By Research Team, Nov 26, 2023
During the week, T-bills were oversubscribed for the fourth consecutive week, with the overall subscription rate coming in at 115.1%, albeit lower than the oversubscription rate of 208.3% recorded the previous week. Investors’ preference for the shorter 91-day paper persisted, with the paper receiving bids worth Kshs 23.4 bn against the offered Kshs 4.0 bn, translating to an oversubscription rate of 584.9%, albeit lower than the oversubscription rate of 942.7% recorded the previous week. The subscription rates for the 182-day and 364-day papers decreased to 23.8% and 18.5%, from 94.0% and 28.9% respectively, recorded the previous week. The government accepted a total of Kshs 26.6 bn worth of bids out of Kshs 27.6 bn of bids received, translating to an acceptance rate of 96.4%. The yields on the government papers recorded mixed performance, with the yields on the 182-day, and 91-day papers increasing by 1.6 bps and 7.9 bps to 15.4% and 15.4% respectively, while the yield on the 364-day paper decreased by 5.6 bps to 15.6%;
During the week, the equities market was on an upward trajectory, with NSE 20 gaining the most by 2.6%, while NASI, NSE 10 and NSE 25 gained by 1.9%, 1.9% and 2.1% respectively, taking the YTD performance to losses of 27.6%, 23.0% and 9.9% for NASI, NSE 25, and NSE 20, respectively. The equities market performance was mainly driven by gains recorded by large-cap stocks such as Bamburi, NCBA Group and ABSA of 21.1%, 6.9% and 5.0% respectively. The gains were however weighed down by losses recorded by stocks such as Cooperative Bank and BAT of 0.9% and 0.1% respectively;
During the week, seven of the listed banks released their Q3’2023 results. KCB Group released its Q3’2023 financial results, with its Core Earnings per Share (EPS) increasing marginally by 0.4% to Kshs 9.6, from Kshs 9.5 in Q3’2022. ABSA Bank Kenya released its Q3’2023 financial results, with its Core Earnings per Share (EPS) increasing by 14.9% to Kshs 2.3, from Kshs 2.0 in Q3’2022. I&M Group released its Q3’2023 financial results, with its Core Earnings per Share (EPS) increasing by 14.3% to Kshs 5.0 from Kshs 4.3 in Q3’2022. NCBA Group released its Q3’2023 financial results, with its Core Earnings per Share (EPS) increasing by 14.4% to Kshs 8.9, from Kshs 7.8 in Q3’2022. Equity Group released its Q3’2023 financial results, with its Core Earnings per Share (EPS) increasing by 5.3% to Kshs 9.6, from Kshs 9.1 in Q3’2022. Standard Chartered Bank Kenya released its Q3’2023 financial results, with its Core Earnings per Share (EPS) increasing by 11.8% to Kshs 25.8, from Kshs 23.1 in Q3’2022. Stanbic Bank released its Q3’2023 financial results, with its Core Earnings per Share (EPS) increasing by 32.7% to Kshs 23.5, from Kshs 17.7 in Q3’2022;
During the week, property developer Mi Vida Homes broke ground for the construction of three projects, namely; Amaiya, 237 Garden City and KEZA located within Garden City along Thika Road, and Riruta areas respectively;
In regulated Real Estate Funds sector, under the Real Estate Investment Trusts (REITs) segment, unitholders of ILAM Fahari I-REIT held an extraordinary general meeting, to vote on the proposed delisting of the fund from the Main Investment Market of the Nairobi Securities Exchange (NSE). In the Nairobi Securities Exchange, Fahari I-REIT closed the week trading at an average price of Kshs 6.0 per share, remaining relatively unchanged from the previous week;
On the Unquoted Securities Platform as at 27th October 2023, Acorn D-REIT and I-REIT closed the week trading at Kshs 25.3 and Kshs 21.7 per unit, a 26.6% and 8.3% 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 18.0%, remaining relatively unchanged from the previous week;
In 2022, we published the Nairobi Metropolitan Area Serviced Apartments Report 2022, which highlighted that serviced apartment’s in the NMA recorded an average rental yield of 6.2% which was 0.5% points higher than the 5.5% recorded in 2021. The improvement in performance was primarily on the back of improved occupancy rates and monthly charges by 4.3% points and 6.6%, to 65.8% and Kshs 2,716 per SQM, respectively, in 2022. This week, we update our report using 2023 market research data, in which we discuss and determine the progress, performance, and investment opportunities for serviced apartments in the NMA. In terms of performance, the average rental yield for serviced apartments within the NMA increased by 0.6% points to 6.8% in 2023 from 6.2% in 2022. The improvement in performance was primarily on the back of improved occupancy rates and monthly charges by 0.5% points and 10.9%, to 66.3% and Kshs 3,045 per SQM, respectively, in 2023;
Investment Updates:
Real Estate Updates:
Hospitality Updates:
Money Markets, T-Bills Primary Auction:
During the week, T-bills were oversubscribed for the fourth consecutive week, with the overall subscription rate coming in at 115.1%, albeit lower than the oversubscription rate of 208.3% recorded the previous week. Investors’ preference for the shorter 91-day paper persisted, with the paper receiving bids worth Kshs 23.4 bn against the offered Kshs 4.0 bn, translating to an oversubscription rate of 584.9%, albeit lower than the oversubscription rate of 942.7% recorded the previous week. The subscription rates for the 182-day and 364-day papers decreased to 23.8% and 18.5%, from 94.0% and 28.9% respectively, recorded the previous week. The government accepted a total of Kshs 26.6 bn worth of bids out of Kshs 27.6 bn of bids received, translating to an acceptance rate of 96.4%. The yields on the government papers recorded mixed performance, with the yields on the 182-day, and 91-day papers increasing by 1.6 bps and 7.9 bps to 15.4% and 15.4% respectively, while the yield on the 364-day paper decreased by 5.6 bps to 15.6%. The chart below compares the overall average T- bill subscription rates obtained in 2017, 2022, and 2023 Year to Date (YTD):
Money Market Performance:
In the money markets, 3-month bank placements ended the week at 13.5% (based on what we have been offered by various banks), and the yields on the 364-day paper decreased by 5.6 bps to 15.6% and 91-day T-bill yield increased by 7.9 bps to 15.4%. The yields of the Cytonn Money Market Fund increased by 68.0 bps to 15.6% from 14.9% recorded the previous week, and the average yields on the Top 5 Money Market Funds increased by 38.4 bps to 15.2%, from 14.8% recorded the previous week.
