AndhraBank-2QFY2013RU

download AndhraBank-2QFY2013RU

of 11

Transcript of AndhraBank-2QFY2013RU

  • 7/30/2019 AndhraBank-2QFY2013RU

    1/11

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

    Pre-prov. profit 638 704 (9.4) 687 (7.1)

    Source: Company, Angel Research

    Andhra Bank posted a weak operating performance, with a 7.1% yoy decline in itsoperating profit. However, the bank was able to report a marginal net profitgrowth of 3.0%, aided by lower provisioning expenses (PCR declined by 723bpqoq). Slippages continued to remain elevated for the bank, which coupled withlower recoveries/upgrades, resulted in persistent asset quality stress.

    : The bank witnesseda healthy growth in its business during 2QFY2013, with advances and depositsregistering a growth of 15.9% and 15.0% yoy, respectively. The healthy advancesgrowth was largely aided by strong growth in agri book and robust growth in SMEand Corporate book. CASA deposits grew at 14.0% yoy. The CASA ratio declinedby 78bp qoq to 25.9%. Reported NIMs were lower by 20bp qoq to 3.1% onaccount of an 8bp qoq decline in yield on advances and 29bp sequentially highercosts of deposits. The bank witnessed a robust growth of 37.6% yoy on thenon-interest income (excluding treasury) front, which was largely aided by stronggrowth of 30.8% yoy in fee income and higher recoveries. On the asset qualityfront, the bank continued to see stress, with both gross and net NPA levelsincreasing sequentially by 27.8% and 41.6%, respectively. Slippages came in at`771cr, though lower compared to `833cr in 1QFY2013, but remained elevated

    considering slippages of `853cr in entire 2HFY2012. `530cr of the incrementalslippages came out of 3 chunky accounts belonging to pharmaceuticals,hotels and gems & jewelry sector. The management however exudedconfidence in upgrading two of these three accounts in the coming quarter.Recoveries/upgrades came in lower at `113cr compared to `142cr in 1QFY2013and `551cr in 4QFY2012. PCR dipped by a substantial 723bp qoq to 53.2%. Thebank also restructured advances worth `451cr, which largely came frominfrastructure, iron & steel and textiles sectors. As of 2QFY2013, the totaloutstanding restructured book stands at `9,077cr (10.6% of total advances). Themanagement has guided for advances worth ~`1,200cr to be in the restructuringpipeline for 2HFY2013, which includes an advance of ~`450cr to Tamil Nadu SEB.

    At the CMP, the stock is trading at 0.7x FY2014E ABV

    compared to its eight-year range of 0.81.4x one-year forward ABV with amedian of 1.1x. Considering the banks relatively higher risk exposure, particularlyto the power, iron & steel and textiles sectors, and taking into account that peers ofthe bank are also trading at similar valuations with similar or better asset qualityoutlook

    % chg 46.8 16.7 1.2 16.0

    % chg 21.2 6.1 (10.5) 1.3

    NIM (%) 3.3 3.3 2.9 3.0

    P/E (x) 4.6 4.3 4.8 4.8

    P/ABV (x) 0.9 0.8 0.8 0.7

    RoA (%) 1.3 1.1 0.9 0.8

    RoE (%) 23.2 19.2 15.2 13.8

    Source: Company, Angel Research

    CMP `96

    Target Price -

    Investment Period -

    Stock Info

    Sector Banking

    Market Cap (` cr) 5,383

    Beta 1.0

    52 Week High / Low 139/79

    Avg. Daily Volume 75,815

    Face Value (`) 10

    BSE Sensex 17,558

    Nifty 5,320

    Reuters Code ADBK.BO

    Bloomberg Code ANDB@IN

    Shareholding Pattern (%)

    Promoters 58.0

    MF / Banks / Indian Fls 15.2

    FII / NRIs / OCBs 13.4

    Indian Public / Others 13.5

    Abs. (%) 3m 1yr 3yr

    Sensex 6.9 2.5 17.0

    Andhra Bank (8.1) (28.7) 13.8

    022 3935 7800 Ext: 6808

    [email protected]

    022 3935 7800 Ext: 6872

    [email protected]

    Performance Highlights

    2QFY2013 Result Update | Banking

    November 16, 2012

  • 7/30/2019 AndhraBank-2QFY2013RU

    2/11

    Andhra Bank | 2QFY2013 Result Update

    November 16, 2012 2

    Exhibit 1:2QFY2013 performance (standalone)

