1x, 59.1% below the historical average of 12.4x. The dividend yield stands at 8.9%, 4.7% points above the historical average of 4.2%. Key to note, NASI’s PEG ratio currently stands at 0.6x, an indication that the market is undervalued relative to its future growth. A PEG ratio greater than 1.0x indicates the market is overvalued while a PEG ratio less than 1.0x indicates that the market is undervalued. The charts below indicate the historical P/E and dividend yields of the market;
Equity Group Holdings Plc acquires 91.9% stake in Cogebanque
During the week, Equity Group Holdings Plc (EGH) announced that it had entered into a binding agreement with Government of Rwanda, Rwanda Social Security Board and other investors of Compagnie Generale De Banque (Cogebanque) Plc Limited to acquire a 91.9% stake in the Rwanda based lender. Upon the completion of the acquisition, EGH plans to eventually merge the business of the Cogebanque with that of its Rwandan Subsidiary, Equity Bank Rwanda Plc. Additionally, EGH intends to make an offer to the remaining shareholders to acquire all the shares in Cogebanque in a move that will make EGH take over 100.0% of the issued shares of Cogebanque.
For this acquisition, EGH will pay an aggregate cash consideration of USD 48.1 mn (Kshs 6.7 bn), translating to a Price to Book Value (P/B) of 1.3x given Cogebanque’s Book value of Fwr 47.4 bn (Kshs 5.7 bn) as of 2022. Key to note, the P/B multiple is the same as the 10-year acquisitions average P/B of 1.3x, however it is higher than the current average P/B of the listed banking stocks of 0.7x. The acquisition will see EHG take over 28 branches from Cogebanque, taking its total branch network to 382, from the current 354 branches. Below is a table showing the combined pro-forma financials for the banks upon completion of the transaction;
Cytonn Report: Combined Pro-forma Balance Sheet |
|||
Balance Sheet |
**Equity Group |
*Cogebanque |
Combined Entity |
Net Loans (Kshs bn) |
756.3 |
16.8 |
773.1 |
Customer Deposits (Kshs bn) |
1,111.2 |
22.6 |
1,133.8 |
Total Assets (Kshs bn) |
1,537.7 |
35.3 |
1,572.9 |
Total Liabilities Kshs bn) |
1,347.0 |
29.6 |
1,376.6 |
No. of Branches |
354 |
28 |
382 |
**Figures for the period ended 31st March 2023, *Figures for the period ended 31th December 2022
Source: Equity Group Holdings Plc and Cogebanque Financial Statements
In our view, the proposed acquisition of Cogebanque by Equity Group Holdings Plc will see the group increase its footprint in the region in line with its expansion strategy. By expanding its distribution networks and market share, the acquisition presents an opportunity for increased profitability as the Group expects the bank to help drive business growth in the future. Additionally, we believe that this deal will lead to the growth in the Group’s interest income which stood at Kshs 32.4 bn in Q1’2023 given that the bank being acquired rely heavily on funded income at a mix of 90:10, according to their FY’2022 financial results.
Below is a summary of the deals in the last 10 years that have either happened, been announced or expected to be concluded:
Cytonn Report: Banking sector Deals and Acquisitions |
||||||
Acquirer |
Bank Acquired |
Book Value at Acquisition (Kshs bn) |
Transaction Stake |
Transaction Value (Kshs bn) |
P/Bv Multiple |
Date |
Equity Group |
Cogebanque Plc Ltd |
5.7 |
91.90% |
6.7 |
1.3x |
Jun-23 |
Shorecap III |
Credit Bank Plc |
3 |
20.00% |
Undisclosed |
N/A |
Jun-23 |
Premier Bank Limited |
First Community Bank |
2.8 |
62.50% |
Undisclosed |
N/A |
Mar-23 |
KCB Group PLC |
Trust Merchant Bank (TMB) |
12.4 |
85.00% |
15.7 |
1.5x |
Dec-22 |
Equity Group |
Spire Bank |
Unknown |
Undisclosed |
Undisclosed |
N/A |
Sep-22* |
Access Bank PLC (Nigeria)* |
