South Indian Bank
Marching northwards
Needs scaling up to get noticed
The South Indian Bank (SIB), by its name, reveals its strong presence in south
India. Of its 432 branches in 17 states, 220 are in Kerala and 93 in Tamilnadu. As of
December 2005, nearly 87% of its business was networked under the core banking solution.
SIB has started its network in north Indian cities like Amritsar, Ludhiana and Bhopal.
Approvals for more than 20 other branches are pending with the Reserve Bank of India
(RBI).
An old private sector bank with no identifiable promoters. ICICI Bank, which holds
10.73% of SIBs pre-issue equity capital, has to bring its shareholding down to 5%,
as per RBI guidelines.
SIB had come out with a rights issue (1:3 at Rs 40) in July 2004. The main objectives
of the current offer include augmenting the capital base to meet the future capital
requirement arising out of the implementation of the Basel II standards. On September
2005, SIBs capital adequacy ratio (CAR) stood at 10.28% as against the
RBI-stipulated 9%.
Strengths
- Good progress has been made in de-risking the investment portfolio from future rise in
interest rate.
- SIB has signed a memorandum of undertaking with Hadi Express Exchange Company to provide
management services to its NRI clients in Gulf countries. It is a pure fee-based revenue
mechanism to provide a single-window facility to NRIs.
Weaknesses
- The net NPA ratio of 2.4% as on December 2005 leaves scope for improvement. Moreover,
SIB has a high concentration of its loan and NPA portfolio among certain customers and
sectors. As per prospectus, the single largest borrower accounted for approximately 14.32%
of its capital funds, while the largest borrower group accounted for 13.09% on September
2005,
Valuation
In nine months ended FY 2006, SIBs net interest income witnessed a growth of 18%
to Rs 230.37 crore. The other income fell by 38% to Rs 43.13 crore. The provisions and
contingencies were down by 48% to Rs 58 crore. After providing for tax, at Rs 11.60 crore,
the profit after tax was Rs 34.59 crore, up by 243%.
The last two years were extremely bad for SIBs profit. Hence, this years
recovery is on low base.
The last one-year, six- and three-month average price of the stock was around Rs 68.
The offer price band is Rs 60-66. At Rs 60, PE on nine-month annualised EPS of Rs 6.3
(on post-issue equity capital of Rs 72.68 crore) works out to 9.5. At Rs 66, PE on its
nine-month annualised EPS of Rs 6.5 (on post-issue equity capital of Rs 70.41 crore) works
out to 10.1.
Considering the price of Rs 66, post-IPO book value (BV) is Rs 86.0 and adjusted book
value (ABV) Rs 61.0. P/BV is around 0.8 and P/ABV around 1.1. In a normal market, SIB will
trade around a P/ABV of 1.
The banking sector needs consolidation and small regional banks without strong
promoters, such as SIB, will have to ultimately merge with stronger and larger players
once the government policy supports such moves. Till then they will have to survive and
try hard to keep their presence felt in a highly competitive scenario.
South Indian Bank: Issue Highlights |
Sector |
Banks Private Sector |
Sector TTM P/E |
10.2 |
No. of shares on offer (crore) |
2.50 /2.27 (FV Rs 10) |
Issue amount (Rs crore) |
Rs 150 crore |
Price band (Rs) |
Rs 60- Rs 66 |
Net issue to the public |
Rs 120 crore |
Post-issue equity (Rs crore) |
Rs 72.68/ Rs 70.41 |
Post-issue promoter stake (%) |
Not applicable |
Issue open date/closing date |
10-02-2006/15-02-2006 |
Listing |
BSE, NSE & CSE |
Rating |
45/100 |
*CSE = Cochin Stock Exchange |
South Indian Bank: Financials |
|
0103 (12) |
0203 (12) |
0303 (12) |
0403 (12) |
0503 (12) |
Interest earned |
543.00 |
616.58 |
656.45 |
680.82 |
709.00 |
Interest expended |
390.94 |
460.19 |
479.42 |
480.05 |
452.07 |
Net interest income |
152.06 |
156.39 |
177.03 |
200.77 |
256.93 |
Other income |
69.94 |
137.43 |
181.28 |
234.61 |
102.38 |
Net total income |
222.00 |
293.82 |
358.31 |
435.38 |
