SlideShare a Scribd company logo
1 of 11
Download to read offline
Please refer to important disclosures at the end of this report 1
 
Particulars (` cr) 2QFY11 1QFY11 % chg (qoq) 2QFY10 % chg (yoy)
NII 438 413 6.1 330 32.9
Pre-prov. profit 385 335 14.8 303 27.0
PAT 140 132 6.5 101 38.9
Source: Company, Angel Research
Federal Bank recorded net profit growth of 6.5% qoq and 38.9% yoy to `140cr,
above our estimates of `127cr mainly on account of better-than-estimated
non-interest income. Substantial spike in gross and net NPAs was the key
highlight of the results. We maintain an Accumulate rating on the stock.
Core operating income above expectations; slippages continue to be high:
During the quarter, advances and deposits growth was muted qoq as well as yoy.
Advances grew by 1.8% qoq and 7.2% yoy to `27,636cr and deposits registered
growth of 3.2% qoq and 8.0% yoy to `36,116cr. On a yoy basis, retail loans
recorded 14.6% growth and SME loans grew 5.6%. On the deposits side, CASA
deposits grew by healthy 23.2% yoy, driven by a 25.9% yoy increase in current
account deposits and 22.6% yoy growth in savings account deposits. CASA ratio
improved to 29.4% from 29.0% in 1QFY2011 and 25.8% in 2QFY2010. Driven
by a 40bp qoq and 26bp qoq rise in yield on advances and yield on investments,
respectively, reported NIM improved by 27bp qoq to 4.44%. Consequently, NII
increased by healthy 6.1% qoq and 32.9% yoy to `438cr. Gross NPAs increased
in absolute terms by 4.9% qoq to `1,095cr, while net NPAs declined by 7.2% qoq
to `186cr. The bank’s provision coverage ratio including technical write-offs stood
at ~92% as against ~90% in 1QFY2011.
Outlook and valuation: At the CMP, the stock is trading at 1.4x FY2012E ABV.
While lower leverage is leading to low RoE at present, the bank’s core RoAs are
relatively high and should improve further as asset quality pressures start
moderating. We maintain Accumulate on the stock, assigning a multiple of 1.5x
FY2012E ABV to arrive at a Target Price of `505, implying an upside of 7.2%
from current levels.
Key financials
Y/E March (` cr) FY2009 FY2010 FY2011E FY2012E
NII 1,315 1,411 1,738 1,935
% chg 51.5 7.3 23.2 11.4
Net profit 500 465 577 774
% chg 36.0 (7.2) 24.3 34.1
NIM (%) 3.8 3.5 3.8 3.6
EPS (`) 29.3 27.2 33.8 45.3
P/E (x) 16.1 17.3 14.0 10.4
P/ABV (x) 1.9 1.7 1.6 1.4
RoA (%) 1.4 1.1 1.2 1.4
RoE (%) 12.2 10.3 11.8 14.2
Source: Company, Angel Research
ACCUMULATE
CMP `471
Target Price `505
Investment Period 12 Months
Stock Info
Sector Banking
Market Cap (` cr) 8,054
Beta 0.9
52 Week High / Low 482/218
Avg. Daily Volume 1,08,079
Face Value (`) 10
BSE Sensex 20,032
Nifty 6,018
Reuters Code FED.BO
Bloomberg Code FB@IN
Shareholding Pattern (%)
Promoters -
MF / Banks / Indian Fls 23.1
FII / NRIs / OCBs 43.8
Indian Public / Others 33.1
Abs. (%) 3m 1yr 3yr
Sensex 11.3 24.8 0.3
Federal Bank 33.7 92.5 57.9
Vaibhav Agrawal
022 – 4040 3800 Ext: 333
vaibhav.agrawal@angelbroking.com
Shrinivas Bhutda
022 – 4040 3800 Ext: 316
shrinivas.bhutda@angelbroking.com
2QFY2011 Result Update | Banking
October 29, 2010
Federal Bank
Performance Highlights
Federal Bank | 2QFY2011 Result Update
October 29, 2010 2
Exhibit 1: 2QFY2011 performance
Particulars (` cr) 2QFY11 1QFY11 % chg (qoq) 2QFY10 % chg (yoy)
Interest earned 978 952 2.8 901 8.6
Interest expenses 540 538 0.3 571 (5.5)
NII 438 413 6.1 330 32.9
Non-interest income 144 110 31.1 136 5.6
Operating income 582 523 11.3 466 24.9
Operating expenses 197 188 5.1 163 21.0
Pre-prov. profit 385 335 14.8 303 27.0
Provisions & cont. 170 133 27.7 150 13.4
PBT 215 202 6.3 153 40.2
Prov. for taxes 74 70 6.0 52 42.8
PAT 140 132 6.5 101 38.9
EPS (`) 8.2 7.7 6.5 5.9 38.9
Cost-to-income ratio (%) 33.9 35.9 35.0
Effective tax rate (%) 34.6 34.7 34.0
Net NPA (%) 0.7 0.7 0.5
Source: Company, Angel Research
Exhibit 2: 2QFY2011 Actual v/s Angel estimates
Particulars (` cr) Actual Estimates Var. (%)
Net interest income 438 413 6.0
Non-interest income 144 103 40.0
Operating income 582 516 12.8
Operating expenses 197 196 0.5
Pre-prov. profit 385 320 20.3
Provisions & cont. 170 127 33.9
PBT 215 193 11.4
Prov. for taxes 74 66 13.4
PAT 140 127 10.4
Source: Company, Angel Research
Federal Bank | 2QFY2011 Result Update
October 29, 2010 3
Advances and deposits growth below industry
For 2QFY2011, advances and deposits growth was muted on a qoq as well as yoy
basis. Advances grew by 1.8% qoq and 7.2% yoy to `27,636cr and deposits
registered growth of 3.2% qoq and 8.0% yoy to `36,116cr. On a yoy basis, retail
loans recorded 14.6% growth, SME loans grew 5.6% and corporate loans grew
marginally by 0.9%. While on a sequential basis, corporate loans registered a
3.0% decline, while SME and retail loans grew by 7.6% and 3.0%, respectively.
On the deposits side, CASA deposits grew by healthy 23.2% yoy, driven by a
25.9% yoy increase in current account deposits and 22.6% yoy growth in savings
account deposits. On a sequential basis, CASA deposits grew by 4.7% qoq on the
back of a 7.0% increase in current account deposits and 4.1% growth in savings
account deposits. CASA ratio improved to 29.4% from 29.0% in 1QFY2011 and
25.8% in 2QFY2010.
Driven by a 40bp qoq and 26bp qoq rise in yield on advances and yield on
investments, respectively, the reported NIM improved by 27bp qoq to 4.44%.
Consequently, NII increased by healthy 6.1% qoq and 32.9% yoy to `438cr. For
FY2011, management expects NIM to moderate to 3.7–3.8% from current levels.
Exhibit 3: Trend in advances and deposits
Source: Company, Angel Research
Exhibit 4: Trend in deposit-mix
Source: Company, Angel Research
Exhibit 5: Break-up of gross advances
Source: Company, Angel Research
69.5
73.3
77.1
75.3 74.7
77.6 76.5
60.0
66.0
72.0
78.0
84.0
-
10,000
20,000
30,000
40,000
4QFY09
1QFY10
2QFY10
3QFY10
4QFY10
1QFY11
2QFY11
Advances (` cr) Deposits (` cr) CD ratio (%, RHS)
4.5 4.8 4.8 4.9 5.1 5.4 5.6
20.0 21.3 21.0 21.0 21.1 23.6 23.8
75.5 73.9 74.2 74.1 73.8 71.0 70.6
0%
20%
40%
60%
80%
100%
4QFY09
1QFY10
2QFY10
3QFY10
4QFY10
1QFY11
2QFY11
CA SA Term Deposits
Large corporates
38%
SME
31%
Housing
18%
Gold loans
3%
Adv. against
sec./dep.
2%
Mortgage
1%
Home OD
2%
Vehicle
2%
Education
1%
Others
2%
Retail
31%
Federal Bank | 2QFY2011 Result Update
October 29, 2010 4
Strong recoveries drive non-interest income
Non-interest income registered growth of 31.1% qoq and 5.6% yoy to `144cr, in
spite of a 14.7% qoq and 51.8% yoy decline in treasury income. Growth in
non-interest income excluding treasury was healthy at 39.2% qoq and 21.3% yoy.
Growth in other income was driven by strong recoveries, which increased by
160.1% qoq and 66.8% yoy to `47cr compared to `18cr in 1QFY2011 and `28cr
in 2QFY2010. Commission, exchange and brokerage (CEB) income growth was
muted, in line with advances growth.
Exhibit 6: Recoveries drive growth in other income
Particulars (` cr) 2QFY11 1QFY11 % chg (qoq) 2QFY10 % chg (yoy)
CEB 29 28 5.4 29 1.5
Treasury 14 17 (14.7) 29 (51.8)
Forex 14 14 (1.4) 13 9.2
Recoveries 47 18 160.1 28 66.8
Others 40 34 19.1 38 6.4
Total 144 110 31.1 136 5.6
Source: Company, Angel Research
Operating costs under control
During the quarter, the bank’s operating expenses increased by 21.0% yoy, driven
by a 34.6% increase in employee costs and 4.4% increase in other operating
expenses. Cost-to-income ratio improved on the back of healthy operating
performance to 33.9% (from 35.9% in 1QFY2011 and 35.0% in 2QFY2010).
Exhibit 7: Trend in productivity
Source: Company, Angel Research
66
72
103
77
92
90
87
96
105
121
55
62
62
76
67
73
79
92
83
77
32.3
30.5 30.0
32.4
36.4 35.0
33.4 34.9 35.9
33.9
-
5.0
10.0
15.0
20.0
25.0
30.0
35.0
40.0
-
50
100
150
200
250
1QFY09
2QFY09
3QFY09
4QFY09
1QFY10
2QFY10
3QFY10
4QFY10
1QFY11
2QFY11
Staff exps (` cr) Other opex (` cr) Cost-to-income ratio (%, RHS)
Federal Bank | 2QFY2011 Result Update
October 29, 2010 5
Slippages still high
Gross NPAs increased in absolute terms by 4.9% qoq to `1,095cr, while net NPAs
declined by 7.2% qoq to `186cr. Gross NPA ratio deteriorated to 3.84% as against
3.73% in 1QFY2011, while net NPA ratio improved from 0.74% in 1QFY2011 to
0.68% in 2QFY2011. Gross slippages stood at `257cr (as against `327cr in
1QFY2011), indicating an annualised slippage ratio of 3.8% (4.8% in 1QFY2011).
Majority of the slippages were from the SME segment (`121cr), while the retail
loans segment witnessed slippages of `75cr, of which slippages of ~`60cr were
from the housing segment. Out of the outstanding gross NPAs, the SME loans
segment accounts for 45.2% and the retail and corporate loans segments account
for 33.1% and 21.7%, respectively. Management has indicated that it will take
about 4–6 quarters for the slippage rate to come down by 150–200bp.
Accordingly, we have conservatively increased our estimates for provision expenses
for FY2011 by 25.1% and for FY2012 by 9.9%. There could be an upside to our
earnings estimates from stronger-than-expected recoveries and upgrades (already
`126cr or 1.9% of advances in 2QFY2011) along with strong recoveries from fully
written-off accounts (already `47cr in 2QFY2011).
On the positive side, the bank’s provision coverage ratio including technical
write-offs remained strong at ~92% as against ~90% in 1QFY2011. The bank
restructured `103cr of its loans during the quarter, taking its cumulative
restructured loans to `1,243cr (4.5% of loans, 25.1% of net worth).
Exhibit 8: Trend in asset quality
Source: Company, Angel Research; Note: NPA coverage % excluding technical write-offs
The bank made provisions of `143cr towards NPAs in 2QFY2011, up 5.3% from
`136cr made in 1QFY2011. The bank had to provide for depreciation of `8cr on
investments compared to a write-back of `4cr in 1QFY2011 and `27cr in
2QFY2010. The bank also made provisions of ~`16cr on account of the second
pension option, of which total liability is estimated to be ~`145cr.
572
626
590
631
789
791
821
1,044
1,095
85
71
68
67
138
147
129
201
186
85.1
88.7 88.4 89.3
82.5 81.4
83.4
88.4
82.2
60.0
65.0
70.0
75.0
80.0
85.0
90.0
-
300
600
900
1,200
2QFY09
3QFY09
4QFY09
1QFY10
2QFY10
3QFY10
4QFY10
1QFY11
2QFY11
Gross NPAs (` cr) Net NPAs (` cr) Coverage ratio (%, RHS)
Federal Bank | 2QFY2011 Result Update
October 29, 2010 6
Exhibit 9: Break-up of provisions
Particulars (` cr) 2QFY11 1QFY11 % chg (qoq) 2QFY10 % chg (yoy)
NPA 143 136 5.3 159 (9.9)
Investment-related 8 (4) - (27) -
Others 20 2 1,071.9 18 8.7
Total 170 133 27.7 150 13.4
Source: Company, Angel Research
Comfortable capital adequacy (CAR)
The bank’s CAR was strong at 17.3% as compared to 17.9% in 1QFY2011.
Tier-I capital component was at 16.0%, constituting 92.6% of the total CAR.
Exhibit 10: Comfortable capital adequacy
Source: Company, Angel Research
Investment arguments
Healthy deposit mix
Federal Bank’s CASA deposits grew at a 20.4% CAGR during FY2005–10, leading
to a stable 25%+ CASA ratio. Further, a key differentiator for the bank is the
low-cost NRI deposits base, which constitutes 15.6% of total deposits. Thus,
effectively, low-cost deposits as a proportion of total deposits stand at around
45.0%, which are expected to underpin calculated NIM of about 3.6% in FY2012E,
even as the bank grows its advances faster than the industry to leverage its large
net worth.
Impact of Dubai crisis within manageable limits
The stock has been an underperformer due to concerns over the impact of the
Dubai crisis on the bank’s business model, which benefits meaningfully from
Middle East NRI clients. However, as indicated by the management, the bank has
a very low direct loan exposure of about `350cr (1.3% of loan book) to these
clients. Hence, the impact of the crisis on asset quality is expected to be within
manageable limits.
18.4 17.5 17.0 17.1
16.0 16.6 16.0
1.8
1.6
1.5 1.5
1.3
1.3
1.3
9.0
12.0
15.0
18.0
21.0
4QFY09
1QFY10
2QFY10
3QFY10
4QFY10
1QFY11
2QFY11
Tier-I CAR Tier-II CAR(%)
Federal Bank | 2QFY2011 Result Update
October 29, 2010 7
Reasonable valuations
At the CMP, the stock is trading at 1.4x FY2012E ABV. While lower leverage is
leading to low RoE at present, the bank’s core RoAs are relatively high and should
improve further as asset quality pressures start moderating. We maintain
Accumulate on the stock, assigning a multiple of 1.5x FY2012E ABV to arrive at a
Target Price of `505, implying an upside of 7.2% from current levels.
Exhibit 11: Key assumptions
Particulars (%)
Earlier estimates Revised estimates
FY2011E FY2012E FY2011E FY2012E
Credit growth 23.0 24.0 15.0 24.0
Deposit growth 23.0 24.0 15.0 24.0
CASA ratio 24.5 22.5 26.2 24.0
NIM 3.7 3.4 3.8 3.6
Other income growth 27.6 21.0 0.8 18.1
Growth in staff expenses 18.4 19.2 30.0 18.0
Growth in other expenses 18.4 19.2 5.0 18.0
Slippages 3.5 2.7 3.5 2.7
Coverage ratio 82.5 79.9 83.5 88.2
Treasury gain/(loss) (% of investments) 0.3 0.3 0.3 0.2
Source: Company, Angel Research
Exhibit 12: Change in estimates
Particulars (` cr)
FY2011E FY2012E
Earlier
estimates
Revised
estimates
% chg
Earlier
estimates
Revised
estimates
% chg
NII 1,727 1,738 0.7 1,984 1,935 (2.4)
Non-interest income 515 535 4.0 622 632 1.5
Operating income 2,241 2,273 1.4 2,606 2,567 (1.5)
Operating expenses 801 802 0.1 955 947 (0.9)
Pre-prov. profit 1,440 1,471 2.1 1,651 1,621 (1.8)
Provisions & cont. 480 600 25.1 412 453 9.9
PBT 960 871 (9.3) 1,239 1,168 (5.7)
Prov. for taxes 326 293 (10.1) 421 393 (6.6)
PAT 634 577 (8.9) 818 774 (5.3)
Source: Company, Angel Research
Federal Bank | 2QFY2011 Result Update
October 29, 2010 8
Exhibit 13: P/ABV band
Source: Company, Angel Research
Exhibit 14: Recommendation summary
Company Reco.
CMP
(`)
Tgt.
price (`)
Upside
(%)
FY2012E
P/ABV (x)
FY2012E
Tgt. P/ABV (x)
FY2012E
P/E (x)
FY10-12E
CAGR in EPS (%)
FY2012E
RoA (%)
FY2012E
RoE (%)
AxisBk Buy 1,467 1,705 16.3 2.8 3.2 14.1 29.6 1.6 21.1
FedBk Accumulate 471 505 7.2 1.4 1.5 10.4 29.1 1.4 14.2
HDFCBk Accumulate 2,278 2,510 10.2 3.6 4.0 19.2 35.7 1.7 20.4
ICICIBk* Buy 1,162 1,335 15.0 2.4 2.6 19.1 29.7 1.4 15.6
SIB Neutral 28 - - 1.7 - 9.6 18.0 1.0 17.8
YesBk Accumulate 359 413 14.9 2.8 3.2 16.5 24.4 1.2 18.2
BOI Accumulate 486 510 5.0 1.5 1.6 8.0 35.2 0.9 19.8
CorpBk Neutral 749 - - 1.4 - 7.2 12.5 1.0 20.1
DenaBk Accumulate 136 150 9.6 1.2 1.3 6.4 9.2 0.8 19.8
IndBk Accumulate 292 324 10.8 1.4 1.5 7.1 8.4 1.3 21.1
IOB Buy 160 186 16.5 1.1 1.3 8.3 22.0 0.6 14.3
OBC Neutral 499 - - 1.3 - 7.5 21.6 0.9 18.1
PNB Neutral 1,291 - - 1.7 - 8.4 11.6 1.3 22.7
SBI* Accumulate 3,151 3,556 12.8 2.3 2.6 13.8 24.0 1.1 19.2
UcoBk Neutral 126 - - 1.2 - 5.7 9.8 0.8 25.4
UnionBk Accumulate 378 403 6.6 1.6 1.7 8.0 7.2 1.0 21.0
Source: Company, Angel Research; Note: *Target multiples=SOTP target price/ABV (including subsidiaries)
0
100
200
300
400
500
600
Mar-02
Oct-02
May-03
Dec-03
Jul-04
Mar-05
Oct-05
May-06
Dec-06
Jul-07
Feb-08
Sep-08
Apr-09
Nov-09
Jun-10
Jan-11
Price (`) 0.3x 0.6x 0.9x 1.2x 1.5x
Federal Bank | 2QFY2011 Result Update
October 29, 2010 9
Income statement
Y/E March (` cr) FY06 FY07 FY08 FY09 FY10 FY11E FY12E
NII 600 717 868 1,315 1,411 1,738 1,935
- YoY growth (%) 19.4 19.5 21.1 51.5 7.3 23.2 11.4
Other income 233 303 395 516 531 535 632
- YoY growth (%) 5.1 29.8 30.5 30.6 2.9 0.8 18.1
Operating income 833 1,019 1,263 1,831 1,942 2,273 2,567
- YoY growth (%) 15.0 22.4 23.9 45.0 6.0 17.1 12.9
Operating expenses 381 406 469 571 677 802 947
- YoY growth (%) 17.6 6.7 15.5 21.9 18.5 18.5 18.0
Pre-prov. profit 452 613 794 1,260 1,265 1,471 1,621
- YoY growth (%) 12.9 35.6 29.6 58.6 0.4 16.3 10.2
Prov. & cont. 171 219 294 467 405 600 453
- YoY growth (%) (39.7) 27.8 34.2 58.8 (13.2) 48.0 (24.5)
PBT 281 394 500 793 860 871 1,168
- YoY growth (%) 141.9 40.3 26.9 58.6 8.4 1.3 34.1
Prov. for taxation 56 101 132 293 395 293 393
- as a % of PBT 19.8 25.7 26.4 36.9 46.0 33.7 33.7
PAT 225 293 368 500 465 577 774
- YoY growth (%) 150.0 30.0 25.7 36.0 (7.2) 24.3 34.1
Balance sheet
Y/E March (` cr) FY06 FY07 FY08 FY09 FY10 FY11E FY12E
Share Capital 86 86 171 171 171 171 171
Reserves & Surplus 1,164 1,417 3,755 4,155 4,519 4,977 5,592
Deposits 17,879 21,584 25,913 32,198 36,058 41,467 51,419
- Growth (%) 17.7 20.7 20.1 24.3 12.0 15.0 24.0
Borrowings 610 770 792 749 1,547 1,758 2,154
Tier 2 Capital 270 470 470 470 0 564 677
Other Liab. & Prov. 634 663 1,319 1,057 1,296 595 682
Total Liabilities 20,643 24,990 32,420 38,800 43,592 49,532 60,694
Cash Balances 1,215 1,232 2,356 2,214 2,319 2,903 3,856
Bank Balances 658 1,082 390 1,223 405 991 1,214
Investments 6,272 7,033 10,027 12,119 13,055 13,674 16,015
Advances 11,736 14,899 18,905 22,392 26,950 30,993 38,431
- Growth (%) 33.0 26.9 26.9 18.4 20.4 15.0 24.0
Fixed Assets 174 186 233 281 290 319 380
Other Assets 588 559 510 572 574 652 799
Total Assets 20,643 24,990 32,420 38,800 43,592 49,532 60,694
- Growth (%) 22.7 21.1 29.7 19.7 12.3 13.6 22.5
Federal Bank | 2QFY2011 Result Update
October 29, 2010 10
Ratio analysis
Y/E March FY06 FY07 FY08 FY09 FY10 FY11E FY12E
Profitability ratios (%)
NIMs 3.3 3.2 3.1 3.8 3.5 3.8 3.6
Cost to Income Ratio 45.7 39.8 37.1 31.2 34.9 35.3 36.9
RoA 1.2 1.3 1.3 1.4 1.1 1.2 1.4
RoE 23.0 21.4 13.8 12.2 10.3 11.8 14.2
B/S ratios (%)
CASA Ratio 25.0 25.2 25.1 24.5 26.2 26.2 24.0
Credit/Deposit Ratio 65.6 69.0 73.0 69.5 74.7 74.7 74.7
CAR 13.8 13.4 22.5 20.2 18.4 18.7 17.1
- Tier I 9.7 8.9 19.1 18.4 16.9 15.8 14.4
Asset Quality (%)
Gross NPAs 4.6 2.9 2.4 2.6 3.0 3.9 3.3
Net NPAs 1.0 0.4 0.2 0.3 0.5 0.7 0.4
Slippages 1.7 1.5 1.7 3.0 3.3 3.5 2.7
Loan Loss Prov./Avg.
Assets
0.5 0.4 0.7 1.0 1.0 1.2 0.8
Provision Coverage 80.2 85.6 90.8 88.4 84.3 83.5 88.2
Per Share Data (`)
EPS 26.3 34.2 21.5 29.3 27.2 33.8 45.3
ABVPS 110.8 133.4 229.2 252.6 273.9 300.7 336.6
DPS 3.5 4.0 4.0 5.0 5.0 6.0 8.0
Valuation Ratios
PER (x) 17.9 13.8 21.9 16.1 17.3 14.0 10.4
P/ABVPS (x) 3.2 2.7 2.1 1.9 1.7 1.6 1.4
Dividend Yield 0.7 0.8 0.8 1.1 1.1 1.3 1.7
DuPont Analysis (%)
NII 3.2 3.1 3.0 3.7 3.4 3.7 3.5
(-) Prov. Exp. 0.9 1.0 1.0 1.3 1.0 1.3 0.8
Adj. NII 2.3 2.2 2.0 2.4 2.4 2.4 2.7
Treasury 0.2 0.2 0.3 0.2 0.3 0.1 0.1
Int. Sens. Inc. 2.5 2.4 2.3 2.6 2.7 2.5 2.7
Other Inc. 1.1 1.1 1.1 1.2 1.0 1.1 1.1
Op. Inc. 3.5 3.5 3.4 3.8 3.7 3.6 3.8
Opex 2.0 1.8 1.6 1.6 1.6 1.7 1.7
PBT 1.5 1.7 1.7 2.2 2.1 1.9 2.1
Taxes 0.3 0.4 0.5 0.8 1.0 0.6 0.7
RoA 1.2 1.3 1.3 1.4 1.1 1.2 1.4
Leverage (x) 19.1 16.7 10.7 8.7 9.2 9.5 10.1
RoE 23.0 21.4 13.8 12.2 10.3 11.8 14.2
Federal Bank | 2QFY2011 Result Update
October 29, 2010 11
Research Team Tel: 022 - 4040 3800 E-mail: research@angeltrade.com Website: www.angeltrade.com
DISCLAIMER
This document is solely for the personal information of the recipient, and must not be singularly used as the basis of any investment
decision. Nothing in this document should be construed as investment or financial advice. Each recipient of this document should make
such investigations as they deem necessary to arrive at an independent evaluation of an investment in the securities of the companies
referred to in this document (including the merits and risks involved), and should consult their own advisors to determine the merits and
risks of such an investment.
Angel Broking Limited, its affiliates, directors, its proprietary trading and investment businesses may, from time to time, make
investment decisions that are inconsistent with or contradictory to the recommendations expressed herein. The views contained in this
document are those of the analyst, and the company may or may not subscribe to all the views expressed within.
Reports based on technical and derivative analysis center on studying charts of a stock's price movement, outstanding positions and
trading volume, as opposed to focusing on a company's fundamentals and, as such, may not match with a report on a company's
fundamentals.
The information in this document has been printed on the basis of publicly available information, internal data and other reliable
sources believed to be true, but we do not represent that it is accurate or complete and it should not be relied on as such, as this
document is for general guidance only. Angel Broking Limited or any of its affiliates/ group companies shall not be in any way
responsible for any loss or damage that may arise to any person from any inadvertent error in the information contained in this report.
Angel Broking Limited has not independently verified all the information contained within this document. Accordingly, we cannot testify,
nor make any representation or warranty, express or implied, to the accuracy, contents or data contained within this document. While
Angel Broking Limited endeavours to update on a reasonable basis the information discussed in this material, there may be regulatory,
compliance, or other reasons that prevent us from doing so.
This document is being supplied to you solely for your information, and its contents, information or data may not be reproduced,
redistributed or passed on, directly or indirectly.
Angel Broking Limited and its affiliates may seek to provide or have engaged in providing corporate finance, investment banking or
other advisory services in a merger or specific transaction to the companies referred to in this report, as on the date of this report or in
the past.
Neither Angel Broking Limited, nor its directors, employees or affiliates shall be liable for any loss or damage that may arise from or in
connection with the use of this information.
Note: Please refer to the important `Stock Holding Disclosure' report on the Angel website (Research Section). Also, please
refer to the latest update on respective stocks for the disclosure status in respect of those stocks. Angel Broking Limited and
its affiliates may have investment positions in the stocks recommended in this report.
Disclosure of Interest Statement Federal Bank
1. Analyst ownership of the stock No
2. Angel and its Group companies ownership of the stock No
3. Angel and its Group companies' Directors ownership of the stock No
4. Broking relationship with company covered No
Note: We have not considered any Exposure below ` 1 lakh for Angel, its Group companies and Directors.
Ratings (Returns): Buy (> 15%) Accumulate (5% to 15%) Neutral (-5 to 5%)
Reduce (-5% to 15%) Sell (< -15%)

More Related Content

What's hot

Presentation of results Q1 - 2013 - SpareBank 1 Gruppen AS
Presentation of results Q1 - 2013 - SpareBank 1 Gruppen ASPresentation of results Q1 - 2013 - SpareBank 1 Gruppen AS
Presentation of results Q1 - 2013 - SpareBank 1 Gruppen ASSpareBank 1 Gruppen AS
 
Beazley - Interim Results announcement
Beazley - Interim Results announcementBeazley - Interim Results announcement
Beazley - Interim Results announcementCompany Spotlight
 
Elo Mutual Insurance Company: Pension assets grew at a record pace – return E...
Elo Mutual Insurance Company: Pension assets grew at a record pace – return E...Elo Mutual Insurance Company: Pension assets grew at a record pace – return E...
Elo Mutual Insurance Company: Pension assets grew at a record pace – return E...Työeläkeyhtiö Elo
 
Beazley - Interim Results 2014
Beazley - Interim Results 2014Beazley - Interim Results 2014
Beazley - Interim Results 2014Company Spotlight
 
Presentation Q2 2013 for SpareBank 1 Gruppen - English version
Presentation Q2 2013 for SpareBank 1 Gruppen - English versionPresentation Q2 2013 for SpareBank 1 Gruppen - English version
Presentation Q2 2013 for SpareBank 1 Gruppen - English versionSpareBank 1 Gruppen AS
 
Weekly Market Report
Weekly Market ReportWeekly Market Report
Weekly Market ReportQNB Group
 
Q2 2017 financial release presentation
Q2 2017 financial release presentationQ2 2017 financial release presentation
Q2 2017 financial release presentationNNiTInvestor
 
Q2 2018 financial release presentation v1.0
Q2 2018 financial release presentation v1.0Q2 2018 financial release presentation v1.0
Q2 2018 financial release presentation v1.0NNiTInvestor
 
Q2 2018 financial release presentation v1.0
Q2 2018 financial release presentation v1.0Q2 2018 financial release presentation v1.0
Q2 2018 financial release presentation v1.0NNiTInvestor
 
Ccal 2 q12_ing
Ccal 2 q12_ingCcal 2 q12_ing
Ccal 2 q12_ingItauRI
 
Interim Results 2013 Presentation
Interim Results 2013 PresentationInterim Results 2013 Presentation
Interim Results 2013 PresentationCompany Spotlight
 
PFS Web Investor Presentation
PFS Web Investor PresentationPFS Web Investor Presentation
PFS Web Investor PresentationCompany Spotlight
 
Close brothers prelim_2015
Close brothers prelim_2015Close brothers prelim_2015
Close brothers prelim_2015Company Spotlight
 
Liberty Bank Research Note - Q3 2013 and 9M 2013 Results
Liberty Bank Research Note - Q3 2013 and 9M 2013 ResultsLiberty Bank Research Note - Q3 2013 and 9M 2013 Results
Liberty Bank Research Note - Q3 2013 and 9M 2013 ResultsLiberty Securities
 
Fy 2016 1 q review report en
Fy 2016 1 q review report enFy 2016 1 q review report en
Fy 2016 1 q review report enHyundai Finance
 
Hcc ru2 qfy2011-291010
Hcc ru2 qfy2011-291010Hcc ru2 qfy2011-291010
Hcc ru2 qfy2011-291010Angel Broking
 

What's hot (20)

Presentation of results Q1 - 2013 - SpareBank 1 Gruppen AS
Presentation of results Q1 - 2013 - SpareBank 1 Gruppen ASPresentation of results Q1 - 2013 - SpareBank 1 Gruppen AS
Presentation of results Q1 - 2013 - SpareBank 1 Gruppen AS
 
Beazley - Interim Results announcement
Beazley - Interim Results announcementBeazley - Interim Results announcement
Beazley - Interim Results announcement
 
Beazley
BeazleyBeazley
Beazley
 
Beazley results 2014
Beazley results 2014Beazley results 2014
Beazley results 2014
 
GMED
GMEDGMED
GMED
 
Elo Mutual Insurance Company: Pension assets grew at a record pace – return E...
Elo Mutual Insurance Company: Pension assets grew at a record pace – return E...Elo Mutual Insurance Company: Pension assets grew at a record pace – return E...
Elo Mutual Insurance Company: Pension assets grew at a record pace – return E...
 
Beazley - Interim Results 2014
Beazley - Interim Results 2014Beazley - Interim Results 2014
Beazley - Interim Results 2014
 
Presentation Q2 2013 for SpareBank 1 Gruppen - English version
Presentation Q2 2013 for SpareBank 1 Gruppen - English versionPresentation Q2 2013 for SpareBank 1 Gruppen - English version
Presentation Q2 2013 for SpareBank 1 Gruppen - English version
 
Weekly Market Report
Weekly Market ReportWeekly Market Report
Weekly Market Report
 
Q2 2017 financial release presentation
Q2 2017 financial release presentationQ2 2017 financial release presentation
Q2 2017 financial release presentation
 
Q2 2018 financial release presentation v1.0
Q2 2018 financial release presentation v1.0Q2 2018 financial release presentation v1.0
Q2 2018 financial release presentation v1.0
 
Q2 2018 financial release presentation v1.0
Q2 2018 financial release presentation v1.0Q2 2018 financial release presentation v1.0
Q2 2018 financial release presentation v1.0
 
Ccal 2 q12_ing
Ccal 2 q12_ingCcal 2 q12_ing
Ccal 2 q12_ing
 
Interim Results 2013 Presentation
Interim Results 2013 PresentationInterim Results 2013 Presentation
Interim Results 2013 Presentation
 
Final Shiloh
Final ShilohFinal Shiloh
Final Shiloh
 
PFS Web Investor Presentation
PFS Web Investor PresentationPFS Web Investor Presentation
PFS Web Investor Presentation
 
Close brothers prelim_2015
Close brothers prelim_2015Close brothers prelim_2015
Close brothers prelim_2015
 
Liberty Bank Research Note - Q3 2013 and 9M 2013 Results
Liberty Bank Research Note - Q3 2013 and 9M 2013 ResultsLiberty Bank Research Note - Q3 2013 and 9M 2013 Results
Liberty Bank Research Note - Q3 2013 and 9M 2013 Results
 
Fy 2016 1 q review report en
Fy 2016 1 q review report enFy 2016 1 q review report en
Fy 2016 1 q review report en
 
Hcc ru2 qfy2011-291010
Hcc ru2 qfy2011-291010Hcc ru2 qfy2011-291010
Hcc ru2 qfy2011-291010
 

Viewers also liked

Electrosteel Steels IPO
Electrosteel Steels IPOElectrosteel Steels IPO
Electrosteel Steels IPOAngel Broking
 
Market outlook 21.10.10
Market outlook 21.10.10Market outlook 21.10.10
Market outlook 21.10.10Angel Broking
 
Derivatives report 15 apr 2010
Derivatives report 15 apr 2010Derivatives report 15 apr 2010
Derivatives report 15 apr 2010Angel Broking
 
Amara Raja Batteries-Management Meet Note
Amara Raja Batteries-Management Meet NoteAmara Raja Batteries-Management Meet Note
Amara Raja Batteries-Management Meet NoteAngel Broking
 
Market Outlook- June 18,2010
Market Outlook- June 18,2010Market Outlook- June 18,2010
Market Outlook- June 18,2010Angel Broking
 
Derivatives report 07 oct-2010
Derivatives report 07 oct-2010Derivatives report 07 oct-2010
Derivatives report 07 oct-2010Angel Broking
 
Shoppers stop result update 4 qfy2010 040510
Shoppers stop result update 4 qfy2010 040510Shoppers stop result update 4 qfy2010 040510
Shoppers stop result update 4 qfy2010 040510Angel Broking
 
Derivatives Report - 9 Apr 2010
Derivatives Report - 9 Apr 2010Derivatives Report - 9 Apr 2010
Derivatives Report - 9 Apr 2010Angel Broking
 
Nestle 1QCY2010 Result Update
Nestle 1QCY2010 Result UpdateNestle 1QCY2010 Result Update
Nestle 1QCY2010 Result UpdateAngel Broking
 
Market outlook 23 04-10
Market outlook 23 04-10Market outlook 23 04-10
Market outlook 23 04-10Angel Broking
 
Tvs motor ru4 qfy2010-21042010
Tvs motor ru4 qfy2010-21042010Tvs motor ru4 qfy2010-21042010
Tvs motor ru4 qfy2010-21042010Angel Broking
 
Derivatives Report 05 Apr 2010
Derivatives Report 05 Apr 2010Derivatives Report 05 Apr 2010
Derivatives Report 05 Apr 2010Angel Broking
 
Weekly Review - July 3, 2010
Weekly Review - July 3, 2010Weekly Review - July 3, 2010
Weekly Review - July 3, 2010Angel Broking
 
Derivatives Report - September 23, 2010
Derivatives Report - September 23, 2010Derivatives Report - September 23, 2010
Derivatives Report - September 23, 2010Angel Broking
 
Cebbco ipo-011010
Cebbco  ipo-011010Cebbco  ipo-011010
Cebbco ipo-011010Angel Broking
 

Viewers also liked (17)

Electrosteel Steels IPO
Electrosteel Steels IPOElectrosteel Steels IPO
Electrosteel Steels IPO
 
Market outlook 21.10.10
Market outlook 21.10.10Market outlook 21.10.10
Market outlook 21.10.10
 
Derivatives report 15 apr 2010
Derivatives report 15 apr 2010Derivatives report 15 apr 2010
Derivatives report 15 apr 2010
 
Amara Raja Batteries-Management Meet Note
Amara Raja Batteries-Management Meet NoteAmara Raja Batteries-Management Meet Note
Amara Raja Batteries-Management Meet Note
 
GAIL
GAILGAIL
GAIL
 
Market Outlook- June 18,2010
Market Outlook- June 18,2010Market Outlook- June 18,2010
Market Outlook- June 18,2010
 
Derivatives report 07 oct-2010
Derivatives report 07 oct-2010Derivatives report 07 oct-2010
Derivatives report 07 oct-2010
 
Shoppers stop result update 4 qfy2010 040510
Shoppers stop result update 4 qfy2010 040510Shoppers stop result update 4 qfy2010 040510
Shoppers stop result update 4 qfy2010 040510
 
Orchid
Orchid Orchid
Orchid
 
Derivatives Report - 9 Apr 2010
Derivatives Report - 9 Apr 2010Derivatives Report - 9 Apr 2010
Derivatives Report - 9 Apr 2010
 
Nestle 1QCY2010 Result Update
Nestle 1QCY2010 Result UpdateNestle 1QCY2010 Result Update
Nestle 1QCY2010 Result Update
 
Market outlook 23 04-10
Market outlook 23 04-10Market outlook 23 04-10
Market outlook 23 04-10
 
Tvs motor ru4 qfy2010-21042010
Tvs motor ru4 qfy2010-21042010Tvs motor ru4 qfy2010-21042010
Tvs motor ru4 qfy2010-21042010
 
Derivatives Report 05 Apr 2010
Derivatives Report 05 Apr 2010Derivatives Report 05 Apr 2010
Derivatives Report 05 Apr 2010
 
Weekly Review - July 3, 2010
Weekly Review - July 3, 2010Weekly Review - July 3, 2010
Weekly Review - July 3, 2010
 
Derivatives Report - September 23, 2010
Derivatives Report - September 23, 2010Derivatives Report - September 23, 2010
Derivatives Report - September 23, 2010
 
Cebbco ipo-011010
Cebbco  ipo-011010Cebbco  ipo-011010
Cebbco ipo-011010
 

Similar to Federal bank ru2 qfy2011-291010

Union bank of india ru2 qfy2011-271010
Union bank of india ru2 qfy2011-271010Union bank of india ru2 qfy2011-271010
Union bank of india ru2 qfy2011-271010Angel Broking
 
Indian bank ru2 qfy2011-251010
Indian bank ru2 qfy2011-251010Indian bank ru2 qfy2011-251010
Indian bank ru2 qfy2011-251010Angel Broking
 
Bajaj electricals ru2 qfy2011-271010
Bajaj electricals ru2 qfy2011-271010Bajaj electricals ru2 qfy2011-271010
Bajaj electricals ru2 qfy2011-271010Angel Broking
 
Market Outlook
Market Outlook Market Outlook
Market Outlook Angel Broking
 
Tcs 2 qfy2011-221010
Tcs 2 qfy2011-221010Tcs 2 qfy2011-221010
Tcs 2 qfy2011-221010Angel Broking
 
Ptc 2 qfy2011 281010-291010
Ptc   2 qfy2011 281010-291010Ptc   2 qfy2011 281010-291010
Ptc 2 qfy2011 281010-291010Angel Broking
 
ING Vyasa Bank Q2FY14 Result: Maintain neutral
ING Vyasa Bank Q2FY14 Result: Maintain neutralING Vyasa Bank Q2FY14 Result: Maintain neutral
ING Vyasa Bank Q2FY14 Result: Maintain neutralIndiaNotes.com
 
Bajaj Finance: Strong growth momentum; hold
Bajaj Finance: Strong growth momentum; holdBajaj Finance: Strong growth momentum; hold
Bajaj Finance: Strong growth momentum; holdIndiaNotes.com
 
Canara Bank: Slippages rise q-o-q to Rs26bn during Q1FY15
Canara Bank: Slippages rise q-o-q to Rs26bn during Q1FY15Canara Bank: Slippages rise q-o-q to Rs26bn during Q1FY15
Canara Bank: Slippages rise q-o-q to Rs26bn during Q1FY15IndiaNotes.com
 
Csl maintains buy rating for uba
Csl maintains buy rating for ubaCsl maintains buy rating for uba
Csl maintains buy rating for ubaCSL Stockbroking Ltd.
 
Cccl ru2 qfy2011-281010
Cccl ru2 qfy2011-281010Cccl ru2 qfy2011-281010
Cccl ru2 qfy2011-281010Angel Broking
 
GTI Research-UBA9Months 2015 Report
GTI Research-UBA9Months  2015 ReportGTI Research-UBA9Months  2015 Report
GTI Research-UBA9Months 2015 ReportChuks Anyanwu
 
Asian paints ru2 qfy2011-271010
Asian paints ru2 qfy2011-271010Asian paints ru2 qfy2011-271010
Asian paints ru2 qfy2011-271010Angel Broking
 
Motherson Sumi Systems - Result Update
Motherson Sumi Systems - Result UpdateMotherson Sumi Systems - Result Update
Motherson Sumi Systems - Result UpdateAngel Broking
 
financial results, fundamental, accumulate, analysis, investment, CMP, targe...
 financial results, fundamental, accumulate, analysis, investment, CMP, targe... financial results, fundamental, accumulate, analysis, investment, CMP, targe...
financial results, fundamental, accumulate, analysis, investment, CMP, targe...IndiaNotes.com
 
HDFC Bank result update: Q4FY15 PAT up 21% YoY, Motilal Oswal maintains 'Buy'
HDFC Bank result update: Q4FY15 PAT up 21% YoY, Motilal Oswal maintains 'Buy'HDFC Bank result update: Q4FY15 PAT up 21% YoY, Motilal Oswal maintains 'Buy'
HDFC Bank result update: Q4FY15 PAT up 21% YoY, Motilal Oswal maintains 'Buy'IndiaNotes.com
 
Capital budgeting examples
Capital budgeting examplesCapital budgeting examples
Capital budgeting examplesks Chan
 
Ntpc 2 qfy11 result update - 271010
Ntpc   2 qfy11 result update - 271010Ntpc   2 qfy11 result update - 271010
Ntpc 2 qfy11 result update - 271010Angel Broking
 
Market outlook 01 11 10
Market outlook 01 11 10Market outlook 01 11 10
Market outlook 01 11 10Angel Broking
 
Petronet lng 2 qfy2011ru-261010
Petronet lng 2 qfy2011ru-261010Petronet lng 2 qfy2011ru-261010
Petronet lng 2 qfy2011ru-261010Angel Broking
 

Similar to Federal bank ru2 qfy2011-291010 (20)

Union bank of india ru2 qfy2011-271010
Union bank of india ru2 qfy2011-271010Union bank of india ru2 qfy2011-271010
Union bank of india ru2 qfy2011-271010
 
Indian bank ru2 qfy2011-251010
Indian bank ru2 qfy2011-251010Indian bank ru2 qfy2011-251010
Indian bank ru2 qfy2011-251010
 
Bajaj electricals ru2 qfy2011-271010
Bajaj electricals ru2 qfy2011-271010Bajaj electricals ru2 qfy2011-271010
Bajaj electricals ru2 qfy2011-271010
 
Market Outlook
Market Outlook Market Outlook
Market Outlook
 
Tcs 2 qfy2011-221010
Tcs 2 qfy2011-221010Tcs 2 qfy2011-221010
Tcs 2 qfy2011-221010
 
Ptc 2 qfy2011 281010-291010
Ptc   2 qfy2011 281010-291010Ptc   2 qfy2011 281010-291010
Ptc 2 qfy2011 281010-291010
 
ING Vyasa Bank Q2FY14 Result: Maintain neutral
ING Vyasa Bank Q2FY14 Result: Maintain neutralING Vyasa Bank Q2FY14 Result: Maintain neutral
ING Vyasa Bank Q2FY14 Result: Maintain neutral
 
Bajaj Finance: Strong growth momentum; hold
Bajaj Finance: Strong growth momentum; holdBajaj Finance: Strong growth momentum; hold
Bajaj Finance: Strong growth momentum; hold
 
Canara Bank: Slippages rise q-o-q to Rs26bn during Q1FY15
Canara Bank: Slippages rise q-o-q to Rs26bn during Q1FY15Canara Bank: Slippages rise q-o-q to Rs26bn during Q1FY15
Canara Bank: Slippages rise q-o-q to Rs26bn during Q1FY15
 
Csl maintains buy rating for uba
Csl maintains buy rating for ubaCsl maintains buy rating for uba
Csl maintains buy rating for uba
 
Cccl ru2 qfy2011-281010
Cccl ru2 qfy2011-281010Cccl ru2 qfy2011-281010
Cccl ru2 qfy2011-281010
 
GTI Research-UBA9Months 2015 Report
GTI Research-UBA9Months  2015 ReportGTI Research-UBA9Months  2015 Report
GTI Research-UBA9Months 2015 Report
 
Asian paints ru2 qfy2011-271010
Asian paints ru2 qfy2011-271010Asian paints ru2 qfy2011-271010
Asian paints ru2 qfy2011-271010
 
Motherson Sumi Systems - Result Update
Motherson Sumi Systems - Result UpdateMotherson Sumi Systems - Result Update
Motherson Sumi Systems - Result Update
 
financial results, fundamental, accumulate, analysis, investment, CMP, targe...
 financial results, fundamental, accumulate, analysis, investment, CMP, targe... financial results, fundamental, accumulate, analysis, investment, CMP, targe...
financial results, fundamental, accumulate, analysis, investment, CMP, targe...
 