Sidian Bank |
4.9 |
83.40% |
4.3 |
1.1x |
June-22* |
KCB Group |
Banque Populaire du Rwanda |
5.3 |
100.00% |
5.6 |
1.1x |
Aug-21 |
I&M Holdings PLC |
Orient Bank Limited Uganda |
3.3 |
90.00% |
3.6 |
1.1x |
Apr-21 |
KCB Group** |
ABC Tanzania |
Unknown |
100% |
0.8 |
0.4x |
Nov-20* |
Co-operative Bank |
Jamii Bora Bank |
3.4 |
90.00% |
1 |
0.3x |
Aug-20 |
Commercial International Bank |
Mayfair Bank Limited |
1 |
51.00% |
Undisclosed |
N/D |
May-20* |
Access Bank PLC (Nigeria) |
Transnational Bank PLC. |
1.9 |
100.00% |
1.4 |
0.7x |
Feb-20* |
Equity Group ** |
Banque Commerciale Du Congo |
8.9 |
66.50% |
10.3 |
1.2x |
Nov-19* |
KCB Group |
National Bank of Kenya |
7 |
100.00% |
6.6 |
0.9x |
Sep-19 |
CBA Group |
NIC Group |
33.5 |
53%:47% |
23 |
0.7x |
Sep-19 |
Oiko Credit |
Credit Bank |
3 |
22.80% |
1 |
1.5x |
Aug-19 |
CBA Group** |
Jamii Bora Bank |
3.4 |
100.00% |
1.4 |
0.4x |
Jan-19 |
AfricInvest Azure |
Prime Bank |
21.2 |
24.20% |
5.1 |
1.0x |
Jan-18 |
KCB Group |
Imperial Bank |
Unknown |
Undisclosed |
Undisclosed |
N/A |
Dec-18 |
SBM Bank Kenya |
Chase Bank Ltd |
Unknown |
75.00% |
Undisclosed |
N/A |
Aug-18 |
DTBK |
Habib Bank Kenya |
2.4 |
100.00% |
1.8 |
0.8x |
Mar-17 |
SBM Holdings |
Fidelity Commercial Bank |
1.8 |
100.00% |
2.8 |
1.6x |
Nov-16 |
M Bank |
Oriental Commercial Bank |
1.8 |
51.00% |
1.3 |
1.4x |
Jun-16 |
I&M Holdings |
Giro Commercial Bank |
3 |
100.00% |
5 |
1.7x |
Jun-16 |
Mwalimu SACCO |
Equatorial Commercial Bank |
1.2 |
75.00% |
2.6 |
2.3x |
Mar-15 |
Centum |
K-Rep Bank |
2.1 |
66.00% |
2.5 |
1.8x |
Jul-14 |
GT Bank |
Fina Bank Group |
3.9 |
70.00% |
8.6 |
3.2x |
Nov-13 |
Average |
|
|
75.0% |
|
1.3x |
|
Average: 2013 to 2018 |
|
|
73.5% |
|
1.7x |
|
Average: 2019 to 2023 |
|
|
75.8% |
|
0.9x |
|
* Announcement Date ** Deals that were dropped |
Universe of coverage:
Company |
Price as at 9/06/2023 |
Price as at 16/06/2023 |
w/w change |
YTD Change |
Target Price* |
Dividend Yield |
Upside/ Downside** |
P/TBv Multiple |
Recommendation |
Liberty Holdings |
4.4 |
3.9 |
(9.9%) |
(22.2%) |
5.9 |
0.0% |
51.0% |
0.3x |
Buy |
Equity Group*** |
37.9 |
37.2 |
(2.0%) |
(17.5%) |
51.2 |
10.8% |
48.5% |
0.8x |
Buy |
Jubilee Holdings |
187.5 |
184.3 |
(1.7%) |
(7.3%) |
260.7 |
6.5% |
48.0% |
0.3x |
Buy |
KCB Group*** |
31.8 |
29.5 |
(7.4%) |
(23.2%) |
41.3 |
6.8% |
46.9% |
0.5x |
Buy |
CIC Group |
2.0 |
1.9 |
(4.6%) |
(2.6%) |
2.5 |
7.0% |
41.4% |
0.6x |
Buy |
ABSA Bank*** |
11.6 |
11.6 |
0.0% |
(5.3%) |
14.7 |
11.7% |
38.7% |
0.9x |
Buy |
Kenya Reinsurance |
2.0 |
2.0 |
(0.5%) |
5.9% |
2.5 |
10.1% |
36.9% |
0.2x |
Buy |
NCBA*** |
39.9 |
39.3 |
(1.5%) |
0.9% |
48.9 |
10.8% |
35.1% |
0.8x |
Buy |
Co-op Bank*** |
12.2 |
12.2 |
0.0% |
0.8% |
15.0 |
12.3% |
34.8% |
0.6x |
Buy |
Sanlam |
7.9 |
7.8 |
(1.5%) |
(18.8%) |
10.3 |
0.0% |
32.3% |
2.2x |
Buy |
Diamond Trust Bank*** |
48.0 |
45.8 |
(4.6%) |
(8.1%) |
54.6 |
10.9% |
30.1% |
0.2x |
Buy |
I&M Group*** |
17.0 |
17.0 |
0.0% |
(0.6%) |
19.5 |
13.3% |
28.1% |
0.4x |
Buy |
Standard Chartered*** |
160.3 |
160.8 |
0.3% |
10.9% |
183.9 |
13.7% |
28.1% |
1.1x |
Buy |
Stanbic Holdings |
110.0 |
111.3 |
1.1% |
9.1% |
127.9 |
11.3% |
26.3% |
0.8x |
Buy |
Britam |
5.0 |
5.0 |
(0.6%) |
(4.8%) |
6.0 |
0.0% |
20.6% |
0.7x |
Buy |
HF Group |
4.5 |
5.0 |
9.7% |
57.5% |
5.8 |
0.0% |
17.1% |
0.2x |
Accumulate |
Target Price as per Cytonn Analyst estimates **Upside/ (Downside) is adjusted for Dividend Yield ***For Disclosure, these are stocks in which Cytonn and/or its affiliates are invested in |
We are “Neutral” on the Equities markets in the short term due to the current tough operating environment and huge foreign investor outflows, and, “Bullish” in the long term due to current cheap valuations and expected global and local economic recovery.