359.31 |
Operating expenses |
115.03 |
120.91 |
141.84 |
193.40 |
187.08 |
Profit before provisions |
106.97 |
172.91 |
216.47 |
241.98 |
172.23 |
Provisions for contingencies |
40.22 |
59.65 |
97.09 |
110.01 |
158.39 |
Profit before tax |
66.75 |
113.26 |
119.38 |
131.97 |
13.84 |
EO |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
PBT after EO |
66.75 |
113.26 |
119.38 |
131.97 |
13.84 |
Tax provision |
25.25 |
51.03 |
47.05 |
47.64 |
5.14 |
Profit after tax |
41.50 |
62.23 |
72.33 |
84.33 |
8.70 |
Adj net profit |
43.96 |
64.51 |
74.61 |
86.61 |
15.54 |
EPS^(Rs) |
6.0 |
8.9 |
10.3 |
11.9 |
2.1 |
EPS*(Rs) |
6.2 |
9.2 |
10.6 |
12.3 |
2.2 |
^Annualised on post issue fully diluted equity of Rs 72.68 crore. Face
Value of Rs 10
*Annualised on post issue fully diluted equity of Rs 70.41 crore. Face Value of Rs 10
Figures in Rs crore, Source: Capitaline Corporate Database |
South Indian Bank: Results |
Particulars |
0512(03) |
0412(03) |
Var. (%) |
0512(12) |
0412(12) |
Var. (%) |
0503 (12) |
0403 (12) |
Var. (%) |
Interest earned |
194.03 |
182.03 |
7 |
559.04 |
537.06 |
4 |
709.00 |
680.82 |
4 |
Interest expended |
108.74 |
107.04 |
2 |
328.67 |
342.28 |
-4 |
452.07 |
480.05 |
-6 |
Net interest income |
85.29 |
74.99 |
14 |
230.37 |
194.78 |
18 |
256.93 |
200.77 |
28 |
Other income |
13.46 |
40.08 |
-66 |
43.13 |
71.24 |
-39 |
102.38 |
234.61 |
-56 |
Net total income |
98.75 |
115.07 |
-14 |
273.50 |
266.02 |
3 |
359.31 |
435.38 |
-17 |
Operating expenses |
52.70 |
46.63 |
13 |
169.31 |
139.40 |
21 |
187.08 |
193.40 |
-3 |
Operating profit |
46.05 |
68.44 |
-33 |
104.19 |
126.62 |
-18 |
172.23 |
241.98 |
-29 |
Provisions & contingencies |
13.91 |
32.17 |
-57 |
58.00 |
110.72 |
-48 |
158.39 |
110.01 |
44 |
Profit before tax |
32.14 |
36.27 |
-11 |
46.19 |
15.90 |
191 |
13.84 |
131.97 |
-90 |
EO |
0 |
0.00 |
0 |
0.00 |
0.00 |
0 |
0.00 |
0.00 |
0 |
PBT after EO |
32.14 |
36.27 |
-11 |
46.19 |
15.90 |
191 |
13.84 |
131.97 |
-90 |
Tax provision |
11.49 |
13.08 |
-12 |
11.60 |
5.82 |
99 |
5.14 |
47.64 |
-89 |
Net profit |
20.65 |
23.19 |
-11 |
34.59 |
10.08 |
243 |
8.70 |
84.33 |
-90 |
Adj net profit |
- |
- |
|
- |
- |
|
15.54 |
86.61 |
|
EPS^(Rs) |
11.4 |
12.8 |
|
6.3 |
1.8 |
|
2.1 |
11.9 |
|
EPS*(Rs) |
11.7 |
13.2 |
|
6.5 |
1.9 |
|
2.2 |
12.3 |
|
^Annualised on post issue fully diluted equity of Rs 72.68 crore. Face
Value of Rs 10
*Annualised on post issue fully diluted equity of Rs 70.41 crore. Face Value of Rs 10
Figures in Rs crore, Source: Capitaline Corporate Database |
South Indian Bank: Peer group |
Bank |
City Union |
Federal |
ING Vya |
Lak. Vilas |
J & K |
South Ind |
Size |
|
|
|
|
|
|
Total assets |
3495 |
16852 |
15351 |
4057 |
2448 |
9628 |
Capital |
24.00 |
65.60 |
90.56 |
19.57 |
48.49 |
70.41 |
Reserves |
217 |
658 |
687 |
218 |
1617 |
535 |
Networth (FY05) |
241 |
723 |
777 |
238 |
1665 |
605 |
Productivity (Rs Cr) |
|
|
|
|
|
|
Business per employee |
3.26 |
3.66 |
3.95 |
2.96 |
4.35 |
3.52 |
Profit per employee |
0.03 |
0.01 |
-0.01 |
0 |
0.02 |
0.00 |
Quality |
|
|
|
|
|
|
CAR (%) as on Mar'05 |
12.2 |
11.3 |
9.1 |
11.3 |
15.2 |
9.9 |
Gross NPAs (Rs Cr) on Mar'05 |
121.64 |
677.79 |
194.27 |
187.43 |
317 |
374.20 |
Net NPAs (Rs Cr) on Mar'05 |
67.79 |
194.51 |
193.27 |
115.05 |
163 |
175.87 |
Net NPA % as on Mar 05 |
3.37 |
2.21 |
2.13 |
4.98 |
1.41 |
3.81 |
NPA % as on September 05 |
NA |
NA |
NA |
NA |
NA |
3.09 |
Valuation nine-month data |
|
|
|
|
|
|
BSE Price (as on 07-02-2006) |
112 |
175 |
157 |
95 |
520 |
66 |
EPS (Rs.) (nine months annualized) |
20.8 |
35.5 |
5.0 |
5.6 |
42.0 |
6.3 |
EPS (Rs.) (nine months annualized) |
20.8 |
35.5 |
5.0 |
5.6 |
42.0 |
6.5 |
BV (Rs.) |
100.30 |
110.27 |
99.1 |
140.2 |
343.50 |
85.96 |
BV-ADJ (Rs) |
2370.92 |
80.62 |
77.76 |
81.41 |
309.88 |
60.98 |
P/E |
5.4 |
4.9 |
31.4 |
17.0 |
12.4 |
10.5 |
P/E |
5.4 |
4.9 |
31.4 |
17.0 |
12.4 |
10.2 |
P/BV |
1.1 |
1.6 |
1.6 |
0.7 |
1.5 |
0.8 |
P/adj.BV |
0.0 |
2.2 |
2.0 |
1.2 |
1.7 |
1.1 |
|