HDFC Bank result update: Q4FY15 PAT up 21% YoY, Motilal Oswal maintains 'Buy'
HDFC Bank result update: Q4FY15 PAT up 21% YoY, Motilal Oswal maintains 'Buy'HDFC Bank result update: Q4FY15 PAT up 21% YoY, Motilal Oswal maintains 'Buy'
HDFC Bank result update: Q4FY15 PAT up 21% YoY, Motilal Oswal maintains 'Buy'
 
Capital budgeting examples
Capital budgeting examplesCapital budgeting examples
Capital budgeting examples
 
Ntpc 2 qfy11 result update - 271010
Ntpc   2 qfy11 result update - 271010Ntpc   2 qfy11 result update - 271010
Ntpc 2 qfy11 result update - 271010
 
Market outlook 01 11 10
Market outlook 01 11 10Market outlook 01 11 10
Market outlook 01 11 10
 
Petronet lng 2 qfy2011ru-261010
Petronet lng 2 qfy2011ru-261010Petronet lng 2 qfy2011ru-261010
Petronet lng 2 qfy2011ru-261010
 

More from Angel Broking

Market outlook 110612
Market outlook 110612Market outlook 110612
Market outlook 110612Angel Broking
 
Axis%20 bank ru1qfy2012-220711
Axis%20 bank ru1qfy2012-220711Axis%20 bank ru1qfy2012-220711
Axis%20 bank ru1qfy2012-220711Angel Broking
 
Electrosteel castings
Electrosteel castingsElectrosteel castings
Electrosteel castingsAngel Broking
 
Persistent systems
Persistent systemsPersistent systems
Persistent systemsAngel Broking
 
Derivative report 19th July 2011
Derivative report 19th July 2011Derivative report 19th July 2011
Derivative report 19th July 2011Angel Broking
 
Market outlook 19th July 2011
Market outlook 19th July 2011Market outlook 19th July 2011
Market outlook 19th July 2011Angel Broking
 
Telecom sector
Telecom sectorTelecom sector
Telecom sectorAngel Broking
 
Weekly Report 18th July 2011
Weekly Report 18th July 2011Weekly Report 18th July 2011
Weekly Report 18th July 2011Angel Broking
 
Derivative Report 18th July 2011
Derivative Report 18th July 2011Derivative Report 18th July 2011
Derivative Report 18th July 2011Angel Broking
 
Technical Report 18th July 2011
Technical Report 18th July 2011Technical Report 18th July 2011
Technical Report 18th July 2011Angel Broking
 
Market Outlook 18th July 2011
Market Outlook 18th July 2011Market Outlook 18th July 2011
Market Outlook 18th July 2011Angel Broking
 
South Indian Bank
 South Indian Bank South Indian Bank
South Indian BankAngel Broking
 
Bajaj auto Result Updated
Bajaj auto Result UpdatedBajaj auto Result Updated
Bajaj auto Result UpdatedAngel Broking
 
Tata consultancy services
Tata consultancy services Tata consultancy services
Tata consultancy services Angel Broking
 
Derivatives Report 15th July 2011
Derivatives Report 15th July 2011Derivatives Report 15th July 2011
Derivatives Report 15th July 2011Angel Broking
 
Technical Report 15th July 2011
Technical Report 15th July 2011Technical Report 15th July 2011
Technical Report 15th July 2011Angel Broking
 
Infosys Result Updated
Infosys Result UpdatedInfosys Result Updated
Infosys Result UpdatedAngel Broking
 
Derivative Report 13th July 2011
Derivative Report 13th July 2011Derivative Report 13th July 2011
Derivative Report 13th July 2011Angel Broking
 

More from Angel Broking (20)

Market outlook 110612
Market outlook 110612Market outlook 110612
Market outlook 110612
 
Axis%20 bank ru1qfy2012-220711
Axis%20 bank ru1qfy2012-220711Axis%20 bank ru1qfy2012-220711
Axis%20 bank ru1qfy2012-220711
 
Electrosteel castings
Electrosteel castingsElectrosteel castings
Electrosteel castings
 
Persistent systems
Persistent systemsPersistent systems
Persistent systems
 
Ht media
Ht mediaHt media
Ht media
 
Derivative report 19th July 2011
Derivative report 19th July 2011Derivative report 19th July 2011
Derivative report 19th July 2011
 
Market outlook 19th July 2011
Market outlook 19th July 2011Market outlook 19th July 2011
Market outlook 19th July 2011
 
Telecom sector
Telecom sectorTelecom sector
Telecom sector
 
Weekly Report 18th July 2011
Weekly Report 18th July 2011Weekly Report 18th July 2011
Weekly Report 18th July 2011
 
Derivative Report 18th July 2011
Derivative Report 18th July 2011Derivative Report 18th July 2011
Derivative Report 18th July 2011
 
Technical Report 18th July 2011
Technical Report 18th July 2011Technical Report 18th July 2011
Technical Report 18th July 2011
 
Market Outlook 18th July 2011
Market Outlook 18th July 2011Market Outlook 18th July 2011
Market Outlook 18th July 2011
 
South Indian Bank
 South Indian Bank South Indian Bank
South Indian Bank
 
Bajaj auto Result Updated
Bajaj auto Result UpdatedBajaj auto Result Updated
Bajaj auto Result Updated
 
Tata consultancy services
Tata consultancy services Tata consultancy services
Tata consultancy services
 
Fc4 e63c4d01
Fc4 e63c4d01Fc4 e63c4d01
Fc4 e63c4d01
 
Derivatives Report 15th July 2011
Derivatives Report 15th July 2011Derivatives Report 15th July 2011
Derivatives Report 15th July 2011
 
Technical Report 15th July 2011
Technical Report 15th July 2011Technical Report 15th July 2011
Technical Report 15th July 2011
 
Infosys Result Updated
Infosys Result UpdatedInfosys Result Updated
Infosys Result Updated
 
Derivative Report 13th July 2011
Derivative Report 13th July 2011Derivative Report 13th July 2011
Derivative Report 13th July 2011
 

Recently uploaded

How Automation is Driving Efficiency Through the Last Mile of Reporting
How Automation is Driving Efficiency Through the Last Mile of ReportingHow Automation is Driving Efficiency Through the Last Mile of Reporting
How Automation is Driving Efficiency Through the Last Mile of ReportingAggregage
 
The Economic History of the U.S. Lecture 19.pdf
The Economic History of the U.S. Lecture 19.pdfThe Economic History of the U.S. Lecture 19.pdf
The Economic History of the U.S. Lecture 19.pdfGale Pooley
 
VVIP Pune Call Girls Katraj (7001035870) Pune Escorts Nearby with Complete Sa...
VVIP Pune Call Girls Katraj (7001035870) Pune Escorts Nearby with Complete Sa...VVIP Pune Call Girls Katraj (7001035870) Pune Escorts Nearby with Complete Sa...
VVIP Pune Call Girls Katraj (7001035870) Pune Escorts Nearby with Complete Sa...Call Girls in Nagpur High Profile
 
20240417-Calibre-April-2024-Investor-Presentation.pdf
20240417-Calibre-April-2024-Investor-Presentation.pdf20240417-Calibre-April-2024-Investor-Presentation.pdf
20240417-Calibre-April-2024-Investor-Presentation.pdfAdnet Communications
 
Independent Call Girl Number in Kurla Mumbai📲 Pooja Nehwal 9892124323 💞 Full ...
Independent Call Girl Number in Kurla Mumbai📲 Pooja Nehwal 9892124323 💞 Full ...Independent Call Girl Number in Kurla Mumbai📲 Pooja Nehwal 9892124323 💞 Full ...
Independent Call Girl Number in Kurla Mumbai📲 Pooja Nehwal 9892124323 💞 Full ...Pooja Nehwal
 
High Class Call Girls Nashik Maya 7001305949 Independent Escort Service Nashik
High Class Call Girls Nashik Maya 7001305949 Independent Escort Service NashikHigh Class Call Girls Nashik Maya 7001305949 Independent Escort Service Nashik
High Class Call Girls Nashik Maya 7001305949 Independent Escort Service NashikCall Girls in Nagpur High Profile
 
The Economic History of the U.S. Lecture 17.pdf
The Economic History of the U.S. Lecture 17.pdfThe Economic History of the U.S. Lecture 17.pdf
The Economic History of the U.S. Lecture 17.pdfGale Pooley
 
High Class Call Girls Nagpur Grishma Call 7001035870 Meet With Nagpur Escorts
High Class Call Girls Nagpur Grishma Call 7001035870 Meet With Nagpur EscortsHigh Class Call Girls Nagpur Grishma Call 7001035870 Meet With Nagpur Escorts
High Class Call Girls Nagpur Grishma Call 7001035870 Meet With Nagpur Escortsranjana rawat
 
Interimreport1 January–31 March2024 Elo Mutual Pension Insurance Company
Interimreport1 January–31 March2024 Elo Mutual Pension Insurance CompanyInterimreport1 January–31 March2024 Elo Mutual Pension Insurance Company
Interimreport1 January–31 March2024 Elo Mutual Pension Insurance CompanyTyöeläkeyhtiö Elo
 
06_Joeri Van Speybroek_Dell_MeetupDora&Cybersecurity.pdf
06_Joeri Van Speybroek_Dell_MeetupDora&Cybersecurity.pdf06_Joeri Van Speybroek_Dell_MeetupDora&Cybersecurity.pdf
06_Joeri Van Speybroek_Dell_MeetupDora&Cybersecurity.pdfFinTech Belgium
 
02_Fabio Colombo_Accenture_MeetupDora&Cybersecurity.pptx
02_Fabio Colombo_Accenture_MeetupDora&Cybersecurity.pptx02_Fabio Colombo_Accenture_MeetupDora&Cybersecurity.pptx
02_Fabio Colombo_Accenture_MeetupDora&Cybersecurity.pptxFinTech Belgium
 
fca-bsps-decision-letter-redacted (1).pdf
fca-bsps-decision-letter-redacted (1).pdffca-bsps-decision-letter-redacted (1).pdf
fca-bsps-decision-letter-redacted (1).pdfHenry Tapper
 
Quarter 4- Module 3 Principles of Marketing
Quarter 4- Module 3 Principles of MarketingQuarter 4- Module 3 Principles of Marketing
Quarter 4- Module 3 Principles of MarketingMaristelaRamos12
 
Call Girls In Yusuf Sarai Women Seeking Men 9654467111
Call Girls In Yusuf Sarai Women Seeking Men 9654467111Call Girls In Yusuf Sarai Women Seeking Men 9654467111
Call Girls In Yusuf Sarai Women Seeking Men 9654467111Sapana Sha
 
05_Annelore Lenoir_Docbyte_MeetupDora&Cybersecurity.pptx
05_Annelore Lenoir_Docbyte_MeetupDora&Cybersecurity.pptx05_Annelore Lenoir_Docbyte_MeetupDora&Cybersecurity.pptx
05_Annelore Lenoir_Docbyte_MeetupDora&Cybersecurity.pptxFinTech Belgium
 
