MIDF Sector Research

Author: sectoranalyst   |   Latest post: Fri, 29 May 2020, 9:19 AM


Public Bank Berhad - Robust Income Mitigate Higher Provisions

Author:   |    Publish date:


  • Earnings in line with expectations.
  • NOII led total income growth.
  • NII expansion respectable despite slower loans growth.
  • Asset quality remains good.
  • Impact of MFRS 9 seems positive.
  • No change to FY18 and FY19 forecast.
  • Maintain BUY with an adjusted TP of RM27.30 (previously RM25.70) as we roll over our valuation to FY19, pegging the BVPS to its 5 year historical PB multiple of 2.4x.

Earnings within expectations. The Group posted net profit growth of +12.6%yoy to RM1.41b which was within ours and consensus’ expectations. It came at 24.3% and 24.1% of respective full year estimates. Main driver for the strong earnings growth was the robust income expansion.

NOII and Islamic banking drove income growth. Total income grew +6.6%yoy largely contributed by strong NOII and Islamic banking income growth. NOII expanded +15.6%yoy supported by increase of +17.3%yoy, +4.6%yoy and +20.6%yoy in unit trust, fee & commission and forex income respectively. Also, Islamic banking income grew +7.3%yoy which came from higher income derived from investment of depositors' funds and others.

NII expansion respectable despite slower loans growth. NII grew at a respectable +4.0%yoy despite gross loans growing only +3.4%yoy to RM306.8b (vs. 7.0%yoy as at 1QFY17). We believe that this was partly due to better margins as NIM improved +2.0bps yoy possibly due to the impact of OPR hike in Jan’18. The slower gross loans growth was due to the -2.9%yoy decline to RM50.0b in hire purchase (HP) loans. Stripping the HP loans, gross loans would have grown +4.8%yoy. Meanwhile, mortgages continue to drive loans growth. It went up by +8.7%yoy to RM105.7b.

Asset quality remains strong. GIL ratio for the Group continues to be the lowest in the industry with 0.48%, a -1bps yoy improvement. As for LLC, it had jumped to 125.2% from 95.5% registered as at 4QFY17.

Cost well maintained. OPEX grew only +1.4%yoy due to higher personnel cost and marketing cost. Combined with the strong growth in income, CI ratio improved by -1.7ppt yoy to 32.6%.

Higher provisions but impact of MFRS 9 seems positive. For 1QFY18, provisions grew by +2.1%yoy to RM68.5m. Comparatively, it was RM23.8m in 4QFY17. The higher provisions was due to higher CA. However, the Day One impact of MFRS 9 seems to be positive. Although, allowance for impaired loans and financing increased 32% to RM1.86b and lower regulatory reserves due to the utilisation of reserves to mitigate the higher impairment allowances, it had also led to an increase in shareholders fund due to gain on re-measurement of certain equity investments and enhanced the Group’s capital adequacy ratio. CET1, Tier 1 and Total Capital ratio improved by +20bps.

Comparison with FY18 targets. Recall, the Group guided its FY18 targets of: i) ROE of 14-15%, ii) Total capital ratio of >13%, iii) GIL ratio < 1%, iv) CI ratio of 33.0-34.0%, v) Loans growth of 5% and vi) Deposit growth of 5%. Thus far, it appear that the Group is on track to achieve its FY18 target, except for loans and deposits growth as it came in at +3.4% and +3.1% respectively. However, in terms of loans growth, we believe the Group are growing in the right segment which is mortgages. Although, it will be a challenge, we expect that the Group will be able to meet its loans growth target. In term of deposits, CASA will continue to be a driver as it grew +2.9%yoy to RM82.9b. As such, we do not expect much headwinds for the Group to reach its deposits growth target.


We maintain our FY18 and FY19 forecast for now given the result were in line with our expectation.


We continue to like the Group’s ability to maintain its profitability and earnings growth momentum. Although, provisions came higher in the quarter possibly from the impact of MFRS 9, the Group managed to grow its income at a faster pace. We believe that the fund management segment have become a strong support to the Group as it led NOII. With the expectations of sustainable profitability, we maintain BUY for the stock. We are adjusting our TP to RM27.30 (previously RM25.70) as we roll over our valuation to FY19. Our TP is based on pegging PBV to 2.4x which is its 5 year historical PB multiple.

Source: MIDF Research - 3 May 2018

Share this
Labels: PBBANK

Related Stocks

Chart Stock Name Last Change Volume 
PBBANK 14.66 -0.52 (3.43%) 33,821,400 

  Be the first to like this.

I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards

629  350  439  482 

Top 10 Active Counters
 XOX 0.08+0.015 
 CAREPLS 1.40+0.29 
 EDUSPEC 0.025-0.005 
 AT 0.06+0.01 
 MYSCM-PA 0.040.00 
 AIRASIA 0.69-0.05 
 ECOWLD 0.49+0.085 
 ARMADA 0.21-0.005 
 EKOVEST 0.60+0.035 
 CIMB 3.77+0.26 


1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers