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% | ||



