Sign up for Equitymaster's free daily newsletter, The 5 Minute WrapUp and get access to our latest Multibagger guide (2018 Edition) on picking money-making stocks.

This is an entirely free service. No payments are to be made.

Download Now Subscribe to our free daily e-letter, The 5 Minute WrapUp and get this complimentary report.
We hate spam as much as you do. Check out our Privacy Policy and Terms Of Use.
HDFC Bank: Enduring re-pricing effect - Views on News from Equitymaster
  • MyStocks


Login Failure
(Please do not use this option on a public machine)
  Sign Up | Forgot Password?  

HDFC Bank: Enduring re-pricing effect
Jan 15, 2010

Performance summary
  • Interest income remains flat in 9mFY10 on YoY basis despite 21% YoY growth in advances. Stagnancy in income stems from downward re-pricing of assets.
  • NIMs improve marginally due to maturity of high cost term deposits; CASA level higher at 49% in 9mFY10.
  • Operating expenses lowered in 3QFY10, cost to income ratio at 47% as against 53% in 9mFY09.
  • Net NPA to advances come down from 0.6% in FY09 to 0.5% in 9mFY10. Provision coverage ratio at 72% in 3QFY10.
  • Capital adequacy ratio (CAR) comfortable at 18.3%, Tier I CAR at 13.8% in 9mFY10.

Rs (m) 3QFY09 3QFY10 Change 9mFY09 9mFY10 Change
Interest Income 44,685 40,348 -9.7% 120,814 121,198 0.3%
Interest Expense 24,892 18,109 -27.2% 65,123 60,846 -6.6%
Net Interest Income 19,793 22,239 12.4% 55,691 60,352 8.4%
Net interest margin (%)       4.2% 4.3%  
Other Income 9,394 8,530 -9.2% 21,759 29,041 33.5%
Other Expense 14,606 14,532 -0.5% 41,367 42,040 1.6%
Provisions and contingencies 5,318 4,477 -15.8% 12,222 17,006 39.1%
Profit before tax 9,263 11,760 27.0% 23,861 30,347 27.2%
Tax 3,046 3,575 17.4% 7,721 9,226 19.5%
Profit after tax/ (loss) 6,217 8,185 31.7% 16,140 21,121 30.9%
Net profit margin (%) 13.9% 20.3%   13.4% 17.4%  
No. of shares (m)       425.2 455.4  
Book value per share* (Rs)         432.0  
P/BV* (x)         3.9  
* Book value as on 31st December 2009

What has driven performance in 9mFY10?
  • Notwithstanding the slower growth in the erstwhile CBoP assets, which was well anticipated, HDFC Bank managed to marginally outperform the banking sector in the first nine months of this fiscal. The growth of 21% YoY in advances during the April 2009 to December 2009 period was way ahead of the sector growth of 12% YoY. It may also be noted that the bank had 1,725 branches at the end of 9mFY10 as against 1,412 branches in 9mFY09. Clearly focusing on garnering low cost deposits (current and savings accounts) through its own as well as the branches of the erstwhile Centurion Bank of Punjab (CBoP), helped HDFC Bank post a decent growth in profitability during the period under consideration. The stagnancy in interest income, however, stems from downward re-pricing of the bank’s assets, despite higher asset growth.

  • The proportion of low cost deposits (CASA) in HDFC Bank’s books improved to 49% in 9mFY10 after having fallen to a 6-year low in FY09. The NIMs which improved by 0.1% to 4.3% are within our estimates for FY10. The bank has been under pressure for sometime to improve the CASA ratio in order to maintain its edge over other private sector and PSU banks. However, we believe that the NIMs may not be sustainable at the current levels once the cost of deposits starts rising.

    Building up on CASA…
    (Rs m) 9mFY09 % of total 9mFY10 % of total Change
    Advances 1,001,270   1,210,510   20.9%
    Retail 619,786 61.9% 721,464 59.6% 16.4%
    Corporate 381,484 38.1% 489,046 40.4% 28.2%
    Deposits 1,433,113   1,632,082   13.9%
    CASA 573,245 40.0% 799,720 49.0% 39.5%
    Term deposits 859,868 60.0% 832,362 51.0% -3.2%
    Credit deposit ratio 69.9%   74.2%    

  • HDFC Bank has been able to grow its fee income base by 12% YoY in 3QFY10. As a result, the proportion of fee to total income improved to 23% as against 21% in 3QFY10. However, the gain on the fee income side has been eroded by the losses on revaluation and sale of investments, the absence of which would have otherwise aided the bank’s other income.

  • Due to the merger with CBoP, the quality of HDFC Bank’s asset book was impacted in FY09. The bank has, however, managed to contain the slippages over the past three quarters. HDFC Bank’s gross NPAs dropped from 1.9% of advances in 9mFY09 to 1.6% in 9mFY10. As per the bank, the erstwhile CBoP portfolio accounted for approximately 42% of the bank’s gross NPAs at the end of March 2009. Net NPAs were 0.5% of advances while the NPA coverage ratio was 72% in 9mFY10.

    At the end of 9mFY10, the total restructured assets in HDFC Bank’s books were 0.4% of the bank’s gross advances and are therefore not really a concern.

What to expect?
At the current price of Rs 1,690, the stock is valued at 2.9 times our estimated FY12 adjusted book value. The bank’s overall performance continues to remain largely in line with our estimates. While a higher CAR (capital adequacy) is a matter of comfort, we do envisage lower asset growth and pressure on margins in the medium term. While we maintain our positive outlook on the bank from a long term perspective, we believe that the valuations factor in most of the medium term upsides

To Read the Full Story, Subscribe or Sign In

Small Investments
BIG Returns

Zero To Millions Guide 2018
Get our special report, Zero To Millions
(2018 Edition) Now!
We will never sell or rent your email id.
Please read our Terms


Feb 22, 2018 02:45 PM


  • Track your investment in HDFC BANK with Equitymaster's Portfolio Tracker. Set live price alerts, get research alerts and more. Get access now...
  • Add To MyStocks