Академический Документы
Профессиональный Документы
Культура Документы
Buy
Target Price
PKR49.0
Closing Price
PKR41.5
In PKRbn, unless otherwise stated 2016a 2017e 2018e 2019e In PKRmn, unless otherwise stated 2016a 2017e 2018e 2019e
Cash & central bank deposits 74 80 87 96 Cost of risk (bps) 29.0 5.3 16.0 19.2
Investments 390 396 421 445 CET1 ratio 9.9% 11.1% 11.5% 11.9%
Customer loans 379 426 487 557 Tier 1 ratio 9.9% 11.1% 11.5% 11.9%
Goodwill & intangibles 0 0 0 0 Capital adequacy ratio 13.3% 14.2% 15.2% 15.1%
Fixed & other assets 37 39 41 43 Risk weight. assets / Total assets 47.2% 47.5% 48.3% 49.5%
Customer deposits 641 686 768 868 Deposits growth 0.1% 7.0% 12.0% 13.0%
Borrowings 187 197 210 214 Assets growth 1.8% 6.8% 10.8% 10.8%
Total liabilities 859 912 1,009 1,116 Net interest income growth 0.5% 1.4% 10.2% 15.3%
Common shareholders' equity 61 69 78 88 Fees & commissions inc. growth 12.1% 18.0% 16.0% 14.0%
Additional tier I capital 0 0 0 0 Non interest income growth 1.5% 15.4% 10.2% 7.8%
Preferred share capital 0 0 0 0 Banking income growth 0.7% 4.7% 10.2% 13.3%
Total equity and liabilities 919 982 1,088 1,205 Operating income growth -8.5% 3.4% 17.1% 23.0%
Earnings growth 4.5% 8.0% 14.8% 21.7%
Source: Bank Alfalah , EFG Hermes estimates
Other Ratios
Loans / Deposits 59.1% 62.1% 63.5% 64.2%
Loans / Assets 41.2% 43.4% 44.8% 46.2%
Deposits / Interest bearing liab. 76.2% 76.5% 77.3% 79.0%
Source: Bank Alfalah , EFG Hermes estimates
Ownership Structure (%)
IFC
15.0%
Abu Dhabi
Group
50.0%
Free float
35.0%
Rating Distribution
Rating Coverage Universe%
Buy 49%
Neutral 40%
Sell 11%
Not Rated 0%
Under Review 0%