Malad Call Girl in Services 9892124323 | ₹,4500 With Room Free Delivery
Malad Call Girl in Services  9892124323 | ₹,4500 With Room Free DeliveryMalad Call Girl in Services  9892124323 | ₹,4500 With Room Free Delivery
Malad Call Girl in Services 9892124323 | ₹,4500 With Room Free DeliveryPooja Nehwal
 
Call US 📞 9892124323 ✅ Kurla Call Girls In Kurla ( Mumbai ) secure service
Call US 📞 9892124323 ✅ Kurla Call Girls In Kurla ( Mumbai ) secure serviceCall US 📞 9892124323 ✅ Kurla Call Girls In Kurla ( Mumbai ) secure service
Call US 📞 9892124323 ✅ Kurla Call Girls In Kurla ( Mumbai ) secure servicePooja Nehwal
 
Best VIP Call Girls Noida Sector 18 Call Me: 8448380779
Best VIP Call Girls Noida Sector 18 Call Me: 8448380779Best VIP Call Girls Noida Sector 18 Call Me: 8448380779
Best VIP Call Girls Noida Sector 18 Call Me: 8448380779Delhi Call girls
 

Recently uploaded (20)

How Automation is Driving Efficiency Through the Last Mile of Reporting
How Automation is Driving Efficiency Through the Last Mile of ReportingHow Automation is Driving Efficiency Through the Last Mile of Reporting
How Automation is Driving Efficiency Through the Last Mile of Reporting
 
The Economic History of the U.S. Lecture 19.pdf
The Economic History of the U.S. Lecture 19.pdfThe Economic History of the U.S. Lecture 19.pdf
The Economic History of the U.S. Lecture 19.pdf
 
VVIP Pune Call Girls Katraj (7001035870) Pune Escorts Nearby with Complete Sa...
VVIP Pune Call Girls Katraj (7001035870) Pune Escorts Nearby with Complete Sa...VVIP Pune Call Girls Katraj (7001035870) Pune Escorts Nearby with Complete Sa...
VVIP Pune Call Girls Katraj (7001035870) Pune Escorts Nearby with Complete Sa...
 
20240417-Calibre-April-2024-Investor-Presentation.pdf
20240417-Calibre-April-2024-Investor-Presentation.pdf20240417-Calibre-April-2024-Investor-Presentation.pdf
20240417-Calibre-April-2024-Investor-Presentation.pdf
 
Independent Call Girl Number in Kurla Mumbai📲 Pooja Nehwal 9892124323 💞 Full ...
Independent Call Girl Number in Kurla Mumbai📲 Pooja Nehwal 9892124323 💞 Full ...Independent Call Girl Number in Kurla Mumbai📲 Pooja Nehwal 9892124323 💞 Full ...
Independent Call Girl Number in Kurla Mumbai📲 Pooja Nehwal 9892124323 💞 Full ...
 
Commercial Bank Economic Capsule - April 2024
Commercial Bank Economic Capsule - April 2024Commercial Bank Economic Capsule - April 2024
Commercial Bank Economic Capsule - April 2024
 
High Class Call Girls Nashik Maya 7001305949 Independent Escort Service Nashik
High Class Call Girls Nashik Maya 7001305949 Independent Escort Service NashikHigh Class Call Girls Nashik Maya 7001305949 Independent Escort Service Nashik
High Class Call Girls Nashik Maya 7001305949 Independent Escort Service Nashik
 
The Economic History of the U.S. Lecture 17.pdf
The Economic History of the U.S. Lecture 17.pdfThe Economic History of the U.S. Lecture 17.pdf
The Economic History of the U.S. Lecture 17.pdf
 
High Class Call Girls Nagpur Grishma Call 7001035870 Meet With Nagpur Escorts
High Class Call Girls Nagpur Grishma Call 7001035870 Meet With Nagpur EscortsHigh Class Call Girls Nagpur Grishma Call 7001035870 Meet With Nagpur Escorts
High Class Call Girls Nagpur Grishma Call 7001035870 Meet With Nagpur Escorts
 
Interimreport1 January–31 March2024 Elo Mutual Pension Insurance Company
Interimreport1 January–31 March2024 Elo Mutual Pension Insurance CompanyInterimreport1 January–31 March2024 Elo Mutual Pension Insurance Company
Interimreport1 January–31 March2024 Elo Mutual Pension Insurance Company
 
06_Joeri Van Speybroek_Dell_MeetupDora&Cybersecurity.pdf
06_Joeri Van Speybroek_Dell_MeetupDora&Cybersecurity.pdf06_Joeri Van Speybroek_Dell_MeetupDora&Cybersecurity.pdf
06_Joeri Van Speybroek_Dell_MeetupDora&Cybersecurity.pdf
 
02_Fabio Colombo_Accenture_MeetupDora&Cybersecurity.pptx
02_Fabio Colombo_Accenture_MeetupDora&Cybersecurity.pptx02_Fabio Colombo_Accenture_MeetupDora&Cybersecurity.pptx
02_Fabio Colombo_Accenture_MeetupDora&Cybersecurity.pptx
 
fca-bsps-decision-letter-redacted (1).pdf
fca-bsps-decision-letter-redacted (1).pdffca-bsps-decision-letter-redacted (1).pdf
fca-bsps-decision-letter-redacted (1).pdf
 
Quarter 4- Module 3 Principles of Marketing
Quarter 4- Module 3 Principles of MarketingQuarter 4- Module 3 Principles of Marketing
Quarter 4- Module 3 Principles of Marketing
 
Veritas Interim Report 1 January–31 March 2024
Veritas Interim Report 1 January–31 March 2024Veritas Interim Report 1 January–31 March 2024
Veritas Interim Report 1 January–31 March 2024
 
Call Girls In Yusuf Sarai Women Seeking Men 9654467111
Call Girls In Yusuf Sarai Women Seeking Men 9654467111Call Girls In Yusuf Sarai Women Seeking Men 9654467111
Call Girls In Yusuf Sarai Women Seeking Men 9654467111
 
05_Annelore Lenoir_Docbyte_MeetupDora&Cybersecurity.pptx
05_Annelore Lenoir_Docbyte_MeetupDora&Cybersecurity.pptx05_Annelore Lenoir_Docbyte_MeetupDora&Cybersecurity.pptx
05_Annelore Lenoir_Docbyte_MeetupDora&Cybersecurity.pptx
 
Malad Call Girl in Services 9892124323 | ₹,4500 With Room Free Delivery
Malad Call Girl in Services  9892124323 | ₹,4500 With Room Free DeliveryMalad Call Girl in Services  9892124323 | ₹,4500 With Room Free Delivery
Malad Call Girl in Services 9892124323 | ₹,4500 With Room Free Delivery
 
Call US 📞 9892124323 ✅ Kurla Call Girls In Kurla ( Mumbai ) secure service
Call US 📞 9892124323 ✅ Kurla Call Girls In Kurla ( Mumbai ) secure serviceCall US 📞 9892124323 ✅ Kurla Call Girls In Kurla ( Mumbai ) secure service
Call US 📞 9892124323 ✅ Kurla Call Girls In Kurla ( Mumbai ) secure service
 
Best VIP Call Girls Noida Sector 18 Call Me: 8448380779
Best VIP Call Girls Noida Sector 18 Call Me: 8448380779Best VIP Call Girls Noida Sector 18 Call Me: 8448380779
Best VIP Call Girls Noida Sector 18 Call Me: 8448380779
 

