Jun 17, 2018
Following the release of the Q1’2018 results by Kenyan listed banks, the Cytonn Financial Services Research Team undertook an analysis on the Kenyan Banking Sector to point out any material changes from our FY’2017 Banking Report. In our Q1’2018 Banking Report, we analyze the results of the listed banks in order to determine which banks are the most attractive and stable for investment from a franchise value and from a future growth opportunity perspective.
The report is themed “Diversification and efficiency key to growth amidst tighter regulation. Asset quality remains a concern”, as we assess what factors will be crucial for the sustainable growth and stability of the banking sector, with banks adjusting their business models in an effort to manage tighter regulation and the tough business environment. As a result, we seek to answer the question, “what should banks’ focus on?”, as we look forward to a relatively challenging operating environment for the banking sector due to (i) IFRS 9 having coming into effect in January 2018, and (ii) the interest rate cap. We expect more emphasis on (i) increased focus in asset quality management, and (ii) continued implementation of Non-Funded Income growth strategies.
Below are the key themes that shaped the banking sector in Q1’2018:
However, as noted in our focus note The Draft Financial Markets Conduct Bill, 2018, the bill only addresses consumer protection and fails to address the problem of access to credit for the private sector, mainly by SMEs. We are of the view that a lot more still needs to be done to address the fact that banks will most likely still prefer to lend to the risk free government as opposed to lending to a riskier retail customer at the current 13.5%, (4.0% points above the current CBR of 9.5%) as dictated by the Banking (Amendment) Act 2015.
We believe revenue expansion by product diversification is one of the core opportunities for the banking sector, in the quest to achieve sustainable growth.
Below is the summary of the transaction metrics of some of the acquisitions that have happened in the banking sector within the last 5 years:
Acquirer |
Bank Acquired |
Book Value at Acquisition (Kshs bns) |
Transaction Stake |
Transaction Value (Kshs bns) |
P/Bv Multiple |
Date |
Diamond Trust Bank Kenya |
Habib Bank Limited Kenya |
2.38 |
100.0% |
1.82 |
0.8x |
Mar-17 |
SBM Holdings |
Fidelity Commercial Bank |
1.75 |
100.0% |
2.75 |
1.6x |
Nov-16 |
M Bank |
Oriental Commercial Bank |
1.80 |
51.0% |
1.30 |
1.4x |
Jun-16 |
I&M Holdings |
Giro Commercial Bank |
2.95 |
100.0% |
5.00 |
1.7x |
Jun-16 |
Mwalimu SACCO |
Equatorial Commercial Bank |
1.15 |
75.0% |
2.60 |
2.3x |
Mar-15 |
Centum |
K-Rep Bank |
2.08 |
66.0% |
2.50 |
1.8x |
Jul-14 |
GT Bank |
Fina Bank Group |
3.86 |
70.0% |
8.60 |
3.2x |
Nov-13 |
Average |
|
|
80.3% |
|
1.8x |
|
Based on the above, we believe the sector is shaping up to a more diversified banking model and prudence in operations, as can be seen through the increase in alternative channels and restructuring in the sector, as banks adjust to the business environment and the current regulatory framework.
Below is a summary of the Q1’2018 results for the eleven listed banks and key take-outs from the results:
Bank |
Core EPS Growth |
Interest Income Growth |
Interest Expense Growth |
Cost of Funds |
Net Interest Income Growth |
Net Interest Margin |
Non-Funded Income (NFI) Growth |
NFI to Total Operating Income |
Growth in Total Fees & Commissions |
Deposit Growth |
Loan Growth |
Growth in Govt. Securities |
IFRS 9 Capital Ratios Effect |
NBK |
348.0% |
(14.2%) |
(11.7%) |
3.3% |
(15.8%) |
7.1% |
(12.3%) |
31.0% |
91.3% |
(6.3%) |
(12.0%) |
(9.8%) |
(0.6%) |
Stanbic |
79.0% |
17.7% |
17.4% |
3.3% |
17.9% |
7.0% |
55.4% |
49.0% |
73.7% |
13.2% |
11.4% |
83.5% |
(0.6%) |
Equity Group |
21.7% |
10.5% |
10.5% |
2.7% |
10.5% |
8.4% |
6.3% |
49.0% |
7.2% |
10.0% |
3.5% |
45.5% |
(0.5%) |
KCB Group |
14.0% |
10.9% |
13.0% |
3.1% |
10.0% |
8.2% |
(1.1%) |
32.8% |
(2.3%) |
8.7% |
5.8% |
(10.7%) |
(0.8%) |
Barlays Bank |
7.7% |
8.1% |
6.8% |
2.9% |
8.5% |
9.6% |
5.0% |
29.2% |
(6.7%) |
8.4% |
(1.9%) |
35.3% |
1.00% |
Co-op Bank |
6.8% |
9.1% |
5.0% |
4.0% |
10.8% |
8.6% |
3.8% |
32.0% |
9.6% |
5.7% |
2.8% |
21.3% |
(0.9%) |
DTB |
3.0% |
4.9% |
4.2% |
5.1% |
5.4% |
6.4% |
4.4% |
22.0% |
8.3% |
11.6% |
3.0% |
16.0% |
(1.6%) |
NIC Group |
2.2% |
8.2% |
35.9% |
5.2% |
(8.3%) |
6.3% |
5.5% |
29.6% |
1.8% |
22.1% |
(0.4%) |
81.2% |
(0.8%) |
I&M holdings |
1.8% |
2.5% |
10.9% |
4.8% |
(2.7%) |
7.4% |
43.9% |
37.0% |
45.9% |
3.5% |
7.6% |
(1.7%) |
(0.2%) |
Stanchart |
(12.5%) |
7.7% |
16.4% |
3.6% |
4.5% |
7.8% |
6.5% |
32.0% |
27.0% |
13.2% |
(2.6%) |
12.4% |
(0.5%) |
HF Group |
(58.4%) |
(12.8%) |
(13.0%) |
7.2% |
(12.6%) |
5.1% |
64.2% |
28.9% |
(62.7%) |
(6.1%) |
(12.5%) |
(41.4%) |
0.0% |
Weighted Average Q1'2018 |
14.4% |
9.3% |
11.4% |
3.4% |
8.1% |
8.1% |
9.5% |
37.1% |
12.2% |
9.4% |
3.2% |
25.0% |
(0.3%) |
Weighted Average Q1'2017 |
(8.6%) |
(11.6%) |
(10.3%) |
3.0% |
(10.1%) |
9.2% |
18.6% |
37.8% |
8.7% |
11.7% |
7.1% |
43.1% |
- |
Key takeaways from the table above include:
Private sector credit growth continues to remain low, coming in at 2.4% in April 2018, way below the 5-year average of 14.0%, as banks channel funds more actively towards government securities, depriving the private sector of credit.
Rate cap came into effect in August 2016 when private sector credit growth was at 5.4% as highlighted above, with the decline before that as a result of a challenging operating environment
The challenges that the banking sector has been facing, primarily (i) the deteriorating asset quality brought about by a challenging operating environment, and (ii) the capping of interest rates, has led to subdued growth in the credit extended to the private sector. We however noted that the sector in general has adapted to operating in the tough environment, posting a 14.4% increase in core EPS. We believe the key factors banks will consider going forwards are asset quality management, revenue diversification, prudence, and efficiency. To grow profitability amidst the tighter regulated environment, banks will:
We believe the banking sector is well poised to grow in the future, but there is still a need to address the slow growth in credit by effectively removing the interest rate cap and countering any effects by spurring competition in the lending market by stimulating the capital markets by increasing the depth of the markets so as to provide avenues for the use of structured products. We highlighted these and other strategies in our topical: Rate Cap Review Should Focus More on Stimulating Capital Markets
As per our analysis on the banking sector, from a franchise value and from a future growth opportunity perspective, we carried out a comprehensive ranking of the listed banks. For the franchise value ranking, we included the earnings and growth metrics in the table above as well as the operating metrics in the table below in order to carry out a comprehensive review of the banks.