With the market currently trading at a discount to its future growth (PEG Ratio at 0.6x), we believe that investors should reposition towards value stocks with strong earnings growth and that are trading at discounts to their intrinsic value. We expect the current high foreign investors sell-offs to continue weighing down the equities outlook in the short term.
During the week, Housing Finance Company (HFC), the banking subsidiary of HF Group, announced a partnership deal with Kigutha Farmers Limited, to develop a Kshs 1.4 bn gated community housing project dubbed ‘Barista Gardens’ located in Kamiti Corner, Kiambu County. The Joint-Venture (JV) deal will see the farmers holding provide a 58-acre piece of land, which will consist of serviced plots for buyers to develop 180 housing units within the gated community. This comes with four pre-designed house plans, that will provide buyers with design options, but still maintain a uniform character as well as access to social and commercial amenities. On the other hand, HFC will provide end-user financing, project management expertise and sales support. The project is well placed within Kiambu, which has continued to record positive performance in terms of property appreciations owing to; i) the area’s strategic location as it is linked by the Thika Superhighway, Northern and Eastern Bypasses and other major highways making it easily accessible and convenient for residents, ii) a large population of high-middle income residents with higher purchasing power and disposable incomes, iii) serene environment offering an idyllic countryside lifestyle which appeals to high-end buyers looking to distance themselves from the busy and fast-paced environment of urban areas, and, iv) proximity to social amenities such as Kiambu mall, Two Rivers malls and international learning institutions such as Braeburn Schools making it ideal for high-class households, and, v) development of major economic and residential-zoned projects initiated in the region such as Tatu City Special Economic Zone, Kofinaf Tatu Residences, Northlands Smart City and many more.
HFC also recently entered into a JV deal with Madison Insurance to develop a Master Planned Community project dubbed ‘Villakazi Homes’ in Athi River, Machakos County, as highlighted in our Cytonn Weekly #07/2023. The partnership will see Madison Insurance provide 100.0 acres of land valued at Kshs 3.0 bn, which will consist serviced plots for the development of over 600 residential units, and amenities such as social spaces, commercial and education facilities. This comes as HFC is transitioning from capital intensive Real Estate developments to more strategic partnerships for development of affordable housing concepts that include end user financing and adding value to land owners through development partnerships
Upon completion, we expect that the ‘Barista Gardens’ project will contribute towards bridging the gap in Kenya’s residential sector, marked by a housing stock deficit which stands at 200,000 units annually or 80.0%, against an annual supply of 50,000 units. In addition, we anticipate that the continued partnerships by HFC will further support Kenya’s mortgage market, thereby boosting the country’s home ownership rates which have remained subdued, standing at 22.0% in urban centers, in comparison to other countries such as South Africa and Ghana with rates of 69.7% and 52.0% respectively. The graph below shows the urban home-ownership rate in Kenya compared to select countries as of 2022;
Source: Centre for Affordable Housing Africa, US Census Bureau, UK Office for National Statistics
The emergence of ‘Barista Gardens’ in Kiambu County and other upscale master-planned projects such as ‘Lukenya Conservancy Living’ in Machakos County by Superior Homes Developers, ‘Villakazi Homes’ in Machakos County by Madison Insurance and HFC, and ‘Kofinaf Tatu Residences’ in Kiambu County by Tatu City indicate a promising future for the residential Real Estate sector in Kenya. These developments are expected to enhance the vibrancy and desirability of the local market, as well as attract international investors with the sector undergoing diversification and a growing demand for luxurious amenities, community-focused initiatives, conservation-oriented projects, and eco-friendly developments in satellite towns. This trend will also provide investors and buyers with a range of options to choose from. Furthermore, the availability of affordable land for development in these areas, coupled with limited supply in Nairobi City and other major urban centers across the country, will attract high-end buyers and investors, thereby fostering further growth and progress. In addition to the favorable market conditions, upcoming improvements in infrastructure will contribute to the accessibility and attractiveness of these satellite towns. As a result, Real Estate investments in these areas will become more appealing, creating opportunities for development and investment in regions that were previously considered less habitable.