Federal bank ru2 qfy2011-291010

  • 1. Please refer to important disclosures at the end of this report 1   Particulars (` cr) 2QFY11 1QFY11 % chg (qoq) 2QFY10 % chg (yoy) NII 438 413 6.1 330 32.9 Pre-prov. profit 385 335 14.8 303 27.0 PAT 140 132 6.5 101 38.9 Source: Company, Angel Research Federal Bank recorded net profit growth of 6.5% qoq and 38.9% yoy to `140cr, above our estimates of `127cr mainly on account of better-than-estimated non-interest income. Substantial spike in gross and net NPAs was the key highlight of the results. We maintain an Accumulate rating on the stock. Core operating income above expectations; slippages continue to be high: During the quarter, advances and deposits growth was muted qoq as well as yoy. Advances grew by 1.8% qoq and 7.2% yoy to `27,636cr and deposits registered growth of 3.2% qoq and 8.0% yoy to `36,116cr. On a yoy basis, retail loans recorded 14.6% growth and SME loans grew 5.6%. On the deposits side, CASA deposits grew by healthy 23.2% yoy, driven by a 25.9% yoy increase in current account deposits and 22.6% yoy growth in savings account deposits. CASA ratio improved to 29.4% from 29.0% in 1QFY2011 and 25.8% in 2QFY2010. Driven by a 40bp qoq and 26bp qoq rise in yield on advances and yield on investments, respectively, reported NIM improved by 27bp qoq to 4.44%. Consequently, NII increased by healthy 6.1% qoq and 32.9% yoy to `438cr. Gross NPAs increased in absolute terms by 4.9% qoq to `1,095cr, while net NPAs declined by 7.2% qoq to `186cr. The bank’s provision coverage ratio including technical write-offs stood at ~92% as against ~90% in 1QFY2011. Outlook and valuation: At the CMP, the stock is trading at 1.4x FY2012E ABV. While lower leverage is leading to low RoE at present, the bank’s core RoAs are relatively high and should improve further as asset quality pressures start moderating. We maintain Accumulate on the stock, assigning a multiple of 1.5x FY2012E ABV to arrive at a Target Price of `505, implying an upside of 7.2% from current levels. Key financials Y/E March (` cr) FY2009 FY2010 FY2011E FY2012E NII 1,315 1,411 1,738 1,935 % chg 51.5 7.3 23.2 11.4 Net profit 500 465 577 774 % chg 36.0 (7.2) 24.3 34.1 NIM (%) 3.8 3.5 3.8 3.6 EPS (`) 29.3 27.2 33.8 45.3 P/E (x) 16.1 17.3 14.0 10.4 P/ABV (x) 1.9 1.7 1.6 1.4 RoA (%) 1.4 1.1 1.2 1.4 RoE (%) 12.2 10.3 11.8 14.2 Source: Company, Angel Research ACCUMULATE CMP `471 Target Price `505 Investment Period 12 Months Stock Info Sector Banking Market Cap (` cr) 8,054 Beta 0.9 52 Week High / Low 482/218 Avg. Daily Volume 1,08,079 Face Value (`) 10 BSE Sensex 20,032 Nifty 6,018 Reuters Code FED.BO Bloomberg Code FB@IN Shareholding Pattern (%) Promoters - MF / Banks / Indian Fls 23.1 FII / NRIs / OCBs 43.8 Indian Public / Others 33.1 Abs. (%) 3m 1yr 3yr Sensex 11.3 24.8 0.3 Federal Bank 33.7 92.5 57.9 Vaibhav Agrawal 022 – 4040 3800 Ext: 333 vaibhav.agrawal@angelbroking.com Shrinivas Bhutda 022 – 4040 3800 Ext: 316 shrinivas.bhutda@angelbroking.com 2QFY2011 Result Update | Banking October 29, 2010 Federal Bank Performance Highlights
  • 2. Federal Bank | 2QFY2011 Result Update October 29, 2010 2 Exhibit 1: 2QFY2011 performance Particulars (` cr) 2QFY11 1QFY11 % chg (qoq) 2QFY10 % chg (yoy) Interest earned 978 952 2.8 901 8.6 Interest expenses 540 538 0.3 571 (5.5) NII 438 413 6.1 330 32.9 Non-interest income 144 110 31.1 136 5.6 Operating income 582 523 11.3 466 24.9 Operating expenses 197 188 5.1 163 21.0 Pre-prov. profit 385 335 14.8 303 27.0 Provisions & cont. 170 133 27.7 150 13.4 PBT 215 202 6.3 153 40.2 Prov. for taxes 74 70 6.0 52 42.8 PAT 140 132 6.5 101 38.9 EPS (`) 8.2 7.7 6.5 5.9 38.9 Cost-to-income ratio (%) 33.9 35.9 35.0 Effective tax rate (%) 34.6 34.7 34.0 Net NPA (%) 0.7 0.7 0.5 Source: Company, Angel Research Exhibit 2: 2QFY2011 Actual v/s Angel estimates Particulars (` cr) Actual Estimates Var. (%) Net interest income 438 413 6.0 Non-interest income 144 103 40.0 Operating income 582 516 12.8 Operating expenses 197 196 0.5 Pre-prov. profit 385 320 20.3 Provisions & cont. 170 127 33.9 PBT 215 193 11.4 Prov. for taxes 74 66 13.4 PAT 140 127 10.4 Source: Company, Angel Research
  • 3. Federal Bank | 2QFY2011 Result Update October 29, 2010 3 Advances and deposits growth below industry For 2QFY2011, advances and deposits growth was muted on a qoq as well as yoy basis. Advances grew by 1.8% qoq and 7.2% yoy to `27,636cr and deposits registered growth of 3.2% qoq and 8.0% yoy to `36,116cr. On a yoy basis, retail loans recorded 14.6% growth, SME loans grew 5.6% and corporate loans grew marginally by 0.9%. While on a sequential basis, corporate loans registered a 3.0% decline, while SME and retail loans grew by 7.6% and 3.0%, respectively. On the deposits side, CASA deposits grew by healthy 23.2% yoy, driven by a 25.9% yoy increase in current account deposits and 22.6% yoy growth in savings account deposits. On a sequential basis, CASA deposits grew by 4.7% qoq on the back of a 7.0% increase in current account deposits and 4.1% growth in savings account deposits. CASA ratio improved to 29.4% from 29.0% in 1QFY2011 and 25.8% in 2QFY2010. Driven by a 40bp qoq and 26bp qoq rise in yield on advances and yield on investments, respectively, the reported NIM improved by 27bp qoq to 4.44%. Consequently, NII increased by healthy 6.1% qoq and 32.9% yoy to `438cr. For FY2011, management expects NIM to moderate to 3.7–3.8% from current levels. Exhibit 3: Trend in advances and deposits Source: Company, Angel Research Exhibit 4: Trend in deposit-mix Source: Company, Angel Research Exhibit 5: Break-up of gross advances Source: Company, Angel Research 69.5 73.3 77.1 75.3 74.7 77.6 76.5 60.0 66.0 72.0 78.0 84.0 - 10,000 20,000 30,000 40,000 4QFY09 1QFY10 2QFY10 3QFY10 4QFY10 1QFY11 2QFY11 Advances (` cr) Deposits (` cr) CD ratio (%, RHS) 4.5 4.8 4.8 4.9 5.1 5.4 5.6 20.0 21.3 21.0 21.0 21.1 23.6 23.8 75.5 73.9 74.2 74.1 73.8 71.0 70.6 0% 20% 40% 60% 80% 100% 4QFY09 1QFY10 2QFY10 3QFY10 4QFY10 1QFY11 2QFY11 CA SA Term Deposits Large corporates 38% SME 31% Housing 18% Gold loans 3% Adv. against sec./dep. 2% Mortgage 1% Home OD 2% Vehicle 2% Education 1% Others 2% Retail 31%
  • 4. Federal Bank | 2QFY2011 Result Update October 29, 2010 4 Strong recoveries drive non-interest income Non-interest income registered growth of 31.1% qoq and 5.6% yoy to `144cr, in spite of a 14.7% qoq and 51.8% yoy decline in treasury income. Growth in non-interest income excluding treasury was healthy at 39.2% qoq and 21.3% yoy. Growth in other income was driven by strong recoveries, which increased by 160.1% qoq and 66.8% yoy to `47cr compared to `18cr in 1QFY2011 and `28cr in 2QFY2010. Commission, exchange and brokerage (CEB) income growth was muted, in line with advances growth. Exhibit 6: Recoveries drive growth in other income Particulars (` cr) 2QFY11 1QFY11 % chg (qoq) 2QFY10 % chg (yoy) CEB 29 28 5.4 29 1.5 Treasury 14 17 (14.7) 29 (51.8) Forex 14 14 (1.4) 13 9.2 Recoveries 47 18 160.1 28 66.8 Others 40 34 19.1 38 6.4 Total 144 110 31.1 136 5.6 Source: Company, Angel Research Operating costs under control During the quarter, the bank’s operating expenses increased by 21.0% yoy, driven by a 34.6% increase in employee costs and 4.4% increase in other operating expenses. Cost-to-income ratio improved on the back of healthy operating performance to 33.9% (from 35.9% in 1QFY2011 and 35.0% in 2QFY2010). Exhibit 7: Trend in productivity Source: Company, Angel Research 66 72 103 77 92 90 87 96 105 121 55 62 62 76 67 73 79 92 83 77 32.3 30.5 30.0 32.4 36.4 35.0 33.4 34.9 35.9 33.9 - 5.0 10.0 15.0 20.0 25.0 30.0 35.0 40.0 - 50 100 150 200 250 1QFY09 2QFY09 3QFY09 4QFY09 1QFY10 2QFY10 3QFY10 4QFY10 1QFY11 2QFY11 Staff exps (` cr) Other opex (` cr) Cost-to-income ratio (%, RHS)
  • 5. Federal Bank | 2QFY2011 Result Update October 29, 2010 5 Slippages still high Gross NPAs increased in absolute terms by 4.9% qoq to `1,095cr, while net NPAs declined by 7.2% qoq to `186cr. Gross NPA ratio deteriorated to 3.84% as against 3.73% in 1QFY2011, while net NPA ratio improved from 0.74% in 1QFY2011 to 0.68% in 2QFY2011. Gross slippages stood at `257cr (as against `327cr in 1QFY2011), indicating an annualised slippage ratio of 3.8% (4.8% in 1QFY2011). Majority of the slippages were from the SME segment (`121cr), while the retail loans segment witnessed slippages of `75cr, of which slippages of ~`60cr were from the housing segment. Out of the outstanding gross NPAs, the SME loans segment accounts for 45.2% and the retail and corporate loans segments account for 33.1% and 21.7%, respectively. Management has indicated that it will take about 4–6 quarters for the slippage rate to come down by 150–200bp. Accordingly, we have conservatively increased our estimates for provision expenses for FY2011 by 25.1% and for FY2012 by 9.9%. There could be an upside to our earnings estimates from stronger-than-expected recoveries and upgrades (already `126cr or 1.9% of advances in 2QFY2011) along with strong recoveries from fully written-off accounts (already `47cr in 2QFY2011). On the positive side, the bank’s provision coverage ratio including technical write-offs remained strong at ~92% as against ~90% in 1QFY2011. The bank restructured `103cr of its loans during the quarter, taking its cumulative restructured loans to `1,243cr (4.5% of loans, 25.1% of net worth). Exhibit 8: Trend in asset quality Source: Company, Angel Research; Note: NPA coverage % excluding technical write-offs The bank made provisions of `143cr towards NPAs in 2QFY2011, up 5.3% from `136cr made in 1QFY2011. The bank had to provide for depreciation of `8cr on investments compared to a write-back of `4cr in 1QFY2011 and `27cr in 2QFY2010. The bank also made provisions of ~`16cr on account of the second pension option, of which total liability is estimated to be ~`145cr. 572 626 590 631 789 791 821 1,044 1,095 85 71 68 67 138 147 129 201 186 85.1 88.7 88.4 89.3 82.5 81.4 83.4 88.4 82.2 60.0 65.0 70.0 75.0 80.0 85.0 90.0 - 300 600 900 1,200 2QFY09 3QFY09 4QFY09 1QFY10 2QFY10 3QFY10 4QFY10 1QFY11 2QFY11 Gross NPAs (` cr) Net NPAs (` cr) Coverage ratio (%, RHS)
  • 6. Federal Bank | 2QFY2011 Result Update October 29, 2010 6 Exhibit 9: Break-up of provisions Particulars (` cr) 2QFY11 1QFY11 % chg (qoq) 2QFY10 % chg (yoy) NPA 143 136 5.3 159 (9.9) Investment-related 8 (4) - (27) - Others 20 2 1,071.9 18 8.7 Total 170 133 27.7 150 13.4 Source: Company, Angel Research Comfortable capital adequacy (CAR) The bank’s CAR was strong at 17.3% as compared to 17.9% in 1QFY2011. Tier-I capital component was at 16.0%, constituting 92.6% of the total CAR. Exhibit 10: Comfortable capital adequacy Source: Company, Angel Research Investment arguments Healthy deposit mix Federal Bank’s CASA deposits grew at a 20.4% CAGR during FY2005–10, leading to a stable 25%+ CASA ratio. Further, a key differentiator for the bank is the low-cost NRI deposits base, which constitutes 15.6% of total deposits. Thus, effectively, low-cost deposits as a proportion of total deposits stand at around 45.0%, which are expected to underpin calculated NIM of about 3.6% in FY2012E, even as the bank grows its advances faster than the industry to leverage its large net worth. Impact of Dubai crisis within manageable limits The stock has been an underperformer due to concerns over the impact of the Dubai crisis on the bank’s business model, which benefits meaningfully from Middle East NRI clients. However, as indicated by the management, the bank has a very low direct loan exposure of about `350cr (1.3% of loan book) to these clients. Hence, the impact of the crisis on asset quality is expected to be within manageable limits. 18.4 17.5 17.0 17.1 16.0 16.6 16.0 1.8 1.6 1.5 1.5 1.3 1.3 1.3 9.0 12.0 15.0 18.0 21.0 4QFY09 1QFY10 2QFY10 3QFY10 4QFY10 1QFY11 2QFY11 Tier-I CAR Tier-II CAR(%)