    - on Advances / Bills 2,551 2,520 1.2 2,293 11.3 5,071 4,458 13.8- on investments 602 579 4.0 477 26.3 1,181 930 27.1

    - on balance with RBI & others 27 22 23.7 13 113.6 49 18 178.3

    - on others 18 - - - - 18 12 49.3

    Other income excl. treasury 214 211 1.4 156 37.6 425 313 35.8

    - CEB 70 65 8.8 62 14.2 135 119 13.4

    - Treasury Income 5 25 (78.4) 22 (76.0) 30 82 (63.3)

    - Recoveries from writ.-off acc 16 44 (63.8) 4 288.3 60 9 597.6

    - Others 128 103 24.8 90 42.2 231 186 24.1

    - Employee expenses 297 296 0.4 274 8.5 593 547 8.4

    - Other Opex 178 174 2.3 169 5.6 352 323 9.0

    - Provisions for NPAs 121 157 (22.9) 221 (45.1) 279 338 (17.6)

    - Provisions for Investments (14) 13 - 3 - (1) 5 -

    - Other Provisions 32 36 (9.8) 37 (12.2) 68 95 (28.1)

    Effective Tax Rate (%) 34.7 27.1 758bp 25.8 888bp 30.9 26.0 488bp

    Source: Company, Angel Research

    Exhibit 2:2QFY2013 Actual vs Angel estimatesNet interest income 894 972 (8.0)

    Non-interest income 219 208 5.4

    Operating expenses 475 490 (3.0)

    Provisions & cont. 139 274 (49.0)

    PBT 499 416 19.7

    Prov. for taxes 173 108 59.8

    Source: Company, Angel Research

  • 7/30/2019 AndhraBank-2QFY2013RU

    3/11

    Andhra Bank | 2QFY2013 Result Update

    November 16, 2012 3

    Exhibit 3:2QFY2013 performance (standalone)

    Advances (`cr) 85,299 86,612 (1.5) 73,592 15.9

    Deposits (`cr) 108,647 107,695 0.9 94,435 15.0

    Credit-to-Deposit Ratio (%) 78.5 80.4 (191)bp 77.9 58bp

    Current deposits (` cr) 5,937 6,269 (5.3) 5,338 11.2

    Saving deposits (`cr) 22,219 22,485 (1.2) 19,355 14.8

    CASA deposits (`cr) 28,156 28,754 (2.1) 24,693 14.0

    CASA ratio (%) 25.9 26.7 (78)bp 26.1 (23)bp

    CAR (%) 12.4 12.7 (29)bp 13.1 (68)bp

    Tier 1 CAR (%) 8.5 8.7 (21)bp 8.8 (30)bp

    Cost of deposits 8.0 7.7 29bp 7.5 58bp

    Yield on advances 12.0 12.1 (8)bp 12.5 (45)bp

    Yield on investments 8.0 7.9 8bp 7.8 26bp

    Yield on funds 10.0 10.0 4bp 10.1 (10)bp

    Cost of funds 7.2 7.0 24bp 6.7 56bp

    Reported NIM 3.1 3.3 (20)bp 3.8 (69)bp

    Cost-to-income ratio 42.7 40.0 267bp 39.2 351bp

    Gross NPAs (`cr) 3,014 2,358 27.8 1,987 51.7

    Gross NPAs (%) 3.5 2.7 76bp 2.7 81bp

    Net NPAs (`cr) 1,831 1,293 41.6 1,087 68.5

    Net NPAs (%) 2.2 1.5 64bp 1.5 68bp

    Provision Coverage Ratio (%) 53.2 60.4 (723)bp 61.7 (854)bp

    Slippage ratio (%) 3.7 4.0 (29)bp 6.1 (244)bp

    Loan loss provision to avg assets (%) 0.4 0.5 (12)bp 0.8 (42)bp

    Source: Company, Angel Research

    Business growth healthy; NIM declines by 20bp sequentially

    The bank witnessed a healthy growth in its business during 2QFY2013, with

    advances and deposits registering a growth of 15.9% and 15.0% yoy, respectively.

    The healthy advances growth was largely aided by strong growth of 26.2% in agri

    book and robust growth of 16.7% and 15.2% yoy in the SME and Corporate book

    respectively. Growth in the retail loan book for the bank remained moderate at

    6.0% yoy.

    On the liabilities front, savings deposits registered a healthy growth of 14.8% yoy,

    while growth in current deposits was moderate at 11.2% yoy. Consequently,

    overall CASA deposits grew at 14.0% yoy. The CASA ratio dipped by 23bp yoy and

    78bp qoq to 25.9%.

    Reported NIMs for the bank dipped by 20bp qoq to 3.1% on account of 8bp qoq

    decline in yield on advances and 29bp sequentially higher cost of deposits. Yieldon advances declined by 8bp qoq, on account of interest reversal of ~`60cr and

    base rate reduction. Cost of deposits was higher by 29bp qoq, partly on account

    of lower CASA ratio. Yield on investments for the bank grew by 8bp qoq to 8.0%.

  • 7/30/2019 AndhraBank-2QFY2013RU

    4/11

    Andhra Bank | 2QFY2013 Result Update

    November 16, 2012 4

    Exhibit 4:Business growth healthy

    Source: Company, Angel Research

    Exhibit 5:CASA ratio declines sequentially

    Source: Company, Angel Research

    Exhibit 6:29bp qoq higher Cost of deposits, led to...

    Source: Company, Angel Research

    Exhibit 7:...20bp sequential fall in reported NIM

    Source: Company, Angel Research

    Strong growth in fee income and higher recoveries, lead to

    robust growth in non-interest income

    During 2QFY2013, the bank witnessed a robust growth of 37.6% yoy in non-

    interest income (excluding treasury), which was largely aided by strong growth of

    30.8% yoy in fee income and higher recoveries. Growth in CEB income was

    moderate at 14.2% yoy, however a strong performance by forex and other income

    streams resulted in a strong growth of 30.8% yoy in the overall fee income.Recoveries came in higher during the quarter at `16cr compared to `4cr in

    2QFY2012. The treasury income was lower at `5cr compared to `22cr in

    2QFY2012 on account of a high base (investments in liquid MFs liquidated post

    the RBI limit of 10% of NW). Overall, the non-interest income witnessed a strong

    growth of 23.4% yoy, during 2QFY2013.

    Elevated slippages coupled with lower recoveries/upgrades

    resulted in persistent asset quality stress

    During 2QFY2013, the asset quality for the bank continued to see stress, with both

    gross and net NPA levels increasing sequentially by 27.8% and 41.6%,

    respectively. Consequently gross and net NPA ratios were higher by 76bp and

    64bp qoq respectively to 3.5% and 2.2%. Slippages came in at `771cr, which

    21.5

    20.7

    17.1

    14.4

    15.9

    20.2

    20.2

    14.9

    18.5

    15.0

    77.9

    80.2

    79.0

    80.4

    78.5

    76.5

    77.5

    78.5

    79.5

    80.5

    81.5

    -

    5.0

    10.0

    15.0

    20.0

    25.0

    2QFY12 3QFY12 4QFY12 1QFY13 2QFY13

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

    26.1

    26.6

    26.4

    26.7

    25.9

    3.4

    12.1

    4.4

    13.6 14.0

    -

    2.0

    4.0

    6.0

    8.0

    10.0

    12.014.0

    16.0

    25.4

    25.6

    25.8

    26.0

    26.2

    26.426.6

    26.8

    2QFY12 3QFY12 4QFY12 1QFY13 2QFY13

    CASA ratio CASA yoy growth (%, RHS)

    7.457.59

    7.947.74

    8.03

    5.00

    5.50

    6.00

    6.50

    7.00

    7.50

    8.00

    8.50

    2QFY12 3QFY12 4QFY12 1QFY13 2QFY13

    (%)

    3.82 3.81

    3.34 3.33

    3.13

    2.00

    2.40

    2.80

    3.20

    3.60

    4.00

    2QFY12 3QFY12 4QFY12 1QFY13 2QFY13

    (%)

  • 7/30/2019 AndhraBank-2QFY2013RU

    5/11

    Andhra Bank | 2QFY2013 Result Update

    November 16, 2012 5

    though were lower compared to `833cr in 1QFY2013, but remained elevated

    considering slippages of `853cr in entire 2HFY2012. The annualized slippage

    ratio came in at 3.7% compared to 4.0% in 1QFY2013. `530cr of the incremental

    slippages came out of 3 chunky accounts belonging to pharmaceuticals, hotelsand gems & jewelry sector. The management however exuded confidence in

    upgrading two of these three accounts in the coming quarter.

    Recoveries/upgrades came in lower during the quarter at `113cr compared to

    `142cr in 1QFY2013 and `551cr in 4QFY2012. The management was not

    able to recover a chunky advance amounting to ~`200cr, which it had guided

    for. The PCR dipped on a sequential basis by a substantial 723bp to 53.2%.

    The management plans to increase the PCR level to 60% by FY2013.

    During the quarter, the bank also restructured advances worth `451cr compared

    to restructuring of `751 in 1QFY2013, which largely came from infrastructure, iron

    & steel and textiles sectors. As of 2QFY2013, the banks total outstandingrestructured book stands at `9,077cr (10.6% of total advances). The management

    has guided for advances worth ~`1,200cr to be in the restructuring pipeline for

    2HFY2013, which includes an advance of ~`450cr to Tamil Nadu SEB.

    Exhibit 8:Asset quality face persistent pressures

    Source: Company, Angel Research

    Exhibit 9:Slippages remained at elevated levels

    Source: Company, Angel Research; Note: PCR including tech. write-offs

    Exhibit 10:Cost-to-income ratio higher in 2QFY2013

    Source: Company, Angel Research

    Exhibit 11:Employee expenses trend

    Source: Company, Angel Research

    2.7

    2.4

    2.1

    2.7

    3.5

    1.5

    1.2

    0.9

    1.5

    2.2

    61.765.4

    71.1

    60.453.2

    -

    15.0

    30.0

    45.0

    60.0

    75.0

    -

    0.5

    1.0

    1.5

    2.0

    2.5

    3.0

    3.5

    4.0

    2QFY12 3QFY12 4QFY12 1QFY13 2QFY13

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

    6.1

    2.1

    2.6

    4.0

    3.7

    0.8

    0.1

    0.3

    0.5

    0.4

    -

    0.2

    0.4

    0.6

    0.8

    1.0

    -

    1.0

    2.0

    3.04.0

    5.0

    6.0

    7.0

    2QFY12 3QFY12 4QFY12 1QFY13 2QFY13

    Slippages (%) Credit cost (%, RHS)

    39.2

    37.0

    42.2

    40.0

    42.7

    1.6

    1.61.6

    1.5 1.5

    1.4

    1.5

    1.5

    1.6

    1.6

    1.7

    34.0

    36.0

    38.0

    40.0

    42.0

    44.0

    2QFY12 3QFY12 4QFY12 1QFY13 2QFY13

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

    274

    285

    319

    296

    297

    0.2

    4.1

    11.9

    (7.2)

    0.4

    (10.0)

    (5.0)

    -

    5.0

    10.0

    15.0

    250

    260

    270

    280

    290

    300

    310

    320

    330

    2QFY12 3QFY12 4QFY12 1QFY13 2QFY13

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

  • 7/30/2019 AndhraBank-2QFY2013RU

    6/11

  • 7/30/2019 AndhraBank-2QFY2013RU

    7/11

    Andhra Bank | 2QFY2013 Result Update

    November 16, 2012 7

    Exhibit 12:Key assumptions

    Credit growth 12.0 13.0 12.0 13.0Deposit growth 13.0 15.0 13.0 15.0

    CASA ratio 25.5 24.5 25.5 24.5

    NIMs 3.1 3.1 2.9 3.0

    Other income growth 7.6 10.3 7.7 9.8

    Growth in staff expenses 12.0 13.0 8.0 13.0

    Growth in other expenses 15.0 13.0 15.0 13.0

    Slippages 2.8 2.7 3.8 3.1

    Coverage Ratio 65.0 67.5 55.0 60.0

    Source: Angel Research

    Exhibit 13:Change in estimates

    Non-interest income 926 926 0.0 1,021 1,016 (0.5)

    Operating expenses 2,040 1,994 (2.3) 2,306 2,254 (2.3)

    Provisions & cont. 1,095 1,017 (7.2) 1,366 1,372 0.4

    PBT 1,793 1,720 (4.1) 1,961 1,806 (7.9)

    Prov. for taxes 466 516 10.7 588 586 (0.4)

