AndhraBank-2QFY2012RU-141111

11
 Please refer to important disclosures at the end of this report  1  Particulars ( ` cr) 2QFY12 1QFY12 % chg (qoq) 2QFY11 % chg (yoy) NII 951 910 4.5 783 21.4 Pre-prov. profit 687 700 (1.8) 565  21.7 PAT 316 386 (18.0) 303 4.3  Source: Company, Angel Research For 2QFY2012, Andhra Bank registered 4.3% yoy growth in its PAT to  ` 316cr, slightly above our estimate due to higher net interest income and lower tax expenses than factored in by us. We recommend a Neutral rating on the stock.  Asset quality deteriorates significantly: The bank’s loan book declined sequentially by 2.8% to  ` 73,592cr (up 21.5% yoy); however, deposits grew by 3.9% qoq to  ` 94,435cr (up 20.2% yoy). CASA deposits declined by 2.4% qoq (up by weak 3.4% yoy), leading to CASA ratio dropping sequentially by 169bp (substantial 435bp yoy decline) to 26.1%. The bank’s yield on advances rose by 22bp qoq to 12.5% in 2QFY2012, however further deposit re-pricing during 2QFY2012 led to cost of deposits increasing by relatively higher 43bp qoq to 7.5%. Consequently, reported NIM remained flat sequentially at 3.8%. The bank’s asset quality deteriorated substantially during 2QFY2012, with gross NPA rising by 68.9% qoq to  ` 1,987cr and net NPA more than trebling to  ` 1,087cr. The bank switched over accounts worth  ` 25lakhs and above to system-based NPA recognition during the quarter. Gross NPA ratio as of 2QFY2012 stood at 2.7% (1.6% in 1QFY2012) and net NPA ratio stood at 1.5% (0.5% in 1QFY2012). Provision coverage ratio (including technical write-offs) declined sharply to 61.7% in 2QFY2012 from 82.0% in 1QFY2012. Outlook and valuation: At the CMP, the stock is trading at 0.7x FY2013E ABV compared to its five-year range of 0.8x–1.4x one-year forward ABV with a median of 1.1x. Considering the banks hefty exposure to the power sector (more than 20% of the loan book) and sharp deterioration in asset quality during 2QFY2012, we recommend Neutral on the stock.  Key financials Y/E March ( ` cr) FY2010 FY2011 FY2012E FY2013E NII 2,195 3,221 3,800 4,115 % chg 34.9 46.8 18.0 8.3 Net profit 1,046 1,267 1,341 1,242 % chg 60.1 21.2 5.8 -7.3 NIM (%) 2.8 3.3 3.3 3.0 EPS ( ` ) 21.6 22.6 24.0 22.2 P/E (x) 5.1 4.8 4.6 4.9 P/ABV (x) 1.2 0.9 0.8 0.7 RoA (%) 1.3 1.3 1.1 0.9 RoE (%) 26.0 23.2 19.2 15.6  Source: Company, Angel Research  NEUTRAL CMP  ` 109 Target Price - Investment Period - Stock Info Sector Banking Market Cap (  ` cr) 6,113 Beta 0.9 52 Week High / Low 182/109  Avg. Daily Volume 109,776 Face Value (  ` ) 10 BSE Sensex 17,118 Nifty 5,148 Reuters Code ADBK.BO Bloomberg Code ANDB@IN Shareholding Pattern (%) Promoters 58.0 MF / Banks / Indian Fls 15.8 FII / NRIs / OCBs 13.2 Indian Public / Others 12.9  Abs. (%) 3m 1yr 3yr Sensex (1.7) (15.7) 82.4  Andhra Bank (17.6) (38.6) 112.1 Vaibhav Agrawal 022 – 3935 7800 Ext: 6808 [email protected] Shrinivas Bhutda 022 – 3935 7800 Ext: 6845 [email protected] Varun Varma 022 – 3935 7800 Ext: 6847 [email protected] Andhra Bank Performance Highlights 2QFY2012 Result Update | Banking November 14, 2011  

Transcript of AndhraBank-2QFY2012RU-141111

Page 1: AndhraBank-2QFY2012RU-141111

8/3/2019 AndhraBank-2QFY2012RU-141111

http://slidepdf.com/reader/full/andhrabank-2qfy2012ru-141111 1/10

 

Please refer to important disclosures at the end of this report  1

 

