SlideShare a Scribd company logo
1 of 8
Download to read offline
Stock Focus
National Australia Bank (NAB)
1
MORE BANK FOR YOUR BUCK
.
$20.87
$26.44
$30.61
$34.78
Positive Neutral Negative
Share Price
RECOMMENDATION : POSITIVE
NAB is the best value Australian major bank, trading at 9.7x
FY12F PE, an 11% discount to peers. Catalysts to close the
price-value gap include (i) continued strength in total system
business credit; (ii) eventual UK exit; and (iii) continued
margin claw-back. We analyse these catalysts in this Note.
NAB’s third quarter trading update (3Q12) was broadly
within our expectations. Revenue is flat, costs appear well
managed, asset quality is stable and customer margins are
flat. However, the UK remains a drag driven by higher
funding costs, mitigated by lower bad debt expenses. We
retain our Positive view and reduce our blended valuation by
-1.6% to $27.83 (prev. $28.29).
WHAT’s NEW?
• FY12 cash earnings run-rate of $5.628bn (1H12 $2.828bn, 3Q12
unaudited $1.4bn) is in line with EAP’s forecast of $5.625bn.
• Revenue was down ~1% (lower Markets and Specialised Group Assets),
apparently offset by “lower” expenses.
• Weaker UK Banking results.
• 3Q12 customer margin flat.
WHAT’s CHANGED?
• FY12e -0.9%; FY13e EPS -2.2%.
WHAT NOW?
In this Note, we analyse the following potential catalysts in more detail:
1. Continued strength in total system business credit.
2. Eventual UK exit.
3. Continued margin claw-back.
Trading Data
Last Price $24.70
12 month range $21.01 - $25.99
Market Cap $56,147m
Free Float $54,586m (97%)
Avg. Daily Volume 7.2m
Avg. Daily Value $175.5m
12 month return (historical) 15.3%
Asset growth supported by NAB’s lower
product pricing relative to peers.
Funding costs have driven margins to the
downside.
Earnings Forecasts
Yr to September 09A 10A 11A 12E 13E 14E
E&P Cash EPS (¢) 190.1 219.4 255.6 253.4 261.7 282.8
Basic Cash EPS (¢) 204.7 221.2 257.3 255.1 263.4 284.4
Reported EPS (¢) 123.4 202.1 244.2 218.0 259.5 281.1
E&P Cash EPS Growth (%) (15.2) 15.4 16.5 (0.9) 3.3 8.0
DPS (¢) 146.0 152.0 172.0 174.6 186.0 198.8
Yield (%) 5.9 6.2 7.0 7.1 7.5 8.0
Grossed-Up Yield (%) 8.4 8.8 9.9 10.1 10.8 11.5
Franking (%) 100% 100% 100% 100% 100% 100%
E&P Cash Multiple (x) 12.1 11.2 9.6 9.7 9.4 8.7
Price/Book (x) 1.4 1.4 1.3 1.2 1.2 1.2
PEG Ratio (x) 0.4 0.7 4.0 0.8
Net Interest Margin (%) 2.2 2.2 2.2 2.2 2.2 2.1
Return on Average Assets (%) 0.5 0.7 0.8 0.7 0.7 0.8
ROE (%) 9.8 11.8 13.4 12.6 12.5 13.2
Valuation (blended) 27.83
George Gabriel, CFA
ggabriel@evansandpartners.com.au
August 24, 2012
+61 3 9631 9853
2
POTENTIAL CATALYSTS
Three potential catalysts are: (i) continued increase in total business credit; (ii) eventual UK Banking
exit; and (iii) continued margin claw-back.
Total business credit increases
NAB provides the sector’s greatest leverage to Business Banking. Consequently, as total system
business lending continues to grow, NAB should outperform.
• Total business credit growth is up from -2.2% in June 2011 (12 months rolling) to +4.4% (year to
date). Chart 1.
• Business Banking comprises 44.7% of NAB’s 1H12 earnings. Table 1.
• NAB has sector-leading 24.0% corporate loan market share and 21.2% business deposits market
share. Table 2.
CHART 1: TOTAL SYSTEM CREDIT
TABLE 1: NAB SEGMENTAL EARNINGS MIX
TABLE 2: BANK SECTOR MARKET SHARES
3
UK Banking exit
NAB is restructuring its UK Banking operations so that it retains a “Good Bank” (retail and small
business loans in its core markets of Scotland and Northern Ireland) with assets which are attractive to
a potential buyer, whilst at the same time transferring “Bad Bank” assets (A$9.5bn of UK commercial
property loans) to NAB Group in 1H13 and allowing them to run-off through to 2016. Refer EAP Note,
“NAB Battle of Britain – Beginning of the End for UK Banking Exit”, 30 April 2012, for detailed
discussion. Even though the UK Banking exit has commenced, NAB’s valuation discount remains. There
are two potential catalysts which could result in removal of the valuation discount: (i) sale of
UK “Good Bank” assets on attractive terms; or (ii) run-off of “Bad Bank” assets to eventual
immateriality.
(i) “Good Bank” sale
The intention of restructuring of UK Bank is to increase “Good Bank’s” appeal to future buyers through:
• increasing profitability through cost reduction (staff redundancies, branch closures and back office
consolidation);
• removal of bad loans (via transfer to NAB Group); and
• reduced reliance on wholesale funding.
A sale of Clydesdale is unlikely until 1H13, when the “Bad Bank” loans are due to be transferred to NAB
Group. However, a sale is possible any time thereafter.
(ii) Immateriality of “Bad Bank”
“Bad bank” assets can become immaterial in two ways: loan run-off or earnings stabilisation.
• Loan run-off
As “Bad Bank” loans amortise (“run-off”), they become less material to NAB Group.
UK Banking assets (ie. both Good Bank and Bad Bank) comprise ~10% of total NAB Group assets. The
“Bad Bank” comprises ~£6.2bn (A$9.5bn), which is 2.4% of NAB’s total loans or 1.3% of total Group
assets.
NAB expects two-thirds of the “Bad Bank” to have run off by 2016, leaving a residual ~$3bn “Bad Bank”
loan portfolio or ~0.5% of NAB Group’s ~$619bn of average interest earnings assets (as at 1H12).
• Earnings stabilisation
Earnings stabilisation requires both asset quality and funding cost stabilisation. Whilst the near-term
outlook remains volatile, in the medium-term we would expect these to stabilise. The 3Q Trading
Update described the most recent trends (no data was provided, just descriptive commentary):
“UK Banking results were weaker due to lower revenue, mainly from increased funding costs. The
charge for B&Ds was lower, but remains elevated and asset quality measures continued to deteriorate
in the commercial real estate portfolio, reflecting ongoing weakness in the UK economy”.
It is worth noting that Standard & Poor's has already upgraded its outlook on NAB’s UK
Banking subsidiary Clydesdale Bank from stable to positive (the long-rating remains BBB+). S&P
said NAB’s UK Bank would have a "lower risk profile than historically" and the UK outlook "incorporates
our view that the broader de-risking and simplification of the franchise and adequate funding and
liquidity will support Clydesdale's overall creditworthiness" once NAB completed the transfer of £6bn in
distressed real-estate loans to the balance sheet of the NAB group.
4
Continued margin recovery
NAB is leading the sector in recovering net interest margins.
A key feature of CEO Cameron Clyne’s tenure has been his price discounting strategy in Personal
Banking (which appears to have also extended into other business segments). However, although NAB
successfully acquired share in all key segments (Table 3), this has been at the expense of net interest
margin decline of 11bp (Table 4).
Most recently, NAB has been leading the way in margin claw-back, given NAB has increased its:
• Liquidity margin on business loans by 0.2% (without a comparable move by peers) in July 2012,
estimated to add ~$80m to earnings; and
• Standard variable mortgage (SVR) rate out-of-cycle by more than peers in May and June 2012, up
22bp (against a peer average of 18bp). Notwithstanding this, NAB retains the sector’s cheapest
standard variable rate (SVR) mortgage of 6.78%. Table 5.
TABLE 3: 1-YEAR CHANGE IN MARKET SHARES
TABLE 4: MAJOR BANK NET INTEREST MARGINS
TABLE 5: OUT-OF-CYCLE RATE RISES
5
NAB 3Q Trading Update
Trading Updates by their nature comprise mostly qualitative description and limited quantitative
disclosures. Key insights are summarised below.
• FY12 run-rate cash earnings in line with our expectations, slightly below consensus.
o FY12 cash earnings run-rate is $5.628bn (1H12 $2.828bn, 3Q unaudited cash earnings
$1.4bn)
o 2.0% below FY12 consensus of $5.743bn
o In line with EAP FY12 forecast of $5.625bn
• 3Q12 jaws trends unclear. 1H12 jaws was +4.3% (ahead of peers ANZ +0.7%, WBC +1.7%).
o Revenue was down 1% (lower Markets and Specialised Group Assets revenue, offset by
Personal Banking income growth).
o Expenses were lower (but not quantified).
• Bad debts FY12 run-rate is below our expectations, with small reductions in the charge across a
number of business units partially offset by increased Business Banking charge.
o FY12 run-rate bad debt expense is $2.179bn (3Q12 bad debts $524m; 1H12 $1.131bn).
o EAP FY12 forecast of $2.432bn.
o Declining quarterly bad debt expense trend - $524m in 3Q12, vs $566m in 2Q12.
• Group Asset Quality stable.
o 90 days past due and gross impaired assets to gross loans was 1.72% (vs 1.73% in Mar qtr).
o Increased UK impairments offset by improvements in Wholesale Banking and SGA.
• FY12 funding requirement appears fully satisfied, with FY13 pre-funding commenced.
o NAB required $23m of FY12 funding. Chart 1.
o NAB has raised $27bn of term wholesale debt, increasing its weighted average term to
maturity to 4.9 years.
o Stable Funding Index of 85% as at 30 June 2012. (Banks are required to achieve 100% by
Jan 2018 under Basel 3).
o NAB’s largest refinance burden is FY14, of $29bn.
• Core Tier 1 capital comfortably exceeds minimum.
o 8.05% (up from 8.03% as at 31 March 2012), exceeding minimum target of 7.0%.
6
FINANCIAL SUMMARY
National Australia Bank NAB
As at: 24/02/2014 Recommendation: Positive Share Price $24.70
Year end September 2011A 2012E 2013E 2014E
INCOME STATEMENT
Interest Income $m 34,270 33,422 34,853 38,952
Interest Expense $m (21,236) (19,834) (20,713) (24,315)
Net Interest Income $m 13,034 13,589 14,140 14,638
Non Interest Income
Fees & Commissions $m 2,507 2,603 2,853 3,017
Trading Income $m 234 470 351 351
Other Banking Income $m 0 0 0 0
Banking Non Interest Income $m 2,741 3,073 3,203 3,367
Wealth Management Income $m 1,486 1,611 1,813 1,934
Income/(Loss) from Associates $m 0 0 0 0
Total operating income $m 16,843 18,372 19,356 20,139
Operating Expenses
Personnel Expenses $m (4,563) (4,472) (4,419) (4,518)
Occupancy & Equipment $m (599) (550) (556) (571)
Total Operating Expenses $m (8,365) (8,704) (8,706) (8,902)
Pre Prov. Oper. Profit Before Tax $m 8,478 9,668 10,649 11,237
Bad debt charge $m (1,750) (2,618) (2,428) (2,067)
Pre Tax Profit $m 6,728 7,050 8,221 9,169
Tax Expense $m (1,508) (2,251) (2,316) (2,578)
Minorities $m (1) 0 0 0
Reported Profit Statutory $m 5,219 4,798 5,905 6,591
Cash earnings adjustment $m 241 734 12 0
Reported Cash Profit $m 5,460 5,570 5,955 6,629
Preference Share Dividends $m (37) (38) (38) (38)
E&P Normalised NPAT $m 5,423 5,532 5,917 6,591
E&P Cash EPS ¢ 255.6 253.4 261.7 282.8
Basic Cash EPS ¢ 257.3 255.1 263.4 284.4
Reported EPS ¢ 244.2 218.0 259.5 281.1
Dividend per Share ¢ 172.0 174.6 186.0 198.8
BALANCE SHEET
Gross Loans & Other Receivables $m 439,108 459,740 486,843 514,027
Total Assets $m 753,757 801,030 837,379 873,463
Impaired Assets $m 6,386 6,213 6,135 6,219
Deposits & Other Pub. Borrowing $m 402,964 435,184 457,323 479,706
Bonds, notes & subordinat’d debt $m 99,768 99,768 99,768 99,768
Total Shareholder Equity $m 42,188 45,800 48,805 51,175
Avg housing loans $m 237,855 258,915 275,486 293,410
Avg non-housing loans $m 175,259 189,443 199,948 209,352
Avg total gross loans $m 413,114 448,357 475,434 502,762
Avg Interest Earning Assets $m 580,639 628,545 657,357 684,685
Avg Total Assets $m 700,690 758,501 793,270 826,248
Avg Interest Bearing Liabilities $m 518,133 561,383 584,686 606,994
Avg Total Liabilities $m 660,856 714,507 745,967 776,258
Avg Shareholders’ Equity $m 40,571 43,994 47,302 49,990
GROWTH RATES
Per Share
E&P Cash EPS % 16.5% (0.9)% 3.3% 8.0%
Basic Cash EPS % 16.3% (0.9)% 3.3% 8.0%
Dividend Per Share % 13.2% 1.5% 6.5% 6.9%
Profit & Loss
Net Interest Income % 6.3% 4.3% 4.1% 3.5%
Banking Non Interest Income % 2.0% 12.1% 4.2% 5.1%
Wealth Management Income % (1.7)% 8.4% 12.5% 6.7%
Total Non Interest Income % 2.0% 12.1% 4.2% 5.1%
Total Operating Income % (1.0)% 9.1% 5.4% 4.0%
Operating Expenses % (2.1)% 4.0% 0.0% 2.2%
Pre-Provision Profit % 0.1% 14.0% 10.2% 5.5%
Impairment Charges % (37.3)% 49.6% (7.3)% (14.9)%
Cash Profit % 19.2% 2.0% 6.9% 11.3%
Balance Sheet
Gross Loans & Other Receivables % 10.2% 4.7% 5.9% 5.6%
Total Shareholders’ Equity % 8.3% 8.6% 6.6% 4.9%
Average Balance Sheet
Housing Loans % 11.6% 8.9% 6.4% 6.5%
Non-Housing Loans % 1.7% 8.1% 5.5% 4.7%
Avg Interest Earning Assets % 6.2% 8.3% 4.6% 4.2%
Avg Interest Bearing Liabilities % 4.1% 8.3% 4.2% 3.8%
Year end September 2011A 2012E 2013E 2014E
VALUATION METRICS
E&P Cash P/E Multiple x 9.6 9.7 9.4 8.7
Basic P/E Multiple x 9.7 9.7 9.4 8.7
Price/Pre-prov. operating profit x 6.4 5.7 5.4 5.3
NTA per share $ 15.9 17.0 17.6 17.9
Book Value per Share $ 19.2 20.4 21.0 21.4
Price/NTA x 1.6 1.5 1.4 1.4
Price/Book x 1.3 1.2 1.2 1.2
Dividend per Share ¢ 172.0 174.6 186.0 198.8
Dividend Payout Ratio x 0.7 0.7 0.7 0.7
Dividend Yield % 7.0% 7.1% 7.5% 8.0%
Grossed Up Yield % 9.9% 10.1% 10.8% 11.5%
Issued Shares m 2,201.2 2,241.7 2,319.1 2,389.2
Weighted Average Shares m 2,180.1 2,241.7 2,319.1 2,389.2
PERFORMANCE ANALYSIS
Profitability
Income / Avg Assets % 2.4% 2.4% 2.4% 2.4%
Expense / Avg Assets % 0.2% 0.3% 0.3% 0.3%
Return on Average Assets % 0.8% 0.7% 0.7% 0.8%
Return on Ordinary Equity % 13.4% 12.6% 12.5% 13.2%
Return on Risk Weighted Assets % 1.6% 1.5% 1.5% 1.6%
Net Interest Margin Analysis
Net Interest Spread % 1.8% 1.8% 1.8% 1.7%
Net Interest Margin % 2.2% 2.2% 2.2% 2.1%
Non Int. Income to Total Income % 22.6% 26.0% 26.9% 27.3%
Efficiency
Cost/Income % 49.7% 47.4% 45.0% 44.2%
Tax Rate
Effective tax rate % 22.4% 31.9% 28.2% 28.1%
CAPITAL ADEQUACY
Risk Weighted Assets $m 341,069 369,446 391,226 413,072
Tier 1 Capital $m 33,075 36,206 39,123 41,307
Total Capital $m 38,408 41,982 45,240 47,766
Tier 1 Ratio % 9.7% 9.8% 10.0% 10.0%
Tier 2 Ratio % 1.6% 1.6% 1.6% 1.6%
Total Capital Ratio % 11.3% 11.4% 11.6% 11.6%
ACE Ratio % 7.8% 8.0% 8.3% 8.4%
Tangible Leverage Ratio % 4.6% 4.8% 4.9% 4.9%
ASSET QUALITY
90-day Past Due Loans $m 2,150 2,092 2,066 2,094
Non Performing Loans $m 6,386 6,213 6,135 6,219
NPL / Gross Loans and Other Rec % 1.5% 1.4% 1.3% 1.2%
Total Provisions $m 3,980 3,970 4,076 4,226
Total Prov. / Gr. Loans & Oth Rec % 0.9% 0.9% 0.8% 0.8%
Individual Provision $m 1,475 1,584 1,564 1,585
Individual Provision Cover % 23.1% 25.5% 25.5% 25.5%
Collective Provision $m 2,505 2,387 2,512 2,641
Collective Prov. / Perform. Loans % 0.6% 0.5% 0.5% 0.5%
Impairment Charges / Avg RWA % 0.5% 0.7% 0.6% 0.5%
Imp Assets / Gr. Loans & Oth Rec % 1.5% 1.4% 1.3% 1.2%
Impaired asset coverage % 23.1% 25.5% 25.5% 25.5%
Collective Provision / RWA % 0.7% 0.6% 0.6% 0.6%
BDD / Gr. loans and Oth Rec % 0.4% 0.6% 0.5% 0.4%
WEALTH MANAGEMENT
Funds Under Administration $m 119,220 118,028 128,064 137,846
Inforce Premiums $m 1,466 1,493 1,558 1,645
Funds Mgt Revenue Margin % 0.8% 0.9% 0.9% 0.9%
Life Insurance Revenue margin % 33.2% 37.9% 44.0% 44.0%
Shareholder Invest. Returns % 0.0% 0.0% 0.0% 0.0%
7
RESEARCH RECOMMENDATION DEFINITIONS
Positive Stock is expected to outperform the S&P/ASX 200 over the coming 24 months
Neutral Stock expected to perform in line with the S&P/ASX 200 over the coming 24 months
Negative Stock is expected to underperform the S&P/ASX 200 over the coming 24 months
Speculative Stock has limited history from which to derive a fundamental investment view or its prospects
are highly dependent on event risk, eg. Successful exploration, scientific breakthrough, high
commodity prices, regulatory change, etc.
Suspended Stock is temporarily suspended due to compliance with applicable regulatory and/or Evans &
Partners policies in circumstances where Evans & Partners is acting in an advisory capacity.
Not Rated Stock is not included in our investment research universe.
Research Criteria Definitions
Recommendations are primarily determined with reference to how a stock ranks relative to the S&P/ASX 200 on
the following criteria:
Valuation Rolling 12 month prospective multiples (composite of Price-to-Earnings Ratio, Dividend
Yield and EV/EBITDA), or long-term NPV for resource stocks.
Earnings Outlook Forecast 2 year EPS growth.
Earnings Momentum Percentage change in the current consensus EPS estimate for the stock (rolling 1 year
forward basis) over the consensus EPS estimate for the stock 3 months ago.
Shareholder Returns Composite of forecast ROE (rolling 1 year forward basis) and the percentage change in
ROE over 2 years.
Debt Servicing Capacity Rolling 12 month EBIT Interest Cover ratio.
Cyclical Risk Qualitative assessment of the 2 year outlook for a stock/industry’s profit cycle.
Industry Quality Qualitative assessment of an industry’s growth/returns potential and company specific
management capability.
Financial Transparency If we don’t understand it, we won’t recommend it.
For stocks where Evans & Partners does not generate its own forecasts, Bloomberg consensus data is used.
Analysts can introduce other factors when determining their recommendation, with any material factors stated in
the written research where appropriate.
8
GENERAL RESEARCH DISCLAIMER, WARNING & DISCLOSURES
This document is provided by Evans and Partners ABN 85 125 338 785, holder of AFSL 318075.
The information is general advice only and does not take into consideration an investor’s objectives, financial situation or
needs. Before acting on the advice, investors should consider the appropriateness of the advice, having regard to the investor’s
objectives, financial situation and needs. If the advice relates to a financial product that is the subject of a Product Disclosure
Statement (e.g. unlisted managed funds) investors should obtain the PDS and consider it before making any decision about
whether to acquire the product.
The material contained in this document is for information purposes only and does not constitute an offer, solicitation or
recommendation with respect to the purchase or sale of securities. It should not be regarded by recipients as a substitute for the
exercise of their own judgment. Investors should be aware that past performance is not an infallible indicator of future
performance and future returns are not guaranteed.
Any opinions and/or recommendations expressed in this material are subject to change without notice and Evans and Partners is
not under any obligation to update or keep current the information contained herein. References made to third parties are based
on information believed to be reliable but are not guaranteed as being accurate.
This document is provided to the recipient only and is not to be distributed to third parties without the prior consent of Evans and
Partners.
EVANS AND PARTNERS DISCLOSURE OF INTERESTS
Evans and Partners and its respective officers and associates may have an interest in the securities or derivatives of any entities
referred to in this material.
Evans and Partners does, and seeks to do, business with companies that are the subject of its research reports.
EVANS AND PARTNERS CORPORATE RELATIONSHIP DISCLOSURE
AFI: Evans and Partners have arranged, managed or co-managed a public offering of the company or its affiliates in the past 12
months.
AYUHA: Evans and Partners have arranged, managed or co-managed a public offering of the company or its affiliates in the past
12 months.
BHP: A director of Evans and Partners Pty Ltd Advisory Board is a director of BHP Billiton Ltd.
BSL: A director of Evans and Partners Pty Ltd Advisory Board is a director of BlueScope Steel Ltd.
BOQ, BOQPA, BOQPC: A director of Evans and Partners Pty Ltd Advisory Board is a director of Bank of Queensland.
CNGHA: Evans and Partners managed or co-managed a public offering of securities of the company or its affiliates in the past 12
months.
HBSHB: Evans and Partners managed or co-managed a public offering of securities of the company or its affiliates in the past 12
months.
HHY: Evans and Partners has been appointed by the Issuer as Broker to an on-market buy-back. Accordingly, Evans and Partners
is unable to give Sellers advice in respect to a sale of this security.
LLC: A director of Evans and Partners Pty Ltd Advisory Board is a director of Lend Lease Corporation Ltd.
MEF: Evans and Partners has been appointed by the Issuer as Broker to an on-market buy-back. Accordingly, Evans and Partners
is unable to give Sellers advice in respect to a sale of this security.
MQG: MQCPA: A director of Evans and Partners Pty Ltd Advisory Board is a director of Macquarie Group Ltd.
MGR: A director of Evans and Partners Pty Ltd Advisory Board is a director of Mirvac Group.
ORG: A director of Evans and Partners Pty Ltd Advisory Board is a director of Origin Energy Ltd.
PPC: Evans and Partners managed or co-managed a public offering of securities of the company or its affiliates in the past 12
months.
OOH: Evans and Partners have arranged, managed or co-managed a public offering of the company or its affiliates in the past 12
months.
SAR: Evans and Partners managed or co-managed a public offering of securities of the company or its affiliates in the past 12
months.
SPT: Evans and Partners acted in an advisory capacity for the bidder in relation to the proposed offer made to Spotless Group as
announced 9 May 2011.
TTSHA: Evans and Partners managed or co-managed a public offering of securities of the company or its affiliates in the past 12
months.
TOX: Evans and Partners managed or co-managed a public offering of securities of the company or its affiliates in the past 12
months.
RESEARCH ANALYST CERTIFICATION
I, George Gabriel, CFA, hereby certify that all the views expressed in this report accurately reflect my personal views about the
subject investment theme &/or company securities. I also certify that no part of my compensation was, is, or will be, directly or
indirectly, related to the specific recommendations or views expressed in this report.
RESEARCH ANALYST DISCLOSURE OF INTEREST
I, George Gabriel, CFA, &/or entities in which I have a pecuniary interest, have an exposure to the following securities &/or
managed products: TGA.
DISCLAIMER
Except for any liability which cannot be excluded, Evans & Partners, its directors, employees & agents accept no liability or
responsibility whatsoever for any loss or damage of any kind, direct or indirect, arising out of the use of all or any part of this
material. All information is correct at the time of publication; additional information may be available upon request.

More Related Content

What's hot

Overview of Recapitalization Plan
Overview of Recapitalization PlanOverview of Recapitalization Plan
Overview of Recapitalization PlanCNOServices
 
Overview of recapitalization plan
Overview of recapitalization planOverview of recapitalization plan
Overview of recapitalization planCNOServices
 
fannie mae Investor Summary2006
fannie mae Investor Summary2006fannie mae Investor Summary2006
fannie mae Investor Summary2006finance6
 
NAL Energy - 2012 CIBC Presentation
NAL Energy - 2012 CIBC PresentationNAL Energy - 2012 CIBC Presentation
NAL Energy - 2012 CIBC PresentationNALenergy
 
raytheon Investor Conference Presentation - Afternoon Session
raytheon	Investor Conference Presentation - Afternoon Sessionraytheon	Investor Conference Presentation - Afternoon Session
raytheon Investor Conference Presentation - Afternoon Sessionfinance12
 
Conn's Inc. - Lan Nguyen
Conn's Inc. - Lan NguyenConn's Inc. - Lan Nguyen
Conn's Inc. - Lan NguyenLan Nguyen
 
4Q11 Results Conference Call
4Q11 Results Conference Call4Q11 Results Conference Call
4Q11 Results Conference CallKianne Paganini
 
Presentation Financial Results Q3 - 2012 SpareBank 1 Gruppen AS
Presentation Financial Results Q3 - 2012 SpareBank 1 Gruppen ASPresentation Financial Results Q3 - 2012 SpareBank 1 Gruppen AS
Presentation Financial Results Q3 - 2012 SpareBank 1 Gruppen ASSpareBank 1 Gruppen AS
 
Capital return-announcement-with-non-gaaps
Capital return-announcement-with-non-gaapsCapital return-announcement-with-non-gaaps
Capital return-announcement-with-non-gaapsDelta_Airlines
 
Legacy Reserves October 2013 Investor Presentation
Legacy Reserves October 2013 Investor PresentationLegacy Reserves October 2013 Investor Presentation
Legacy Reserves October 2013 Investor PresentationCompany Spotlight
 
Interim report 2 2010, Nordea Bank
Interim report 2 2010, Nordea BankInterim report 2 2010, Nordea Bank
Interim report 2 2010, Nordea BankNordea Bank
 
ameriprise AR_2007
ameriprise  AR_2007ameriprise  AR_2007
ameriprise AR_2007finance43
 
Big Grower- February 2016 v-3
Big Grower- February 2016 v-3Big Grower- February 2016 v-3
Big Grower- February 2016 v-3Barry Sturdivant
 
Preliminary Accounts Q4 2012 SpareBank 1 Gruppen AS
Preliminary Accounts Q4 2012 SpareBank 1 Gruppen ASPreliminary Accounts Q4 2012 SpareBank 1 Gruppen AS
Preliminary Accounts Q4 2012 SpareBank 1 Gruppen ASSpareBank 1 Gruppen AS
 

What's hot (20)

Overview of Recapitalization Plan
Overview of Recapitalization PlanOverview of Recapitalization Plan
Overview of Recapitalization Plan
 
Overview of recapitalization plan
Overview of recapitalization planOverview of recapitalization plan
Overview of recapitalization plan
 
fannie mae Investor Summary2006
fannie mae Investor Summary2006fannie mae Investor Summary2006
fannie mae Investor Summary2006
 
Earnings Release Report 1Q12
Earnings Release Report 1Q12Earnings Release Report 1Q12
Earnings Release Report 1Q12
 
NAL Energy - 2012 CIBC Presentation
NAL Energy - 2012 CIBC PresentationNAL Energy - 2012 CIBC Presentation
NAL Energy - 2012 CIBC Presentation
 
2Q12 Earnings Release Report
2Q12 Earnings Release Report2Q12 Earnings Release Report
2Q12 Earnings Release Report
 
raytheon Investor Conference Presentation - Afternoon Session
raytheon	Investor Conference Presentation - Afternoon Sessionraytheon	Investor Conference Presentation - Afternoon Session
raytheon Investor Conference Presentation - Afternoon Session
 
Conn's Inc. - Lan Nguyen
Conn's Inc. - Lan NguyenConn's Inc. - Lan Nguyen
Conn's Inc. - Lan Nguyen
 
4Q11 Results Conference Call
4Q11 Results Conference Call4Q11 Results Conference Call
4Q11 Results Conference Call
 
Presentation Financial Results Q3 - 2012 SpareBank 1 Gruppen AS
Presentation Financial Results Q3 - 2012 SpareBank 1 Gruppen ASPresentation Financial Results Q3 - 2012 SpareBank 1 Gruppen AS
Presentation Financial Results Q3 - 2012 SpareBank 1 Gruppen AS
 
HSBC in North America
	HSBC in North America	HSBC in North America
HSBC in North America
 
Capital return-announcement-with-non-gaaps
Capital return-announcement-with-non-gaapsCapital return-announcement-with-non-gaaps
Capital return-announcement-with-non-gaaps
 
Legacy Reserves October 2013 Investor Presentation
Legacy Reserves October 2013 Investor PresentationLegacy Reserves October 2013 Investor Presentation
Legacy Reserves October 2013 Investor Presentation
 
AFP_Sept 2015_v3
AFP_Sept 2015_v3AFP_Sept 2015_v3
AFP_Sept 2015_v3
 
Interim report 2 2010, Nordea Bank
Interim report 2 2010, Nordea BankInterim report 2 2010, Nordea Bank
Interim report 2 2010, Nordea Bank
 
ameriprise AR_2007
ameriprise  AR_2007ameriprise  AR_2007
ameriprise AR_2007
 
1Q13 Results Presentation
1Q13 Results Presentation1Q13 Results Presentation
1Q13 Results Presentation
 
Big Grower- February 2016 v-3
Big Grower- February 2016 v-3Big Grower- February 2016 v-3
Big Grower- February 2016 v-3
 
HSBC New York City Investor Roadshow
HSBC New York City Investor RoadshowHSBC New York City Investor Roadshow
HSBC New York City Investor Roadshow
 
Preliminary Accounts Q4 2012 SpareBank 1 Gruppen AS
Preliminary Accounts Q4 2012 SpareBank 1 Gruppen ASPreliminary Accounts Q4 2012 SpareBank 1 Gruppen AS
Preliminary Accounts Q4 2012 SpareBank 1 Gruppen AS
 

Similar to More Bank for your Buck - NAB

3Q16 Earnings Presentation
3Q16 Earnings Presentation3Q16 Earnings Presentation
3Q16 Earnings PresentationBladex
 
1Q 2013 Unconsolidated Earnings Presentation
1Q 2013 Unconsolidated Earnings Presentation1Q 2013 Unconsolidated Earnings Presentation
1Q 2013 Unconsolidated Earnings PresentationGaranti Bank
 
Universal Banks of UK
Universal Banks of UKUniversal Banks of UK
Universal Banks of UKArgha Ray
 
InvestorPresentation.pdf
InvestorPresentation.pdfInvestorPresentation.pdf
InvestorPresentation.pdflilprofcragz
 
1Q 2013 Consolidated Earnings Presentation
1Q 2013 Consolidated Earnings Presentation1Q 2013 Consolidated Earnings Presentation
1Q 2013 Consolidated Earnings PresentationGaranti Bank
 
2Q17 Earnings Presentation Final
2Q17 Earnings Presentation Final2Q17 Earnings Presentation Final
2Q17 Earnings Presentation FinalBladex
 
2Q16 Conference Call Presentation
2Q16 Conference Call Presentation 2Q16 Conference Call Presentation
2Q16 Conference Call Presentation Bladex
 
MONEY IN THE BANK - bank sector outlook
MONEY IN THE BANK - bank sector outlook MONEY IN THE BANK - bank sector outlook
MONEY IN THE BANK - bank sector outlook George Gabriel
 
Dec 2012 results
Dec 2012 resultsDec 2012 results
Dec 2012 resultswgjlubbe
 
2016_lbg_hy_results_presentation
2016_lbg_hy_results_presentation2016_lbg_hy_results_presentation
2016_lbg_hy_results_presentationGarry Birchall
 
Mercer Capital's Business Development Companies Quarterly Newsletter | Q1 2015
Mercer Capital's Business Development Companies Quarterly Newsletter | Q1 2015Mercer Capital's Business Development Companies Quarterly Newsletter | Q1 2015
Mercer Capital's Business Development Companies Quarterly Newsletter | Q1 2015Mercer Capital
 
Uco bank ru2 qfy2011-291010
Uco bank ru2 qfy2011-291010Uco bank ru2 qfy2011-291010
Uco bank ru2 qfy2011-291010Angel Broking
 
CardinalStone Research- Access investment note 4
CardinalStone Research- Access investment note 4CardinalStone Research- Access investment note 4
CardinalStone Research- Access investment note 4Clement Adewuyi
 
Tricumen / Capital Markets: Results Review 4Q13/FY13_OPEN
Tricumen / Capital Markets: Results Review 4Q13/FY13_OPENTricumen / Capital Markets: Results Review 4Q13/FY13_OPEN
Tricumen / Capital Markets: Results Review 4Q13/FY13_OPENTricumen Ltd
 
1Q 2017 Earnings Presentation
1Q 2017 Earnings Presentation1Q 2017 Earnings Presentation
1Q 2017 Earnings PresentationBladex
 
Sib ru2 qfy2011-221010
Sib ru2 qfy2011-221010Sib ru2 qfy2011-221010
Sib ru2 qfy2011-221010Angel Broking
 
European Banks Outlook 2023_09.12.22.pdf
European Banks Outlook 2023_09.12.22.pdfEuropean Banks Outlook 2023_09.12.22.pdf
European Banks Outlook 2023_09.12.22.pdfChris Skinner
 

Similar to More Bank for your Buck - NAB (20)

Annual Report
Annual ReportAnnual Report
Annual Report
 
3Q16 Earnings Presentation
3Q16 Earnings Presentation3Q16 Earnings Presentation
3Q16 Earnings Presentation
 
1Q 2013 Unconsolidated Earnings Presentation
1Q 2013 Unconsolidated Earnings Presentation1Q 2013 Unconsolidated Earnings Presentation
1Q 2013 Unconsolidated Earnings Presentation
 
Universal Banks of UK
Universal Banks of UKUniversal Banks of UK
Universal Banks of UK
 
InvestorPresentation.pdf
InvestorPresentation.pdfInvestorPresentation.pdf
InvestorPresentation.pdf
 
1Q 2013 Consolidated Earnings Presentation
1Q 2013 Consolidated Earnings Presentation1Q 2013 Consolidated Earnings Presentation
1Q 2013 Consolidated Earnings Presentation
 
2Q17 Earnings Presentation Final
2Q17 Earnings Presentation Final2Q17 Earnings Presentation Final
2Q17 Earnings Presentation Final
 
2Q16 Conference Call Presentation
2Q16 Conference Call Presentation 2Q16 Conference Call Presentation
2Q16 Conference Call Presentation
 
MONEY IN THE BANK - bank sector outlook
MONEY IN THE BANK - bank sector outlook MONEY IN THE BANK - bank sector outlook
MONEY IN THE BANK - bank sector outlook
 
Dec 2012 results
Dec 2012 resultsDec 2012 results
Dec 2012 results
 
2016_lbg_hy_results_presentation
2016_lbg_hy_results_presentation2016_lbg_hy_results_presentation
2016_lbg_hy_results_presentation
 
Mercer Capital's Business Development Companies Quarterly Newsletter | Q1 2015
Mercer Capital's Business Development Companies Quarterly Newsletter | Q1 2015Mercer Capital's Business Development Companies Quarterly Newsletter | Q1 2015
Mercer Capital's Business Development Companies Quarterly Newsletter | Q1 2015
 
hy22-slides.pdf
hy22-slides.pdfhy22-slides.pdf
hy22-slides.pdf
 
Uco bank ru2 qfy2011-291010
Uco bank ru2 qfy2011-291010Uco bank ru2 qfy2011-291010
Uco bank ru2 qfy2011-291010
 
CardinalStone Research- Access investment note 4
CardinalStone Research- Access investment note 4CardinalStone Research- Access investment note 4
CardinalStone Research- Access investment note 4
 
Tricumen / Capital Markets: Results Review 4Q13/FY13_OPEN
Tricumen / Capital Markets: Results Review 4Q13/FY13_OPENTricumen / Capital Markets: Results Review 4Q13/FY13_OPEN
Tricumen / Capital Markets: Results Review 4Q13/FY13_OPEN
 
1Q 2017 Earnings Presentation
1Q 2017 Earnings Presentation1Q 2017 Earnings Presentation
1Q 2017 Earnings Presentation
 
FIG Initiation
FIG InitiationFIG Initiation
FIG Initiation
 
Sib ru2 qfy2011-221010
Sib ru2 qfy2011-221010Sib ru2 qfy2011-221010
Sib ru2 qfy2011-221010
 
European Banks Outlook 2023_09.12.22.pdf
European Banks Outlook 2023_09.12.22.pdfEuropean Banks Outlook 2023_09.12.22.pdf
European Banks Outlook 2023_09.12.22.pdf
 

More from George Gabriel

Adveritas (AV1) - Is Adveritas the next Dubber (DUB)
Adveritas (AV1) - Is Adveritas the next Dubber (DUB) Adveritas (AV1) - Is Adveritas the next Dubber (DUB)
Adveritas (AV1) - Is Adveritas the next Dubber (DUB) George Gabriel
 
Adveritas (AV1) - ARR Growth Tracker
Adveritas (AV1) - ARR Growth Tracker Adveritas (AV1) - ARR Growth Tracker
Adveritas (AV1) - ARR Growth Tracker George Gabriel
 
STOCK SNAPSHOT - De.mem Limited - Water treatment tech with growing recurring...
STOCK SNAPSHOT - De.mem Limited - Water treatment tech with growing recurring...STOCK SNAPSHOT - De.mem Limited - Water treatment tech with growing recurring...
STOCK SNAPSHOT - De.mem Limited - Water treatment tech with growing recurring...George Gabriel
 
Wilsons Aged care, Health services and Retirement villages conference monda...
Wilsons Aged care, Health services and Retirement villages conference   monda...Wilsons Aged care, Health services and Retirement villages conference   monda...
Wilsons Aged care, Health services and Retirement villages conference monda...George Gabriel
 
LatAm Autos (LAA) - Investor Presentation - 24 October 2017
LatAm Autos (LAA) -  Investor Presentation - 24 October 2017LatAm Autos (LAA) -  Investor Presentation - 24 October 2017
LatAm Autos (LAA) - Investor Presentation - 24 October 2017George Gabriel
 
Henderson Global Group (HGG) - equity research initiation report
Henderson Global Group (HGG) - equity research initiation reportHenderson Global Group (HGG) - equity research initiation report
Henderson Global Group (HGG) - equity research initiation reportGeorge Gabriel
 
BT Funds Management - bigger, better, bolder BT - 20130501
BT Funds Management - bigger, better, bolder BT - 20130501BT Funds Management - bigger, better, bolder BT - 20130501
BT Funds Management - bigger, better, bolder BT - 20130501George Gabriel
 
Aged care sector - reviewing the investment case - 190215
Aged care sector - reviewing the investment case - 190215  Aged care sector - reviewing the investment case - 190215
Aged care sector - reviewing the investment case - 190215 George Gabriel
 
Tech Mpire (TMP) Business Overview - August 2017
Tech Mpire (TMP) Business Overview - August 2017 Tech Mpire (TMP) Business Overview - August 2017
Tech Mpire (TMP) Business Overview - August 2017 George Gabriel
 
Tech Mpire (TMP) - Product Presentation - July 2017
Tech Mpire (TMP) - Product Presentation - July 2017 Tech Mpire (TMP) - Product Presentation - July 2017
Tech Mpire (TMP) - Product Presentation - July 2017 George Gabriel
 
Evolution of value investing - all roads lead to Graham and Doddsville
Evolution of value investing - all roads lead to Graham and DoddsvilleEvolution of value investing - all roads lead to Graham and Doddsville
Evolution of value investing - all roads lead to Graham and DoddsvilleGeorge Gabriel
 
George Gabriel presentation - Digital Disruptors Conference 2015
George Gabriel presentation - Digital Disruptors Conference 2015 George Gabriel presentation - Digital Disruptors Conference 2015
George Gabriel presentation - Digital Disruptors Conference 2015 George Gabriel
 
Computershare (CPU) initiation report - well-priced quality franchise with fr...
Computershare (CPU) initiation report - well-priced quality franchise with fr...Computershare (CPU) initiation report - well-priced quality franchise with fr...
Computershare (CPU) initiation report - well-priced quality franchise with fr...George Gabriel
 
MMS - earnings implications of management equity incentives
MMS - earnings implications of management equity incentivesMMS - earnings implications of management equity incentives
MMS - earnings implications of management equity incentivesGeorge Gabriel
 
3PL - equity research - initiation report
3PL - equity research - initiation report3PL - equity research - initiation report
3PL - equity research - initiation reportGeorge Gabriel
 
Bank stock analytical framework
Bank stock analytical frameworkBank stock analytical framework
Bank stock analytical frameworkGeorge Gabriel
 
SFW - FOFA implications, Sum of parts valuation, possible acquirers
SFW - FOFA implications, Sum of parts valuation, possible acquirers SFW - FOFA implications, Sum of parts valuation, possible acquirers
SFW - FOFA implications, Sum of parts valuation, possible acquirers George Gabriel
 
Infomedia (IFM) - equity research initiation report
Infomedia (IFM) - equity research initiation reportInfomedia (IFM) - equity research initiation report
Infomedia (IFM) - equity research initiation reportGeorge Gabriel
 

More from George Gabriel (20)

Adveritas (AV1) - Is Adveritas the next Dubber (DUB)
Adveritas (AV1) - Is Adveritas the next Dubber (DUB) Adveritas (AV1) - Is Adveritas the next Dubber (DUB)
Adveritas (AV1) - Is Adveritas the next Dubber (DUB)
 
Adveritas (AV1) - ARR Growth Tracker
Adveritas (AV1) - ARR Growth Tracker Adveritas (AV1) - ARR Growth Tracker
Adveritas (AV1) - ARR Growth Tracker
 
STOCK SNAPSHOT - De.mem Limited - Water treatment tech with growing recurring...
STOCK SNAPSHOT - De.mem Limited - Water treatment tech with growing recurring...STOCK SNAPSHOT - De.mem Limited - Water treatment tech with growing recurring...
STOCK SNAPSHOT - De.mem Limited - Water treatment tech with growing recurring...
 
Wilsons Aged care, Health services and Retirement villages conference monda...
Wilsons Aged care, Health services and Retirement villages conference   monda...Wilsons Aged care, Health services and Retirement villages conference   monda...
Wilsons Aged care, Health services and Retirement villages conference monda...
 
LatAm Autos (LAA) - Investor Presentation - 24 October 2017
LatAm Autos (LAA) -  Investor Presentation - 24 October 2017LatAm Autos (LAA) -  Investor Presentation - 24 October 2017
LatAm Autos (LAA) - Investor Presentation - 24 October 2017
 
Henderson Global Group (HGG) - equity research initiation report
Henderson Global Group (HGG) - equity research initiation reportHenderson Global Group (HGG) - equity research initiation report
Henderson Global Group (HGG) - equity research initiation report
 
BT Funds Management - bigger, better, bolder BT - 20130501
BT Funds Management - bigger, better, bolder BT - 20130501BT Funds Management - bigger, better, bolder BT - 20130501
BT Funds Management - bigger, better, bolder BT - 20130501
 
Aged care sector - reviewing the investment case - 190215
Aged care sector - reviewing the investment case - 190215  Aged care sector - reviewing the investment case - 190215
Aged care sector - reviewing the investment case - 190215
 
Tech Mpire (TMP) Business Overview - August 2017
Tech Mpire (TMP) Business Overview - August 2017 Tech Mpire (TMP) Business Overview - August 2017
Tech Mpire (TMP) Business Overview - August 2017
 
Tech Mpire (TMP) - Product Presentation - July 2017
Tech Mpire (TMP) - Product Presentation - July 2017 Tech Mpire (TMP) - Product Presentation - July 2017
Tech Mpire (TMP) - Product Presentation - July 2017
 
Evolution of value investing - all roads lead to Graham and Doddsville
Evolution of value investing - all roads lead to Graham and DoddsvilleEvolution of value investing - all roads lead to Graham and Doddsville
Evolution of value investing - all roads lead to Graham and Doddsville
 
George Gabriel presentation - Digital Disruptors Conference 2015
George Gabriel presentation - Digital Disruptors Conference 2015 George Gabriel presentation - Digital Disruptors Conference 2015
George Gabriel presentation - Digital Disruptors Conference 2015
 
Computershare (CPU) initiation report - well-priced quality franchise with fr...
Computershare (CPU) initiation report - well-priced quality franchise with fr...Computershare (CPU) initiation report - well-priced quality franchise with fr...
Computershare (CPU) initiation report - well-priced quality franchise with fr...
 
MMS - earnings implications of management equity incentives
MMS - earnings implications of management equity incentivesMMS - earnings implications of management equity incentives
MMS - earnings implications of management equity incentives
 
3PL - equity research - initiation report
3PL - equity research - initiation report3PL - equity research - initiation report
3PL - equity research - initiation report
 
BUY Australian Banks
BUY Australian BanksBUY Australian Banks
BUY Australian Banks
 
Bank stock analytical framework
Bank stock analytical frameworkBank stock analytical framework
Bank stock analytical framework
 
SFW - FOFA implications, Sum of parts valuation, possible acquirers
SFW - FOFA implications, Sum of parts valuation, possible acquirers SFW - FOFA implications, Sum of parts valuation, possible acquirers
SFW - FOFA implications, Sum of parts valuation, possible acquirers
 
Infomedia (IFM) - equity research initiation report
Infomedia (IFM) - equity research initiation reportInfomedia (IFM) - equity research initiation report
Infomedia (IFM) - equity research initiation report
 
IFM - optionality
IFM - optionality IFM - optionality
IFM - optionality
 

Recently uploaded

✂️ 👅 Independent Goregaon Escorts With Room Vashi Call Girls 💃 9004004663
✂️ 👅 Independent Goregaon Escorts With Room Vashi Call Girls 💃 9004004663✂️ 👅 Independent Goregaon Escorts With Room Vashi Call Girls 💃 9004004663
✂️ 👅 Independent Goregaon Escorts With Room Vashi Call Girls 💃 9004004663Call Girls Mumbai
 
Collective Mining | Corporate Presentation - April 2024
Collective Mining | Corporate Presentation - April 2024Collective Mining | Corporate Presentation - April 2024
Collective Mining | Corporate Presentation - April 2024CollectiveMining1
 
Russian Call Girls Kolkata Amaira 🤌 8250192130 🚀 Vip Call Girls Kolkata
Russian Call Girls Kolkata Amaira 🤌  8250192130 🚀 Vip Call Girls KolkataRussian Call Girls Kolkata Amaira 🤌  8250192130 🚀 Vip Call Girls Kolkata
Russian Call Girls Kolkata Amaira 🤌 8250192130 🚀 Vip Call Girls Kolkataanamikaraghav4
 
VIP 7001035870 Find & Meet Hyderabad Call Girls Shamirpet high-profile Call Girl
VIP 7001035870 Find & Meet Hyderabad Call Girls Shamirpet high-profile Call GirlVIP 7001035870 Find & Meet Hyderabad Call Girls Shamirpet high-profile Call Girl
VIP 7001035870 Find & Meet Hyderabad Call Girls Shamirpet high-profile Call Girladitipandeya
 
VIP 7001035870 Find & Meet Hyderabad Call Girls Abids high-profile Call Girl
VIP 7001035870 Find & Meet Hyderabad Call Girls Abids high-profile Call GirlVIP 7001035870 Find & Meet Hyderabad Call Girls Abids high-profile Call Girl
VIP 7001035870 Find & Meet Hyderabad Call Girls Abids high-profile Call Girladitipandeya
 
VIP Kolkata Call Girls Bidhannagar 8250192130 Available With Room
VIP Kolkata Call Girls Bidhannagar 8250192130 Available With RoomVIP Kolkata Call Girls Bidhannagar 8250192130 Available With Room
VIP Kolkata Call Girls Bidhannagar 8250192130 Available With Roomrran7532
 
Methanex Investor Presentation (April 2024)
Methanex Investor Presentation (April 2024)Methanex Investor Presentation (April 2024)
Methanex Investor Presentation (April 2024)Methanex Corporation
 
Call Girls in Friends Colony 9711199171 Delhi Enjoy Call Girls With Our Escorts
Call Girls in Friends Colony 9711199171 Delhi Enjoy Call Girls With Our EscortsCall Girls in Friends Colony 9711199171 Delhi Enjoy Call Girls With Our Escorts
Call Girls in Friends Colony 9711199171 Delhi Enjoy Call Girls With Our Escortsindian call girls near you
 
如何办理(UTS毕业证书)悉尼科技大学毕业证学位证书
如何办理(UTS毕业证书)悉尼科技大学毕业证学位证书如何办理(UTS毕业证书)悉尼科技大学毕业证学位证书
如何办理(UTS毕业证书)悉尼科技大学毕业证学位证书Fis s
 
VIP 7001035870 Find & Meet Hyderabad Call Girls Shamshabad high-profile Call ...
VIP 7001035870 Find & Meet Hyderabad Call Girls Shamshabad high-profile Call ...VIP 7001035870 Find & Meet Hyderabad Call Girls Shamshabad high-profile Call ...
VIP 7001035870 Find & Meet Hyderabad Call Girls Shamshabad high-profile Call ...aditipandeya
 
如何办理东俄勒冈大学毕业证(文凭)EOU学位证书
如何办理东俄勒冈大学毕业证(文凭)EOU学位证书如何办理东俄勒冈大学毕业证(文凭)EOU学位证书
如何办理东俄勒冈大学毕业证(文凭)EOU学位证书Fir La
 
Teck Investor Presentation, April 24, 2024
Teck Investor Presentation, April 24, 2024Teck Investor Presentation, April 24, 2024
Teck Investor Presentation, April 24, 2024TeckResourcesLtd
 
《加州大学圣克鲁兹分校学位证书复制》Q微信741003700美国学历疑难问题指南|挂科被加州大学圣克鲁兹分校劝退没有毕业证怎么办?《UCSC毕业证购买|加...
《加州大学圣克鲁兹分校学位证书复制》Q微信741003700美国学历疑难问题指南|挂科被加州大学圣克鲁兹分校劝退没有毕业证怎么办?《UCSC毕业证购买|加...《加州大学圣克鲁兹分校学位证书复制》Q微信741003700美国学历疑难问题指南|挂科被加州大学圣克鲁兹分校劝退没有毕业证怎么办?《UCSC毕业证购买|加...
《加州大学圣克鲁兹分校学位证书复制》Q微信741003700美国学历疑难问题指南|挂科被加州大学圣克鲁兹分校劝退没有毕业证怎么办?《UCSC毕业证购买|加...wyqazy
 
如何办理伦敦大学毕业证(文凭)London学位证书
如何办理伦敦大学毕业证(文凭)London学位证书如何办理伦敦大学毕业证(文凭)London学位证书
如何办理伦敦大学毕业证(文凭)London学位证书Fis s
 

Recently uploaded (20)

✂️ 👅 Independent Goregaon Escorts With Room Vashi Call Girls 💃 9004004663
✂️ 👅 Independent Goregaon Escorts With Room Vashi Call Girls 💃 9004004663✂️ 👅 Independent Goregaon Escorts With Room Vashi Call Girls 💃 9004004663
✂️ 👅 Independent Goregaon Escorts With Room Vashi Call Girls 💃 9004004663
 
