Left Brain Right B - the DBS Vickers Securities Equities Research
Left Brain Right B - the DBS Vickers Securities Equities Research
Left Brain Right B - the DBS Vickers Securities Equities Research
Create successful ePaper yourself
Turn your PDF publications into a flip-book with our unique Google optimized e-Paper software.
Regional Equity Strategy 4Q 2009<br />
Bank of China Hong Kong<br />
Bloomberg: 2388 HK | Reuters: 2388.HK<br />
BUY HK$18.56 HSI : 21,769<br />
Price Target : 12-month HK$ 20.00<br />
Potential Catalyst: Fur<strong>the</strong>r improvement in bond market and economic<br />
recovery in HK and China<br />
Analyst<br />
Jasmine Lai +852 2971 1926<br />
jasmine_lai@hk.dbsvickers.com<br />
Price Relative<br />
HK$<br />
25.70<br />
20.70<br />
15.70<br />
10.70<br />
5.70<br />
Relative Index<br />
2005 2006 2007 2008 2009<br />
Bank of China Hong Kong (LHS) Relative HSI INDEX (RHS)<br />
Forecasts and Valuation<br />
FY Dec (HK$ m)<br />
2008A 2009F 2010F 2011F<br />
Pre-prov. Profit 16,755 16,790 21,349 23,328<br />
Pre-prov. Profit Gth (%) (14) 0 27 9<br />
Pretax Profit 4,078 15,833 20,860 22,785<br />
Net Profit 3,343 12,842 16,983 18,525<br />
EPS (HK$) 0.32 1.21 1.61 1.75<br />
EPS Gth Pre Ex (%) (78) 284 32 9<br />
PE (X) 56.8 15.3 11.6 10.6<br />
DPS (HK$) 0.44 0.79 1.04 1.14<br />
Div Yield (%) 2.4 4.3 5.6 6.1<br />
BV Per Share (HK$) 7.82 8.67 9.24 9.85<br />
P/Book Value (x) 2.4 2.1 2.0 1.9<br />
ROAE (%) 3.8 14.7 17.9 18.4<br />
ROAE (ex-exceptional 3.9 14.1 17.9 18.4<br />
ROA (%) 0.27 1.14 1.45 1.51<br />
Earnings Rev (%): - - -<br />
Consensus EPS (HK$): 1.10 1.41 1.65<br />
ICB Industry: Financials<br />
ICB Sector: Banks<br />
Principal Business: Offers a range of financial products and<br />
services to retail and corporate customers and is one of <strong>the</strong> three<br />
banknote issuing banks in Hong Kong<br />
Source of all data: Company, <strong>DBS</strong>V, Bloomberg, HKEX<br />
208<br />
188<br />
168<br />
148<br />
128<br />
108<br />
88<br />
68<br />
48<br />
Tighter cooperation with parent<br />
• News about Vice Chairman selling c. 623K shares and<br />
recent exclusion from FTSE red-chip index should only<br />
have short-term negative impact on BOC HK’s share<br />
price<br />
• Closer co-operation with its parent brings in more<br />
cross-border businesses<br />
• More MTM loss write-backs possible and NIM should<br />
gradually recover<br />
• ROE will almost return to peak level by 2010,<br />
justifying fur<strong>the</strong>r re-rating<br />
More cross-border business referrals. BOC HK will continue<br />
to be a major beneficiary of rising economic integration<br />
between HK and China. This should enable its stock-broking,<br />
RMB businesses and o<strong>the</strong>r cross-border services to continue<br />
outperforming bank peers. In 1H09, BOC HK’s stock-broking<br />
fee was strong (+44% h-o-h vs industry’s +2%), thanks to<br />
referrals of mainland retail and institutional investors from<br />
parent, as well as, fund flows from China into HK. BOC HK also<br />
has niches in RMB trade settlement, trade financing and<br />
deposit-taking businesses, given it is <strong>the</strong> only designated<br />
settlement bank in HK and Macau. Besides, BOC HK can also<br />
provide cash management, custody and o<strong>the</strong>r cross-border<br />
services to corporate customers referred by its parent.<br />
Growing beyond HK in loan syndication. In early 2008,<br />
BOC HK was appointed by its parent as a Syndicated Loan<br />
Centre in <strong>the</strong> Asia Pacific. This paved way for BOC HK to<br />
expand its strength in loan syndication beyond HK, which saw<br />
<strong>the</strong> bank outdo bank peers in terms of growth in loan (+3% h-<br />
o-h) and loan fee (+59% h-o-h) during 1H09.<br />
Still cheap. We peg its target P/B at 2.2x Sep-10 book (vs 0.8-2.7x<br />
historically). BOC HK should trade well above mid-cycle P/B, given<br />
its ROE will be almost back to peak level by 2010. This will be<br />
driven by: 1) gradual NIM recovery as Hibor should normalize over<br />
time (we forecast 50bps US rate hike starting 2Q10) and 2) abovepeers<br />
growth in loan and fee in light of closer collaboration with<br />
parent. Trading at 11.6x 2010 P/E and 2.0x 2010 P/B, <strong>the</strong> counter<br />
is still cheap.<br />
At A Glance<br />
Issued Capital (m shrs) 10,573<br />
Mkt Cap (HK$m/US$m) 196,231 / 25,319<br />
Major Shareholders (%)<br />
Bank of China 66.06<br />
Free Float (%) 33.94<br />
Avg Daily Volume (m shrs) 20.9<br />
Page 80<br />
www.dbsvickers.com<br />
Refer to important disclosures at <strong>the</strong> end of this report<br />
ed- LM / sa- RM