Particulars (` cr) 2QFY12 1QFY12 % chg (qoq) 2QFY11 % chg (yoy)

NII 951 910 4.5 783 21.4

Pre-prov. profit 687 700 (1.8) 565  21.7

PAT 316 386 (18.0) 303 4.3

 Source: Company, Angel Research

For 2QFY2012, Andhra Bank registered 4.3% yoy growth in its PAT to

 ` 316cr, slightly above our estimate due to higher net interest income and

lower tax expenses than factored in by us. We recommend a Neutral rating

on the stock. Asset quality deteriorates significantly: The bank’s loan book declined sequentially 

by 2.8% to  ` 73,592cr (up 21.5% yoy); however, deposits grew by 3.9% qoq to

 ` 94,435cr (up 20.2% yoy). CASA deposits declined by 2.4% qoq (up by weak

3.4% yoy), leading to CASA ratio dropping sequentially by 169bp (substantial

435bp yoy decline) to 26.1%. The bank’s yield on advances rose by 22bp qoq to

12.5% in 2QFY2012, however further deposit re-pricing during 2QFY2012 led to

cost of deposits increasing by relatively higher 43bp qoq to 7.5%. Consequently,

reported NIM remained flat sequentially at 3.8%. The bank’s asset quality 

deteriorated substantially during 2QFY2012, with gross NPA rising by 68.9% qoq

to  ` 1,987cr and net NPA more than trebling to  ` 1,087cr. The bank switched overaccounts worth  ` 25lakhs and above to system-based NPA recognition during the

quarter. Gross NPA ratio as of 2QFY2012 stood at 2.7% (1.6% in 1QFY2012)

and net NPA ratio stood at 1.5% (0.5% in 1QFY2012). Provision coverage ratio

(including technical write-offs) declined sharply to 61.7% in 2QFY2012 from

82.0% in 1QFY2012.

Outlook and valuation: At the CMP, the stock is trading at 0.7x FY2013E ABV 

compared to its five-year range of 0.8x–1.4x one-year forward ABV with a

median of 1.1x. Considering the banks hefty exposure to the power sector (more

than 20% of the loan book) and sharp deterioration in asset quality during

2QFY2012, we recommend Neutral on the stock. 

Key financials

Y/E March (` cr) FY2010 FY2011 FY2012E FY2013E

NII 2,195 3,221 3,800 4,115

% chg 34.9 46.8 18.0 8.3

Net profit 1,046 1,267 1,341 1,242

% chg 60.1 21.2 5.8 -7.3

NIM (%) 2.8 3.3 3.3 3.0

EPS (`) 21.6 22.6 24.0 22.2

P/E (x) 5.1 4.8 4.6 4.9

P/ABV (x) 1.2 0.9 0.8 0.7

RoA (%) 1.3 1.3 1.1 0.9

RoE (%) 26.0 23.2 19.2 15.6

 Source: Company, Angel Research 

NEUTRALCMP  ` 109

Target Price -

Investment Period -

Stock Info

Sector Banking

Market Cap ( `  cr) 6,113

Beta 0.9

52 Week High / Low 182/109

  Avg. Daily Volume 109,776

Face Value ( ` ) 10

BSE Sensex 17,118

Nifty 5,148

Reuters Code ADBK.BO

Bloomberg Code ANDB@IN

Shareholding Pattern (%)

Promoters 58.0

MF / Banks / Indian Fls 15.8

FII / NRIs / OCBs 13.2

Indian Public / Others 12.9

  Abs. (%) 3m 1yr 3yr

Sensex (1.7) (15.7) 82.4

  Andhra Bank (17.6) (38.6) 112.1

Vaibhav Agrawal

022 – 3935 7800 Ext: 6808

[email protected]

Shrinivas Bhutda

022 – 3935 7800 Ext: 6845

[email protected]

Varun Varma

022 – 3935 7800 Ext: 6847

[email protected]

Andhra Bank

Performance Highlights

2QFY2012 Result Update | Banking

November 14, 2011

 

Page 2: AndhraBank-2QFY2012RU-141111

8/3/2019 AndhraBank-2QFY2012RU-141111

http://slidepdf.com/reader/full/andhrabank-2qfy2012ru-141111 2/10

  Andhra Bank | 2QFY2012 Result Update

 

November 14, 2011  2

Exhibit 1: 2QFY2012 performance

Particulars (` cr) 2QFY12 1QFY12 % chg (qoq) 2QFY11 % chg (yoy)

