Access – Diamond Merger: Post-Consolidation, Capital Raise, Jobs, Branches And Investors


Wednesday, December 19,, 2018   07.34AM / From works from FT, ARM, Proshare Research


A conference call to discuss the Access Bank – Diamond Bank Merger will be held today at 16:00hrs Lagos (10:00hrs New York, 15:00hrs London, 17:00hrs Johannesburg).  The call will be open to the public – See further details at the end of the article.


Find below the takeaways from post announcement commentaries; further to the thoughts we shared yesterday - Initial Thoughts on Potential Merger To Create Nigeria’s Largest Bank



Highlights - FT

  • Diamond Bank plc had struggled with a deterioration of about 90 per cent as its commercial loan book (heavily exposed to the struggling oil and power sectors).
  • Diamond shares fell more than 50 per cent after downgrades by both Moody’s and Standard & Poor’s
  • Diamond Bank had legacy issues and a loan book that was not properly managed.
  • Diamond Bank would write off all its bad loans before the merger goes through.
  • Access has offered N3.13 a share for Diamond, against a recent price of just N0.87. It will pay N1 a share in cash and swap two new Access shares for every seven Diamond shares.
  • Proposed new bank would have a customer base of 27m, including 12m with mobile accounts (not discounted for account holders in both banks),
  • Access Bank to launch a subordinated rights issue of about $200m to keep its capital well above regulatory requirements.




  • Diamond Bank would cease to exist (no final position known on its logo) .
  • Uzoma Dozie, Diamond’s chief executive, will resign but other senior executives are set to stay.
  • As many as 100 of the banks’ combined 650 branches would be shut with more than 1,000 of the merged entities’ 6,800 staff expected to lose their jobs.
  • The combination of Access’s strong management and Diamond’s broad retail franchise would allow for synergies.
  • The merged entity would be a leader in mobile banking and has a decision on its hands - . Diamond runs its mobile banking with MTN while Access has a deal with Airtel.


Source / Credit: Access Bank to buy rival Diamond to create Nigeria’s largest lender - FT


Proshare Nigeria Pvt. Ltd.



A Lofty Deal or a Damp squib? – Selected view from ARM Research


Estimating The Transaction Multiples

As at 9M 2018, Diamond bank’s book value stood at N217.1 billion with a book value per share (BVPS) of N9.37, we estimate a transaction price to book multiple (P/B) of 0.3x compared with the market valuation of 0.1x P/B.


Given our thought that the transaction is strictly equity based, we assume a situation wherein the un-provisioned part of the non-performing loan is adjusted for through equity to leave the books with performing assets.


As such, based on current NPL of N99 billion and total credit charge loss of N54 billion, we estimate an equity charge of N45 billion by Diamond bank over Q4 18 to leave the book value at N172.1 billion and BVPS of N7.4 with implied transaction price to book multiple of 0.4x.


How they Stack up Post-Consolidation

The notice by Access indicated that the bank will issue additional shares of 6.6 billion shares to accommodate the shareholders of Diamond bank. Assessing the impact on current outstanding shares of Access bank of 28.9 billion, we estimate increase in total shares post consolidation to 35.5 billion. Accordingly, we estimate that the potential dilution from the merger of 19%. Furthermore, post-merger, Carlyle Group, Kunoch Holdings and Diamond Partners will own

3.3%, 1.7% and 1.1% of the enlarge Access bank respectively.


Proshare Nigeria Pvt. Ltd.


Expected Moderation in Cost of Funds

During our engagement with management of Access Bank in November, they guided to the bank’s plan to gradually close out on expensive borrowings.


Specifically, the CFO stated that the bank could refinance its expensive Eurobonds if presented with the opportunity and any other available opportunity that could result in a significant moderation in its funding costs.

Notably, as at 9M 18, Access cost of funds stood at 5.6% compared to Tier 1 average of 4.0%, following contraction in cheaper deposit (current and savings account) mix by 195bps to 45% which resulted in 18.5% YoY jumps in interest on customers deposits, 1.0x YoY growth in interbank placements, and 73.8% YoY increase in borrowing cost.


However, Diamond cost of funds remains the lowest among peers at 4% (coverage Tier 2 average of 5.4%) despite a 260bps YoY contraction in CASA composition to 78.3% over 9M 18.


Accordingly, we see some benefit to Access in terms of moderation in funding cost from the acquisition of Diamond and estimate that Access’s cost of funds could moderate to ~5.1% with a CASA mix of ~55.3% post consolidation.


Proshare Nigeria Pvt. Ltd.


