UBA Q4 2019 and Q1 2020 Results Review: Sizable Upside Potential Despite Cut to Price Target


Friday, May 29, 2020 / 10:12 AM / by FBNQuest Research / Header Image Credit: UBA


Proshare Nigeria Pvt. Ltd.

Tangible cuts to our 2020E EPS forecasts and price target

After delivering a stellar ROAE of c.23.4% in 2019, we expect UBA's ROAE to decline to 12.1% in 2020E. Management has not provided guidance for 2020E. However, we have cut our 2020E EPS forecast by 11% because the bank's Q1 2020 PAT missed our forecast by a wide margin due to a negative result of -N15.4bn in other comprehensive income (OCI). Despite the low double-digit cut to our 2020E EPS forecast, the cut to our new price target of N10.1 is more tangible (at -27%) because we have increased the equity risk premium driving our DDM valuation to 7.5% from 6.0% previously.


Similar to most of its tier 1 peers, UBA's loan book expanded by c.9.5% q/q. However, the bank's adoption of a higher fx rate of US$386.5 in Q1 2020 compared with US$364.7 as at end 2019 contributed to loan growth of c.4% q/q. Following the strong loan growth in Q1, we have increased our 2020E loan growth assumption by 100bps to 15%. Although UBA's asset quality (NPL) ratio deteriorated to 6.4% in Q1 2020 from 5.3% as of Q4 2019, slightly above the 5.0% regulatory minimum, its other financial soundness indicators such as CAR of 24.0% and provisions coverage ratio (including regulatory risk reserves) of 100% are amongst the best in the sector. Its liquidity ratio of 46.1% is also one of the highest within our coverage universe.


On a relative basis, UBA shares are trading on a 2020E P/B multiple of 0.4x for 15.1% ROAE in 2021E. These compare with the 0.5x multiple for 16.3% (2020E) ROAE that the sector is trading on. Our new price target of N10.1 implies a potential upside of 50% from current levels. Consequently, we retain our Outperform rating on the stock.

Proshare Nigeria Pvt. Ltd.


Q1 2020 PAT down 75% y/y post solid PAT in Q4 2019

UBA's Q1 2020 PAT fell by -75% y/y because of a negative result of -N15.4bn in OCI vs. +N12bn in Q1 2019. In contrast to the marked y/y decline in PAT, PBT expanded by 9% y/y, driven by a 12% y/y growth in pre-provision profits. The growth in pre-provision profit was driven by increases of 13% y/y and 11% y/y in funding income and non-interest income respectively. The solid growth in funding income was underpinned by loan growth of 9.5% q/q.


On its part, non-interest income growth was underscored by advances of 49% y/y and 12% y/y in net trading and fx gains, and net income from commissions and fees respectively. In Q4 2019, UBA's PAT improved to N42.0bn compared with an after-tax loss of -N3.7bn in Q4 2018. The stellar growth in PAT was driven by OCI of +N35.0bn vs. a negative OCI of -N21.9bn in Q4 2018. Conversely, PBT fell by -53% y/y because of a spike in loan impairment charges to N11.6bn vs. write-backs of N6.1bn in Q4 2018.


Proshare Nigeria Pvt. Ltd.

Proshare Nigeria Pvt. Ltd.


Related News

  1. UBA Upgrades Mobile App, Introduces Exciting New Features for Customers
  2. UBA Announces the Resignation of Mr. Abdoul Aziz Dia As An Executive Director
  3. UBA Announces Retirement of Mrs. Foluke Abdulrazaq As Non-Executive Director
  4. UBA To Hold Its 58th Annual General Meeting Virtually
  5. Q1 2020: In Spite Of Business Upsets, UBA Records Impressive N32.7bn Profit
  6. UBA Declares N30bn PAT in Q1 2020 Results,(SP:N5.95k)
  7. UBA To Hold 58th AGM on April 29, 2020; Lists Proxies
  8. UBA Notifies of Dealing in 0.005m Volume of Shares By Uche Ike
  9. UBA Notifies Of Board Meeting; To Consider Unaudited Q1 2020 Results
  10. UBA Notifies of Dealing in 0.07m Volume of Shares By Mr Uche Ike
  11. UBA Pledges N5bn (U$14m) To COVID-19 Relief Support Across Africa
  12. UBA Notifies of Dealing in 2m Volume of Shares Worth N9.5m By Uche Ike
  13. UBA Postpones AGM Due to Coronavirus Outbreak
  14. UBA Empowers 400 Entrepreneurs in Onitsha with Capacity Training
  15. Banking Stocks: ZENITHBANK Records 24.42% Gain One Week After As UBA Dips By -10.71%
  16. UBA To Hold Its 58th AGM On March 27, 2020
  17. UBA Declares N89.09bn PAT in 2019 Audited Results; Proposes 80k Final Dividend,(SP:N6.70k)

Proshare Nigeria Pvt. Ltd.

Proshare Nigeria Pvt. Ltd.
Related News