Interest earned 2,783 2,634 5.6 1,941  43.3

Interest expenses 1,831 1,724 6.2 1,158 58.2NII 951 910 4.5 783 21.4

Non-interest income 178 217 (18.0) 191 (7.0)

Operating income 1,129 1,127 0.2 974 15.9

Operating expenses 442 428 3.4 410 7.9

Pre-prov. profit 687 700 (1.8) 565 21.7

Provisions & cont. 261 177  47.3 120 118.0

PBT 426 523 (18.5) 445 (4.2)

Prov. for taxes 110 137 (19.7) 142 (22.5)

PAT 316 386 (18.0) 303 4.3

EPS ( ` ) 5.6 6.9 (18.0) 6.2 (9.6)

Cost-to-income ratio (%) 39.2 37.9 42.1

Effective tax rate (%) 25.8 26.2 31.9

Net NPA (%) 1.5 0.5 0.5

 Source: Company, Angel Research

Exhibit 2: 2QFY2012 – Actual vs. Angel estimates 

Particulars (` cr) Actual Estimates Var. (%)

Net interest income 951 886 7.4

Non-interest income 178 201 (11.7)

Operating income 1,129 1,087 3.9

Operating expenses 442 457 (3.3)

Pre-prov. profit 687 630 9.0

Provisions & cont. 261 211  23.4

PBT 426 419 1.8

Prov. for taxes 110 126 (12.4)

PAT 316 293 7.9

 Source: Company, Angel Research

Page 3: AndhraBank-2QFY2012RU-141111

8/3/2019 AndhraBank-2QFY2012RU-141111

http://slidepdf.com/reader/full/andhrabank-2qfy2012ru-141111 3/10

  Andhra Bank | 2QFY2012 Result Update

 

November 14, 2011  3

 Advances decline sequentially 

The bank’s loan book declined sequentially by 2.8% to  ` 73,592cr (up 21.5% yoy);

however, deposits grew by 3.9% qoq to  ` 94,435cr (up 20.2% yoy). Consequently,

CD ratio decreased to 77.9% in 2QFY2012 from 83.3% in 1QFY2012.

CASA deposits declined by 2.4% qoq (up by weak 3.4% yoy), leading to CASA 

ratio dropping sequentially by 169bp (substantial 435bp yoy decline) to 26.1%.

  We have factored in loan growth of 13% and 17% for FY2012 and FY2013,

respectively.

The bank’s yield on advances rose by 22bp qoq to 12.5% in 2QFY2012, however

further deposit re-pricing during 2QFY2012 led to cost of deposits increasing by 

relatively higher 43bp qoq to 7.5%. Consequently, reported NIM remained flat

sequentially to 3.8%.

Exhibit 3:  Advances growth strong for 2QFY2012 

 Source: Company, Angel Research

Exhibit 4: CASA deposit growth declines substantially  

 Source: Company, Angel Research

Exhibit 5: Cost of deposits rise by 43bp qoq...

 Source: Company, Angel Research

Exhibit 6: ...leading to flat NIM at 3.8% in 2QFY2012

 Source: Company, Angel Research

   6 .   0 

   8 .   3 

   8 .   9 

   6 .   0 

   (   2 .   8

   )

   5 .   2 

   4 .   5 

   1   2 .   3 

   (   1 .   4

   )

   3 .   9 

77.1

79.977.5

83.3

77.9

60.0

65.0

70.0

75.0

80.0

85.0

(5.0)

-

5.0

10.0

15.0

2QFY11 3QFY11 4QFY11 1QFY12 2QFY12

 Adv. qoq chg (%) Dep. qoq chg (%) CDR (%, RHS)

   3   0

 .   4 

   2   8

 .   5 

   2   9

 .   1 

   2   7

 .   8 

   2   6

 .   2 

18.617.0 17.1

14.5

3.4

-

5.0

10.0

15.0

20.0

24.0

26.0

28.0

30.0

32.0

2QFY11 3QFY11 4QFY11 1QFY12 2QFY12

CASA ratio CASA yoy growth (%, RHS)