During the week, Pan Pacific Hotels Group, a subsidiary of Singapore-listed UOL Group Limited, one of Asia’s most established hotel and property companies, opened a luxurious hotel facility dubbed ‘Pan Pacific Serviced Suites Nairobi’ located at the Global Trade Centre (GTC) in Westlands, Nairobi. Marking the first entry by the global hospitality brand in Africa, the facility comprises of 175 high-end one-to-four-bedroom penthouse suites ranging from 82.0 SQM to 309.0 SQM, and various amenities for residents. The decision by Pan Pacific Hotels Group to set up the facility in Westlands was marked by; i) the strategic location of the GTC complex near the Nairobi CBD and to other upscale business nodes such as Upper hill and Spring Valley among others, ii) convenient access to infrastructure through the Nairobi Expressway promoting direct connectivity to and from the Jomo Kenyatta International Airport (JKIA), and other major roads such as Waiyaki Way, easing accessibility from the city’s key areas, iii) availability of various social amenities such as shopping malls, food courts and well organized delivery service companies easily accessible by residents within the GTC complex, iv) Nairobi’s prominence as a travel destination bolstered by Kenya’s majestic tourism heritage which attracts international arrivals, and, v) Westlands’ attractiveness in investment of serviced apartments in Nairobi Metropolitan Area (NMA) offering the best rental yields of 9.3% compared to the market average of 6.2%. The table below highlights the performance of the various nodes within the NMA;
Cytonn Report: NMA Serviced Apartments Performance per Node - 2022 |
||||||||
Node |
Studio |
1 Bed |
2 Bed |
3 bed |
Monthly Charge/ |
Occupancy |
Devt Cost/SQM (Kshs) |
Rental Yield |
SQM (Kshs) |
||||||||
Westlands |
193,633 |
284,376 |
343,828 |
353,350 |
3,916 |
70.7% |
209,902 |
9.3% |
Kilimani |
173,062 |
248,122 |
287,174 |
449,987 |
2,937 |
69.3% |
202,662 |
7.2% |
Kileleshwa & Lavington |
150,000 |
250,000 |
417,593 |
498,803 |
2,811 |
66.3% |
206,132 |
6.6% |
Limuru Road |
145,713 |
308,725 |
327,424 |
344,500 |
2,976 |
60.6% |
231,715 |
5.8% |
Nairobi CBD |
171,000 |
162,680 |
271,707 |
268,620 |
2,348 |
66.2% |
224,571 |
5.2% |
Upperhill |
201,533 |
347,950 |
554,800 |
2,225 |
65.4% |
209,902 |
5.0% |
|
Thika Road |
82,381 |
208,088 |
295,000 |
1,800 |
62.1% |
200,757 |
4.2% |
|
Average |
166,682 |
219,688 |
314,823 |
395,008 |
2,716 |
65.8% |
212,234 |
6.2% |
Source: Cytonn Research
The facility’s opening also aligns with Pan Pacific Hotels Group’s global expansion strategy to take up a share of Africa’s hospitality market, by competing with other local and international hospitality brands in Kenya such as; Dusit International, Marriot Bonvoy Hotels, Hilton Hotels, Villa Rosa Kempinski, Radisson Blu Hotels, PrideInn Group, among many others. This is as the Kenya’s hospitality sector has been on a sustained recovery trend, with the performance in terms of room occupancies and international arrivals trending to pre-COVID-19 levels. As a result, Kenya is set to see the addition of 3,155 new hotel rooms from 2023, which will further stamp the country’s position as a global tourism hub within Sub-Saharan Africa, further driving the hospitality sector. The graph below shows number of hotel rooms in the pipeline in various African countries;
Source: Hotel Chain Development Pipelines in Africa 2022
We expect continued uptrend in the hospitality sector’s performance, supported by; i) continued hotel openings, expansions, mergers and acquisitions, signifying investor appetite and confidence in a bid to gain market dominance, ii) recognition of Kenya’s hospitality market such as in the Africa Wealth Report 2023, and positive accolades awarded to Kenyan-based hotel brands such as the World Travel Awards 2022, MICE Awards, Fodor Finest Hotels, among others, boosting investor confidence in the sector, and, iii) intensive marketing of Kenya’s tourism industry through national platforms such as the Magical Kenya and Kenya Tourism Board under the Ministry of Tourism Strategy 2021-2025. However, the existing travel advisories regarding insecurity in certain regions of the country by the United Kingdom (UK), United States of America (USA), Irish, and Canadian governments issued in February 2023 and increasing operational costs on the back of inflationary pressure will further weigh down the optimum performance of the hospitality sector.
