Goodbody11 Jan 2017 13:21
Bank of Ireland Capital to rebound c.150bps in Q416; PT raised to 28c
We released a report on Bank of Ireland yesterday morning increasing our PT to 28c
(previously 25c), driven mainly by favourable movements in BOI’s pension deficit. We
updated our fully loaded CET1 capital forecasts to reflect the recent uptick in corporate bond
yields. At Q316, BOI’s fully loaded CET1 retraced to 10.5% largely after the pension deficit
widened to €1.45bn. However, we estimate recovering bond yields in Q4 are likely to add
c.120bps to capital. Also, a 30bps Q4 profit contribution and 20bps for a life company
dividend should offset the 20bps hit from its late December capital developments. As a
result, FY16 fully loaded CET1 should finish strongly at 12.0%.
We also made adjustments to the mix of our P&L estimates, though our net income forecasts
for FY16-18 are unchanged. Net interest income improves by €40-50m in FY17-19f to reflect
better NIM momentum in Q4 and slightly better prospects for liquid asset returns further out
as yields rise. However, we have also raised our costs again by €40-50m as BOI embarks
this year on its large IT investment. Our estimates now allow for c.20-25% volatility in 2017
and 2018 on BOI’s current annual €400m IT spend.
The Q416 pension swing sees CET1 reach our 12.5% target by H117, meaning a
cash dividend in Q417 is now our base case, from Q218 previously. Despite the
capital improvement, an FY16 final dividend (results due February 24) may be just
too early given Brexit uncertainties (c.40% of loans in UK), the IT investment plan
and any residual TRIM related risks (target review of internal models). The pension
swing lies behind our PT move from 25c to 28c. Any further bond yield tailwinds
(+7/8bps ytd) would be positive for capital (every 25bps move adds c.85bps to
CET1 plus 1.3c to TNAV), dividends and medium term NIM. We reiterate our Buy.