ZENITHBANK H1 2019 Result: Non-Interest Income to the Rescue

August 21, 2019/InvestmentOne Update

·         Net interest income of N56.4billion, down 34.5% q/q; down 7.4% y/y

·         Non-interest income of N77.1billion, up 136% q/q, up 17.3% y/y

·         Profit before tax of N54.4billion, down 5.1% q/q; up 4.0% y/y

·         Profit after tax of N38.6billion, down 23.1% q/q; up 8.7 y/y 

Zenith bank’s Q2/H1 2019 result was released on the NSE yesterday. PBT and PAT were down 5.1% and 23.06% q/q respectively (although up 4.0% and 8.7% y/y), as the combined effect of the 34.5% q/q drop in net interest income and the 13.5% q/q rise in total expenses erased the 1.3x q/q rise in non-interest income. The bank proposed a N0.30 interim dividend, the same as in H1 2018. 

On a y/y basis, net interest income was down 7.4% to N142billion, as net loans were flat YtD. Just as we have seen across most banking names, Zenith’s net interest margin was down 140bps y/y to 8.6% as asset yields continue to decline. However, the bank’s cost of funds was also down 40bps to 3.0%, with interest expense dropping 3.5%.

Another apparent trend was the increase in Non-Interest Income (NII), with Zenith’s NII rising 17.3% y/y to N109.7 billion, largely attributable to the 19.5% y/y rise in net fee and commission income and the 22.5% y/y boost in trading income. Resultantly, the bank’s profit before provisions inched up slightly by 1.9% y/y to N252 billion, tracking behind GT’s 3.6% rise, but better than FBNH’s 1.2% decline.

ZENITH BANK PLC Q2/H1 2019 (YE: DEC) (N millions)

 
 

Q2 2019

Q/Q

H1 2019

Y/Y

Interest Income

92,121

-24.8%

214,601

-6.2%

Interest Expense

-35,743

-1.7%

-72,086

-3.5%

Net Interest Income

56,378

-34.5%

142,515

-7.4%

Non-interest income

77,074

136.0%

109,730

17.3%

Profit before provisions

133,452

12.3%

252,245

1.9%

Loan Impairment charges

-11,639

455.3%

-13,735

41.3%

Total Opex

-67,429

13.5%

-126,833

-2.7%

PBT

54,384

-5.1%

111,677

4.0%

Tax

-15,736

122.9%

-22,795

-11.0%

Tax rate

28.9%

1661bps

20.4%

-345bps

PAT

38,648

-23.06%

88,882

8.7%

Source: Company financials, Investment One Financial Services Research

 

The bank was able to contain opex growth y/y, as cost to income appreciated 70bps to 53.2% in H1 2019, as total expenses were down 2.7% y/y, even as revenue growth was subdued. However, on a sequential basis, total expenses were up 13.5% on the back of an 11.7% q/q increase in personnel expenses. Management still has some work to do in achieving its target of 48.0% in FY 2019.

Nonetheless, the most concerning aspect was the deterioration in asset quality. The bank’s NPL ratio weakened by 30bps YtD to 5.3% – 45bps ahead of management’s FY 2019 guidance of 4.85%; with absolute NPLs rising 2.8% YtD and gross loans declining 3.0% YtD. Similarly, cost of risk rose 55bps to 1.4% due to the 41.3% y/y (4.5x q/q) rise in impairment charges to N13.7billion. However noteworthy, is that Zenith bank’s NPL ratio still compares favorably when juxtaposed against GTB (6.7%) and FBNH (14.5%).

We uphold our BUY recommendation and target price of N37.0, translating to an upside potential of 112% from its closing price of N17.40. Zenith is trading at 0.68x p/b multiple – a discount to its one-year forward p/b multiple of 1.25x on our numbers.

                                                                         H1 2019 BANKS COMPARISON SHEET

    

NGN billion (unless stated otherwise)

 

FBNH

GTB

ZENITH

Key Income Statement Figures

Gross Earnings

 

294.2

221.9

331.6

 

Net Interest Income

 

146.7

222.4

142.5

 

Non-interest Income

 

59.9

71.4

109.7

 

Total Expenses

 

-144.6

-69.8

-126.8

 

Loan Impairment Charges

 

-22.1

-2.2

-13.7

 

Profit Before Tax

 

39.9

115.8

111.7

 

Y/Y PBT Growth

 

2.6%

5.6%

4.0%

 

Dividend (Kobo per share)

 

nil

30

30

 

EPS (kobo per share)

 

84

350

283

Key Balance Sheet Figures

Total Assets

 

5,670

3,598

5,899

 

Total Liabilities

 

5,109

2,995

5,079

 

Total Equity

 

561

603

820

Key Ratios

Net Interest Margin

 

7.7%

9.6%

8.6%

 

Cost of Fund

 

3.2%

2.3%

3.0%

 

Cost to Income

 

70.5%

37.6%

53.2%

 

NPL ratio

 

14.5%

6.7%

5.3%

 

Liquidity (bank level)

 

40.3%

47.3%

74.6%

 

Cost of Risk

 

2.2%

0.2%

1.4%

 

Capital adequacy ratio (bank level)

 

15.6%

23.5%

25.0%

 

ROE

 

11.6%

33.7%

21.7%

 

ROA

 

1.1%

5.8%

3.0%

 

Leave a Comment

Your email address will not be published. Required fields are marked *

*