Issue
Details |
Subscribe |
Face Value
|
|
Issue opens
|
Jan 16, 2006 |
Issue closes
|
Jan 20, 2006 |
Issue Price Band
|
Rs 210 – Rs 230 |
| Min Application |
30 Shares and multiples of 30 |
Retail Investor
|
Rs. 6900 |
| Lead Managers |
SBI Caps Mkts Ltd.
DSP Merill Lynch Limited.
Enam Financial Consultants Private Limited
HSBC Securities Ltd.
JM Morgan Stanley Limited
ICICI Securities
Karvy Investor Services
Kotak Mahindra Capital |
| Registar |
Karvy investor services |
Objective of the IPO
The proceeds from the offerings will be used to augment
the capital base to comply with the Basel-II norms and norms
for credit, market and operational risk and to support growth
in assets, investment portfolio and infrastructure expansion.
Key points to issue
- The issue will constitute 19.49% of the total post-issue
paid up equity capital of the Bank. As a result, the government
of India's shareholding would come down from 66.8% to 53.8%
of the post-issue fully paid up equity capital.
- Bank of Baroda has reserved 0.71 crore shares for allotment
to eligible employees and the net public offer should consist
of 6.39 crore shares.
- Of the net issue to the public 50% would be allocated
to the Qualified Institutional Buyers, including 5% for
mutual funds.
- Not less than 15% of the issue has been reserved for Non-Institutition
bidders.
- Not less than 35% of the issue has been reserved for retail
individual bidders.
Business and Background
Bank of Baroda (BOB) is one of the leading banks in India
and is ranked amongst the top 5 public sector banks having
a large network of around 2700 branches and a strong customer
base of 25 million customers. BOB has strong network industrially
developed states of Gujarat and Maharashtra as well as in
the state of Uttar Pradesh, which has a strong agricultural
base and a developing industrial base. The bank has aggressively
scaled up in terms of its business operations and branding
activity. The focus is now being on technology up gradation
and increasing avenues for fee based income.
Investment positives
Branding and operational services
BOB is one of the aggressive banks in the PSB’s
to make a special identity for itself just over a period of
2-3 months. There was a total change in the perception after
creating a new logo ‘Baroda Sun’ and appointing
‘Rahul Dravid’ as a brand ambassador. To enhance
the level of customer service the bank has extended its working
hours of 355 branches to 12 hours banking from 8am to 8pm.
It has plans for aggressive marketing its products and services
and shall use its surplus manpower.
Deposit mobilization to help smoothen
the credit growth
The initiatives seems to be paying off, as the deposit
mobilization drive for saving accounts taken up has added
more than a million customers in a months time. This will
in-turn help the to drive up the credit growth take off. It
is now concentrating on retail lending and also is positive
towards the priority sector considering it a valuable proposition.
Concentration on loan portfolio
The bank is now concentrating on the advances portfolio targeting
high yielding retail assets. So will see loans, as a percentage
of total assets shall increase over time and simultaneously
degrowing/ stabilizing their investment portfolio.
|
FY00 |
FY01 |
FY02 |
FY03 |
FY04 |
FY05 |
| Advances/Total Assets |
41.6% |
43.3% |
47.5% |
46.3% |
41.8% |
45.8% |
| Investments/Total Assets |
31.7% |
31.4% |
33.6% |
39.5% |
44.7% |
39.2% |
| Total Assets growth |
- |
8.0% |
12.0% |
7.8% |
11.4% |
11.2% |
Loans portfolio
break-up (%) |
FY03 |
FY04 |
FY05 |
H1FY06 |
| Corporate and commercial |
69.92 |
65.61 |
61.57 |
60.8 |
| Housing and retail |
8.71 |
13.5 |
16.96 |
17.26 |
| Agriculture |
10.27 |
9.66 |
11.47 |
12.44 |
| Small scale industries |
11.1 |
11.23 |
10 |
9.55 |
Other initiatives
BOB has set up ‘Moneyplexes’ - these are retail
cells that offer one stop retail lending to individual and
small business. The advances given through these units would
be more than Rs.1 – 2 crore and the response time would
be seven days for mortgages and three days for other retail
loans.