The table below shows the Money Market Fund Yields for Kenyan Fund Managers as published on 24th November 2023:
Cytonn Report: Money Market Fund Yield for Fund Managers as published on 24th November 2023 |
||
Rank |
Fund Manager |
Effective Annual |
1 |
Cytonn Money Market Fund (Dial *809# or download the Cytonn app) |
15.6% |
2 |
Etica Money Market Fund |
15.6% |
3 |
GenAfrica Money Market Fund |
15.4% |
4 |
Lofty-Corban Money Market Fund |
15.0% |
5 |
Enwealth Money Market Fund |
14.5% |
6 |
Madison Money Market Fund |
14.1% |
7 |
Apollo Money Market Fund |
13.7% |
8 |
AA Kenya Shillings Fund |
13.7% |
9 |
Co-op Money Market Fund |
13.6% |
10 |
Nabo Africa Money Market Fund |
13.1% |
11 |
Kuza Money Market fund |
13.1% |
12 |
Jubilee Money Market Fund |
13.1% |
13 |
Sanlam Money Market Fund |
13.1% |
14 |
GenCap Hela Imara Money Market Fund |
12.7% |
15 |
Absa Shilling Money Market Fund |
12.6% |
16 |
Old Mutual Money Market Fund |
12.6% |
17 |
KCB Money Market Fund |
12.2% |
18 |
Mayfair Money Market Fund |
11.9% |
19 |
Dry Associates Money Market Fund |
11.9% |
20 |
CIC Money Market Fund |
11.7% |
21 |
Equity Money Market Fund |
11.5% |
22 |
ICEA Lion Money Market Fund |
11.5% |
23 |
Orient Kasha Money Market Fund |
11.4% |
24 |
Mali Money Market Fund |
10.4% |
25 |
British-American Money Market Fund |
9.6% |
Source: Business Daily
Liquidity:
During the week, liquidity in the money markets slightly tightened, with the average interbank rate increasing to 11.2% from 11.0% recorded the previous week, partly attributable to tax remittances that offset government payments. The average interbank volumes traded increased by 1.6% to Kshs 23.8 bn from Kshs 23.4 bn recorded the previous week. The chart below shows the interbank rates in the market over the years:
Kenya Eurobonds:
During the week, the yields on Eurobonds were on a downward trajectory, with the yield on the 10-year Eurobond issued in 2014 decreasing the most by 1.2% points to 12.9%, from 14.1% recorded the previous week. The table below shows the summary of the performance of the Kenyan Eurobonds as of 23rd November 2023;
Cytonn Report: Kenya Eurobonds Performance |
||||||
|
2014 |
2018 |
2019 |
2021 |
||
Tenor |
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 |
0.6 |
4.3 |
24.3 |
3.5 |
8.5 |
10.6 |
Yields at Issue |
6.6% |
7.3% |
8.3% |
7.0% |
7.9% |
6.2% |
02-Jan-23 |
12.9% |
10.5% |
10.9% |
10.9% |
10.8% |
9.9% |
01-Nov-23 |
14.6% |
13.1% |
12.0% |
13.5% |
12.5% |
11.8% |
16-Nov-23 |
14.1% |
12.5% |
11.6% |
12.9% |
12.0% |
11.3% |
17-Nov-23 |
13.9% |
12.3% |
11.6% |
12.6% |
11.8% |
11.1% |
20-Nov-23 |
13.5% |
12.2% |
11.5% |
12.4% |
11.8% |
11.1% |
21-Nov-23 |
12.8% |
11.7% |
11.3% |
12.0% |
11.5% |
10.8% |
22-Nov-23 |
12.9% |
11.7% |
11.3% |
12.0% |
11.5% |
10.8% |
23-Nov-23 |
12.9% |
11.7% |
11.3% |
12.0% |
11.5% |
10.8% |
Weekly Change |
(1.2%) |
(0.7%) |
(0.3%) |
(0.9%) |
(0.5%) |
(0.5%) |
MTD Change |
(1.8%) |
(1.3%) |
(0.7%) |
(1.5%) |
(1.0%) |
(1.1%) |
YTD Change |
0.0% |
1.3% |
0.5% |
1.1% |
0.7% |
0.9% |
Source: Central Bank of Kenya (CBK) and National Treasury
Kenya Shilling:
During the week, the Kenya Shilling depreciated against the US Dollar by 0.4% to close at Kshs 152.8, from Kshs 152.2 recorded the previous week. On a year-to-date basis, the shilling has depreciated by 23.8% 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, Kenya’s forex reserves declined by 0.9% during the week to USD 6.7 bn from USD 6.8 bn recorded the previous week, equivalent to 3.6 months of import cover same as the previous week, and remained below the statutory requirement of maintaining at least 4.0-months of import cover. The chart below summarizes the evolution of Kenya months of import cover over the years:
Rates in the Fixed Income market have been on an upward trend given the continued high demand for cash by the government and the occasional liquidity tightness in the money market. The government is 2.4% ahead of its prorated net domestic borrowing target of Kshs 129.4 bn, having a net borrowing position of Kshs 132.4 bn out of the domestic net borrowing target of Kshs 316.0 bn for the FY’2023/2024. 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 an upward trajectory, with NSE 20 gaining the most by 2.6%, while NASI, NSE 10 and NSE 25 gained by 1.9%, 1.9% and 2.1% respectively, taking the YTD performance to losses of 27.6%, 23.0% and 9.9% for NASI, NSE 25, and NSE 20, respectively. The equities market performance was mainly driven by gains recorded by large-cap stocks such as Bamburi, NCBA Group and ABSA of 21.1%, 6.9% and 5.0% respectively. The gains were however weighed down by losses recorded by stocks such as Cooperative Bank and BAT of 0.9% and 0.1% respectively.
During the week, equities turnover increased by 110.0% to USD 6.1 mn, from USD 2.9 mn recorded the previous week, taking the YTD total turnover to USD 621.9 mn. Foreign investors became net buyers for the first time in seven weeks, with a net buying position of USD 0.3 mn, from a net selling position of USD 0.5 mn recorded the previous week, taking the YTD foreign net selling position to USD 287.8 mn.
The market is currently trading at a price to earnings ratio (P/E) of 4.9x, 59.6% below the historical average of 12.1x. The dividend yield stands at 9.4%, 5.0% points above the historical average of 4.4%. 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;
Universe of Coverage:
Cytonn Report: Equities Universe of Coverage |
|||||||||
Company |
Price as at 17/11/2023 |
Price as at 24/11/2023 |
w/w change |
YTD Change |
Target Price* |
Dividend Yield |
Upside/ Downside** |
P/TBv Multiple |
Recommendation |
Liberty Holdings |
3.6 |
3.5 |
(2.0%) |
(30.6%) |
5.9 |
0.0% |
69.1% |
0.3x |
Buy |
KCB Group*** |
19.4 |
19.9 |
2.8% |
(48.1%) |
30.7 |
10.1% |
64.3% |
0.3x |
Buy |
Kenya Reinsurance |
1.7 |
1.7 |
0.0% |
(9.1%) |
2.5 |
11.8% |
59.4% |
0.1x |
Buy |
Jubilee Holdings |
183.8 |
180.0 |
(2.0%) |
(9.4%) |
260.7 |
6.7% |
51.5% |
0.3x |
Buy |
Sanlam |
6.8 |
6.8 |
0.0% |
(29.0%) |
10.3 |
0.0% |
51.3% |
1.9x |
Buy |
ABSA Bank*** |
11.1 |
11.6 |
5.0% |
(4.9%) |
14.8 |
11.6% |
39.2% |
0.9x |
Buy |
I&M Group*** |
17.5 |
17.5 |
0.0% |
2.6% |
21.8 |
12.9% |
37.4% |
0.4x |
Buy |
Diamond Trust Bank*** |
45.0 |
46.0 |
2.1% |
(7.8%) |
58.1 |
10.9% |
37.3% |
0.2x |
Buy |
Co-op Bank*** |
11.6 |
11.5 |
(0.9%) |
(5.0%) |
13.5 |
13.0% |
30.4% |
0.5x |
Buy |
NCBA*** |
35.7 |
38.1 |
6.9% |
(2.2%) |
43.2 |
11.2% |
24.5% |
0.8x |
Buy |
Standard Chartered*** |
156.5 |
158.5 |
1.3% |
9.3% |
170.9 |
13.9% |
21.7% |
1.1x |
Buy |
Equity Group*** |
38.0 |
38.3 |
0.8% |
(15.0%) |
42.6 |
10.4% |
21.7% |
0.8x |
Buy |
Stanbic Holdings |
104.3 |
109.3 |
4.8% |
7.1% |
118.2 |
11.5% |
19.7% |
0.8x |
Accumulate |
CIC Group |
2.1 |
2.2 |
5.3% |
15.2% |
2.5 |
5.9% |
19.5% |
0.7x |
Accumulate |
Britam |
5.0 |
5.1 |
2.8% |
(1.2%) |
6.0 |
0.0% |
16.1% |
0.7x |
Accumulate |
HF Group |
3.5 |
4.0 |
13.8% |
25.4% |
3.2 |
0.0% |
(19.0%) |
0.2x |
Sell |
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 being undervalued 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.
