Dec 8, 2019
Following the release of the Q3’2019 results by Kenyan listed banks, the Cytonn Financial Services Research Team undertook an analysis on the financial performance of the listed banks and identified the key factors that shaped the performance of the sector, and our expectations of the banking sector for the rest of the year.
The report is themed “Higher Net Interest Margins and Consolidation to Drive Growth in the Post Rate Cap Era” as we assess the key factors that influenced the performance of the banking sector in the third quarter of 2019, the key trends, the challenges banks faced, and areas that will be crucial for growth and stability of the banking sector going forward. As such, we shall address the following:
Section I: Key Themes That Shaped the Banking Sector Performance in Q3’2019
Below, we highlight the key 7 themes that shaped the banking sector in Q3’2019, which include repeal of the interest rate cap, consolidation, regulation, and asset quality:
With the interest rate cap repealed, we expect increased access to credit by borrowers that have been shunned under the current regulated loan-pricing framework going forward as well as increased Net Interest Margins (NIMs) due to higher yields on interest-earning assets coupled with a reduction in the cost of funds following the removal of interest rate floors in 2018, that required banks to pay lenders at least 70.0% of the base lending rate. This has seen deposit rates hit a 36-month low in September 2019, to stand at 4.6% compared to 6.3% in September 2018 as lenders continue to ride on cheaper deposits.
Read our most recent report focusing on the interest rate cap here.
Other mergers and acquisitions that have happened or been announced recently include;
Below is a summary of the deals in the last 5-years that have either happened, been announced or expected to be concluded:
Acquirer |
Bank Acquired |
Book Value at Acquisition (Kshs. Bns) |
Transaction Stake |
Transaction Value (Kshs. Bns) |
P/Bv Multiple |
Date |
Access Bank (Nigeria) |
Transnational Bank Ltd. |
1.9 |
93.6% |
Undisclosed |
N/A |
Oct-2019* |
Oiko Credit |
Credit Bank |
3.0 |
22.8% |
1.0 |
1.5x |
Aug-19 |
KCB Group |
National Bank of Kenya |
7.0 |
100.0% |
6.6 |
0.9x |
Sep-19 |
CBA Group |
NIC Group |
33.5 |
53%:47% |
23.0 |
0.7x |
Sep-19 |
CBA Group |
Jamii Bora Bank |
3.4 |
100.0% |
1.4 |
0.4x |
Jan-19 |
AfricInvest Azure |
Prime Bank |
21.2 |
24.2% |
5.1 |
1.0x |
Jan-19 |
KCB Group |
Imperial Bank |
Unknown |
Undisclosed |
Undisclosed |
N/A |
Dec-18 |
SBM Bank Kenya |
Chase Bank Ltd |
Unknown |
75.0% |
Undisclosed |
N/A |
Aug-18 |
DTBK |
Habib Bank Kenya |
2.4 |
100.0% |
1.8 |
0.8x |
Mar-17 |
SBM Holdings |
Fidelity Commercial Bank |
1.8 |
100.0% |
2.8 |
1.6x |
Nov-16 |
M Bank |
Oriental Commercial Bank |
1.8 |
51.0% |
1.3 |
1.4x |
Jun-16 |
I&M Holdings |
Giro Commercial Bank |
3.0 |
100.0% |
5.0 |
1.7x |
Jun-16 |
Mwalimu SACCO |
Equatorial Commercial Bank |
1.2 |
75.0% |
2.6 |
2.3x |
Mar-15 |
Centum |
K-Rep Bank |
2.1 |
66.0% |
2.5 |
1.8x |
Jul-14 |
GT Bank |
Fina Bank Group |
3.9 |
70.0% |
8.6 |
3.2x |
Nov-13 |
Average |
|
|
75.2% |
|
1.4x |
|
* Announcement date |
The chart below highlights the asset quality trend:
Section II: Summary of The Performance of the Listed Banking Sector in Q3’2019:
The table below highlights the performance of the banking sector, showing the performance using several metrics, and the key take-outs of the performance.