  • 7. Federal Bank | 2QFY2011 Result Update October 29, 2010 7 Reasonable valuations At the CMP, the stock is trading at 1.4x FY2012E ABV. While lower leverage is leading to low RoE at present, the bank’s core RoAs are relatively high and should improve further as asset quality pressures start moderating. We maintain Accumulate on the stock, assigning a multiple of 1.5x FY2012E ABV to arrive at a Target Price of `505, implying an upside of 7.2% from current levels. Exhibit 11: Key assumptions Particulars (%) Earlier estimates Revised estimates FY2011E FY2012E FY2011E FY2012E Credit growth 23.0 24.0 15.0 24.0 Deposit growth 23.0 24.0 15.0 24.0 CASA ratio 24.5 22.5 26.2 24.0 NIM 3.7 3.4 3.8 3.6 Other income growth 27.6 21.0 0.8 18.1 Growth in staff expenses 18.4 19.2 30.0 18.0 Growth in other expenses 18.4 19.2 5.0 18.0 Slippages 3.5 2.7 3.5 2.7 Coverage ratio 82.5 79.9 83.5 88.2 Treasury gain/(loss) (% of investments) 0.3 0.3 0.3 0.2 Source: Company, Angel Research Exhibit 12: Change in estimates Particulars (` cr) FY2011E FY2012E Earlier estimates Revised estimates % chg Earlier estimates Revised estimates % chg NII 1,727 1,738 0.7 1,984 1,935 (2.4) Non-interest income 515 535 4.0 622 632 1.5 Operating income 2,241 2,273 1.4 2,606 2,567 (1.5) Operating expenses 801 802 0.1 955 947 (0.9) Pre-prov. profit 1,440 1,471 2.1 1,651 1,621 (1.8) Provisions & cont. 480 600 25.1 412 453 9.9 PBT 960 871 (9.3) 1,239 1,168 (5.7) Prov. for taxes 326 293 (10.1) 421 393 (6.6) PAT 634 577 (8.9) 818 774 (5.3) Source: Company, Angel Research
  • 8. Federal Bank | 2QFY2011 Result Update October 29, 2010 8 Exhibit 13: P/ABV band Source: Company, Angel Research Exhibit 14: Recommendation summary Company Reco. CMP (`) Tgt. price (`) Upside (%) FY2012E P/ABV (x) FY2012E Tgt. P/ABV (x) FY2012E P/E (x) FY10-12E CAGR in EPS (%) FY2012E RoA (%) FY2012E RoE (%) AxisBk Buy 1,467 1,705 16.3 2.8 3.2 14.1 29.6 1.6 21.1 FedBk Accumulate 471 505 7.2 1.4 1.5 10.4 29.1 1.4 14.2 HDFCBk Accumulate 2,278 2,510 10.2 3.6 4.0 19.2 35.7 1.7 20.4 ICICIBk* Buy 1,162 1,335 15.0 2.4 2.6 19.1 29.7 1.4 15.6 SIB Neutral 28 - - 1.7 - 9.6 18.0 1.0 17.8 YesBk Accumulate 359 413 14.9 2.8 3.2 16.5 24.4 1.2 18.2 BOI Accumulate 486 510 5.0 1.5 1.6 8.0 35.2 0.9 19.8 CorpBk Neutral 749 - - 1.4 - 7.2 12.5 1.0 20.1 DenaBk Accumulate 136 150 9.6 1.2 1.3 6.4 9.2 0.8 19.8 IndBk Accumulate 292 324 10.8 1.4 1.5 7.1 8.4 1.3 21.1 IOB Buy 160 186 16.5 1.1 1.3 8.3 22.0 0.6 14.3 OBC Neutral 499 - - 1.3 - 7.5 21.6 0.9 18.1 PNB Neutral 1,291 - - 1.7 - 8.4 11.6 1.3 22.7 SBI* Accumulate 3,151 3,556 12.8 2.3 2.6 13.8 24.0 1.1 19.2 UcoBk Neutral 126 - - 1.2 - 5.7 9.8 0.8 25.4 UnionBk Accumulate 378 403 6.6 1.6 1.7 8.0 7.2 1.0 21.0 Source: Company, Angel Research; Note: *Target multiples=SOTP target price/ABV (including subsidiaries) 0 100 200 300 400 500 600 Mar-02 Oct-02 May-03 Dec-03 Jul-04 Mar-05 Oct-05 May-06 Dec-06 Jul-07 Feb-08 Sep-08 Apr-09 Nov-09 Jun-10 Jan-11 Price (`) 0.3x 0.6x 0.9x 1.2x 1.5x
  • 9. Federal Bank | 2QFY2011 Result Update October 29, 2010 9 Income statement Y/E March (` cr) FY06 FY07 FY08 FY09 FY10 FY11E FY12E NII 600 717 868 1,315 1,411 1,738 1,935 - YoY growth (%) 19.4 19.5 21.1 51.5 7.3 23.2 11.4 Other income 233 303 395 516 531 535 632 - YoY growth (%) 5.1 29.8 30.5 30.6 2.9 0.8 18.1 Operating income 833 1,019 1,263 1,831 1,942 2,273 2,567 - YoY growth (%) 15.0 22.4 23.9 45.0 6.0 17.1 12.9 Operating expenses 381 406 469 571 677 802 947 - YoY growth (%) 17.6 6.7 15.5 21.9 18.5 18.5 18.0 Pre-prov. profit 452 613 794 1,260 1,265 1,471 1,621 - YoY growth (%) 12.9 35.6 29.6 58.6 0.4 16.3 10.2 Prov. & cont. 171 219 294 467 405 600 453 - YoY growth (%) (39.7) 27.8 34.2 58.8 (13.2) 48.0 (24.5) PBT 281 394 500 793 860 871 1,168 - YoY growth (%) 141.9 40.3 26.9 58.6 8.4 1.3 34.1 Prov. for taxation 56 101 132 293 395 293 393 - as a % of PBT 19.8 25.7 26.4 36.9 46.0 33.7 33.7 PAT 225 293 368 500 465 577 774 - YoY growth (%) 150.0 30.0 25.7 36.0 (7.2) 24.3 34.1 Balance sheet Y/E March (` cr) FY06 FY07 FY08 FY09 FY10 FY11E FY12E Share Capital 86 86 171 171 171 171 171 Reserves & Surplus 1,164 1,417 3,755 4,155 4,519 4,977 5,592 Deposits 17,879 21,584 25,913 32,198 36,058 41,467 51,419 - Growth (%) 17.7 20.7 20.1 24.3 12.0 15.0 24.0 Borrowings 610 770 792 749 1,547 1,758 2,154 Tier 2 Capital 270 470 470 470 0 564 677 Other Liab. & Prov. 634 663 1,319 1,057 1,296 595 682 Total Liabilities 20,643 24,990 32,420 38,800 43,592 49,532 60,694 Cash Balances 1,215 1,232 2,356 2,214 2,319 2,903 3,856 Bank Balances 658 1,082 390 1,223 405 991 1,214 Investments 6,272 7,033 10,027 12,119 13,055 13,674 16,015 Advances 11,736 14,899 18,905 22,392 26,950 30,993 38,431 - Growth (%) 33.0 26.9 26.9 18.4 20.4 15.0 24.0 Fixed Assets 174 186 233 281 290 319 380 Other Assets 588 559 510 572 574 652 799 Total Assets 20,643 24,990 32,420 38,800 43,592 49,532 60,694 - Growth (%) 22.7 21.1 29.7 19.7 12.3 13.6 22.5
  • 10. Federal Bank | 2QFY2011 Result Update October 29, 2010 10 Ratio analysis Y/E March FY06 FY07 FY08 FY09 FY10 FY11E FY12E Profitability ratios (%) NIMs 3.3 3.2 3.1 3.8 3.5 3.8 3.6 Cost to Income Ratio 45.7 39.8 37.1 31.2 34.9 35.3 36.9 RoA 1.2 1.3 1.3 1.4 1.1 1.2 1.4 RoE 23.0 21.4 13.8 12.2 10.3 11.8 14.2 B/S ratios (%) CASA Ratio 25.0 25.2 25.1 24.5 26.2 26.2 24.0 Credit/Deposit Ratio 65.6 69.0 73.0 69.5 74.7 74.7 74.7 CAR 13.8 13.4 22.5 20.2 18.4 18.7 17.1 - Tier I 9.7 8.9 19.1 18.4 16.9 15.8 14.4 Asset Quality (%) Gross NPAs 4.6 2.9 2.4 2.6 3.0 3.9 3.3 Net NPAs 1.0 0.4 0.2 0.3 0.5 0.7 0.4 Slippages 1.7 1.5 1.7 3.0 3.3 3.5 2.7 Loan Loss Prov./Avg. Assets 0.5 0.4 0.7 1.0 1.0 1.2 0.8 Provision Coverage 80.2 85.6 90.8 88.4 84.3 83.5 88.2 Per Share Data (`) EPS 26.3 34.2 21.5 29.3 27.2 33.8 45.3 ABVPS 110.8 133.4 229.2 252.6 273.9 300.7 336.6 DPS 3.5 4.0 4.0 5.0 5.0 6.0 8.0 Valuation Ratios PER (x) 17.9 13.8 21.9 16.1 17.3 14.0 10.4 P/ABVPS (x) 3.2 2.7 2.1 1.9 1.7 1.6 1.4 Dividend Yield 0.7 0.8 0.8 1.1 1.1 1.3 1.7 DuPont Analysis (%) NII 3.2 3.1 3.0 3.7 3.4 3.7 3.5 (-) Prov. Exp. 0.9 1.0 1.0 1.3 1.0 1.3 0.8 Adj. NII 2.3 2.2 2.0 2.4 2.4 2.4 2.7 Treasury 0.2 0.2 0.3 0.2 0.3 0.1 0.1 Int. Sens. Inc. 2.5 2.4 2.3 2.6 2.7 2.5 2.7 Other Inc. 1.1 1.1 1.1 1.2 1.0 1.1 1.1 Op. Inc. 3.5 3.5 3.4 3.8 3.7 3.6 3.8 Opex 2.0 1.8 1.6 1.6 1.6 1.7 1.7 PBT 1.5 1.7 1.7 2.2 2.1 1.9 2.1 Taxes 0.3 0.4 0.5 0.8 1.0 0.6 0.7 RoA 1.2 1.3 1.3 1.4 1.1 1.2 1.4 Leverage (x) 19.1 16.7 10.7 8.7 9.2 9.5 10.1 RoE 23.0 21.4 13.8 12.2 10.3 11.8 14.2
  • 11. Federal Bank | 2QFY2011 Result Update October 29, 2010 11 Research Team Tel: 022 - 4040 3800 E-mail: research@angeltrade.com Website: www.angeltrade.com DISCLAIMER This document is solely for the personal information of the recipient, and must not be singularly used as the basis of any investment decision. Nothing in this document should be construed as investment or financial advice. Each recipient of this document should make such investigations as they deem necessary to arrive at an independent evaluation of an investment in the securities of the companies referred to in this document (including the merits and risks involved), and should consult their own advisors to determine the merits and risks of such an investment. Angel Broking Limited, its affiliates, directors, its proprietary trading and investment businesses may, from time to time, make investment decisions that are inconsistent with or contradictory to the recommendations expressed herein. The views contained in this document are those of the analyst, and the company may or may not subscribe to all the views expressed within. Reports based on technical and derivative analysis center on studying charts of a stock's price movement, outstanding positions and trading volume, as opposed to focusing on a company's fundamentals and, as such, may not match with a report on a company's fundamentals. The information in this document has been printed on the basis of publicly available information, internal data and other reliable sources believed to be true, but we do not represent that it is accurate or complete and it should not be relied on as such, as this document is for general guidance only. Angel Broking Limited or any of its affiliates/ group companies shall not be in any way responsible for any loss or damage that may arise to any person from any inadvertent error in the information contained in this report. Angel Broking Limited has not independently verified all the information contained within this document. Accordingly, we cannot testify, nor make any representation or warranty, express or implied, to the accuracy, contents or data contained within this document. While Angel Broking Limited endeavours to update on a reasonable basis the information discussed in this material, there may be regulatory, compliance, or other reasons that prevent us from doing so. This document is being supplied to you solely for your information, and its contents, information or data may not be reproduced, redistributed or passed on, directly or indirectly. Angel Broking Limited and its affiliates may seek to provide or have engaged in providing corporate finance, investment banking or other advisory services in a merger or specific transaction to the companies referred to in this report, as on the date of this report or in the past. Neither Angel Broking Limited, nor its directors, employees or affiliates shall be liable for any loss or damage that may arise from or in connection with the use of this information. Note: Please refer to the important `Stock Holding Disclosure' report on the Angel website (Research Section). Also, please refer to the latest update on respective stocks for the disclosure status in respect of those stocks. Angel Broking Limited and its affiliates may have investment positions in the stocks recommended in this report. Disclosure of Interest Statement Federal Bank 1. Analyst ownership of the stock No 2. Angel and its Group companies ownership of the stock No 3. Angel and its Group companies' Directors ownership of the stock No 4. Broking relationship with company covered No Note: We have not considered any Exposure below ` 1 lakh for Angel, its Group companies and Directors. Ratings (Returns): Buy (> 15%) Accumulate (5% to 15%) Neutral (-5 to 5%) Reduce (-5% to 15%) Sell (< -15%)