Technology up gradation
BOB lags behind the CBS roll out, but is confident that a
late entrant would have many other hidden advantages. By 2006
CBS will be implemented in 125 branches accounting for nearly
50% of the business and will cover 600 branches by FY07 and
2000 branches by FY09. The ATM network will also be enhanced
to 1000 from 501. In the long run the bank will reduce its
operating cost drastically. It has a tie-up with Hewlett Packard
to assist in system up gradation, integration including phone,
Internet, risk and human recourses management including CBS,
RTGS and global treasury.
Investment portfolio de-risked
60% of the SLR book stands in the HTM category, which substantially
de-risks the portfolio. The AFS portfolio has an average duration
of nearly three years yielding approximately 7.25%. The lower
credit growth and higher investments have been a concern for
BOB but surplus SLR liquidation can help the facing the credit
constraint.
Asset quality
BOB has done well by maintaining its asset quality from the
past few years. The bank has reduced its incremental slippages
and also making cash recoveries. Cash recoveries were 43%
of the gross NPA’s in FY05 and was 39% in FY04. The
bank now expects to maintain its Net NPA’s below 1%
in future.
Better Spreads
|
FY01 |
FY02 |
FY03 |
FY04 |
FY05 |
H1FY06 |
| Yield |
8.91 |
8.51 |
8.0 |
7.34 |
7.25 |
7.37 |
| Cost of funds |
6.45 |
5.86 |
4.98 |
4.29 |
4.24 |
4.27 |
| Spread |
2.46 |
2.66 |
3.02 |
3.05 |
3.01 |
3.09 |
| NIM |
2.81 |
2.94 |
3.34 |
3.4 |
3.23 |
3.37 |
The above table puts forth that the yields, spreads and margin
are on a rising side even though were pressurized in FY05
has followed an up-trend. With decline in the corporate lending,
which will take place marginally over the years and retail
picking up firm grounds; we shall see the yields further rise
marginally.
International expansion presence
BOB has a significant international presence with almost 18%
of its total credit and 13% of its total deposits coming from
its international operations. Currently the bank has 39 overseas
banks and 18 subsidiaries. The bank generates nearly 15% of
its business and 25% of its profits from foreign branches.
And is amongst the top bank to generate a vast revenue from
overseas operations.
Investment concerns
Cost to total income
Due to technical modernization and employee related expenses
on rise we shall see operating margins be to pressurize marginally
for 1-2 years. Technology related expenses would be the high
and shall stabilize thereafter.
Major lending to corporates
Corporates and commercials advances accounts for nearly 60%,
considering the low yielding corporate assets that makes a
major chunk in the banks book will be declining gradually
by the efforts taken by the banks by setting ‘Moneyplexes’.
Our View
We have seen Bank of Baroda as a slow to respond while other
banks marched ahead in terms of technology and over-all business
growth. But the proactive steps taken by the bank now will
drastically help to achieve growth well in time. With various
factors like customer service, technical advancement, exploring
new business areas, having operational and retail focus will
further help the bank going very fast with maintaining its
class asset quality. And the bank has already made a mark
in the international market.
At the higher price band of Rs.230 the stock trades at nearly
6% discount to its current market price of Rs245/-. At CMP
of Rs.245 the stock trades at 1.43x of its H1FY06 adjusted
book value of Rs.171 and 1.34x to its higher price band. The
stock is attractively placed as compared to its peer. We recommend
to SUBCRIBE to the issue at cut off price for good returns
for long-term.