5.675.84

6.48

7.02

7.45

5.00

5.50

6.00

6.50

7.00

7.50

8.00

2QFY11 3QFY11 4QFY11 1QFY12 2QFY12

3.72

3.91 3.91

3.69

3.77

3.40

3.60

3.80

4.00

1QFY11 2QFY11 3QFY11 4QFY11 1QFY12

Page 4: AndhraBank-2QFY2012RU-141111

8/3/2019 AndhraBank-2QFY2012RU-141111

http://slidepdf.com/reader/full/andhrabank-2qfy2012ru-141111 4/10

  Andhra Bank | 2QFY2012 Result Update

 

November 14, 2011  4

 Asset quality deteriorates substantially 

The bank’s asset quality deteriorated substantially during 2QFY2012, with gross

NPA rising by 68.9% qoq to  ` 1,987cr and net NPA more than trebling to

 ` 1,087cr. The bank switched over accounts worth  ` 25lakhs and above to

system-based NPA recognition during the quarter. Gross NPA ratio as of

2QFY2012 stood at 2.7% (1.6% in 1QFY2012) and net NPA ratio stood at 1.5%

(0.5% in 1QFY2012). Provision coverage ratio (including technical write-offs)

declined sharply from 82.0% in 1QFY2012 to 61.7% in 2QFY2012. To factor in

the deteriorating asset quality, we have revised our estimates for provisioning

expenses upwards by 15.2% for FY2012.

Exhibit 7: NPA ratios deteriorate significantly qoq 

 Source: Company, Angel Research 

Exhibit 8: Muted branch expansion in 1HFY2012 

 Source: Company, Angel Research

Exhibit 9: Employee expenses flat for 2QFY2012 

 Source: Company, Angel Research

Exhibit 10: Declining opex to avg. assets 

 Source: Company, Angel Research

   1 .   3 

   1 .   3 

   1 .   4 

   1 .   6 

   2 .   7 

   0 .   5 

   0 .   5 

   0 .   4 

   0 .   5 

   1 .   5 

78.9 80.4 83.9 82.0

61.7

-

15.0

30.0

45.0

60.0

75.0

90.0

-

0.5

1.0

1.5

2.0

2.5

3.0

2QFY11 3QFY11 4QFY11 1QFY12 2QFY12

Gross NPAs (%) Net NPAs (%) PCR (%, RHS)

   1 ,   5

   6   4 

   1 ,   5

   8   7 

   1 ,   6

   3   2 

   1 ,   6

   4   0 

   1 ,   6

   5   2 

926

954

981

1,012 1,025

840

880

920

960

1,000

1,040

1,520

1,560

1,600

1,640

1,680

2QFY11 3QFY11 4QFY11 1QFY12 2QFY12

Branches ATMs (RHS)

   2   6   0 

   2   6   0 

   2   9   8 

   2   7   3 

   2   7   4 (9.4)

(0.2)

14.7

(8.3)

0.2

(20.0)

(10.0)

-

10.0

20.0

(50)

25

100

175

250

325

2QFY11 3QFY11 4QFY11 1QFY12 2QFY12

Staff expenses (`cr) QoQ growth (% , RHS)

   4

   2 .   1 

   3

   9 .   7 

   3

   8 .   7 

   3

   7 .   9 

   3

   9 .   2 

1.8

1.7 1.7

1.61.6

1.4

1.5

1.6

1.7

1.8

1.9

-

10.0

20.0

30.0

40.0

50.0

60.0

2QFY11 3QFY11 4QFY11 1QFY12 2QFY12

Cost-to-income ratio (%) Opex to average assets (%, RHS)

Page 5: AndhraBank-2QFY2012RU-141111

8/3/2019 AndhraBank-2QFY2012RU-141111

http://slidepdf.com/reader/full/andhrabank-2qfy2012ru-141111 5/10

  Andhra Bank | 2QFY2012 Result Update

 

November 14, 2011  5

Investment concerns

Continual weak performance in fee income and likely drop in

margins to be a drag on profitability 

During the last four years (FY2007–11), fee income (non-interest income excluding

treasury) has risen at a CAGR of only 12.8% compared to advances growing at a

CAGR of 26.5%. This resulted in fee income dropping to 0.8% of average assets

(as of FY2011) from 1.1% in FY2007. We expect the weak performance with

regards to fee income to continue and, hence, have estimated moderate growth of

3.3% and 15.3% in FY2012 and FY2013, respectively.

The bank has one of the highest yields in the industry (12.5% as of 2QFY2012),

also reflected in the relatively stronger calculated NIM of 3.3% (as of FY2011).