Collective Mining | Corporate Presentation - April 2024
Collective Mining | Corporate Presentation - April 2024Collective Mining | Corporate Presentation - April 2024
Collective Mining | Corporate Presentation - April 2024
 
Russian Call Girls Kolkata Amaira 🤌 8250192130 🚀 Vip Call Girls Kolkata
Russian Call Girls Kolkata Amaira 🤌  8250192130 🚀 Vip Call Girls KolkataRussian Call Girls Kolkata Amaira 🤌  8250192130 🚀 Vip Call Girls Kolkata
Russian Call Girls Kolkata Amaira 🤌 8250192130 🚀 Vip Call Girls Kolkata
 
Model Call Girl in Udyog Vihar Delhi reach out to us at 🔝9953056974🔝
Model Call Girl in Udyog Vihar Delhi reach out to us at 🔝9953056974🔝Model Call Girl in Udyog Vihar Delhi reach out to us at 🔝9953056974🔝
Model Call Girl in Udyog Vihar Delhi reach out to us at 🔝9953056974🔝
 
VIP 7001035870 Find & Meet Hyderabad Call Girls Shamirpet high-profile Call Girl
VIP 7001035870 Find & Meet Hyderabad Call Girls Shamirpet high-profile Call GirlVIP 7001035870 Find & Meet Hyderabad Call Girls Shamirpet high-profile Call Girl
VIP 7001035870 Find & Meet Hyderabad Call Girls Shamirpet high-profile Call Girl
 
VIP 7001035870 Find & Meet Hyderabad Call Girls Abids high-profile Call Girl
VIP 7001035870 Find & Meet Hyderabad Call Girls Abids high-profile Call GirlVIP 7001035870 Find & Meet Hyderabad Call Girls Abids high-profile Call Girl
VIP 7001035870 Find & Meet Hyderabad Call Girls Abids high-profile Call Girl
 
VIP Kolkata Call Girls Bidhannagar 8250192130 Available With Room
VIP Kolkata Call Girls Bidhannagar 8250192130 Available With RoomVIP Kolkata Call Girls Bidhannagar 8250192130 Available With Room
VIP Kolkata Call Girls Bidhannagar 8250192130 Available With Room
 
Preet Vihar (Delhi) 9953330565 Escorts, Call Girls Services
Preet Vihar (Delhi) 9953330565 Escorts, Call Girls ServicesPreet Vihar (Delhi) 9953330565 Escorts, Call Girls Services
Preet Vihar (Delhi) 9953330565 Escorts, Call Girls Services
 
Methanex Investor Presentation (April 2024)
Methanex Investor Presentation (April 2024)Methanex Investor Presentation (April 2024)
Methanex Investor Presentation (April 2024)
 
Call Girls 🫤 East Of Kailash ➡️ 9999965857 ➡️ Delhi 🫦 Russian Escorts FULL ...
Call Girls 🫤 East Of Kailash ➡️ 9999965857  ➡️ Delhi 🫦  Russian Escorts FULL ...Call Girls 🫤 East Of Kailash ➡️ 9999965857  ➡️ Delhi 🫦  Russian Escorts FULL ...
Call Girls 🫤 East Of Kailash ➡️ 9999965857 ➡️ Delhi 🫦 Russian Escorts FULL ...
 
Call Girls In Vasant Kunj 📱 9999965857 🤩 Delhi 🫦 HOT AND SEXY VVIP 🍎 SERVICE
Call Girls In Vasant Kunj 📱  9999965857  🤩 Delhi 🫦 HOT AND SEXY VVIP 🍎 SERVICECall Girls In Vasant Kunj 📱  9999965857  🤩 Delhi 🫦 HOT AND SEXY VVIP 🍎 SERVICE
Call Girls In Vasant Kunj 📱 9999965857 🤩 Delhi 🫦 HOT AND SEXY VVIP 🍎 SERVICE
 
Call Girls 🫤 Mukherjee Nagar ➡️ 9999965857 ➡️ Delhi 🫦 Russian Escorts FULL ...
Call Girls 🫤 Mukherjee Nagar ➡️ 9999965857  ➡️ Delhi 🫦  Russian Escorts FULL ...Call Girls 🫤 Mukherjee Nagar ➡️ 9999965857  ➡️ Delhi 🫦  Russian Escorts FULL ...
Call Girls 🫤 Mukherjee Nagar ➡️ 9999965857 ➡️ Delhi 🫦 Russian Escorts FULL ...
 
Call Girls in Friends Colony 9711199171 Delhi Enjoy Call Girls With Our Escorts
Call Girls in Friends Colony 9711199171 Delhi Enjoy Call Girls With Our EscortsCall Girls in Friends Colony 9711199171 Delhi Enjoy Call Girls With Our Escorts
Call Girls in Friends Colony 9711199171 Delhi Enjoy Call Girls With Our Escorts
 
Escort Service Call Girls In Shalimar Bagh, 99530°56974 Delhi NCR
Escort Service Call Girls In Shalimar Bagh, 99530°56974 Delhi NCREscort Service Call Girls In Shalimar Bagh, 99530°56974 Delhi NCR
Escort Service Call Girls In Shalimar Bagh, 99530°56974 Delhi NCR
 
如何办理(UTS毕业证书)悉尼科技大学毕业证学位证书
如何办理(UTS毕业证书)悉尼科技大学毕业证学位证书如何办理(UTS毕业证书)悉尼科技大学毕业证学位证书
如何办理(UTS毕业证书)悉尼科技大学毕业证学位证书
 
VIP 7001035870 Find & Meet Hyderabad Call Girls Shamshabad high-profile Call ...
VIP 7001035870 Find & Meet Hyderabad Call Girls Shamshabad high-profile Call ...VIP 7001035870 Find & Meet Hyderabad Call Girls Shamshabad high-profile Call ...
VIP 7001035870 Find & Meet Hyderabad Call Girls Shamshabad high-profile Call ...
 
如何办理东俄勒冈大学毕业证(文凭)EOU学位证书
如何办理东俄勒冈大学毕业证(文凭)EOU学位证书如何办理东俄勒冈大学毕业证(文凭)EOU学位证书
如何办理东俄勒冈大学毕业证(文凭)EOU学位证书
 
Teck Investor Presentation, April 24, 2024
Teck Investor Presentation, April 24, 2024Teck Investor Presentation, April 24, 2024
Teck Investor Presentation, April 24, 2024
 
《加州大学圣克鲁兹分校学位证书复制》Q微信741003700美国学历疑难问题指南|挂科被加州大学圣克鲁兹分校劝退没有毕业证怎么办?《UCSC毕业证购买|加...
《加州大学圣克鲁兹分校学位证书复制》Q微信741003700美国学历疑难问题指南|挂科被加州大学圣克鲁兹分校劝退没有毕业证怎么办?《UCSC毕业证购买|加...《加州大学圣克鲁兹分校学位证书复制》Q微信741003700美国学历疑难问题指南|挂科被加州大学圣克鲁兹分校劝退没有毕业证怎么办?《UCSC毕业证购买|加...
《加州大学圣克鲁兹分校学位证书复制》Q微信741003700美国学历疑难问题指南|挂科被加州大学圣克鲁兹分校劝退没有毕业证怎么办?《UCSC毕业证购买|加...
 
如何办理伦敦大学毕业证(文凭)London学位证书
如何办理伦敦大学毕业证(文凭)London学位证书如何办理伦敦大学毕业证(文凭)London学位证书
如何办理伦敦大学毕业证(文凭)London学位证书
 

