MUKTINATH BIKAS BANK LTD. (MNBBL)

  INTRODUCTION                                                                                                                                

Muktinath Bikas Bank Limited is a National Level Development Bank. It was established in 2007 as a 3- district development, upgraded to 10 district in 2012 and finally upgraded to national level development bank in 2015. It has a network of 97 branches spread across 35 districts.

  NEWS                                                                                                                                                  

  • It is constructing its own building at Lazimpat.
  • It is establishing subsidiary company “Muktinath Krishi Co. Ltd.” with 10 crore investment. It has already invested 5 crore.
  • It changed its CEO last year from Bharat Raj Dhakal to Pradhyuman Pokhrel. Bharat Raj Dhakal had been with the bank from its establishment.

 

  BALANCE  SHEET ITEMS                                                                                                                 

As of FY 2017/18, MNBBL has a paid-up capital of Rs. 3 arba and 46 crore. It has proposed to give 18.25% bonus dividend and 10:2 right share after which its paid-up capital will reach Rs. 3 arba and 68 crore.

Similarly, its reserves and surplus as of Q1 FY 2018/19 is Rs. 1 arba and 15 crore which is a 155% increase. Reserves have been growing at an average rate of 50% from FY 2013/14 to FY 2017/18.

As of Q1 2018/19, deposits is 33 arba and 26 crore; loans and advances is 28 arba and 85 crore.

 

2017/18

2016/17

2015/16

2014/15

2013/14

Avg.

Deposits

30,354,844.68

16,775,223

11,276,653.13

7,781,557.59

5,197,885.49

 

 

81%

49%

45%

50%

 

50%

Loans

25,003,027.78

15,159,395

9,798,613.58

6,625,259.80

4,377,596.10

 

 

65%

55%

48%

51%

 

56%

CD Ratio

74.57%

70.52%

78.63%

76.37%

76.56%

 

 

 

 

 

 

 

 

 

Liquid Assets

 

8,325,575.53

 

3,804,056.00

 

2,669,730.60

 

2,125,766.43

 

1,462,766.46

 

Investments

660,972.98

156,888

114,959.67

103,471.55

85,768.94

 

 

 

 

 

 

 

 

% of Total Assets

Deposits

88%

86%

87%

86%

86%

88%

Loans

72%

77%

76%

74%

73%

72%

Liquid Assets

 

24%

 

19%

 

21%

 

24%

 

24%

 

24%

Investments

2%

1%

1%

1%

1%

2%

 

  INCOME  STATEMENT ITEMS                                                                                                         

In Q1 FY 2018/19, MNBBL earned interest income of Rs. 1 arba and 5 crore while incurring interest expenses of Rs. 62.81 crore. Operating profit was Rs. 31 crore while net profit was Rs. 20 crore. Last 5 years key income statement are as follows:

 

2017/18

2016/17

2015/16

2014/15

2013/14

Avg.

Interest Income

3,100,549.47

1,881,953.00

1,174,796.00

836,242.93

613,759.15

 

 

65%

60%

40%

36%

 

50%

Interest Expenses

1,842,410.08

850,138.00

483,905.43

350,796.22

286,956.15

 

 

117%

76%

38%

22%

 

63%

NII/II

41%

55%

59%

58%

53%

53%

 

 

 

 

 

 

 

OI

426,109.17

260,252.00

204,365.00

120,009.29

100,814.45

 

 

64%

27%

70%

19%

 

45%

OE

720,712.18

525,025.00

337,313.62

260,467.15

189,115.71

 

 

37%

56%

30%

38%

 

40%

Provision for Possible Losses

 

138,379.37

 

69,937.00

 

39,453.52

 

29,505.43

 

21,579.14

 

 

98%

77%

34%

37%

 

61%

Operating Profit

887,984.60

728,002

528,608.81

330,459.48

227,292.16

 

 

22%

38%

60%

45%

 

41%

Net Income

575,528.64

486,933.00

361,368.50

217,644.34

151,845.17

 

 

18%

35%

66%

43%

 

41%

 

 

 

 

 

 

 

% of Total Operating Income

Interest Income

186%

150%

138%

142%

147%

153%

Interest Expenses

111%

68%

57%

60%

69%

73%

OI

26%

21%

24%

20%

24%

23%

OE

43%

42%

40%

44%

45%

43%

Provision for Possible Losses

 

8%

 

6%

 

5%

 

5%

 

5%

 

6%

Operating Profit

53%

58%

62%

56%

55%

57%

Net Income

35%

39%

42%

37%

36%

38%

 

 PROFITABILITY RATIOS                                                                                                      

 

2017/18

2016/17

2015/16

2014/15

2013/14

Avg.

ROE

16.4%

21.3%

26.9%

22.4%

25.5%

22.5%

ROA

1.7%

2.5%

2.8%

2.4%

2.5%

2.4%

EM

9.86

8.56

9.62

9.26

10.12

9.48

PM

35%

39%

42%

37%

36%

37.8%

AU

0.05

0.06

0.07

0.07

0.07

0.06

NIM

5%

7%

7%

7%

7%

7%

Assets utilization has declined in the past two years. Similarly, is the case with profit margin. As a result, return on assets has also declined. Although equity multiplier had increased, due to reduced ROA, MNBBL’s ROE has also declined from 21.3% to 16.4% in FY 2017/18.

KEY BANKING RATIOS                                                                                                    

 

2017/18

2016/17

2015/16

2014/15

2013/14

Avg.

CAR

14.25%

14.96%

12.11%

13.52%

12.66%

13.50%

NPL/TL

0.0044%

0.02%

0.09%

0.19%

0.44%

0.15%

LLP

23213%

5433.48%

1165.35%

625.52%

321.03%

5151.68%

CoF

9.03%

7.66%

4.97%

5.99%

6.19%

6.77%

W.Avg. Interest Spread

 

6%

 

7.75%

 

7.57%

 

8.60%

 

9.76%

 

7.94%

MNBBL has always maintained adequate CAR ratio. It has been in increasing trend. Similarly, MNBBL is effective in maintaining good asset quality as shown by its decreasing NPL/TL which has also helped increased its loan loss provision. The concerning matters are that its Cost of Funds has been increasing which has resulted in low interest spreads.

STOCK SUMMARY

 

LTP

347 (1/3/2019)

52 Week High-Low

460-320

Q1 EPS

30.93

P/E Ratio

11.21x

Q1 NWPS

144.31

P/B Ratio

2.4x

 

OTHERS  

CASA Mix

59.96%

 

 

Highest Loan: Sector-wise

Wholesale & Retailer (19%), Construction (13%), Others (16%)

Highest Loan: Product-wise

Deprived Sector Loan (27%), Term Loan (19%), Overdraft (18%)

Highest Loan: Collateral-wise

Fixed Assets (77%)

 

 

Liquid Assets/Total Deposits

27%

 

BOARD MEMBERS

Khim Prakash Malla

Chairman

Chudamani Kadel

Director

Gajendra Man Shrestha

Director

Narayan Kumar Shrestha

Director

Narayan Prasad Poudel

Director

 

MANAGEMENT

Pradhyuman Pokhrel

CEO

Til Bahadur Gurung

Asst. CEO

Govinda Bahadur Raut

Asst. CEO

Tara Manandhar

Deputy CEO