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 |