Weekly Highlights:
Earnings Releases
During the week, KCB Group released their Q3’2023 financial results. Below is a summary of the performance;
Balance Sheet Items (Kshs bn) |
Q3'2022 |
Q3'2023 |
y/y change |
Government Securities |
236.8 |
325.6 |
37.5% |
Net Loans and Advances |
758.8 |
1,047.9 |
38.1% |
Total Assets |
1,276.3 |
2,099.5 |
64.5% |
Customer Deposits |
922.3 |
1,656.4 |
79.6% |
Total Liabilities |
1,086.1 |
1,873.4 |
72.5% |
Shareholders’ Funds |
187.8 |
218.8 |
16.5% |
Balance Sheet Ratios |
Q3'2022 |
Q3'2023 |
% y/y change |
Loan to Deposit Ratio |
82.3% |
63.3% |
(19.0%) |
Government Securities to Deposit Ratio |
25.7% |
19.7% |
(6.0%) |
Return on average equity |
22.6% |
20.2% |
(2.4%) |
Return on average assets |
3.3% |
2.4% |
(0.9%) |
Income Statement (Kshs bn) |
Q3'2022 |
Q3'2023 |
y/y change |
Net Interest Income |
61.6 |
74.9 |
21.6% |
Net non-Interest Income |
30.6 |
42.4 |
38.7% |
Total Operating income |
92.1 |
117.3 |
27.3% |
Loan Loss provision |
(7.3) |
(15.8) |
118.1% |
Total Operating expenses |
(48.8) |
(76.7) |
57.0% |
Profit before tax |
43.3 |
40.6 |
(6.3%) |
Profit after tax |
30.6 |
30.7 |
0.4% |
Core EPS (Kshs) |
9.52 |
9.56 |
0.4% |
Income Statement Ratios |
Q3'2022 |
Q3'2023 |
y/y change |
Yield from interest-earning assets |
10.9% |
10.1% |
(0.8%) |
Cost of funding |
3.0% |
3.5% |
0.4% |
Net Interest Spread |
7.9% |
6.6% |
(1.3%) |
Net Interest Margin |
8.1% |
6.8% |
(1.3%) |
Cost of Risk |
7.9% |
13.5% |
5.6% |
Net Interest Income as % of operating income |
66.8% |
63.9% |
(3.0%) |
Non-Funded Income as a % of operating income |
33.2% |
36.1% |
3.0% |
Cost to Income Ratio |
53.0% |
65.4% |
12.4% |
Capital Adequacy Ratios |
Q3'2022 |
Q3'2023 |
% points change |
Core Capital/Total Liabilities |
15.6% |
13.0% |
(2.6%) |
Minimum Statutory ratio |
8.0% |
8.0% |
0.0% |
Excess |
7.6% |
5.0% |
(2.6%) |
Core Capital/Total Risk Weighted Assets |
14.5% |
14.5% |
0.0% |
Minimum Statutory ratio |
10.5% |
10.5% |
0.0% |
Excess |
4.0% |
4.0% |
0.0% |
Total Capital/Total Risk Weighted Assets |
18.1% |
17.8% |
(0.3%) |
Minimum Statutory ratio |
14.5% |
14.5% |
0.0% |
Excess |
3.6% |
3.3% |
(0.3%) |
Liquidity Ratio |
38.5% |
50.3% |
11.8% |
Minimum Statutory ratio |
20.0% |
20.0% |
0.0% |
Excess |
18.5% |
30.3% |
11.8% |
Key Take-Outs:
For a more detailed analysis, please see the KCB Group Q3’2023 Earnings Note
During the week, ABSA Bank Kenya released their Q3’2023 financial results. Below is a summary of the performance;
Balance Sheet Items (Kshs bn) |
Q3'2022 |
Q3'2023 |
y/y change |
Government Securities |
92.2 |
77.7 |
(15.7%) |
Net Loans and Advances |
289.4 |
330.9 |
14.3% |
Total Assets |
481.3 |
504.9 |
4.9% |
Customer Deposits |
281.1 |
354.3 |
26.1% |
Deposits per branch |
3.3 |
4.2 |
24.6% |
Total Liabilities |
421.1 |
439.6 |
4.4% |
Shareholders’ Funds |
60.3 |
65.3 |
8.4% |
Balance Sheet Ratios |
Q3'2022 |
Q3'2023 |
% y/y change |
Loan to Deposit Ratio |
103.0% |
93.4% |
(9.6%) |
Govt Securities to Deposit ratio |
32.8% |
21.9% |
(10.9%) |
Return on average equity |
23.2% |
25.8% |
2.5% |
Return on average assets |
3.0% |
3.3% |
0.3% |
Income Statement (Kshs bn) |
Q3'2022 |
Q3'2023 |
y/y change |
Net Interest Income |
23.3 |
29.3 |
26.0% |
Net non-Interest Income |
10.2 |
10.8 |
6.4% |
Total Operating income |
33.4 |
40.2 |
20.0% |
Loan Loss provision |
(5.0) |
(6.8) |
34.3% |
Total Operating expenses |
(18.3) |
(22.3) |
21.9% |
Profit before tax |
15.1 |
17.8 |
17.8% |
Profit after tax |
10.7 |
12.3 |
14.9% |
Core EPS (Kshs) |
2.0 |
2.3 |
14.9% |
Income Statement Ratios |
Q3'2022 |
Q3'2023 |
% y/y change |
Yield from interest-earning assets |
9.6% |
11.7% |
2.1% |
Cost of funding |
2.8% |
3.7% |
0.9% |
Net Interest Spread |
2.1% |
2.7% |
0.6% |
Net Interest Margin |
7.6% |
8.8% |
1.3% |
Cost of Risk |
15.0% |
16.8% |
1.8% |
Net Interest Income as % of operating income |
69.6% |
73.0% |
3.5% |
Non-Funded Income as a % of operating income |
30.4% |
27.0% |
(3.5%) |
Cost to Income Ratio |
54.7% |
55.6% |
0.8% |
Capital Adequacy Ratios |
Q3'2022 |
Q3'2023 |
% y/y change |
Core Capital/Total Liabilities |
18.8% |
16.5% |
(2.3%) |
Minimum Statutory ratio |
8.0% |
8.0% |
0.0% |
Excess |
10.8% |
8.5% |
(2.3%) |
Core Capital/Total Risk Weighted Assets |
13.8% |
13.4% |
(0.4%) |
Minimum Statutory ratio |
10.5% |
10.5% |
0.0% |
Excess |
3.3% |
2.9% |
(0.4%) |
Total Capital/Total Risk Weighted Assets |
16.2% |
17.7% |
1.5% |
Minimum Statutory ratio |
14.5% |
14.5% |
0.0% |
Excess |
1.7% |
3.2% |
1.5% |
Liquidity Ratio |
25.8% |
29.8% |
4.0% |
Minimum Statutory ratio |
20.0% |
20.0% |
0.0% |
Excess |
5.8% |
9.8% |
4.0% |
Key Take-Outs:
For a more detailed analysis, please see the ABSA Bank’s Q3’2023 Earnings Note
During the week, I&M Group released their Q3’2023 financial results. Below is a summary of the performance;
Balance Sheet Items (Kshs bn) |
Q3'2022 |
Q3'2023 |
y/y change |
Government Securities |
73.9 |
84.6 |
14.6% |
Net Loans and Advances |
231.2 |
287.3 |
24.3% |
Total Assets |
428.7 |
544.1 |
26.9% |
Customer Deposits |
308.0 |
402.4 |
30.6% |
Total Liabilities |
355.2 |
458.8 |
29.2% |
Shareholders’ Funds |
68.4 |
79.1 |
15.6% |
Balance Sheet Ratios |
Q3'2022 |
Q3'2023 |
% y/y change |
Loan to Deposit Ratio |
75.1% |
71.4% |
(3.7%) |
Government Securities to Deposit Ratio |
24.0% |
21.0% |
(2.9%) |
Return on average equity |
25.9% |
21.0% |
(4.8%) |
Return on average assets |
13.9% |
15.9% |
2.0% |
Income Statement (Kshs bn) |
Q3'2022 |
Q3'2023 |
y/y change |
Net Interest Income |
16.2 |
19.1 |
18.4% |
Net non-Interest Income |
8.8 |
10.7 |
21.2% |
Total Operating income |
25.0 |
29.9 |
19.4% |
Loan Loss provision |
(3.6) |
(4.6) |
28.3% |
Total Operating expenses |
(14.9) |
(19.2) |
28.6% |
Profit before tax |
10.43 |
11.37 |
9.0% |
Profit after tax |
7.18 |
8.20 |
14.3% |
Core EPS (Kshs) |
4.3 |
5.0 |
14.3% |
Income Statement Ratios |
Q3'2022 |
Q3'2023 |
y/y change |
Yield from interest-earning assets |
10.5% |