  Although reported NIM rose sequentially by 5bp during 2QFY2012, the cost of

deposits increased substantially by 43bp qoq to 7.0%. The bank also has arelatively weaker liability profile with a calculated CASA base of sub-30% at

26.2%. Given the high yield on advances, we also expect asset quality pressures to

be on the higher side for the bank.

Outlook and valuation

The bank’s asset quality which till 1QFY2012 was significantly better than its peers,

deteriorated substantially during 2QFY2012, with gross NPA rising by 68.9% qoq

to  ` 1,987cr and net NPA more than trebling to  ` 1,087cr. Provision coverage ratio

(including technical write-offs) declined sharply from 82.0% in 1QFY2012 to61.7% in 2QFY2012. To factor in the deteriorating asset quality, we have revised

our estimates for provisioning expenses upwards by 15.2% for FY2012.

 At the CMP, the stock is trading at 0.7x FY2013E ABV compared to its five-year

range of 0.8x–1.4x one-year forward ABV with a median of 1.1x. Considering the

banks hefty exposure to the power sector (more than 20% of the loan book) and

sharp deterioration in asset quality during 2QFY2012, we recommend Neutral on

the stock. 

Exhibit 11: Key assumptions

Particulars (%)Earlier estimates

Revised estimatesFY2012 FY2013 FY2012 FY2013

Credit growth 15.0 17.0 13.0 17.0

Deposit growth 21.0 17.0 19.0 17.0

CASA ratio 27.7 27.4 28.2 27.8

NIMs 3.0 2.7 3.3 3.0

Other income growth (0.2) 14.1 (6.4) 13.9

Growth in staff expenses 7.0 13.0 6.0 13.0

Growth in other expenses 14.0 15.0 14.0 15.0

Slippages 1.6 1.8 2.4 2.4

Coverage Ratio 81.0 74.0 70.0 70.0

 Source: Angel Research

Page 6: AndhraBank-2QFY2012RU-141111

8/3/2019 AndhraBank-2QFY2012RU-141111

http://slidepdf.com/reader/full/andhrabank-2qfy2012ru-141111 6/10

  Andhra Bank | 2QFY2012 Result Update

 

November 14, 2011  6

Exhibit 12: Change in estimates

Particulars (` cr)

FY2012 FY2013

Earlierestimates

Revisedestimates

Var. (%)Earlier

estimatesRevised

estimatesVar. (%)

NII 3,522 3,800 7.9 3,717 4,115 10.7

Non-interest income 895 840 (6.2) 1,021 956 (6.3)

Operating income 4,417 4,640 5.0 4,738 5,072 7.0

Operating expenses 1,866 1,855 (0.6) 2,123 2,110 (0.6)

Pre-prov. profit 2,551 2,784 9.1 2,615 2,962 13.2

Provisions & cont. 754 869 15.2 775 1,123  44.9

PBT 1,797 1,915 6.6 1,840 1,839 (0.1)

Prov. for taxes 539 575 6.6 597 597 (0.1)

PAT 1,258 1,341 6.6 1,243 1,242 (0.1)

 Source: Angel Research

Exhibit 13: P/ABV band

 Source: Company, Angel Research

0

20

40

60

80

10 0

12 0

14 0

16 0

18 0

20 0

     A   p   r  -     0     2

     N   o   v  -     0

     2

     J   u   n  -     0

     3

     J   a   n  -     0

     4

     A   u   g  -     0

     4

     M   a   r  -     0     5

     O   c    t  -     0     5

     M   a   y  -     0

     6

     D   e   c  -     0

     6

     J   u     l  -     0     7

     F   e     b  -     0

     8

     S   e   p  -     0

     8

     A   p   r  -     0     9

     N   o   v  -     0

     9

     J   u   n  -     1

     0

     J   a   n  -     1

     1

     A   u   g  -     1

     1

     M   a   r  -     1     2

Price (`) 0.6x 0.8x 1x 1.2x 1.4x

Page 7: AndhraBank-2QFY2012RU-141111

8/3/2019 AndhraBank-2QFY2012RU-141111

http://slidepdf.com/reader/full/andhrabank-2qfy2012ru-141111 7/10

  Andhra Bank | 2QFY2012 Result Update

 

November 14, 2011  7

Exhibit 14: Recommendation summary 

Company Reco.CMP

(`)Tgt.

price (`)Upside

(%)FY2013EP/ABV (x)