In the Nairobi Securities Exchange, ILAM Fahari I-REIT closed the week trading at an average price of Kshs 6.2 per share. The performance represented a 1.3% increase from Kshs 6.1 per share recorded the previous week, taking it to an 8.8% Year-to-Date (YTD) decline from Kshs 6.8 per share recorded on 3 January 2023. In addition, the performance represented a 69.1% Inception-to-Date (ITD) loss from the Kshs 20.0 price. The dividend yield currently stands at 10.5%. The graph below shows Fahari I-REIT’s performance from November 2015 to 16 June 2023;
In the Unquoted Securities Platform, Acorn D-REIT and I-REIT traded at Kshs 23.9 and Kshs 21.6 per unit, respectively, as at 16 June 2023. The performance represented a 19.4% and 7.9% gain for the D-REIT and IREIT, respectively, from the Kshs 20.0 inception price. The volumes traded for the D-REIT and I-REIT came in at 12.3 mn and 30.1 mn shares, respectively, with a turnover of Kshs 257.5 mn and Kshs 620.7 mn, respectively, since inception in February 2021.
REITs provide numerous advantages, including; access to more capital pools, consistent and prolonged profits, tax exemptions, diversified portfolios, transparency, liquidity and flexibility as an asset class. Despite these benefits, the performance of the Kenyan REITs market remains limited by several factors such as; i) insufficient investor understanding of the investment instrument, ii) time-consuming approval procedures for REIT creation, iii) high minimum capital requirements of Kshs 100.0 mn for trustees, and, iv) high minimum investment amounts set at Kshs 5.0 mn discouraging investments.
Cytonn High Yield Fund (CHYF) closed the week with an annualized yield of 13.7%, representing a 0.1% points increase from the 13.6% yield recorded the previous week. The performance also represented a 0.2% points Year-to-Date (YTD) decline from 13.9% yield recorded on 1 January 2023, and 2.0% points Inception-to-Date (ITD) loss from the 15.7% yield. The graph below shows Cytonn High Yield Fund’s performance from October 2019 to 16 June 2023;
Notably, the CHYF has outperformed other regulated Real Estate funds with an annualized yield of 13.7%, as compared to Fahari I-REIT and Acorn I-REIT with yields of 10.5%, and 6.8% respectively. As such, the higher yields offered by CHYF makes the fund one of the best alternative investment resource in the Real Estate sector. The graph below shows the yield performance of the Regulated Real Estate Funds:
*FY’2022
Source: Cytonn Research
We expect the performance of Kenya’s Real Estate sector to remain on an upward trajectory, supported by factors such as; i) initiation and development of housing projects expected to boost the residential sector, ii) relatively positive demographics in the country increasing demand for housing, and, iii) continued opening of hospitality facilities amid investor confidence in the sector owing to the recovery of the market from the pandemic period, However, the existing oversupply of physical space in select sectors, rising costs of construction on the back of rising inflation, and low investor appetite for REITs are expected to continue hindering optimal the performance of the sector.
Following the release of the Q1’2023 results by Kenyan 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. For the earnings notes of the various banks, click the links below:
The core earnings per share (EPS) for the listed banks recorded a weighted growth of 25.0% in Q1’2023, compared to a weighted growth of 37.9% recorded in Q1’2022, an indication of sustained performance despite the tough operating environment occasioned by elevated inflationary pressures experienced during the period. The performance in Q1’2023 was supported by a 48.1% growth in non-funded income coupled with a 20.1% growth in net interest income. Additionally, the listed banks continued to implement their revenue diversification strategies, as evidenced by Non-Funded Income (NFI) weighted average growth of 48.1% in Q1’2023 compared to a weighted average growth of 21.4% in Q1’2022. The growth in NFI was largely driven by the increase in foreign exchange income recorded by the banks during the period as a result of increased dollar demand in the country. However, the listed banks’ asset quality deteriorated marginally, with the weighted average NPL ratio increasing by 0.1% points to 12.6% in Q1’2023, from 12.5% in Q1’2022. We note that the NPL ratio still remains higher than the 10-year average of 9.6%.