However, given the reaction to the bank in recent months, we are cautious on the level of cheaper deposits composition being inherited by Access bank. For context, over the last five quarters, Diamond bank has lost CASA deposits of N247.6 billion, reflecting a 22.8% decline YoY to N836.7 billion in Q3 18 from N1.1 trillion in Q3 17. Also, given the lower credit rating of Diamond bank, in terms of corporate deposits, we do not rule out the possibility of erosion in Access bank’s credit rating.


What’s the immediate Impact?

In summary, while this acquisition appears positive for shareholders of Diamond Bank, we are of the view that the transaction will be undesirable for Access Bank in the near term, giving bottlenecks in terms of collapsing of structures as well as dilution impact on profitability metrics.


That said, we await meeting with Management of Access Bank for further details and discussion on this acquisition and would communicate our views in due course.


Any benefit for the core investors in Diamond?

Following the exit of Actis in August 2014 and the need for recapitalization of the bank in November 2014 via a rights issue, Carlyle Group, became the largest single shareholder in Diamond with transaction valued at $147 million (N7.38 per share).


Accordingly, we estimate that on current price of N1.07, the Group is taking a bad hit on the investment to the tune of N20 billion. Accordingly, we believe that the consideration price of N3.13 could reduce Carlyle loss in the venture to ~ N11.4 billion in the short term. However, post consolidation and integration of the shareholders into the enlarged Access bank, we believe the change in the fortune of Carlyle in the venture will be determined by the gains from the integration.


Source / Credit: Access Bank Plc and Diamond Bank Plc Merger: A Lofty Deal or a Damp squib? - ARM Research. Contact Oluwasegun Akinwale via



Proshare Nigeria Pvt. Ltd.



Access Bank Conference Call Holds Today

A conference call to discuss the Access Bank – Diamond Bank Merger will be held today at 16:00hrs Lagos (10:00hrs New York, 15:00hrs London, 17:00hrs Johannesburg).


The call will be open to the public. Members of the public who public who would like to join the conference call should click on the Registration link to pre-register for the call and receive dial-in information.


The conference call will also be accessible as an audio webcast through the Investor Relations section of Access Bank Plc’s website 



·         Visit Access Bank Plc IR Page in Proshare MARKETS


·         Visit Diamond Bank Plc IR Page in Proshare MARKETS



Proshare Nigeria Pvt. Ltd.



Related News

1.       Diamond Bank Gains N4.40bn In Market CAP In Two Days - ACCESS Dips By -5.52% As DIAMOND Gains 9.62%

2.      Initial Thoughts on Potential Merger To Create Nigeria’s Largest Bank

3.      SEC Nigeria Confirms Notice OF Access - Diamond Bank Potential Merger Plans

4.      Access Bank Gains N20.25b In Market CAP Today - ACCESS Grows By 9.40% As DIAMONDBNK Gains 9.47%

5.      Diamond Bank Eurobond Rallies 800bps Following Merger Announcement

6.      Diamond Bank Selects Access Bank As Preferred Bidder For Potential Merger

7.      ACCESS, DIAMONDBNK Share Prices Move Up On Potential Merger News

8.     Access Bank Confirms The Signing of Memo of Agreement with Diamond Bank Over A Potential Merger

9.      What Does It Mean That Independent Directors Accuse Diamond Bank Of Corporate Governance Issues?

10.  Why Diamond Bank Opted For A CBN-Managed Acquisition By Access Bank Over The Carlyle Group

11.   Access Bank and Diamond Bank Issue Denials on M and A

12.  Diamond Bank Receives CBN Approval To Operate As A National Bank

13.  DIAMONDBNK Lost N5.09bn This Week To Date; Extends November Loss to N15.75bn

14.  Diamond Bank Plc - Overblown Fright Or Justified Concerns?

15.   Diamond Bank Trades 59% of Total Market Volume; Hits 208.68m, Highest in 10 Months

16.  DIAMONDBNK Has Lost N12.74bn in Market CAP, 39.01 per cent Month To Date

17.   Fitch Downgrades Diamond Bank to 'CCC'

18.  Fitch Affirms Access Bank at 'B'; Stable Outlook

19.  Nigerian Diamond Bank Downgraded On Weaker-Than-Expected Asset Quality; Outlook Negative

20. Diamond Bank Plc Postpones 9M 2018 Conference Call Due to Unforeseen Circumstances

21.  Diamond Bank Plc 9M 2018 - Underlying Pressures Persist

22. Access Bank Plc Q3''18 Results - Lower Cost of Funds; Better Asset Quality Propel Earnings

23. Diamond Bank Plc Refutes Recent Speculations On Capital Injection

24. Access Bank Plc 2018- 2022 Strategy – Presentation

25.  2018-2022 Transformational Strategy: Access Bank targets 30ml customers

26. Access Bank Launches New Five-Year Strategy – to Become Africa’s Gateway to the World



Proshare Nigeria Pvt. Ltd.

Related News