FY2013ETgt P/ABV (x)

FY2013EP/E (x)

FY11-12EEPS CAGR (%)

FY2013ERoA (%)

FY2013ERoE (%)

  AxisBk Buy 1,049 1,41434.8 1.7 2.3 9.2 17.7 1.5 20.0

FedBk Accumulate 390 444 13.8 1.1 1.2 8.0 19.5 1.2 14.0

HDFCBk Accumulate 471 497 5.5 3.2 3.4 16.4 30.5 1.7 20.9

ICICIBk* Buy 821 1,114 35.6 1.5 2.0 12.1 23.3 1.4 15.4

SIB Accumulate 23 24 6.5 1.1 1.2 6.6 15.6 1.0 18.2

YesBk Buy 294 355  21.0 1.9 2.3 9.7 19.9 1.3 20.8

  AllBk Neutral 165 -- 0.8 - 4.4 12.2 1.0 18.4

AndhBk Neutral 109 - - 0.7 - 4.9 (1.0) 0.9 15.6

BOB Buy 778 918 18.0 1.1 1.3 5.5 14.2 1.2 20.7

BOI Neutral 333 - - 1.0 - 5.7 13.4 0.7 16.9

BOM Accumulate 48 55 15.0 0.6 0.7 4.1 38.1 0.6 16.5

CanBk Accumulate 457 523 14.4 0.9 1.0 5.3 (3.0) 0.9 17.2CentBk Neutral 96 - - 0.7 - 4.9 (16.1) 0.5 13.9

CorpBk Buy 408 498  21.9 0.7 0.8 4.2 1.5 0.8 16.6

DenaBk Neutral 72 - - 0.5 - 3.4 7.5 0.8 16.4

IDBI# Accumulate 105 115 10.3 0.7 0.8 4.9 12.3 0.7 14.0

IndBk Accumulate 213 227 6.4 0.8 0.9 4.8 7.4 1.3 19.4

IOB Accumulate 100 107 7.7 0.6 0.7 4.0 20.0 0.6 15.9

J&KBk Neutral 818 - -  0.9 - 5.1 12.0 1.3 17.8

OBC Neutral 292 - -  0.7 - 5.1 5.1 0.8 14.1

PNB Buy 939 1,106 17.8 1.1 1.3 5.6 9.9 1.1 20.6

SBI* Buy 1,753 2,194  25.2 1.4 1.7 7.5 33.9 0.9 20.0

SynBk Buy 105 123 17.5 0.7 0.8 4.6 11.8 0.7 16.3

UcoBk Neutral 66 - -  0.8 - 3.9 15.9 0.7 16.7

UnionBk Accumulate 222 245 10.3 0.8 0.9 5.1 5.2 0.8 17.0

UtdBk Buy 64 75 16.9 0.5 0.6 3.8 12.5 0.6 13.9

  VijBk Neutral 56 - -  0.7 - 6.0 3.6 0.4 11.7

 Source: Company, Angel Research; Note: *Target multiples=SOTP Target Price/ABV ( including subsidiaries); # without adjusting for SASF

Page 8: AndhraBank-2QFY2012RU-141111

8/3/2019 AndhraBank-2QFY2012RU-141111

http://slidepdf.com/reader/full/andhrabank-2qfy2012ru-141111 8/10

  Andhra Bank | 2QFY2012 Result Update

 

November 14, 2011  8

Income statement

Y/E March (` cr) FY07 FY08 FY09 FY10 FY11 FY12E FY13E

NII 1,418 1,340 1,627 2,195 3,221 3,800 4,115

- YoY growth (%) 21.3 (5.5) 21.5 34.9 46.8 18.0 8.3Other income 522 626 765 965 897 840 956

- YoY growth (%) 12.5 19.9 22.2 26.0 (7.0) (6.4) 13.9

Operating income 1,940 1,966 2,392 3,159 4,118 4,640 5,072

- YoY growth (%) 18.8 1.3 21.7 32.1 30.3 12.7 9.3

Operating expenses 933 909 1,104 1,350 1,705 1,855 2,110

- YoY growth (%) 8.8 (2.6) 21.5 22.2 26.3 8.8 13.7

Pre-prov. profit 1,007 1,057 1,288 1,810 2,413 2,784 2,962

- YoY growth (%) 29.8 5.0 21.9 40.5 33.3 15.4 6.4

Prov. & cont. 222 139 390 374 646 869 1,123

- YoY growth (%) 1.8 (37.2) 179.9 (4.1) 72.8 34.5 29.2

PBT 785 918 898 1,436 1,767 1,915 1,839

- YoY growth (%) 40.8 16.9 (2.1) 59.9 23.1 8.4 (4.0)