10.7% |
0.2% |
Cost of funding |
4.2% |
4.7% |
0.5% |
Net Interest Margin |
6.6% |
6.2% |
(0.4%) |
Net Interest Income as % of operating income |
64.6% |
64.1% |
(0.5%) |
Non-Funded Income as a % of operating income |
35.4% |
35.9% |
0.5% |
Cost to Income Ratio |
59.7% |
64.3% |
4.6% |
CIR without LLP |
45.3% |
48.8% |
3.5% |
Cost to Assets |
2.6% |
2.7% |
0.04% |
Capital Adequacy Ratios |
Q3'2022 |
Q3'2023 |
% points change |
Core Capital/Total Liabilities |
20.7% |
16.5% |
(4.2%) |
Minimum Statutory ratio |
8.0% |
8.0% |
0.0% |
Excess |
12.7% |
8.5% |
(4.2%) |
Core Capital/Total Risk Weighted Assets |
15.3% |
13.0% |
(2.3%) |
Minimum Statutory ratio |
10.5% |
10.5% |
0.0% |
Excess |
4.8% |
2.5% |
(2.3%) |
Total Capital/Total Risk Weighted Assets |
20.1% |
17.7% |
(2.4%) |
Minimum Statutory ratio |
14.5% |
14.5% |
0.0% |
Excess |
5.6% |
3.2% |
(2.4%) |
Liquidity Ratio |
46.6% |
48.2% |
1.6% |
Minimum Statutory ratio |
20.0% |
20.0% |
0.0% |
Excess |
26.6% |
28.2% |
1.6% |
Key Take-Outs:
For a more detailed analysis, please see the I&M Group’s Q3’2023 Earnings Note
During the week, NCBA Group released their Q3’2023 financial results. Below is a summary of the performance;
Balance Sheet (Kshs bn) |
Q3'2022 |
Q3'2023 |
y/y change |
Net Loans and Advances |
266.1 |
308.7 |
16.0% |
Government Securities |
206.8 |
200.8 |
(2.9%) |
Total Assets |
595.4 |
678.8 |
14.0% |
Customer Deposits |
462.1 |
548.1 |
18.6% |
Total Liabilities |
514.5 |
590.3 |
14.7% |
Shareholders' Funds |
80.9 |
88.5 |
9.4% |
Balance Sheet Ratios |
Q3'2022 |
Q3'2023 |
% points change |
Loan to Deposit Ratio |
57.6% |
56.3% |
(1.3%) |
Government Securities to Deposit ratio |
44.8% |
36.6% |
(8.1%) |
Return on average equity |
21.2% |
18.4% |
(2.8%) |
Return on average assets |
2.8% |
2.5% |
(0.4%) |
Income Statement (Kshs bn) |
Q3'2022 |
Q3'2023 |
y/y change |
Net Interest Income |
23.2 |
26.0 |
11.7% |
Net non-Interest Income |
22.5 |
20.7 |
(8.0%) |
Total Operating income |
45.8 |
46.7 |
2.0% |
Loan Loss provision |
8.3 |
6.1 |
(27.1%) |
Total Operating expenses |
26.9 |
28.1 |
4.7% |
Profit before tax |
18.2 |
18.6 |
2.1% |
Profit after tax |
12.8 |
14.6 |
14.4% |
Core EPS (Kshs) |
7.8 |
8.9 |
14.4% |
Income Statement Ratios |
Q3'2022 |
Q3'2023 |
% points change |
Yield from interest-earning assets |
10.1% |
10.9% |
0.8% |
Cost of funding |
4.4% |
5.2% |
0.8% |
Net Interest Spread |
5.7% |
5.7% |
0.0% |
Net Interest Margin |
6.0% |
6.0% |
0.1% |
Capital Adequacy Ratios |
Q3'2022 |
Q3'2023 |
% points change |
Core Capital/Total Liabilities |
16.9% |
15.6% |
(1.3%) |
Minimum Statutory ratio |
8.0% |
8.0% |
0.0% |
Excess |
8.9% |
7.6% |
(1.3%) |
Core Capital/Total Risk Weighted Assets |
18.4% |
17.2% |
(1.2%) |
Minimum Statutory ratio |
10.5% |
10.5% |
0.0% |
Excess |
7.9% |
6.7% |
(1.2%) |
Total Capital/Total Risk Weighted Assets |
18.4% |
17.2% |
(1.2%) |
Minimum Statutory ratio |
14.5% |
14.5% |
0.0% |
Excess |
3.9% |
2.7% |
(1.2%) |
Liquidity Ratio |
55.6% |
52.5% |
(3.1%) |
Minimum Statutory ratio |
20.0% |
20.0% |
0.0% |
Excess |
35.6% |
32.5% |
(3.1%) |
Key Take-Outs:
For a more detailed analysis, please see the NCBA Group’s Q3’2023 Earnings Note
During the week, Equity Group released their Q3’2023 financial results. Below is a summary of the performance;
Balance Sheet Items (Kshs bn) |
Q3’2022 |
Q3’2023 |
y/y change |
Government Securities |
233.0 |
242.5 |
4.1% |
Net Loans and Advances |
673.9 |
845.9 |
25.5% |
Total Assets |
1363.7 |
1691.2 |
24.0% |
Customer Deposits |
1007.3 |
1207.7 |
19.9% |
Deposits per branch |
3.0 |
3.4 |
14.1% |
Total Liabilities |
1209.7 |
1497.9 |
23.8% |
Shareholders’ Funds |
147.5 |
183.9 |
24.7% |
Balance Sheet Ratios |
Q3’2022 |
Q3’2023 |
% y/y change |
Loan to Deposit Ratio |
66.9% |
70.0% |
3.1% |
Government securities to deposits ratio |
23.1% |
20.1% |
(3.1%) |
Return on average equity |
31.3% |
21.8% |
(9.5%) |
Return on average assets |
3.7% |
2.4% |
(1.4%) |
Income Statement (Kshs bn) |
Q3’2022 |
Q3’2023 |
y/y change |
Net Interest Income |
59.8 |
72.6 |
21.3% |
Net non-Interest Income |
42.2 |
57.8 |
36.9% |
Total Operating income |
102.1 |
130.4 |
27.8% |
Loan Loss provision |
(9.7) |
(19.0) |
96.6% |
Total Operating expenses |
(57.7) |
(84.5) |
46.3% |
Profit before tax |
44.3 |
45.9 |
3.6% |
Profit after tax |
34.4 |
36.2 |
5.3% |
Core EPS (Kshs) |
9.1 |
9.6 |
5.3% |
Income Statement Ratios |
Q3’2022 |
Q3’2023 |
y/y change |
Yield from interest-earning assets |
7.3% |
7.7% |
0.4% |
Cost of funding |
2.9% |
3.7% |
0.8% |
Cost of risk |
9.5% |
14.6% |
5.1% |
Net Interest Margin |
7.3% |
5.6% |
(1.7%) |
Net Interest Income as % of operating income |
58.6% |
55.7% |
(3.0%) |
Non-Funded Income as a % of operating income |
41.4% |
44.3% |
3.0% |
Cost to Income Ratio |
56.6% |
64.8% |
8.2% |
CIR without LLP |
47.1% |
50.2% |
3.1% |
Cost to Assets |
3.8% |
4.3% |
0.5% |
Capital Adequacy Ratios |
Q3’2022 |
Q3’2023 |
% points change |
Core Capital/Total Liabilities |
16.9% |
17.7% |
0.8% |
Minimum Statutory ratio |
8.0% |
8.0% |
0.0% |
Excess |
8.9% |
9.7% |
0.8% |
Core Capital/Total Risk Weighted Assets |
16.1% |
15.2% |
(0.9%) |
Minimum Statutory ratio |
10.5% |
10.5% |
0.0% |
Excess |
5.6% |
4.7% |
(0.9%) |
Total Capital/Total Risk Weighted Assets |
20.7% |
19.2% |
(1.5%) |
Minimum Statutory ratio |
14.5% |
14.5% |
0.0% |
Excess |
6.2% |
4.7% |
(1.5%) |
Liquidity Ratio |
51.8% |
0.0% |
(51.8%) |
Minimum Statutory ratio |
20.0% |
20.0% |
0.0% |
Excess |
31.8% |
(20.0%) |
(51.8%) |
Key Take-Outs:
For a more detailed analysis, please see the Equity Group’s Q3’2023 Earnings Note
During the week, Standard Chartered Bank Kenya released their Q3’2023 financial results. Below is a summary of the performance;
Balance Sheet Items (Kshs bn) |
Q3'2022 |
Q3'2023 |
y/y change |
Net loans |
136.1 |
143.6 |
5.5% |
Government Securities |
112.0 |
55.6 |
(50.3%) |
Total Assets |
366.1 |
369.7 |
1.0% |
Customer Deposits |
286.1 |
298.8 |
4.5% |
Deposits per Branch |