The report is themed “Sustained Profitability Despite Challenging Business Environment” where we assess the key factors that influenced the performance of the banking sector in Q1’2023, 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 Q1’2023
Below, we highlight the key themes that shaped the banking sector in Q1’2023 which include; regulation, regional expansion through mergers and acquisitions, and asset quality:
The following are Mergers and Acquisitions that happened after Q1’2023:
Below is a summary of the deals in the last 10 years that have either happened, been announced or expected to be concluded:
Cytonn Report: Banking sector Deals and Acquisitions |
||||||
Acquirer |
Bank Acquired |
Book Value at Acquisition (Kshs bn) |
Transaction Stake |
Transaction Value (Kshs bn) |
P/Bv Multiple |
Date |
Equity Group |
Cogebanque PLC ltd |
5.7 |
91.90% |
6.7 |
1.3x |
Jun-23 |
Shorecap III |
Credit Bank Plc |
3 |
20.00% |
Undisclosed |
N/A |
Jun-23 |
Premier Bank Limited |
First Community Bank |
2.8 |
62.50% |
Undisclosed |
N/A |
Mar-23 |
KCB Group PLC |
Trust Merchant Bank (TMB) |
12.4 |
85.00% |
15.7 |
1.5x |
Dec-22 |
Equity Group |
Spire Bank |
Unknown |
Undisclosed |
Undisclosed |
N/A |
Sep-22* |
Access Bank PLC (Nigeria)* |
Sidian Bank |
4.9 |
83.40% |
4.3 |
1.1x |
June-22* |
KCB Group |
Banque Populaire du Rwanda |
5.3 |
100.00% |
5.6 |
1.1x |
Aug-21 |
I&M Holdings PLC |
Orient Bank Limited Uganda |
3.3 |
90.00% |
3.6 |
1.1x |
Apr-21 |
KCB Group** |
ABC Tanzania |
Unknown |
100% |
0.8 |
0.4x |
Nov-20* |
Co-operative Bank |
Jamii Bora Bank |
3.4 |
90.00% |
1 |
0.3x |
Aug-20 |
Commercial International Bank |
Mayfair Bank Limited |
1 |
51.00% |
Undisclosed |
N/D |
May-20* |
Access Bank PLC (Nigeria) |
Transnational Bank PLC. |
1.9 |
100.00% |
1.4 |
0.7x |
Feb-20* |
Equity Group ** |
Banque Commerciale Du Congo |
8.9 |
66.50% |
10.3 |
1.2x |
Nov-19* |
KCB Group |
National Bank of Kenya |
7 |
100.00% |
6.6 |
0.9x |
Sep-19 |
CBA Group |
NIC Group |
33.5 |
53%:47% |
23 |
0.7x |
Sep-19 |
Oiko Credit |
Credit Bank |
3 |
22.80% |
1 |
1.5x |
Aug-19 |
CBA Group** |
Jamii Bora Bank |
3.4 |
100.00% |
1.4 |
0.4x |
Jan-19 |
AfricInvest Azure |
Prime Bank |
21.2 |
24.20% |
5.1 |
1.0x |
Jan-18 |
KCB Group |
Imperial Bank |
Unknown |
Undisclosed |
Undisclosed |
N/A |
Dec-18 |
SBM Bank Kenya |
Chase Bank Ltd |
Unknown |
75.00% |
Undisclosed |
N/A |
Aug-18 |
DTBK |
Habib Bank Kenya |
2.4 |
100.00% |
1.8 |
0.8x |
Mar-17 |
SBM Holdings |
Fidelity Commercial Bank |
1.8 |
100.00% |
2.8 |
1.6x |
Nov-16 |
M Bank |
Oriental Commercial Bank |
1.8 |
51.00% |
1.3 |
1.4x |
Jun-16 |
I&M Holdings |
Giro Commercial Bank |
3 |
100.00% |
5 |
1.7x |
Jun-16 |
Mwalimu SACCO |
Equatorial Commercial Bank |
1.2 |
75.00% |
2.6 |
2.3x |
Mar-15 |
Centum |
K-Rep Bank |
2.1 |
66.00% |
2.5 |
1.8x |
Jul-14 |
GT Bank |
Fina Bank Group |
3.9 |
70.00% |
8.6 |
3.2x |
Nov-13 |
Average |
|
|
75.0% |
|
1.3x |
|
Average: 2013 to 2018 |
|
|
73.5% |
|
1.7x |
|
Average: 2019 to 2023 |
|
|
75.8% |
|
0.9x |
|
* Announcement Date ** Deals that were dropped |
So far in 2023, the average acquisition valuations for banks have remained unchanged at 1.3x, similar to what was recorded in 2022. As such, the valuations still remain low compared to historical prices paid, as highlighted
in the chart below;
As at the end of Q1’2023, the number of commercial banks in Kenya stood at 38, same as in Q1’2022 but lower than 43 licensed banks in FY’2015. The ratio of the number of banks per 10 million populations in Kenya now stands at 6.6x, which is a reduction from 9.0x in FY’2015 demonstrating continued consolidation in the banking sector. However, despite the ratio improving, Kenya still remains overbanked as the number of banks remains relatively high compared to the African major economies. To bring the ratio to 5.5x, we ought to reduce the number of banks from the current 38 banks to 32 banks. For more on this see our topical.
