Coy: Fidelity Bank Plc (FIDELITYBK)
Rating: Buy
Current Market Price: N1.66
NPL RATIO (Q2-2019): 5.39%
Year High: N2.90
Year Low: N1.40
Fair Value: N2.69
By: Jeariogbe Tunde Segun (Equity Analyst)
Introduction
- This report observed the financial performance statistics of Fidelity Bank Plc for the first six months of 2019, compared same with similar quarter in 2018 and establish growth accordingly.
- We also observed few valuation metrics, and achieved conservative projections using the full year performance indices for the year ended 31st December, 2019.
- Generally, the result is impressive when put side by side with figures released in the similar quarter of 2018
- Non-performing loan for the period increased from the 4.93% estimated in first quarter of 2019 to 5.39% at the end of the first half of the year, please note that Fidelity Bank NPL Ratio was 4.76% in 2018 half year
- Performance indices stood at appreciable gap from the comparable periods, while the Total Comprehensive Income was boosted largely by improved revaluation of Equity Investments
- See below for other financial indices comparison
FIDELITY | |
Bourse | Nigerian Stock Exchange |
Code Name | FIDELITYBK |
Sector | FINANCIAL SERVICES |
Market Classification | MAIN BOARD |
Nature of Business | Commercial Banking |
Date of Incorporation | November 19th 1987 |
Date Listed | May 17th 2005 |
End of Accounting Year | 31st December |
Website | www.fidelitybank.ng |
Registrar | First Registrars Nigeria Limited |
Auditor | Ernst & Young / PKF Professional Services |
Share Price@Relsd (N) | 1.66 |
Earnings per Share | 0.47 |
Intrinsic Value(N) | 2.69 |
Share Outstanding | 28,974,797,023 |
Market Capitalization | 48,098,163,058 |
Company figures
- Gross Earnings posted for the period stood at N103.65 billion up from the N92.29 billion posted at the end of 2018 half year business session
- Interest Income posted stood at N85.83 billion as against the N80.04 billion in 2018 half year
- Interest Expenses was estimated at N48.93 billion, same as 16.53% over the reported N41.98 billion in 2018
- Net Interest Income was estimated at N42.37 billion as against the N35.46 billion achieved last year
- Operating Expenses stood at 19.93% above the comparable period, as it is currently valued for N35.79 billion against N29.84 billion
- Profit before Tax stood at N15.05 billion same as 15.09% above the N13.01 billion posted last year
- Having considered the Tax Expense for the period, a total of N13.68 billion was reported as Profit for the period, this is 15.55% above the N11.84 billion earned at the end of the first six months in 2018
- As noted above, due to improved revaluation of equity investment over the comparable period, Total Comprehensive Income soared at the current estimate of N24.33 billion versus N8.51 billion
FIDELITY | |||
Statement of Comprehensive Income | |||
2019 | 2018 | %CHG | |
GROSS EARNINGS | 103,655 | 92,295 | 12.31 |
INTEREST INCOME | 85,830 | 80,047 | 7.22 |
INTEREST EXPENSES | 48,931 | 41,989 | 16.53 |
NET INTEREST INCOME | 42,372 | 35,465 | 19.48 |
OPEX | 35,792 | 29,843 | 19.93 |
AMORTISATION | 2,377 | 2,816 | 15.59 |
PBT | 15,051 | 13,010 | 15.69 |
TAX | 1,366 | 1,167 | 17.05 |
PAT | 13,685 | 11,843 | 15.55 |
TOTAL COMP INCOME | 24,337 | 8,514 | 185.85 |
Statement of Financial Position | |||
Total Assets | 1,940,163 | 1,567,562 | 23.77 |
Total Liabilities | 1,724,597 | 1,383,397 | 24.66 |
Net Assets | 215,566 | 184,165 | 17.05 |
Retained Earnings | 43,624 | 31,104 | 40.25 |
Total Deposits | 1,097,011 | 927,933 | 18.22 |
Total Loans and Advances | 999,319 | 849,880 | 17.58 |
- Total Assets is currently valued at N1.994 trillion, same as 23.77% above the corresponding period valuation of N1.56 trillion
- Similarly, due to improved deposit, Total Liabilities posted for the period was N1.72 trillion against N1.38 trillion in 2018 half year business session
- Net Assets is therefore estimated to worth N215.56 billion, this is 17.05% above the N184.16 billion estimated last year
- Retained Earnings remained positive at N43.62 billion against N31.10 billion last year
- Total Deposit achieved at the end of the period is same as N1.09 trillion, higher than the N927.93 billion deposit reported in 2018 half year
- Total Loans and Advances stood at N999.31 billion against N849.88 billion
Financial Strength/Solvency Ratios
- Debt Ratio which compared both Total Assets to Total Liabilities stood at 0.89x or 89%, implying that the Total Liabilities is 89% of Total Assets. Please understand that Total Liabilities is inclusive of Total Deposits for the period
- Total Debt to Equity for the quarter stood at 8.00x, same as 6.50% above the 7.51x estimated in 2018. This implies that the company used Debt equivalent to 8.00 times of its equity through the period
- Equity Ratio which compared Equity to Total Assets stood at 0.11x as against 0.12x implying that the reported Equity at the end of the period is 11% of Total Assets.