7.9 |
9.3 |
17.5% |
Total Liabilities |
310.6 |
310.0 |
(0.2%) |
Shareholder's Funds |
55.5 |
59.7 |
7.6% |
Balance Sheet Ratios |
Q3'2022 |
Q3'2023 |
% y/y change |
Loan to deposit ratio |
47.6% |
48.0% |
0.5% |
Government securities to deposit ratio |
39.1% |
18.6% |
(20.5%) |
Return on Average Equity |
21.0% |
22.7% |
1.7% |
Return on Average Assets |
3.3% |
3.6% |
0.3% |
Income Statement (Kshs bn) |
Q3’2022 |
Q3'2023 |
y/y change |
Net Interest Income |
15.8 |
21.2 |
34.5% |
Net non-Interest Income |
8.8 |
8.2 |
(6.6%) |
Total Operating income |
24.6 |
29.4 |
19.8% |
Loan Loss provision |
0.6 |
1.8 |
193.4% |
Total Operating expenses |
12.3 |
15.8 |
28.4% |
Profit before tax |
12.3 |
13.7 |
11.3% |
Profit after tax |
8.7 |
9.7 |
11.8% |
Core EPS (Kshs) |
23.1 |
25.8 |
11.8% |
Income Statement Ratios |
Q3’2022 |
Q3'2023 |
y/y change |
Yield from interest-earning assets |
7.3% |
9.4% |
2.1% |
Cost of funding |
1.14% |
1.03% |
(0.1%) |
Net Interest Spread |
6.2% |
8.4% |
2.2% |
Net Interest Margin |
6.3% |
8.5% |
2.2% |
Cost of Risk |
2.5% |
6.2% |
3.7% |
Net Interest Income as % of operating income |
64.3% |
72.1% |
7.8% |
Non-Funded Income as a % of operating income |
35.7% |
27.9% |
(7.8%) |
Cost to Income Ratio |
49.9% |
53.5% |
3.6% |
Cost to Income Ratio without LLP |
47.4% |
47.3% |
(0.1%) |
Cost to Assets |
3.3% |
3.8% |
0.5% |
Capital Adequacy Ratios |
Q3’2022 |
Q3'2023 |
% points change |
Core Capital/Total Liabilities |
14.5% |
15.7% |
1.2% |
Minimum Statutory ratio |
8.0% |
8.0% |
0.0% |
Excess |
6.5% |
7.7% |
1.2% |
Core Capital/Total Risk Weighted Assets |
15.4% |
17.1% |
1.7% |
Minimum Statutory ratio |
10.5% |
10.5% |
0.0% |
Excess |
4.9% |
6.6% |
1.7% |
Total Capital/Total Risk Weighted Assets |
17.7% |
17.8% |
0.1% |
Minimum Statutory ratio |
14.5% |
14.5% |
0.0% |
Excess |
3.2% |
3.3% |
0.1% |
Liquidity Ratio |
71.9% |
66.7% |
(5.2%) |
Minimum Statutory ratio |
20.0% |
20.0% |
0.0% |
Excess |
51.9% |
46.7% |
(5.2%) |
Key Take-Outs:
For a more detailed analysis, please see the Standard Chartered Bank’s Q3’2023 Earnings Note
During the week, Stanbic Holding’s released their Q3’2023 financial results. Below is a summary of the performance;
Balance Sheet (Kshs bn) |
Q3'2022 |
Q3'2023 |
y/y change |
Net Loans and Advances |
236.9 |
251.0 |
5.9% |
Government Securities |
63.0 |
37.0 |
(41.3%) |
Total Assets |
371.4 |
414.3 |
11.5% |
Customer Deposits |
267.3 |
305.7 |
14.3% |
Deposits Per Branch |
10.3 |
10.2 |
(0.9%) |
Total Liabilities |
321.0 |
358.6 |
11.7% |
Shareholders' Funds |
50.4 |
55.7 |
10.5% |
Key Ratios |
Q3'2022 |
Q3'2023 |
% point change |
Loan to Deposit ratio |
88.6% |
82.1% |
(6.5%) |
Government securities to deposits ratio |
23.6% |
12.1% |
(11.5%) |
Return on average equity |
19.1% |
21.4% |
2.3% |
Return on average assets |
2.7% |
2.9% |
0.2% |
Income Statement (Kshs bn) |
Q3'2022 |
Q3'2023 |
y/y change |
Net interest Income |
12.7 |
18.1 |
42.4% |
Net non-interest income |
10.3 |
12.6 |
23.0% |
Total Operating income |
23.0 |
30.7 |
33.7% |
Loan loss provision |
(2.9) |
(4.5) |
56.8% |
Total Operating expenses |
(13.3) |
(17.8) |
33.6% |
Profit before tax |
9.7 |
13.0 |
34.0% |
Profit after tax |
7.0 |
9.3 |
32.7% |
Core EPS (Kshs) |
17.7 |
23.5 |
32.7% |
Income Statement Ratios |
Q3'2022 |
Q3'2023 |
y/y change |
Yield from interest-earning assets |
6.4% |
8.3% |
1.9% |
Cost of funding |
2.5% |
3.3% |
0.8% |
Net Interest Margin |
6.2% |
7.8% |
1.6% |
Net Interest Income as % of operating income |
55.4% |
59.0% |
3.6% |
Non-Funded Income as a % of operating income |
44.6% |
41.0% |
(3.6%) |
Cost to Income Ratio |
57.9% |
57.8% |
(0.1%) |
CIR without LLP |
45.4% |
43.2% |
(2.2%) |
Cost to Assets |
2.8% |
4.3% |
1.5% |
Capital Adequacy Ratios |
Q3'2022 |
Q3'2023 |
% points change |
Core Capital/Total Liabilities |
17.2% |
15.7% |
(1.5%) |
Minimum Statutory ratio |
8.0% |
8.0% |
|
Excess |
9.2% |
7.7% |
(1.5%) |
Core Capital/Total Risk Weighted Assets |
13.4% |
13.2% |
(0.2%) |
Minimum Statutory ratio |
10.5% |
10.5% |
|
Excess |
2.9% |
2.7% |
(0.2%) |
Total Capital/Total Risk Weighted Assets |
16.2% |
16.9% |
0.7% |
Minimum Statutory ratio |
14.5% |
14.5% |
|
Excess |
1.7% |
2.4% |
0.7% |
Liquidity Ratio |
39.9% |
40.5% |
0.6% |
Minimum Statutory ratio |
20.0% |
20.0% |
|
Excess |
19.9% |
20.5% |
0.6% |
Key Take-Outs:
For a more detailed analysis, please see the Stanbic Holding’s Q3’2023 Earnings Note
Asset Quality:
Cytonn Report: Listed Bank Asset Quality |
||||||
|
Q3'2023 NPL Ratio* |
Q3'2022 NPL Ratio** |
% point change in NPL Ratio |
Q3'2023 NPL Coverage* |
Q3'2022 NPL Coverage** |
% point change in NPL Coverage |
ABSA Bank Kenya |
16.1% |
17.8% |
(1.8%) |
62.1% |
52.8% |
9.3% |
KCB |
17.2% |
21.4% |
(4.2%) |
51.1% |
45.8% |
5.3% |
Equity Group |
13.6% |
9.5% |
4.2% |
53.4% |
63.0% |
(9.6%) |
NCBA Group |
12.0% |
15.4% |
(3.4%) |
83.0% |
82.4% |
0.5% |
Standard Chartered Bank Kenya |
14.4% |
15.4% |
(1.0%) |
84.8% |
83.9% |
0.9% |
Stanbic Bank |
9.0% |
10.1% |
(1.1%) |
66.3% |
63.4% |
3.0% |
I&M Holdings |
11.8% |
9.5% |
2.3% |
51.8% |
75.4% |
(23.6%) |
Co-operative Bank of Kenya |
14.9% |
14.0% |
0.9% |
62.1% |
69.3% |
(7.2%) |
Mkt Weighted Average* |
13.93% |
13.87% |
0.06% |
63.2% |
65.9% |
(2.7%) |
*Market cap weighted as at 24/11/2023 |
||||||
**Market cap weighted as at 02/12/2022 |
Key take-outs from the table include:
Summary Performance
The table below shows performance of listed banks using several metrics:
Cytonn Report: Listed Banks Performance in Q3’2023 |
|||||||||||||
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 |
ABSA |
14.9% |
33.5% |
62.2% |
26.0% |
8.8% |
6.4% |
27.0% |
21.2% |
26.1% |
(15.7%) |
93.4% |
14.3% |
25.8% |
KCB |
0.4% |
36.4% |
77.9% |
21.6% |
6.8% |
38.7% |
36.1% |
65.7% |
79.6% |
37.5% |
63.3% |
38.1% |
20.2% |
Equity |
5.3% |
32.0% |
58.4% |
21.3% |
5.6% |
36.9% |
44.3% |
36.6% |
19.9% |
4.1% |
70.0% |
25.5% |
21.8% |
NCBA |
14.4% |
21.1% |
35.3% |
11.7% |
6.0% |
(8.0%) |