Bank |
Core EPS Growth |
Interest Income Growth |
Interest Expense Growth |
Net Interest Income Growth |
Net Interest Margin |
Non-Funded Income Growth |
NFI to Total Operating Income |
Growth in Total Fees & Commissions |
Deposit Growth |
Growth in Government Securities |
Loan to Deposit Ratio |
Loan Growth |
Return on Average Equity |
HF Group |
74.5% |
(11.9%) |
(16.6%) |
(4.3%) |
4.5% |
78.9% |
38.4% |
129.3% |
(0.1%) |
(7.0%) |
113.3% |
(13.7%) |
(3.3%) |
BBK |
19.0% |
5.6% |
17.1% |
2.0% |
8.5% |
8.1% |
32.1% |
30.9% |
6.9% |
3.0% |
82.5% |
8.8% |
17.4% |
NCBA |
16.3% |
2.7% |
(3.7%) |
8.8% |
5.3% |
23.3% |
47.2% |
21.7% |
10.7% |
7.4% |
66.8% |
8.2% |
14.9% |
I&M Holdings |
13.4% |
7.2% |
12.9% |
2.9% |
6.0% |
14.0% |
37.5% |
5.1% |
13.0% |
(0.7%) |
73.7% |
6.6% |
17.2% |
Equity Group |
10.4% |
11.2% |
16.8% |
9.5% |
8.4% |
13.7% |
41.1% |
15.0% |
18.9% |
7.8% |
73.0% |
21.0% |
21.7% |
DTBK |
7.5% |
(7.3%) |
(7.0%) |
(7.5%) |
5.6% |
5.7% |
22.3% |
(2.5%) |
0.3% |
(1.2%) |
67.8% |
(2.9%) |
14.6% |
KCB Group |
6.2% |
4.6% |
(0.8%) |
6.5% |
8.2% |
16.9% |
35.2% |
28.5% |
11.4% |
7.5% |
82.9% |
11.7% |
22.2% |
Co-operative Bank |
5.5% |
(1.6%) |
0.9% |
(2.7%) |
8.3% |
33.3% |
40.0% |
46.6% |
8.9% |
13.6% |
83.4% |
5.8% |
18.4% |
SCBK |
(1.3%) |
(6.3%) |
(23.7%) |
0.6% |
7.5% |
(1.1%) |
32.2% |
7.0% |
2.4% |
(7.9%) |
52.7% |
6.8% |
16.9% |
Stanbic Bank |
N/A |
11.3% |
9.3% |
12.6% |
6.9% |
18.3% |
47.7% |
23.3% |
5.4% |
(33.2%) |
84.6% |
14.6% |
18.5% |
Q3'2019 Mkt Weighted Average* |
8.7% |
4.5% |
4.3% |
4.9% |
7.7% |
15.8% |
37.9% |
22.6% |
11.0% |
3.3% |
75.7% |
11.6% |
19.3% |
Q3'2018 Mkt Weighted Average** |
16.2% |
6.1% |
12.5% |
3.8% |
8.0% |
5.9% |
34.5% |
0.6% |
7.4% |
17.8% |
75.3% |
4.2% |
18.8% |
*Market cap weighted as at 29/11/2019 |
|||||||||||||
**Market cap weighted as at 30/11/2018 |
Key takeaways from the table above include:
Section III: The Focus Areas of the Banking Sector Players Going Forward:
In summary, the banking sector showed improved performance, which was largely attributable to persistent revenue diversification evidenced by the increase in NFI, majorly the growth in fees and commissions. Correspondingly, the increase in loan growth evidenced a trend of banks refocusing on core operation in Q3’2019 albeit the sector was plagued by stringent regulations particularly the interest rate cap, which contributed to the decrease in interest income and hence, net interest margins. With the loosening of the regulations particularly the repeal of the interest rate cap, the sector can focus on the following items to increase growth and profitability:
Section IV: Brief Summary of the Outcome of Our Analysis:
As per our analysis on the banking sector from a franchise value and from a future growth opportunity perspective, we carried out a comprehensive ranking of the listed banks. For the franchise value ranking, we included the earnings and growth metrics as well as the operating metrics shown in the table below in order to carry out a comprehensive review of the banks:
Bank |
Loans to Deposits Ratio |
Cost to Income Ratio |
Return on Average Capital Employed |
Deposit/Branch |
Gross NPL Ratio |
NPL Coverage |
Tangible Common Ratio |
Non-Funded Income/Revenue |
Co-operative Bank |
83.4% |
56.2% |
18.4% |
2.1 |
10.5% |
55.5% |
16.2% |
40.0% |
KCB Group Plc |
82.9% |
54.4% |
22.2% |
2.3 |
8.3% |
56.5% |
15.3% |
35.2% |
DTB Kenya |
67.8% |
52.2% |
14.6% |
2.2 |
8.9% |
48.0% |
15.1% |
24.1% |
Equity Group Holdings |
73.0% |
54.8% |
21.7% |
1.6 |
8.4% |
45.8% |
15.0% |
41.1% |
NCBA Group Plc |
66.8% |
62.0% |
14.9% |
4.5 |
12.4% |
60.2% |
13.6% |
47.2% |
Barclays Bank |
82.5% |
63.3% |
17.4% |
2.7 |
6.8% |
78.6% |
12.0% |
32.1% |
Standard Chartered Bank |
52.7% |
57.7% |
16.9% |
6.6 |
14.9% |
77.0% |
15.8% |
32.2% |
I&M Holdings |
73.7% |
48.6% |
17.2% |
5.6 |
12.7% |
62.5% |
15.5% |
37.5% |
HF Group Plc |
113.3% |
102.9% |
-3.3% |
1.6 |
28.2% |
44.4% |
16.9% |
38.4% |
Stanbic Bank/Holdings |
84.6% |
63.5% |
18.5% |
7.4 |
10.9% |
58.9% |
12.6% |
47.7% |
Weighted Average Q3'2019 |
75.7% |
56.6% |
19.3% |
3.1 |
9.8% |
57.8% |
14.8% |
38.0% |
The overall ranking was based on a weighted average ranking of Franchise value (accounting for 40%) and intrinsic value (accounting for 60%). The Intrinsic Valuation is computed through a combination of valuation techniques, with a weighting of 40.0% on Discounted Cash-flow Methods, 35.0% on Residual Income and 25.0% on Relative Valuation, while the Franchise ranking is based on banks operating metrics, meant to assess efficiency, asset quality, diversification, and profitability, among other metrics. The overall Q3’2019 ranking is as shown in the table below:
Bank |
Franchise Value Score |
Intrinsic Value Score |
Weighted Score |
Q3'2019 Rank |
KCB Group Plc |
46 |
3 |
20.2 |
1 |
I&M Holdings |
57 |
2 |
24.0 |
2 |
Co-operative Bank of Kenya Ltd |
55 |
5 |
25.0 |
3 |
Equity Group Holdings Ltd |
61 |
6 |
28.0 |
4 |
Stanbic Bank/Holdings |
59 |
9 |
29.0 |
5 |
Barclays Bank |
64 |
7 |
29.8 |
6 |
DTBK |
75 |
1 |
30.6 |
7 |
NCBA Group Plc |
70 |
8 |
32.8 |
8 |
SCBK |
78 |
4 |
33.6 |
9 |
HF Group Plc |
95 |
10 |
44.0 |
10 |
Section V: Conclusion:
In summary, the banking sector saw an improved performance albeit the core EPS growth being lower compared to that of a similar period of review in 2018. NFI income was a major highlight having grown by 15.8% compared to 5.9% the previous period supported by the increased revenue diversification which is expected to continue going forward leveraging on digital innovations. Post interest rate cap, banks’ Net Interest Margins are expected to increase on account of increased interest income following the repeal of the cap thus allowing loan pricing based on the credit risk of borrowers, coupled with low Cost of Funds aided by access to cheap deposits.
For more information, see our Cytonn Q3’2019 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.