- Estimated Beta value for Fidelity Bank as at the time this report was compiled stood at 1.56 this stood above market beta the industrial average of 1.34
Financial Strength/Solvency Ratio | |||
TICKERS | 2019 | 2018 | %CHG |
Debt Ratio | 0.89 | 0.88 | 0.72 |
Total Debt to Equity Ratio (MRQ) | 8.00 | 7.51 | 6.50 |
Equity Ratio | 0.11 | 0.12 | 5.43 |
TICKERS | FIDELITY | Industrial Average | %CHG |
Beta Value | 1.56 | 1.34 | 16.42 |
Profitability Ratios
- Pre-Tax Margin improved by marginal 3.01% to 14.52% against the 14.10% estimated at the end of 2018 half year
- Effective Tax Rate is relatively stable at 9.08% in the current quarter as against the 8.97% in the corresponding quarter of 20199
- Interest Expenses to Gross Earnings inched by 3.76% to 47.21% against the previously estimated 45.49%
- Return on Average Equity through the first six months of 2019 was 6.35% against 6.43% estimated from 2018 numbers
- See below table for detailed profitability ratios and comparison
PROFITABILITY RATIOS | |||
TICKERS | 2019 | 2018 | %CHG |
PRE-TAX MARGIN | 14.52% | 14.10% | 3.01 |
EFFECTIVE TAX RATE | 9.08% | 8.97% | 1.18 |
IE TO GE | 47.21% | 45.49% | 3.76 |
ROAE | 6.35% | 6.43% | 1.28 |
ROAA | 0.71% | 0.76% | 6.64 |
Efficiency Ratios
- Operating Expenses figure posted at the end of the period is estimated to be 34.53% of the estimated Gross Earnings, this is below the 32.33% achieved in 2018 half year financials. Please note that this implies marginal adjustment in rate of expenses
- Gross Earnings estimated from the bank financials is same as 5.34% (2018Q2-5.89%) of the Total Assets value posted for the period under analysis
- Total Loan and Advances posted for the quarter is 91.09% of Total Deposit, this is 0.54% downward adjustment over the 91.59% estimate in 2018.
EFFICIENCY RATIOS | |||
2019 | 2018 | ||
OPEX TO GE | 34.53% | 32.33% | 6.79 |
GE TO TA | 5.34% | 5.89% | 9.26 |
LDR | 91.09% | 91.59% | 0.54 |
Working Capital Ratio | 1.12 | 1.13 | 0.72 |
Investment/Valuation Ratios
- The profit earned per each units of Fidelity Bank shares is estimated at N0.47 this is 15.55% above the N0.41 earned in similar quarter of 2018
- Total Comprehensive Income is estimated at N0.84, this is 185.85% above the N0.29 TCI/share achieved in 2018.
- P/E-Ratio adjusted for half year dropped to 0.88x from 1.04x, This can also be seen as reduced investment period
- The said earnings per share is a yielded 28.45% of the price of each units of Fidelity Bank’s shares on the floor of the exchange on the day the result was unveiled to the investing public through the exchange
- Estimated value of each units of Fidelity Bank shares in its book is N7.44, this is 17.05% improvement over the previous estimate of N6.36
- Confirming the academic under-priced stand of Fidelity Bank’s shares on the floor of the exchange is the Price to Book Value estimate that stood far below unity
Investment/Valuation Ratios | |||
Tickers | 2019 | 2018 | %Chg |
EPS | 0.47 | 0.41 | 15.55 |
TCIP/SHARE | 0.84 | 0.29 | 185.85 |
P/E-Ratio | 0.88 | 1.04 | 15.50 |
Earnings Yield | 28.45% | 24.04% | 18.34 |
BV/Share | 7.44 | 6.36 | 17.05 |
PBV | 0.22 | 0.27 | 16.58 |
CAPEX | 0.11 | 1.02 | 89.05 |
Valuation
Exploring our blend of valuation tools, we conservatively valued each units of Fidelity Bank shares at N2.69, thus, we rated it a Buy.
Comment here