44.4% |
11.9% |
18.6% |
(2.9%) |
56.3% |
16.0% |
18.4% |
SCB-K |
11.8% |
28.5% |
(10.0%) |
34.5% |
8.5% |
(6.6%) |
27.9% |
19.0% |
4.5% |
(50.3%) |
48.0% |
5.5% |
22.7% |
Stanbic |
32.7% |
48.2% |
63.2% |
42.4% |
7.8% |
23.0% |
41.0% |
22.7% |
14.3% |
(41.3%) |
82.1% |
5.9% |
21.4% |
I&M |
14.3% |
27.5% |
41.5% |
18.4% |
6.2% |
21.2% |
35.9% |
16.9% |
30.6% |
14.6% |
71.4% |
24.3% |
15.9% |
Co-op |
7.6% |
12.9% |
41.3% |
2.5% |
8.4% |
2.1% |
38.5% |
7.8% |
0.2% |
1.5% |
87.3% |
12.8% |
22.3% |
Q3'23 Mkt Weighted Average* |
10.7% |
30.0% |
48.2% |
21.8% |
7.0% |
17.3% |
38.0% |
27.9% |
24.0% |
(4.7%) |
70.8% |
19.2% |
21.5% |
Q3'22 Mkt Weighted Average** |
36.3% |
16.4% |
19.7% |
17.6% |
7.3% |
30.1% |
38.1% |
16.3% |
9.8% |
6.5% |
73.7% |
17.1% |
24.2% |
*Market cap weighted as at 24/11/2023 |
|||||||||||||
**Market cap weighted as at 02/12/2022 |
Key take-outs from the table include:
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 being undervalued 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.
I. Residential Sector During the week, property developer Mi Vida Homes broke ground for the construction of three projects namely, Amaiya, 237 Garden City (237 GC) and KEZA located within Garden City along Thika Road, and Riruta areas respectively. This comes more than a year after the developer announced plans to begin construction in April 2022. Amaiya, positioned within the Garden City Development, is the second phase of Mi Vida’s mid-market product, following the successful completion and sale of Mi Vida's inaugural project of 221 housing units also located within Garden City. Amaya project comprises one, two and three-bedroom duplexes targeting the middle-income segment of the market. The project is set to be completed by April 2025 and will offer amenities including an electric fence, parking area, CCTV cameras, a nearby bus stop, neighboring restaurants and shops, proximate hospital, and a nearby school. The table below presents a summary of the various typologies, sizes and unit pricing;
Cytonn Report: Amaiya Project by Mi Vida Homes |
||||
# |
Typology |
Size (SQM) |
Price (Kshs in mns) |
Price per SQM |
1 |
1-bedroom |
65 |
9.8 |
150,769 |
2 |
2-bedroom |
96 |
15.0 |
156,250 |
3 |
3-bedroom |
112 |
17.3 |
154,464 |
|
Average |
91 |
14.0 |
153,828 |
Source: Mi Vida Homes
On the other hand, 237 GC and KEZA constitute affordable housing projects initiated by the developer. The two projects are reflective of the broader trends currently witnessed in the Kenyan Real Estate market, in line with the government’s focus on provision of affordable housing. KEZA which is located in Riruta, Nairobi County, is an extensive 1,150-unit project with its mix of studio, 1, 2, and 3-bedroom apartments. This project also is set to commence in April next year and will offer amenities such as an electric fence, CCTV cameras, nearby shopping center, and neighboring schools. The table below gives a summary of the unit types, sizes and prices for the developments;
Cytonn Report: Mi Vida Homes Affordable Housing Project |
|||||||
# |
Project |
Typology |
Size (SQM) |
Price (Kshs in mns) |
Price per SQM (Kshs) |
Price per SQM for Government Affordable Houses |
Variance in Price per SQM (%) |
1 |
KEZA Phase 1 |
Studio |
20 |
2.3 |
115,000 |
|
|
|
|
Premium Studio |
24 |
2.5 |
104,167 |
|
|
|
|
One bedroom |
40 |
4.7 |
117,500 |
33,333 |
252.5% |
|
|
Two bedrooms |
61 |
6.0 |
98,361 |
50,000 |
96.7% |
2 |
KEZA Phase 2 |
Premium Studio |
24 |
2.7 |
112,500 |
|
|
|
|
2 bedrooms |
61 |
6.4 |
104,918 |
50,000 |
109.8% |
|
|
3 bedrooms |
123 |
8.5 |
69,106 |
50,000 |
38.2% |
|
|
Average |
50 |
4.7 |
103,079 |
45,833 |
124.3% |
Source: Mi Vida Homes Website
Mi Vida Homes’ 237 GC project worth Kshs 1.6 bn which is situated within Garden City, will deliver 640 units comprising studio, one, and two-bedroom apartments. The project will offer amenities such as a parking area, an electric fence, state of the art surveillance systems, and nearness to key amenities such as schools, and hospitals. In terms of purchasing, the project will offer flexible payment plans to potential buyers including; i) a 5-year rent to own payment plan with monthly payments from Kshs 40,000, and no deposit payable before commencement of these monthly repayments, and ii) a rent to own scheme with monthly repayments from Kshs 19,000 payable over a 20-year period, upon the payment of a 30.0% deposit payable over the construction period.
In our view, the above affordable housing projects in comparison to the government’s affordable housing program (AHP) are significantly expensive. In terms of affordability, the unit prices translate to an average of Kshs 103,079 per SQM, which is 124.3% higher than the government’s affordable housing average of Kshs 45,833 per SQM.
On the other hand, we expect these developments will to some extent; i) contribute towards addressing the growing need for housing in the Nairobi Metropolitan Area, facilitated by the high urbanization and population growth rates currently standing at 3.7% and 1.9% respectively, ii) foster inclusive urban development, iii) enhance the quality of life of residents by providing quality affordable housing, and, iv) promote employment through the creation of both direct and indirect jobs
Moving forward, we expect to witness an increase in the number of institutional investors venturing in affordable housing segment which has traditionally been overshadowed by mid to high-end developments. Additionally, we anticipate to continue witnessing a surge in the development of Mixed-Use Developments (MUDs), as these schemes continue to grow in popularity both in Kenya and globally attributable to the diversity in amenities and social offerings they provide to clients. This inclination towards mixed-use, community-centric developments is indicative of a shift in modern homebuyers' preferences, who are increasingly seeking value beyond the residential unit.