    Source: Angel Research

    Exhibit 14:P/ABV band

    Source: Company, Angel Research

    0

    40

    80

    12 0

    16 0

    20 0

    24 0

    Apr-02

    Nov-0

    2

    Jun-0

    3

    Jan-0

    4

    Aug-0

    4

    Mar-05

    Oct-05

    May-0

    6

    Dec-0

    6

    Jul-07

    Feb-0

    8

    Sep-0

    8

    Apr-09

    Nov-0

    9

    Jun-1

    0

    Jan-1

    1

    Aug-1

    1

    Mar-12

    Oct-12

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

  • 7/30/2019 AndhraBank-2QFY2013RU

    8/11

    Andhra Bank | 2QFY2013 Result Update

    November 16, 2012 8

    Exhibit 15:Recommendation summary

    AxisBk Buy 1,226 1,476 20.4 1.7 2.0 8.9 16.0 1.6 20.2

    FedBk Accumulate 459 491 7.1 1.1 1.2 8.9 6.7 1.1 13.3

    HDFCBk Neutral 642 - - 3.6 - 17.8 27.9 1.9 22.0

    ICICIBk* Buy 1,027 1,270 23.8 1.7 2.0 12.4 21.7 1.5 15.7

    SIB Accumulate 23 25 7.0 1.0 1.1 6.0 4.2 0.9 16.9

    YesBk Buy 416 492 18.5 2.1 2.5 9.8 23.5 1.5 23.5

    AllBk Accumulate 137 152 10.7 0.6 0.7 4.1 (5.6) 0.8 14.5

    BOB Accumulate 736 817 10.9 0.9 1.0 5.4 6.4 1.0 17.0

    BOI Accumulate 274 294 7.5 0.7 0.8 4.3 16.9 0.8 15.8

    BOM Neutral 54 - - 0.7 - 4.5 38.9 0.7 16.1

    CanBk Neutral 428 - - 0.8 - 5.3 4.0 0.8 14.6CentBk Neutral 75 - - 0.6 - 3.5 102.4 0.6 14.9

    CorpBk Accumulate 396 445 12.6 0.7 0.7 4.0 (3.4) 0.7 14.7

    DenaBk Accumulate 108 123 13.9 0.7 0.8 4.5 2.5 0.8 15.6

    IDBI# Neutral 103 - - 0.7 - 4.7 17.5 0.9 13.9

    IndBk Accumulate 174 195 12.4 0.6 0.7 4.1 2.8 1.1 16.3

    IOB Neutral 75 - - 0.5 - 3.8 23.0 0.6 13.1

    J&KBk Neutral 1,320 - - 1.1 - 6.8 7.9 1.3 17.7

    OBC Accumulate 317 347 9.4 0.7 0.8 4.9 29.0 0.9 14.4

    PNB Accumulate 743 843 13.4 0.8 0.9 4.5 6.8 1.0 17.3

    SBI* Buy 2,108 2,437 15.6 1.4 1.6 8.2 21.5 1.0 17.7

    SynBk Accumulate 119 131 9.4 0.7 0.8 4.4 11.5 0.7 16.6

    UcoBk Neutral 72 - - 0.7 - 4.3 7.9 0.6 14.4

    UnionBk Accumulate 222 250 12.2 0.8 0.9 4.8 20.3 0.8 16.4

    UtdBk Accumulate 67 74 10.2 0.476 0.525 3.1 18.4 0.7 15.7

    VijBk Neutral 54 - - 0.6 - 4.8 12.1 0.5 13.0

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

    Company Background

    Andhra Bank is a mid-sized PSU bank, with a balance sheet size of ~`1.3lakh cr.

    The bank has a network of over 1,730 branches, mainly concentrated in thesouthern region (~two-third of total branches in the parent state of Andhra

    Pradesh).

  • 7/30/2019 AndhraBank-2QFY2013RU

    9/11

    Andhra Bank | 2QFY2013 Result Update

    November 16, 2012 9

    - YoY growth (%) (5.5) 21.5 34.9 46.8 16.7 1.2 16.0

    - YoY growth (%) 19.9 22.2 26.0 (7.0) (4.1) 7.7 9.8

    - YoY growth (%) 1.3 21.7 32.1 30.3 12.2 2.4 14.8

    - YoY growth (%) (2.6) 21.5 22.2 26.3 5.8 10.5 13.0

    - YoY growth (%) 5.0 21.9 40.5 33.3 16.7 (2.8) 16.1

    - YoY growth (%) (37.2) 179.9 (4.1) 72.8 53.4 2.6 34.9

    - YoY growth (%) 16.9 (2.1) 59.9 23.1 3.2 (5.7) 5.0

    - as a % of PBT 37.3 27.3 27.2 28.3 26.3 30.0 32.4

    - YoY growth (%) 7.0 13.5 60.1 21.2 6.1 (10.5) 1.3

    Share Capital 485 485 485 560 560 560 560

    Reserves & Surplus 2,764 3,162 3,925 5,933 6,920 7,831 8,758

    Deposits 49,437 59,390 77,688 92,156 105,851 119,612 137,554

    - Growth (%) 19.3 20.1 30.8 18.6 14.9 13.0 15.0

    Borrowings 591 1,311 2,832 4,620 5,221 5,879 6,729

    Tier 2 Capital 1,115 2,040 3,020 3,020 3,020 2,945 2,871

    Other Liab. & Prov. 2,201 2,081 2,392 2,612 3,393 3,894 4,598

    Cash Balances 4,902 4,853 6,699 7,184 5,564 5,383 5,502

    Bank Balances 793 434 4,469 3,275 3,082 2,814 3,221

    Investments 14,898 16,911 20,881 24,204 29,629 35,422 42,584

    Advances 34,238 44,139 56,114 71,435 83,642 93,679 105,857

    - Growth (%) 22.8 28.9 27.1 27.3 17.1 12.0 13.0

    Fixed Assets 219 335 356 317 303 330 367

    Other Assets 1,542 1,796 1,825 2,485 2,745 3,092 3,539

    - Growth (%) 19.0 21.0 31.9 20.5 14.8 12.6 14.5

  • 7/30/2019 AndhraBank-2QFY2013RU

    10/11

    Andhra Bank | 2QFY2013 Result Update

    November 16, 2012 10

    Ratio analysis (standalone)

    NIMs 2.7 2.7 2.8 3.3 3.3 2.9 3.0Cost to Income Ratio 46.2 46.2 42.7 41.4 39.1 42.2 41.5

    RoA 1.1 1.0 1.3 1.3 1.1 0.9 0.8

    RoE 18.0 18.9 26.0 23.2 19.2 15.2 13.8

    CASA Ratio 33.6 31.4 29.4 29.1 26.4 25.5 24.5

    Credit/Deposit Ratio 69.3 74.3 72.2 77.5 79.0 78.3 77.0

    CAR 11.6 13.2 13.9 14.4 13.2 12.6 11.9

    - Tier I 8.5 8.7 8.2 9.7 9.0 9.0 8.7

    Gross NPAs 1.1 0.8 0.9 1.4 2.1 4.3 5.3

    Net NPAs 0.2 0.2 0.2 0.4 0.9 2.4 2.5

    Slippages 0.7 0.6 0.9 1.4 1.8 3.8 3.1

    Loan Loss Prov. /Avg. Assets 0.2 0.3 0.4 0.5 0.4 0.7 0.8

    Provision Coverage 85.6 78.5 91.6 83.9 71.1 55.0 60.0

    EPS 11.9 13.5 21.6 22.6 24.0 21.5 21.8

    ABVPS (75% cover.) 67.0 75.2 90.9 116.0 131.9 132.2 148.8

    DPS 4.0 4.5 5.0 5.5 5.5 4.5 4.5

    PER (x) 8.7 7.7 4.8 4.6 4.3 4.8 4.8

    P/ABVPS (x) 1.5 1.4 1.1 0.9 0.8 0.8 0.7

    Dividend Yield 3.9 4.3 4.8 5.3 5.3 4.3 4.3

    NII 2.6 2.6 2.8 3.2 3.2 2.9 2.9

    (-) Prov. Exp. 0.3 0.6 0.5 0.6 0.8 0.8 0.9

    Adj. NII 2.3 2.0 2.3 2.6 2.4 2.1 2.0

    Treasury 0.2 0.4 0.4 0.1 0.1 0.0 0.0

    Int. Sens. Inc. 2.5 2.3 2.7 2.7 2.5 2.1 2.0

    Other Inc. 1.0 0.9 0.8 0.8 0.6 0.7 0.6

    Op. Inc. 3.5 3.2 3.5 3.5 3.1 2.8 2.7

    Opex 1.7 1.8 1.7 1.7 1.5 1.5 1.5PBT 1.8 1.4 1.8 1.8 1.6 1.3 1.2

    Taxes 0.7 0.4 0.5 0.5 0.4 0.4 0.4

    Leverage 16.3 18.1 19.7 18.3 16.7 16.7 17.0

  • 7/30/2019 AndhraBank-2QFY2013RU

    11/11

    Andhra Bank | 2QFY2013 Result Update

    November 16, 2012 11

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

    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 wayresponsible 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. WhileAngel 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.

    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

    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