More Bank for your Buck - NAB

  • 1. Stock Focus National Australia Bank (NAB) 1 MORE BANK FOR YOUR BUCK . $20.87 $26.44 $30.61 $34.78 Positive Neutral Negative Share Price RECOMMENDATION : POSITIVE NAB is the best value Australian major bank, trading at 9.7x FY12F PE, an 11% discount to peers. Catalysts to close the price-value gap include (i) continued strength in total system business credit; (ii) eventual UK exit; and (iii) continued margin claw-back. We analyse these catalysts in this Note. NAB’s third quarter trading update (3Q12) was broadly within our expectations. Revenue is flat, costs appear well managed, asset quality is stable and customer margins are flat. However, the UK remains a drag driven by higher funding costs, mitigated by lower bad debt expenses. We retain our Positive view and reduce our blended valuation by -1.6% to $27.83 (prev. $28.29). WHAT’s NEW? • FY12 cash earnings run-rate of $5.628bn (1H12 $2.828bn, 3Q12 unaudited $1.4bn) is in line with EAP’s forecast of $5.625bn. • Revenue was down ~1% (lower Markets and Specialised Group Assets), apparently offset by “lower” expenses. • Weaker UK Banking results. • 3Q12 customer margin flat. WHAT’s CHANGED? • FY12e -0.9%; FY13e EPS -2.2%. WHAT NOW? In this Note, we analyse the following potential catalysts in more detail: 1. Continued strength in total system business credit. 2. Eventual UK exit. 3. Continued margin claw-back. Trading Data Last Price $24.70 12 month range $21.01 - $25.99 Market Cap $56,147m Free Float $54,586m (97%) Avg. Daily Volume 7.2m Avg. Daily Value $175.5m 12 month return (historical) 15.3% Asset growth supported by NAB’s lower product pricing relative to peers. Funding costs have driven margins to the downside. Earnings Forecasts Yr to September 09A 10A 11A 12E 13E 14E E&P Cash EPS (¢) 190.1 219.4 255.6 253.4 261.7 282.8 Basic Cash EPS (¢) 204.7 221.2 257.3 255.1 263.4 284.4 Reported EPS (¢) 123.4 202.1 244.2 218.0 259.5 281.1 E&P Cash EPS Growth (%) (15.2) 15.4 16.5 (0.9) 3.3 8.0 DPS (¢) 146.0 152.0 172.0 174.6 186.0 198.8 Yield (%) 5.9 6.2 7.0 7.1 7.5 8.0 Grossed-Up Yield (%) 8.4 8.8 9.9 10.1 10.8 11.5 Franking (%) 100% 100% 100% 100% 100% 100% E&P Cash Multiple (x) 12.1 11.2 9.6 9.7 9.4 8.7 Price/Book (x) 1.4 1.4 1.3 1.2 1.2 1.2 PEG Ratio (x) 0.4 0.7 4.0 0.8 Net Interest Margin (%) 2.2 2.2 2.2 2.2 2.2 2.1 Return on Average Assets (%) 0.5 0.7 0.8 0.7 0.7 0.8 ROE (%) 9.8 11.8 13.4 12.6 12.5 13.2 Valuation (blended) 27.83 George Gabriel, CFA ggabriel@evansandpartners.com.au August 24, 2012 +61 3 9631 9853
  • 2. 2 POTENTIAL CATALYSTS Three potential catalysts are: (i) continued increase in total business credit; (ii) eventual UK Banking exit; and (iii) continued margin claw-back. Total business credit increases NAB provides the sector’s greatest leverage to Business Banking. Consequently, as total system business lending continues to grow, NAB should outperform. • Total business credit growth is up from -2.2% in June 2011 (12 months rolling) to +4.4% (year to date). Chart 1. • Business Banking comprises 44.7% of NAB’s 1H12 earnings. Table 1. • NAB has sector-leading 24.0% corporate loan market share and 21.2% business deposits market share. Table 2. CHART 1: TOTAL SYSTEM CREDIT TABLE 1: NAB SEGMENTAL EARNINGS MIX TABLE 2: BANK SECTOR MARKET SHARES
  • 3. 3 UK Banking exit NAB is restructuring its UK Banking operations so that it retains a “Good Bank” (retail and small business loans in its core markets of Scotland and Northern Ireland) with assets which are attractive to a potential buyer, whilst at the same time transferring “Bad Bank” assets (A$9.5bn of UK commercial property loans) to NAB Group in 1H13 and allowing them to run-off through to 2016. Refer EAP Note, “NAB Battle of Britain – Beginning of the End for UK Banking Exit”, 30 April 2012, for detailed discussion. Even though the UK Banking exit has commenced, NAB’s valuation discount remains. There are two potential catalysts which could result in removal of the valuation discount: (i) sale of UK “Good Bank” assets on attractive terms; or (ii) run-off of “Bad Bank” assets to eventual immateriality. (i) “Good Bank” sale The intention of restructuring of UK Bank is to increase “Good Bank’s” appeal to future buyers through: • increasing profitability through cost reduction (staff redundancies, branch closures and back office consolidation); • removal of bad loans (via transfer to NAB Group); and • reduced reliance on wholesale funding. A sale of Clydesdale is unlikely until 1H13, when the “Bad Bank” loans are due to be transferred to NAB Group. However, a sale is possible any time thereafter. (ii) Immateriality of “Bad Bank” “Bad bank” assets can become immaterial in two ways: loan run-off or earnings stabilisation. • Loan run-off As “Bad Bank” loans amortise (“run-off”), they become less material to NAB Group. UK Banking assets (ie. both Good Bank and Bad Bank) comprise ~10% of total NAB Group assets. The “Bad Bank” comprises ~£6.2bn (A$9.5bn), which is 2.4% of NAB’s total loans or 1.3% of total Group assets. NAB expects two-thirds of the “Bad Bank” to have run off by 2016, leaving a residual ~$3bn “Bad Bank” loan portfolio or ~0.5% of NAB Group’s ~$619bn of average interest earnings assets (as at 1H12). • Earnings stabilisation Earnings stabilisation requires both asset quality and funding cost stabilisation. Whilst the near-term outlook remains volatile, in the medium-term we would expect these to stabilise. The 3Q Trading Update described the most recent trends (no data was provided, just descriptive commentary): “UK Banking results were weaker due to lower revenue, mainly from increased funding costs. The charge for B&Ds was lower, but remains elevated and asset quality measures continued to deteriorate in the commercial real estate portfolio, reflecting ongoing weakness in the UK economy”. It is worth noting that Standard & Poor's has already upgraded its outlook on NAB’s UK Banking subsidiary Clydesdale Bank from stable to positive (the long-rating remains BBB+). S&P said NAB’s UK Bank would have a "lower risk profile than historically" and the UK outlook "incorporates our view that the broader de-risking and simplification of the franchise and adequate funding and liquidity will support Clydesdale's overall creditworthiness" once NAB completed the transfer of £6bn in distressed real-estate loans to the balance sheet of the NAB group.
  • 4. 4 Continued margin recovery NAB is leading the sector in recovering net interest margins. A key feature of CEO Cameron Clyne’s tenure has been his price discounting strategy in Personal Banking (which appears to have also extended into other business segments). However, although NAB successfully acquired share in all key segments (Table 3), this has been at the expense of net interest margin decline of 11bp (Table 4). Most recently, NAB has been leading the way in margin claw-back, given NAB has increased its: • Liquidity margin on business loans by 0.2% (without a comparable move by peers) in July 2012, estimated to add ~$80m to earnings; and • Standard variable mortgage (SVR) rate out-of-cycle by more than peers in May and June 2012, up 22bp (against a peer average of 18bp). Notwithstanding this, NAB retains the sector’s cheapest standard variable rate (SVR) mortgage of 6.78%. Table 5. TABLE 3: 1-YEAR CHANGE IN MARKET SHARES TABLE 4: MAJOR BANK NET INTEREST MARGINS TABLE 5: OUT-OF-CYCLE RATE RISES
  • 5. 5 NAB 3Q Trading Update Trading Updates by their nature comprise mostly qualitative description and limited quantitative disclosures. Key insights are summarised below. • FY12 run-rate cash earnings in line with our expectations, slightly below consensus. o FY12 cash earnings run-rate is $5.628bn (1H12 $2.828bn, 3Q unaudited cash earnings $1.4bn) o 2.0% below FY12 consensus of $5.743bn o In line with EAP FY12 forecast of $5.625bn • 3Q12 jaws trends unclear. 1H12 jaws was +4.3% (ahead of peers ANZ +0.7%, WBC +1.7%). o Revenue was down 1% (lower Markets and Specialised Group Assets revenue, offset by Personal Banking income growth). o Expenses were lower (but not quantified). • Bad debts FY12 run-rate is below our expectations, with small reductions in the charge across a number of business units partially offset by increased Business Banking charge. o FY12 run-rate bad debt expense is $2.179bn (3Q12 bad debts $524m; 1H12 $1.131bn). o EAP FY12 forecast of $2.432bn. o Declining quarterly bad debt expense trend - $524m in 3Q12, vs $566m in 2Q12. • Group Asset Quality stable. o 90 days past due and gross impaired assets to gross loans was 1.72% (vs 1.73% in Mar qtr). o Increased UK impairments offset by improvements in Wholesale Banking and SGA. • FY12 funding requirement appears fully satisfied, with FY13 pre-funding commenced. o NAB required $23m of FY12 funding. Chart 1. o NAB has raised $27bn of term wholesale debt, increasing its weighted average term to maturity to 4.9 years. o Stable Funding Index of 85% as at 30 June 2012. (Banks are required to achieve 100% by Jan 2018 under Basel 3). o NAB’s largest refinance burden is FY14, of $29bn. • Core Tier 1 capital comfortably exceeds minimum. o 8.05% (up from 8.03% as at 31 March 2012), exceeding minimum target of 7.0%.
  • 6. 6 FINANCIAL SUMMARY National Australia Bank NAB As at: 24/02/2014 Recommendation: Positive Share Price $24.70 Year end September 2011A 2012E 2013E 2014E INCOME STATEMENT Interest Income $m 34,270 33,422 34,853 38,952 Interest Expense $m (21,236) (19,834) (20,713) (24,315) Net Interest Income $m 13,034 13,589 14,140 14,638 Non Interest Income Fees & Commissions $m 2,507 2,603 2,853 3,017 Trading Income $m 234 470 351 351 Other Banking Income $m 0 0 0 0 Banking Non Interest Income $m 2,741 3,073 3,203 3,367 Wealth Management Income $m 1,486 1,611 1,813 1,934 Income/(Loss) from Associates $m 0 0 0 0 Total operating income $m 16,843 18,372 19,356 20,139 Operating Expenses Personnel Expenses $m (4,563) (4,472) (4,419) (4,518) Occupancy & Equipment $m (599) (550) (556) (571) Total Operating Expenses $m (8,365) (8,704) (8,706) (8,902) Pre Prov. Oper. Profit Before Tax $m 8,478 9,668 10,649 11,237 Bad debt charge $m (1,750) (2,618) (2,428) (2,067) Pre Tax Profit $m 6,728 7,050 8,221 9,169 Tax Expense $m (1,508) (2,251) (2,316) (2,578) Minorities $m (1) 0 0 0 Reported Profit Statutory $m 5,219 4,798 5,905 6,591 Cash earnings adjustment $m 241 734 12 0 Reported Cash Profit $m 5,460 5,570 5,955 6,629 Preference Share Dividends $m (37) (38) (38) (38) E&P Normalised NPAT $m 5,423 5,532 5,917 6,591 E&P Cash EPS ¢ 255.6 253.4 261.7 282.8 Basic Cash EPS ¢ 257.3 255.1 263.4 284.4 Reported EPS ¢ 244.2 218.0 259.5 281.1 Dividend per Share ¢ 172.0 174.6 186.0 198.8 BALANCE SHEET Gross Loans & Other Receivables $m 439,108 459,740 486,843 514,027 Total Assets $m 753,757 801,030 837,379 873,463 Impaired Assets $m 6,386 6,213 6,135 6,219 Deposits & Other Pub. Borrowing $m 402,964 435,184 457,323 479,706 Bonds, notes & subordinat’d debt $m 99,768 99,768 99,768 99,768 Total Shareholder Equity $m 42,188 45,800 48,805 51,175 Avg housing loans $m 237,855 258,915 275,486 293,410 Avg non-housing loans $m 175,259 189,443 199,948 209,352 Avg total gross loans $m 413,114 448,357 475,434 502,762 Avg Interest Earning Assets $m 580,639 628,545 657,357 684,685 Avg Total Assets $m 700,690 758,501 793,270 826,248 Avg Interest Bearing Liabilities $m 518,133 561,383 584,686 606,994 Avg Total Liabilities $m 660,856 714,507 745,967 776,258 Avg Shareholders’ Equity $m 40,571 43,994 47,302 49,990 GROWTH RATES Per Share E&P Cash EPS % 16.5% (0.9)% 3.3% 8.0% Basic Cash EPS % 16.3% (0.9)% 3.3% 8.0% Dividend Per Share % 13.2% 1.5% 6.5% 6.9% Profit & Loss Net Interest Income % 6.3% 4.3% 4.1% 3.5% Banking Non Interest Income % 2.0% 12.1% 4.2% 5.1% Wealth Management Income % (1.7)% 8.4% 12.5% 6.7% Total Non Interest Income % 2.0% 12.1% 4.2% 5.1% Total Operating Income % (1.0)% 9.1% 5.4% 4.0% Operating Expenses % (2.1)% 4.0% 0.0% 2.2% Pre-Provision Profit % 0.1% 14.0% 10.2% 5.5% Impairment Charges % (37.3)% 49.6% (7.3)% (14.9)% Cash Profit % 19.2% 2.0% 6.9% 11.3% Balance Sheet Gross Loans & Other Receivables % 10.2% 4.7% 5.9% 5.6% Total Shareholders’ Equity % 8.3% 8.6% 6.6% 4.9% Average Balance Sheet Housing Loans % 11.6% 8.9% 6.4% 6.5% Non-Housing Loans % 1.7% 8.1% 5.5% 4.7% Avg Interest Earning Assets % 6.2% 8.3% 4.6% 4.2% Avg Interest Bearing Liabilities % 4.1% 8.3% 4.2% 3.8% Year end September 2011A 2012E 2013E 2014E VALUATION METRICS E&P Cash P/E Multiple x 9.6 9.7 9.4 8.7 Basic P/E Multiple x 9.7 9.7 9.4 8.7 Price/Pre-prov. operating profit x 6.4 5.7 5.4 5.3 NTA per share $ 15.9 17.0 17.6 17.9 Book Value per Share $ 19.2 20.4 21.0 21.4 Price/NTA x 1.6 1.5 1.4 1.4 Price/Book x 1.3 1.2 1.2 1.2 Dividend per Share ¢ 172.0 174.6 186.0 198.8 Dividend Payout Ratio x 0.7 0.7 0.7 0.7 Dividend Yield % 7.0% 7.1% 7.5% 8.0% Grossed Up Yield % 9.9% 10.1% 10.8% 11.5% Issued Shares m 2,201.2 2,241.7 2,319.1 2,389.2 Weighted Average Shares m 2,180.1 2,241.7 2,319.1 2,389.2 PERFORMANCE ANALYSIS Profitability Income / Avg Assets % 2.4% 2.4% 2.4% 2.4% Expense / Avg Assets % 0.2% 0.3% 0.3% 0.3% Return on Average Assets % 0.8% 0.7% 0.7% 0.8% Return on Ordinary Equity % 13.4% 12.6% 12.5% 13.2% Return on Risk Weighted Assets % 1.6% 1.5% 1.5% 1.6% Net Interest Margin Analysis Net Interest Spread % 1.8% 1.8% 1.8% 1.7% Net Interest Margin % 2.2% 2.2% 2.2% 2.1% Non Int. Income to Total Income % 22.6% 26.0% 26.9% 27.3% Efficiency Cost/Income % 49.7% 47.4% 45.0% 44.2% Tax Rate Effective tax rate % 22.4% 31.9% 28.2% 28.1% CAPITAL ADEQUACY Risk Weighted Assets $m 341,069 369,446 391,226 413,072 Tier 1 Capital $m 33,075 36,206 39,123 41,307 Total Capital $m 38,408 41,982 45,240 47,766 Tier 1 Ratio % 9.7% 9.8% 10.0% 10.0% Tier 2 Ratio % 1.6% 1.6% 1.6% 1.6% Total Capital Ratio % 11.3% 11.4% 11.6% 11.6% ACE Ratio % 7.8% 8.0% 8.3% 8.4% Tangible Leverage Ratio % 4.6% 4.8% 4.9% 4.9% ASSET QUALITY 90-day Past Due Loans $m 2,150 2,092 2,066 2,094 Non Performing Loans $m 6,386 6,213 6,135 6,219 NPL / Gross Loans and Other Rec % 1.5% 1.4% 1.3% 1.2% Total Provisions $m 3,980 3,970 4,076 4,226 Total Prov. / Gr. Loans & Oth Rec % 0.9% 0.9% 0.8% 0.8% Individual Provision $m 1,475 1,584 1,564 1,585 Individual Provision Cover % 23.1% 25.5% 25.5% 25.5% Collective Provision $m 2,505 2,387 2,512 2,641 Collective Prov. / Perform. Loans % 0.6% 0.5% 0.5% 0.5% Impairment Charges / Avg RWA % 0.5% 0.7% 0.6% 0.5% Imp Assets / Gr. Loans & Oth Rec % 1.5% 1.4% 1.3% 1.2% Impaired asset coverage % 23.1% 25.5% 25.5% 25.5% Collective Provision / RWA % 0.7% 0.6% 0.6% 0.6% BDD / Gr. loans and Oth Rec % 0.4% 0.6% 0.5% 0.4% WEALTH MANAGEMENT Funds Under Administration $m 119,220 118,028 128,064 137,846 Inforce Premiums $m 1,466 1,493 1,558 1,645 Funds Mgt Revenue Margin % 0.8% 0.9% 0.9% 0.9% Life Insurance Revenue margin % 33.2% 37.9% 44.0% 44.0% Shareholder Invest. Returns % 0.0% 0.0% 0.0% 0.0%
  • 7. 7 RESEARCH RECOMMENDATION DEFINITIONS Positive Stock is expected to outperform the S&P/ASX 200 over the coming 24 months Neutral Stock expected to perform in line with the S&P/ASX 200 over the coming 24 months Negative Stock is expected to underperform the S&P/ASX 200 over the coming 24 months Speculative Stock has limited history from which to derive a fundamental investment view or its prospects are highly dependent on event risk, eg. Successful exploration, scientific breakthrough, high commodity prices, regulatory change, etc. Suspended Stock is temporarily suspended due to compliance with applicable regulatory and/or Evans & Partners policies in circumstances where Evans & Partners is acting in an advisory capacity. Not Rated Stock is not included in our investment research universe. Research Criteria Definitions Recommendations are primarily determined with reference to how a stock ranks relative to the S&P/ASX 200 on the following criteria: Valuation Rolling 12 month prospective multiples (composite of Price-to-Earnings Ratio, Dividend Yield and EV/EBITDA), or long-term NPV for resource stocks. Earnings Outlook Forecast 2 year EPS growth. Earnings Momentum Percentage change in the current consensus EPS estimate for the stock (rolling 1 year forward basis) over the consensus EPS estimate for the stock 3 months ago. Shareholder Returns Composite of forecast ROE (rolling 1 year forward basis) and the percentage change in ROE over 2 years. Debt Servicing Capacity Rolling 12 month EBIT Interest Cover ratio. Cyclical Risk Qualitative assessment of the 2 year outlook for a stock/industry’s profit cycle. Industry Quality Qualitative assessment of an industry’s growth/returns potential and company specific management capability. Financial Transparency If we don’t understand it, we won’t recommend it. For stocks where Evans & Partners does not generate its own forecasts, Bloomberg consensus data is used. Analysts can introduce other factors when determining their recommendation, with any material factors stated in the written research where appropriate.
  • 8. 8 GENERAL RESEARCH DISCLAIMER, WARNING & DISCLOSURES This document is provided by Evans and Partners ABN 85 125 338 785, holder of AFSL 318075. The information is general advice only and does not take into consideration an investor’s objectives, financial situation or needs. Before acting on the advice, investors should consider the appropriateness of the advice, having regard to the investor’s objectives, financial situation and needs. If the advice relates to a financial product that is the subject of a Product Disclosure Statement (e.g. unlisted managed funds) investors should obtain the PDS and consider it before making any decision about whether to acquire the product. The material contained in this document is for information purposes only and does not constitute an offer, solicitation or recommendation with respect to the purchase or sale of securities. It should not be regarded by recipients as a substitute for the exercise of their own judgment. Investors should be aware that past performance is not an infallible indicator of future performance and future returns are not guaranteed. Any opinions and/or recommendations expressed in this material are subject to change without notice and Evans and Partners is not under any obligation to update or keep current the information contained herein. References made to third parties are based on information believed to be reliable but are not guaranteed as being accurate. This document is provided to the recipient only and is not to be distributed to third parties without the prior consent of Evans and Partners. EVANS AND PARTNERS DISCLOSURE OF INTERESTS Evans and Partners and its respective officers and associates may have an interest in the securities or derivatives of any entities referred to in this material. Evans and Partners does, and seeks to do, business with companies that are the subject of its research reports. EVANS AND PARTNERS CORPORATE RELATIONSHIP DISCLOSURE AFI: Evans and Partners have arranged, managed or co-managed a public offering of the company or its affiliates in the past 12 months. AYUHA: Evans and Partners have arranged, managed or co-managed a public offering of the company or its affiliates in the past 12 months. BHP: A director of Evans and Partners Pty Ltd Advisory Board is a director of BHP Billiton Ltd. BSL: A director of Evans and Partners Pty Ltd Advisory Board is a director of BlueScope Steel Ltd. BOQ, BOQPA, BOQPC: A director of Evans and Partners Pty Ltd Advisory Board is a director of Bank of Queensland. CNGHA: Evans and Partners managed or co-managed a public offering of securities of the company or its affiliates in the past 12 months. HBSHB: Evans and Partners managed or co-managed a public offering of securities of the company or its affiliates in the past 12 months. HHY: Evans and Partners has been appointed by the Issuer as Broker to an on-market buy-back. Accordingly, Evans and Partners is unable to give Sellers advice in respect to a sale of this security. LLC: A director of Evans and Partners Pty Ltd Advisory Board is a director of Lend Lease Corporation Ltd. MEF: Evans and Partners has been appointed by the Issuer as Broker to an on-market buy-back. Accordingly, Evans and Partners is unable to give Sellers advice in respect to a sale of this security. MQG: MQCPA: A director of Evans and Partners Pty Ltd Advisory Board is a director of Macquarie Group Ltd. MGR: A director of Evans and Partners Pty Ltd Advisory Board is a director of Mirvac Group. ORG: A director of Evans and Partners Pty Ltd Advisory Board is a director of Origin Energy Ltd. PPC: Evans and Partners managed or co-managed a public offering of securities of the company or its affiliates in the past 12 months. OOH: Evans and Partners have arranged, managed or co-managed a public offering of the company or its affiliates in the past 12 months. SAR: Evans and Partners managed or co-managed a public offering of securities of the company or its affiliates in the past 12 months. SPT: Evans and Partners acted in an advisory capacity for the bidder in relation to the proposed offer made to Spotless Group as announced 9 May 2011. TTSHA: Evans and Partners managed or co-managed a public offering of securities of the company or its affiliates in the past 12 months. TOX: Evans and Partners managed or co-managed a public offering of securities of the company or its affiliates in the past 12 months. RESEARCH ANALYST CERTIFICATION I, George Gabriel, CFA, hereby certify that all the views expressed in this report accurately reflect my personal views about the subject investment theme &/or company securities. I also certify that no part of my compensation was, is, or will be, directly or indirectly, related to the specific recommendations or views expressed in this report. RESEARCH ANALYST DISCLOSURE OF INTEREST I, George Gabriel, CFA, &/or entities in which I have a pecuniary interest, have an exposure to the following securities &/or managed products: TGA. DISCLAIMER Except for any liability which cannot be excluded, Evans & Partners, its directors, employees & agents accept no liability or responsibility whatsoever for any loss or damage of any kind, direct or indirect, arising out of the use of all or any part of this material. All information is correct at the time of publication; additional information may be available upon request.