Source: World Bank, Central Bank of Kenya, South Africa Reserve Bank, Central Bank of Nigeria;
* Data as of June 2023
The table below highlights the asset quality for the listed banking sector:
Cytonn Report: Listed Banks Asset Quality |
||||||
|
Q1'2023 NPL Ratio* |
Q1'2022 NPL Ratio** |
% point change in NPL Ratio |
Q1'2023 NPL Coverage* |
Q1'2022 NPL Coverage** |
% point change in NPL Coverage |
ABSA Bank Kenya |
9.4% |
7.6% |
1.8% |
63.9% |
76.2% |
(12.3%) |
Equity Group |
10.0% |
9.0% |
1.0% |
62.0% |
66.0% |
(4.0%) |
I&M Holdings |
10.6% |
10.0% |
0.6% |
65.8% |
72.1% |
(6.3%) |
Stanbic Bank |
11.7% |
11.1% |
0.6% |
66.7% |
59.1% |
7.6% |
Diamond Trust Bank |
12.3% |
12.6% |
(0.3%) |
45.9% |
42.2% |
3.7% |
NCBA Group |
12.8% |
16.3% |
(3.5%) |
56.8% |
72.6% |
(15.8%) |
Co-operative Bank of Kenya |
14.1% |
13.9% |
0.2% |
62.2% |
65.3% |
(3.1%) |
Standard Chartered Bank Kenya |
14.4% |
15.4% |
(1.0%) |
86.8% |
81.8% |
5.0% |
KCB |
17.1% |
16.9% |
0.2% |
57.3% |
52.7% |
4.6% |
HF Group |
19.9% |
20.5% |
(0.6%) |
81.4% |
76.1% |
5.3% |
Mkt Weighted Average |
12.6% |
12.5% |
0.1% |
63.7% |
65.1% |
(1.4%) |
*Market cap weighted as at 15/06/2023 |
||||||
**Market cap weighted as at 17/06/2022 |
Key take-outs from the table include;
Section II: Summary of the Performance of the Listed Banking Sector in Q1’2023:
The table below highlights the performance of the banking sector, showing the performance using several metrics, and the key take-outs of the performance;
Cytonn Report: Listed Banks Performance in Q1’2023 |
|||||||||||||
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 |
HF Group |
143.5% |
15.1% |
9.1% |
21.0% |
5.0% |
8.7% |
30.4% |
(29.7%) |
7.4% |
31.4% |
89.7% |
6.2% |
3.8% |
Stanbic Bank |
84.3% |
49.1% |
59.7% |
44.7% |
7.2% |
89.3% |
51.4% |
17.7% |
23.8% |
9.7% |
79.1% |
11.5% |
20.7% |
Absa Bank |
50.7% |
38.3% |
46.8% |
36.0% |
8.3% |
49.3% |
32.5% |
29.7% |
15.3% |
(1.8%) |
99.7% |
27.7% |
25.5% |
NCBA Group |
48.5% |
21.0% |
25.2% |
18.0% |
6.0% |
18.5% |
46.2% |
9.1% |
7.3% |
6.4% |
57.5% |
17.7% |
18.4% |
SCBK |
45.7% |
34.1% |
(5.4%) |
40.1% |
7.3% |
55.5% |
35.9% |
13.3% |
14.2% |
(6.2%) |
45.3% |
7.0% |
23.0% |
DTBK |
11.3% |
32.1% |
49.2% |
20.7% |
5.4% |
59.1% |
29.6% |
26.5% |
17.9% |
3.1% |
66.8% |
20.3% |
9.1% |
Equity Bank |
7.9% |
21.6% |
46.9% |
12.1% |
7.4% |
54.3% |
45.9% |
39.2% |
23.3% |
(7.7%) |
68.1% |
21.3% |
26.8% |
Coop Bank |
4.7% |
11.2% |
32.2% |
3.9% |
8.5% |
10.8% |
39.7% |
9.7% |
2.2% |
(2.3%) |
85.8% |
11.0% |
20.7% |
KCB Group |
(1.0%) |
26.2% |
67.7% |
11.8% |
7.3% |
59.2% |
40.1% |
65.5% |
41.5% |
4.8% |
77.6% |
31.9% |
20.9% |
I&M Holdings |
(2.0%) |
18.3% |
20.2% |
17.0% |
6.3% |
58.8% |
36.4% |
16.6% |
4.9% |
(13.3%) |
79.4% |
18.0% |
14.4% |
Q1'23 Mkt Weighted Average* |
25.0% |
26.2% |
40.2% |
20.1% |
7.3% |
48.1% |
41.3% |
30.0% |
19.0% |
(1.2%) |
73.1% |
19.6% |
22.1% |
Q1'22 Mkt Weighted Average** |
37.9% |
17.8% |
17.1% |
17.7% |
7.3% |
21.4% |
35.9% |
21.7% |
9.5% |
17.6% |
73.9% |
17.2% |
21.9% |
*Market cap weighted as at 15/06/2023 |
|||||||||||||
**Market cap weighted as at 17/06/2022 |
Key takeaways from the table include:
Source: Online research, * Figure as of Q1’2023
Section III: Outlook of the banking sector:
The banking sector continued to showcase sustained performance despite the tough operating environment occasioned by elevated inflationary pressures, as evidenced by the increase in their profitability, with the Core Earnings Per Share (EPS) growing by 25.0%, majorly supported by the Non-Funded income as banks continued to implement their revenue diversification strategies. However, in the short to medium term, we expect profitability to be weighed down by the expected increase in provisioning aimed at cushioning banks from the elevated credit risk arising from the deteriorated business environment. As such, we expect the future performance of the banking sector to be mainly supported by the following key factors:
Section IV: Brief Summary and Ranking of the Listed Banks:
As per our analysis of 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:
Cytonn Report: Listed Banks Earnings, Growth and Operating Metrics |
||||||||
Bank |
Loan to Deposit Ratio |
Cost to Income (With LLP) |
Return on Average Capital Employed |
Deposits/ Branch (bn) |
Gross NPL Ratio |
NPL Coverage |
Tangible Common Ratio |
Non-Funded Income/Revenue |
Absa Bank |
99.7% |
53.7% |
10.1% |
3.7 |
9.4% |
63.9% |
13.1% |
32.5% |
NCBA Group |
57.5% |
58.9% |
7.6% |
4.8 |
12.8% |
56.8% |
13.2% |
46.2% |
Equity Bank |
68.1% |
57.9% |
9.6% |
3.1 |
10.0% |
62.0% |
11.2% |
45.9% |
KCB Group |
77.6% |
62.4% |
7.1% |
2.0 |
17.1% |
57.3% |
11.6% |
40.1% |
SCBK |
45.3% |
47.6% |
9.7% |
9.5 |
14.4% |
86.8% |
14.5% |
35.9% |
Coop Bank |
85.8% |
54.9% |
7.6% |
2.3 |
14.1% |
62.2% |
16.9% |
39.7% |
Stanbic Bank |
79.1% |
50.7% |
10.5% |
9.7 |
11.7% |
66.7% |
14.2% |
51.4% |
DTBK |
66.8% |
61.7% |
5.1% |
3.1 |
12.3% |
45.9% |
13.0% |
29.6% |
I&M Holdings |
79.4% |
63.0% |
4.7% |
3.9 |
10.6% |
65.8% |
15.5% |
36.4% |
HF Group |
89.7% |
90.0% |
1.1% |
1.8 |
19.9% |
81.4% |
14.5% |
30.4% |
Weighted Average Q1’2023 |
73.1% |
56.7% |
8.5% |
4.3 |
12.6% |
63.7% |
13.2% |
41.3% |
Market cap weighted as at 15/06/2023 |
The overall ranking was based on a weighted average ranking of Franchise value (accounting for 60.0%) and intrinsic value (accounting for 40.0%). 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 Q1’2023 ranking is as shown in the table below:
Cytonn Report: Listed Banks Q1’2023 Rankings |
|||||
Bank |
Franchise Value Rank |
Intrinsic Value Rank |
Weighted Rank |
Q1’2022 |
Q1’2023 |
Equity Group Holdings Ltd |
5 |
1 |
2.6 |
1 |
1 |
ABSA Bank |
3 |
3 |
3.0 |
5 |
2 |
Co-operative Bank of Kenya Ltd |
2 |
5 |
3.8 |
4 |
3 |
KCB Group Plc |
7 |
2 |
4.0 |
2 |
4 |
NCBA Group Plc |
8 |
4 |
5.6 |
6 |
5 |
Stanbic Bank/Holdings |
1 |
9 |
5.8 |
8 |
6 |
I&M Holdings |
4 |
8 |
6.4 |
3 |
7 |
SCBK |
6 |
7 |
6.6 |
7 |
8 |
DTBK |
9 |
6 |
7.2 |
9 |
9 |
HF Group Plc |
10 |
10 |
10.0 |
10 |
10 |
Major Changes from the Q1’2023 Ranking are:
For more information, see our Cytonn Q1’2023 Listed Banking Sector Review
Disclaimer: The views expressed in this publication are those of the writers where particulars are not warranted. This publication 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.