Prov. for taxation 247 342 245 390 500 575 597

- as a % of PBT 31.5 37.3 27.3 27.2 28.3 30.0 32.4

PAT 538 576 653 1,046 1,267 1,341 1,242

- YoY growth (%) 10.8 7.0 13.5 60.1 21.2 5.8 (7.3)

Balance sheet

Y/E March (` cr) FY07 FY08 FY09 FY10 FY11 FY12E FY13E

Share Capital 485 485 485 485 560 560 560

Reserves & Surplus 2,671 2,764 3,162 3,925 5,933 6,948 7,865

Deposits 41,454 49,437 59,390 77,688 92,156 109,666 128,309

- Growth (%) 22.2 19.3 20.1 30.8 18.6 19.0 17.0

Borrowings 734 591 1,311 2,832 4,620 5,475 6,391

Tier 2 Capital 480 1,115 2,040 3,020 3,020 3,413 3,993

Other Liab. & Prov. 1,717 2,201 2,081 2,392 2,612 2,997 3,526

Total Liabilities 47,541 56,592 68,469 90,342 108,901 129,058 150,643

Cash Balances 2,949 4,902 4,853 6,699 7,184 7,128 8,340

Bank Balances 1,075 793 434 4,469 3,275 3,226 3,766

Investments 14,301 14,898 16,911 20,881 24,204 34,672 40,242

  Advances 27,889 34,238 44,139 56,114 71,435 80,722

- Growth (%) 26.2 22.8 28.9 27.1 27.3 13.0 17.0

Fixed Assets 192 219 335 356 317 365 413

Other Assets 1,135 1,542 1,796 1,825 2,485 2,945 3,437

Total Assets 47,541 56,592 68,469 90,342 108,901 129,058 150,643

- Growth (%) 16.9 19.0 21.0 31.9 20.5 18.5 16.7

 

Page 9: AndhraBank-2QFY2012RU-141111

8/3/2019 AndhraBank-2QFY2012RU-141111

http://slidepdf.com/reader/full/andhrabank-2qfy2012ru-141111 9/10

  Andhra Bank | 2QFY2012 Result Update

 

November 14, 2011  9

Ratio analysis

Y/E March FY07 FY08 FY09 FY10 FY11 FY12E FY13E

Profitability ratios (%)

NIMs 3.3 2.7 2.7 2.8 3.3 3.3 3.0Cost to Income Ratio 48.1 46.2 46.2 42.7 41.4 40.0 41.6

RoA 1.2 1.1 1.0 1.3 1.3 1.1 0.9

RoE 17.8 18.0 18.9 26.0 23.2 19.2 15.6

B/S ratios (%)

CASA Ratio 34.5 33.6 31.4 29.4 29.1 28.2 27.8

Credit/Deposit Ratio 67.3 69.3 74.3 72.2 77.5 73.6 73.6

CAR 11.3 11.6 12.2 12.9 13.3 12.9 12.5

- Tier I 10.0 8.5 8.0 7.6 9.0 8.7 8.4

Asset Quality (%)