Comparative matrix
|
|
Credit
Growth |
Net
NPA's |
FY05
Other income break-up |
| |
Price |
ABV |
P/ABV |
FY04 |
FY05 |
FY04 |
FY05 |
Fee |
Treasury |
| BOB |
245 |
171 |
1.43 |
0.7% |
21.9% |
2.99% |
1.45% |
43% |
57% |
| Andhra |
96 |
44 |
2.15 |
11.9% |
35.9% |
0.28% |
0.93% |
30% |
70% |
| SBI |
927 |
357 |
2.60 |
14.6% |
28.1% |
3.48% |
2.65% |
67% |
33% |
| PNB |
462 |
242 |
1.91 |
17.4% |
27.9% |
0.98% |
0.20% |
58% |
42% |
| BOI |
132 |
61 |
2.16 |
7.6% |
22.1% |
4.50% |
2.77% |
53% |
47% |
| Canara |
232 |
123 |
1.89 |
19.7% |
24.7% |
2.89% |
1.88% |
37% |
63% |
| Union Bank |
127 |
54 |
2.35 |
13.4% |
38.7% |
2.87% |
2.64% |
29% |
71% |
Quarterly performance
(Rs. crore) |
Q2FY06 |
Q1FY06 |
Q-o-Q
(%) |
Q2FY05 |
Y-o-Y (%) |
| Interest Income |
1694.0 |
1673.2 |
1.24 |
1548.1 |
9.4 |
| Interest Expenses |
912.3 |
914.5 |
-0.25 |
859.9 |
6.1 |
| Net Interest Income |
781.8 |
758.7 |
3.04 |
688.3 |
13.6 |
| Other Income |
309.6 |
208.8 |
48.27 |
359.5 |
-13.9 |
| Operating Income |
1091.3 |
967.5 |
12.80 |
1047.8 |
4.2 |
| Operating Expenses |
596.0 |
511.9 |
16.44 |
497.9 |
19.7 |
| Operating Profit |
495.3 |
455.6 |
8.71 |
549.9 |
-9.9 |
| Provisions |
125.7 |
257.2 |
|
|
-48.8 |
| Profit Before Taxes |
369.6 |
198.5 |
86.23 |
304.2 |
21.5 |
| Taxes |
110.6 |
41.5 |
166.19 |
90.9 |
21.6 |
| Profit after Taxes |
259.1 |
156.9 |
65.08 |
213.3 |
21.5 |
| Equity |
294.5 |
294.5 |
4.5 |
294.5 |
|
EPS |
8.8 |
5.3 |
|
7.2 |
|
| Margin(%) |
|
|
|
|
|
| OPM |
29.2% |
27.2% |
|
35.5% |
|
| NPM |
15.3% |
9.4% |
|
13.% |
|
Balance Sheet
Financial
Year (Rs. In Crore) |
FY04 |
FY05 |
| LIABILITIES
|
| Capital |
294.52 |
294.53 |
| Reserves & Surplus |
4836 |
5333 |
| Deposits |
72967 |
81333 |
| Borrowings |
875 |
1640 |
Other Liabilities |
6135 |
6062 |
| Total |
85108 |
94644 |
| |
|
|
| ASSETS
|
| Cash & Bank Balances with RBI & Others |
3441 |
3534 |
| Balances at short & call notices |
3825 |
5719 |
| Advances |
35600 |
43400 |
| Investments |
38018 |
37074 |
| Fixed Assets |
815 |
860 |
| Other assets |
3406 |
4074 |
| Total Assets |
85108 |
94664 |
Profit and Loss statement
Financial
Year (Rs. In Crore) |
FY04 |
FY05 |
| Interest Income |
6147 |
6431 |
| Interest Expenses |
3575 |
3452 |
| Net Interest Income |
2571 |
2979 |
| Other Income |
1719 |
1304 |
Operating Income |
4290 |
4284 |
| Operating Expenses |
1805 |
1982 |
| Operating Profit
|
2485 |
2301 |
| Provisions |
952 |
1438 |
| Profit before Taxes |
1532 |
863 |
| Taxes |
565 |
186 |
| Profit after Taxes |
967 |
676 |
Disclaimer
-----------------------------------------------
This document has been prepared by Anagram
Stockbroking Ltd. (Anagram), For use by the recipient only
and not for circulation. The information and opinions contained
in the document have been compiled from sources believed to
be reliable. Anagram does not warrant its accuracy, completeness
and correctness. This document is not, and should not be construed
as, an offer to sell or solicitation to buy any securities.
This document may not be reproduced, distributed or published,
in whole or in part, by any recipient hereof for any purpose
without prior permission from us. Anagram and the analyst(s),
including his dependant family members may have an interest
in the securities recommended above
Copyright in this document vests exclusively
with Anagram Stockbroking Limited
|