During the week, unitholders of ILAM Fahari I-REIT held an extraordinary general meeting, to vote on the proposed delisting of the fund from the Main Investment Market of the Nairobi Securities Exchange (NSE). Last month, the fund manager, ICEA Lion Asset Management (ILAM) acquired Kshs 36.5 million shares at Kshs 11.0 each from retail investors in efforts to buyout Non-Professional investors from the fund. The move was part of a larger plan to convert the REIT into a Restricted I-REIT from an Un-restricted I-REIT, which significantly limits trading of the units to only professional investors holding units worth Kshs 5.0 million and above. Upon successful delisting, ILAM Fahari I-REIT will be listed on the Unquoted Securities Platform (USP), subsequently joining the list of REITs trading on the USP alongside Acorn D-REIT and I-REIT. For more information regarding the operational restructuring of ILAM Fahari, please read our Cytonn Monthly October 2023 and Cytonn Monthly August 2023.
In the Nairobi Securities Exchange, ILAM Fahari I-REIT closed the week trading at an average price of Kshs 6.0 per share, remaining relatively unchanged from the previous week. The performance represented an 11.8% Year-to-Date (YTD) loss from Kshs 6.8 per share recorded on 3 January 2023, taking it to a 70.1% Inception-to-Date (ITD) loss from the Kshs 20.0 price. The dividend yield currently stands at 10.9%. The graph below shows Fahari I-REIT’s performance from November 2015 to 24th November 2023;
In the Unquoted Securities Platform, Acorn D-REIT and I-REIT traded at Kshs 25.3 and Kshs 21.7 per unit, respectively, as of 27th October 2023. The performance represented a 26.6% and 8.3% gain for the D-REIT and I-REIT, 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 30.7 mn shares, respectively, with a turnover of Kshs 257.5 mn and Kshs 633.8 mn, respectively, since inception in February 2021.
REITs provide various benefits like tax exemptions, diversified portfolios, and stable long-term profits. However, the continuous deterioration in performance of the Kenyan REITs and restructuring of their business portfolio is on top of other general challenges such as; i) inadequate comprehension of the investment instrument among investors, ii) prolonged approval processes for REITs creation, iii) high minimum capital requirements of Kshs 100.0 mn for trustees, and, iv) minimum investment amounts set at Kshs 5.0 mn, continue to limit the performance of the Kenyan REITs market.
Cytonn High Yield Fund (CHYF) closed the week with an annualized yield of 18.0%, a 1.6% increase from 16.4% recorded the previous week. The performance represented a 4.1%-points Year-to-Date (YTD) increase from 13.9% yield recorded on 1st January 2023, and 2.3%-points Inception-to-Date (ITD) increase from the 15.7% yield. The graph below shows Cytonn High Yield Fund’s performance from November 2019 to 24th November 2023;
Notably, the CHYF has outperformed other regulated Real Estate funds with an annualized yield of 18.0%, as compared to Fahari I-REIT and Acorn I-REIT with yields of 10.9%, and 2.8% respectively. As such, the higher yields offered by CHYF makes the fund one of the best alternative investment products in the Real Estate sector. The graph below shows the yield performance of the Regulated Real Estate Funds;
*H1’2023
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) the growth in popularity of Mixed-Use Developments attributable to the diversity in amenities and social offerings they provide to clients. However, factors such as; i) rising costs of construction, ii) limited investor knowledge in REITs, and, iii) an increase in gross non-performing loans advanced to the sector signifying elevated credit risk will continue to hinder optimal performance of the sector by limiting developments and investments.
In 2022, we published the Nairobi Metropolitan Area Serviced Apartments Report 2022, which highlighted that serviced apartment’s average rental yield grew by 0.7% points to 6.2% in 2022, from 5.5% recorded in 2021. This was attributed to an increase in average monthly charges per SQM by 6.6% to Kshs 2,716 per SQM, from Kshs 2,549 per SQM recorded in 2021, coupled with an increase in occupancy levels by 4.3% to 65.8% in 2022, from 61.5% recorded in 2021. The improvement in performance was attributable to increased demand for hospitality facilities and services as a result of the reopening of the economy, the return of international flights, and the improved rent collection amounts by serviced apartments that had previously been issuing discounts to attract and maintain clients. This year, we update our report using 2023 market research data and by focusing on;
Section I: Overview of the Kenyan Hospitality Sector
In 2023, the Kenyan hospitality sector continues its path to recovery and expansion, demonstrating resilience and adaptability despite ongoing global challenges. Building on the momentum of the previous year, the sector has witnessed significant growth and transformation, driven by various factors contributing to its resurgence. The hospitality sector's recovery from the aftermath of the pandemic persists as one of the noteworthy highlights. Following the tumultuous period induced by COVID-19, 2022 marked a significant rebound, with 2023 showcasing a sustained trajectory of improvement. Key performance indicators, including hotel occupancy rates, international arrivals, and sectoral contribution to the economy, have displayed promising upward trends.
In terms of international arrivals, Kenya National Bureau of Statistics’ Leading Economic Indicators – September 2023 report highlighted that arrivals through Jomo Kenyatta International Airport (JKIA) and Moi International Airport (MIA) registered an increase of 13.3% to 317,196 visitors in Q2’2023 from 279,981 visitors in Q2’2022. This is was a result of i) increased international marketing of Kenya’s tourism market by the Ministry of Tourism in collaboration with the Kenya Tourism Board, through platforms such as the Magical Kenya platform, ii) the tourism board alignment of its marketing initiatives towards targeting emerging and established source markets, iii) concerted efforts to promote local and regional tourism, iv) development of niche products such as cruise tourism, adventure tourism, culture and sports tourism and, iv) an increase in corporate and business Meetings, Events, and Conferences (MICE) from both the public and private sectors. For the months of July and August 2023, the number of international visitors arriving through Jomo Kenyatta (JKIA) and Moi International Airports (MIA) came in at a cumulative 316,193 persons, representing a significant 34.0% increase, compared to the 235,982 visitors recorded during a similar period in 2022. The graph below shows the number of international arrivals in Kenya between Q1’2020 and Q2’2023;
Source: Kenya National Bureau of Statistics
Some of the factors that continue to cushion the hospitality sector include;
Nevertheless, the sector continues to face challenges, mainly;
Section II: Introduction to Serviced Apartments
Serviced apartments are fully furnished residences available for short-term or extended stays, and have solidified their place within the vibrant hospitality landscape of the Nairobi Metropolitan Area. They encompass a spectrum of amenities and services, resembling the comforts of home combined with hotel-like conveniences. These accommodations typically feature spacious living areas, fully equipped kitchens, separate bedrooms, and en-suite facilities, providing guests with a self-sufficient and flexible living environment. In 2023, these establishments continue to redefine the hospitality experience by catering to a diverse range of guests, including business travelers, families, digital nomads, and leisure tourists, offering tailored experiences to suit individual needs. The appeal of serviced apartments lies in their unique offerings and advantages that include:
Section III: Supply and Distribution of Serviced Apartments in the Nairobi Metropolitan Area