Gross NPAs 1.4 1.1 0.8 0.9 1.4 3.0 4.1

Net NPAs 0.2 0.2 0.2 0.2 0.4 1.2 1.4

Slippages 1.1 0.7 0.6 0.9 1.4 2.4 2.4

Loan Loss Prov. /Avg. Assets 0.2 0.2 0.3 0.4 0.5 0.6 0.7

Provision Coverage 88.1 85.6 78.5 80.4 72.5 70.0 70.0

Per Share Data (`)EPS 11.1 11.9 13.5 21.6 22.6 24.0 22.2

  ABVPS (75% cover.) 65.1 67.0 75.2 90.9 116.0 131.4 146.5

DPS 3.8 4.0 4.5 5.0 5.5 5.0 5.0

Valuation Ratios

PER (x) 9.9 9.2 8.1 5.1 4.8 4.6 4.9

P/ABVPS (x) 1.7 1.6 1.5 1.2 0.9 0.8 0.7

Dividend Yield 3.5 3.7 4.1 4.6 5.0 4.6 4.6

DuPont Analysis

NII 3.2 2.6 2.6 2.8 3.2 3.2 2.9

(-) Prov. Exp. 0.5 0.3 0.6 0.5 0.6 0.7 0.8

  Adj. NII 2.7 2.3 2.0 2.3 2.6 2.5 2.1

Treasury 0.1 0.2 0.4 0.4 0.1 0.0 0.0

Int. Sens. Inc. 2.8 2.5 2.3 2.7 2.7 2.5 2.2

Other Inc. 1.1 1.0 0.9 0.8 0.8 0.7 0.6

Op. Inc. 3.9 3.5 3.2 3.5 3.5 3.2 2.8

Opex 2.1 1.7 1.8 1.7 1.7 1.6 1.5PBT 1.8 1.8 1.4 1.8 1.8 1.6 1.3

Taxes 0.6 0.7 0.4 0.5 0.5 0.5 0.4

RoA 1.2 1.1 1.0 1.3 1.3 1.1 0.9

Leverage 14.6 16.3 18.1 19.7 18.3 17.0 17.6

RoE 17.8 18.0 18.9 26.0 23.2 19.2 15.6

Page 10: AndhraBank-2QFY2012RU-141111

8/3/2019 AndhraBank-2QFY2012RU-141111

http://slidepdf.com/reader/full/andhrabank-2qfy2012ru-141111 10/10

  Andhra Bank | 2QFY2012 Result Update

 

November 14, 2011  10

 Research Team Tel: 022 - 39357800 E-mail: [email protected] Website: www.angelbroking.com

DISCLAIMER

This document is solely for the personal information of the recipient, and must not be singularly used as the basis of any investmentdecision. Nothing in this document should be construed as investment or financial advice. Each recipient of this document should make

such investigations as they deem necessary to arrive at an independent evaluation of an investment in the securities of the companies

referred to in this document (including the merits and risks involved), and should consult their own advisors to determine the merits and

risks of such an investment.

  Angel Broking Limited, its affiliates, directors, its proprietary trading and investment businesses may, from time to time, make

investment decisions that are inconsistent with or contradictory to the recommendations expressed herein. The views contained in this

document are those of the analyst, and the company may or may not subscribe to all the views expressed within.

Reports based on technical and derivative analysis center on studying charts of a stock's price movement, outstanding positions and

trading volume, as opposed to focusing on a company's fundamentals and, as such, may not match with a report on a company's

fundamentals.

The information in this document has been printed on the basis of publicly available information, internal data and other reliablesources believed to be true, but we do not represent that it is accurate or complete and it should not be relied on as such, as thisdocument is for general guidance only. Angel Broking Limited or any of its affiliates/ group companies shall not be in any way responsible for any loss or damage that may arise to any person from any inadvertent error in the information contained in this report .

 Angel Broking Limited has not independently verified all the information contained within this document. Accordingly, we cannot testify,nor make any representation or warranty, express or implied, to the accuracy, contents or data contained within this document. While Angel Broking Limited endeavours to update on a reasonable basis the information discussed in this material, there may be regulatory,compliance, or other reasons that prevent us from doing so.

This document is being supplied to you solely for your information, and its contents, information or data may not be reproduced,

redistributed or passed on, directly or indirectly.

 Angel Broking Limited and its affiliates may seek to provide or have engaged in providing corporate finance, investment banking or

other advisory services in a merger or specific transaction to the companies referred to in this report, as on the date of this report or in

the past.

Neither Angel Broking Limited, nor its directors, employees or affiliates shall be liable for any loss or damage that may arise from or in

connection with the use of this information.

Note: Please refer to the important `Stock Holding Disclosure' report on the Angel website (Research Section). Also, please refer to thelatest update on respective stocks for the disclosure status in respect of those stocks. Angel Broking Limited and its affiliates may haveinvestment positions in the stocks recommended in this report.

Disclosure of Interest Statement Andhra Bank 

1. Analyst ownership of the stock No

2. Angel and its Group companies ownership of the stock No

3. Angel and its Group companies' Directors ownership of the stock No

4. Broking relationship with company covered No

Ratings (Returns): Buy (> 15%) Accumulate (5% to 15%) Neutral (-5 to 5%)Reduce (-5% to 15%) Sell (< -15%)

Note: We have not considered any Exposure below ` 1 lakh for Angel, its Group companies and Directors