Listed Banks Q1'2018 Operating Metrics |
|||||||
Bank |
LDR |
CIR |
ROACE |
Deposits Per Branch |
Gross NPL Ratio |
NPL Coverage |
Tangible Common Ratio |
Co-operative |
85.4% |
55.8% |
17.6% |
1.9 |
10.8% |
30.6% |
16.8% |
KCB |
84.3% |
55.9% |
20.3% |
1.9 |
9.9% |
58.6% |
14.6% |
DTB |
71.4% |
56.3% |
15.1% |
2.0 |
7.1% |
68.3% |
13.2% |
Equity |
70.9% |
49.6% |
24.7% |
1.4 |
6.5% |
48.6% |
14.4% |
I&M |
90.0% |
52.8% |
16.9% |
4.1 |
13.8% |
39.5% |
17.0% |
NIC |
80.5% |
60.7% |
13.4% |
2.9 |
12.9% |
48.0% |
15.1% |
Barclays |
85.6% |
64.8% |
16.0% |
2.2 |
7.2% |
71.7% |
14.9% |
Stanchart |
49.1% |
61.0% |
14.5% |
6.4 |
14.0% |
75.2% |
15.1% |
Stanbic |
74.1% |
71.7% |
6.2% |
5.7 |
7.8% |
50.3% |
12.9% |
HF |
113.1% |
94.6% |
0.7% |
1.6 |
16.6% |
39.2% |
15.6% |
National Bank |
58.9% |
95.7% |
2.3% |
1.2 |
42.9% |
56.5% |
5.1% |
Weighted Average Q1'2018 |
76.8% |
56.6% |
18.4% |
2.8 |
9.5% |
53.4% |
14.9% |
The overall ranking was based on a weighted average ranking of Franchise value (accounting for 40%) and Intrinsic value (accounting for 60%). The Intrinsic Valuation is computed through a combination of valuation techniques, with a weighting of 75.0% on Discounted Cash-flow Methods and 25.0% on Relative Valuation, while the Franchise ranking is based on banks operating metrics, meant to assess the efficiency, asset quality, diversification, corporate governance and profitability, among other metrics. The overall Q1’2018 ranking is as shown in the table below:
CYTONN’S Q1’2018 BANKING REPORT RANKINGS |
|||||
Bank |
Franchise Value Total Score |
Intrinsic Value Score |
Weighted Score |
Q1‘2018 Rank |
FY ‘2017 Rank |
KCB Group |
53.0 |
4.0 |
23.6 |
1 |
1 |
Equity Group |
53.0 |
8.0 |
26.0 |
2 |
2 |
I&M Holdings |
62.0 |
3.0 |
26.6 |
3 |
3 |
Diamond Trust Bank |
66.0 |
2.0 |
27.6 |
4 |
7 |
Barclays Bank |
63.0 |
6.0 |
28.8 |
5 |
6 |
Co-operative Bank |
63.0 |
7.0 |
29.4 |
6 |
4 |
Stanbic Holdings |
69.0 |
10.0 |
33.6 |
7 |
9 |
NIC Group |
83.0 |
1.0 |
33.8 |
8 |
5 |
Standard Chartered Bank |
71.0 |
9.0 |
33.8 |
8 |
8 |
HF Group |
104.0 |
5.0 |
44.6 |
10 |
11 |
National Bank of Kenya |
103.0 |
11.0 |
47.8 |
11 |
10 |
Major changes include:
For a comprehensive analysis on the ranking and methodology behind it, see our Cytonn Q1’2018 Banking Sector Report.