The number of serviced apartments within the Nairobi Metropolitan Area (NMA) has increased by an 8-Year CAGR of 8.6% to 6,627 apartments in 2023, from 3,414 apartments in 2015. Notable serviced apartments facilities brought into the market in 2023 included the 100-room Dusit Princess Residences located in Westlands, and Somerset Rosslyn Nairobi by Ascott Limited, a 150-unit development in Runda which is set to be launched in December 2023. The table below shows the growth in supply of serviced apartments in the Nairobi Metropolitan Area over the last five years;
Source: Cytonn Research
In terms of distribution, Westlands and Kilimani have the largest market share of serviced apartments within the Nairobi Metropolitan Area, at 37.8% and 25.6%, respectively attributable to;
The table provided below illustrates the market share of serviced apartments in the Nairobi Metropolitan Area in 2023;
Cytonn Report: Nairobi Metropolitan Area (NMA) Serviced Apartments Market Share 2023 |
|
Area |
Percentage Market Share |
Westlands |
37.8% |
Kilimani |
25.6% |
Lavington-Kileleshwa |
11.1% |
Upperhill |
7.8% |
Limuru Road |
7.8% |
Thika Road |
5.5% |
Nairobi CBD |
4.4% |
Total |
100.0% |
Source: Cytonn Research
For the projects in the pipeline, serviced apartments and hotels with serviced apartments’ concepts currently under development in the Nairobi Metropolitan Area currently include;
Cytonn Report: NMA Serviced Apartments Projects in the Pipeline 2023 |
|||
Name |
Location |
Number of Rooms |
Estimated Completion Date |
MGallery |
Gigiri |
105 |
2024 |
Hyatt Regency |
Westlands |
72 |
2024 |
Total |
|
17 |
|
Source: Online Research
Section IV: Performance of Serviced Apartments in the Nairobi Metropolitan Area
In the development of the report, the performance of seven nodes within the Nairobi Metropolitan Area was tracked, and compared to the performance in 2022, with emphasis on the following metrics;
In the estimations for the investment value, we have calculated development costs per SQM through factoring in land costs (location-based), costs of construction, equipping costs, professional fees and other costs relating to development. The formula thus used in the calculation rental yields is as follows;
It is important to note that investors will generally incur varying costs depending on the actual land costs incurred, the plot ratios, and the level of finishing and equipping. In analyzing performance, we will start by the node during the year, followed by a comparison with 2022 then the performance by typology will then be covered;
The average rental yield for serviced apartments within the NMA increased by 0.6% points to 6.8% in 2023 from 6.2% in 2022. Westlands and Limuru Road emerged the best performing nodes, with rental yields of 10.2% and 8.2% respectively, compared to the market average of 6.8%. The performance was attributed to, i) the proximity of the nodes to international organizations and embassies concentrated within their bounds which has continued to drive the demand for serviced apartments in the nodes upward, owing to a high influx of foreign nationals and expatriates, ii) presence of high quality serviced apartments available in the nodes which attract premium rates, iii) the ease of accessing the areas through well-developed infrastructure road networks, and, iv) their relative closeness to the Nairobi CBD and other upscale neighborhoods. On the other hand, Thika Road was the least performing node, with an average rental yield of 4.1%, 2.7% points lower than the market average of 6.8%. The performance is attributed to, i) the relatively low charge rates for apartments in the node, ii) the low demand for its serviced apartments caused by their unpopularity, iii) the long commute to main commercial zones, and, iv) reduced monthly charges in the area compared to last year, as landlords continued to offer discounts in efforts meant to attract customers and improve occupancy rates. The table below highlights the performance of the various nodes within the NMA;
Cytonn Report: NMA Serviced Apartments Performance per Node - 2023 |
||||||||
Node |
Studio |
1 Bed |
2 Bed |
3 bed |
Monthly Charge/ |
Occupancy |
Devt Cost/SQM (Kshs) |
Rental Yield |
SQM (Kshs) |
||||||||
Westlands |
193,633 |
271,362 |
340,190 |
359,563 |
4,059 |
74.2% |
209,902 |
10.2% |
Limuru Road |
6,271 |
236,265 |
329,655 |
271,105 |
4,699 |
58.1% |
231,715 |
8.2% |
Kilimani |
187,980 |
258,288 |
309,200 |
468,883 |
3,229 |
66.5% |
202,662 |
7.7% |
Kileleshwa & Lavington |
120,000 |
284,231 |
230,204 |
400,495 |
2,844 |
71.5% |
206,132 |
7.2% |
Upperhill |
187,000 |
335,951 |
360,400 |
2,309 |
65.8% |
209,902 |
5.2% |
|
Nairobi CBD |
120,000 |
167,140 |
254,875 |
300,000 |
2,539 |
57.5% |
224,571 |
4.9% |
Thika Road |
92,975 |
1,444 |
1,312 |
1,632 |
70.6% |
200,757 |
4.1% |
|
Average |
125,577 |
213,894 |
257,360 |
308,823 |
3,045 |
66.3% |
212,234 |
6.8% |
Source; Cytonn Research
The performance of the serviced apartments improved slightly y/y, with the occupancy rates coming in at 66.3% in 2023, a 0.5%-points increase from the 65.8% recorded in 2022. This was lower than 2022, where occupancy rates improved by 4.3% points to 65.8% from the 61.5% recorded in 2021. The slower growth is ascribed to tough economic challenges occasioned by rising inflation, which continues to eroded the purchasing power of consumers. As a result, this has curtailed the expenditures of a majority of potential clients, as they have had to cut back on spending, prioritizing essential spending only.
The average monthly charges for 2023 increased to Kshs 3,045 per SQM from Kshs 2,716 per SQM recorded in 2022, representing a 10.9% increase. This was attributed to increased costs of operations on the back of rising costs of essential commodities, electricity, fuel costs and energy. Consequently, the average rental yield increased to 6.8% in 2023, a 0.6%-points increase from the 6.2% recorded in 2022. The improvement in performance was primarily on the back of; i) growing popularity of Nairobi as a business destination, having being voted as Africa’s leading business travel destination in the 2023 World Travel Awards, ii) continued recovery of the Kenyan hospitality sector, iii) increased number of international tourist arrivals into the country as compared to a similar period in 2022, iv) the intensive marketing of Kenya’s tourism market through platforms such as the Magical Kenya platform among others, and, v) the sustained preference by various guests for extended stay options within the city. The table below shows the comparative analysis between 2022 and 2023;
All values in Kshs unless stated otherwise |
|||||||||
Cytonn Report: Comparative Analysis-2022/2023 Market Performance |
|||||||||
Node |
Monthly Charge/SQM 2022 |
Occupancy 2022 |
Rental Yield 2022 |
Monthly Charge/SQM 2023 |
Occupancy 2023 |
Rental Yield 2023 |
Change in Monthly Charges/SQM |
Change in Occupancy |
Change in Rental Yield |
Westlands |
3,916 |
70.7% |
9.3% |
4,059 |
74.2% |
10.2% |
3.7% |
3.5% |
0.9% |
Limuru Road |
2,976 |
60.6% |
5.8% |
4,699 |
58.1% |
8.2% |
57.9% |
(2.5%) |
2.4% |
Kilimani |
2,937 |
69.3% |
7.2% |
3,229 |
66.5% |
7.7% |
9.9% |
(2.8%) |
0.5% |
Kileleshwa & Lavington |
2,811 |
66.3% |
6.6% |
2,844 |
71.5% |
7.2% |
1.2% |
5.2% |
0.6% |
Upperhill |
2,225 |
65.4% |
5.0% |
2,309 |
65.8% |
5.2% |
3.8% |
0.4% |
0.2% |
Nairobi CBD |
2,348 |
66.2% |
5.2% |
2,539 |
57.5% |
4.9% |
8.1% |
(8.7%) |
(0.3%) |
Thika Road |
1,800 |
62.1% |
4.2% |
1,632 |
70.6% |
4.1% |
(9.3%) |
8.5% |
(0.1%) |
Average |
2,716 |
65.8% |
6.2% |
3,045 |
66.3% |
6.8% |
10.8% |
0.5% |
0.6% |
Source; Cytonn Research
Section V: Recommendations and Outlook
Having looked at the various factors driving the hospitality industry and with a particular focus on the serviced apartments sector, including challenges and current performance, we conclude with a recommendation of existing investment opportunities in the sector, and outlook as depicted below;
Cytonn Report: Serviced Apartments Sector Outlook 2023 |
||
Measure |
Sentiment |
Outlook |
Serviced Apartments Performance |
|
Neutral |
International Tourism |
|
Neutral |
MICE Tourism |
|
Neutral |
Supply |
|
Neutral |
Given that all of our key metrics are neutral, we have a NEUTRAL overall outlook for the serviced apartments sector. The Investment opportunity lies in Westlands, Limuru Road, Kilimani, and Kileleshwa-Lavington which performed the best among all the nodes, with rental yields of 10.2%, 8.2%, 7.7% and 7.2% respectively, compared to the market average of 6.8%.
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