| Research, Mortgage Banking, Earnings, Commercial Banks | 14 May 2008 11:00 PM | |
| The first of my regional bank shorts to be posted to the blog... by Reggie Middleton |
To begin with, I would like to remind all that I am a private investor, not an analyst, nor a reporter or media professional. Hence, expect me to be short anything that I am bearish on, and long anything that I am bullish on. Very strong investment results are my goals, with the blog being a hobby. With that being said, I am bearish on the regional banking sector with large concentrations of commercial real estate, consumer finance and 2nd lien residential real estate risk. I screened about 330 S&Ls, regional and small/mid-cap banks and the finalist of this contest was... PNC. Below is my (textual) take on PNC. Later, I will post some other banks that I have looked at along with additional info on the state of the industry that emboldens me to hold short positions during this bear rally. I will also be posting updates on the homebuilders.
This analysis was very richly formatted with plenty of charts and graphs, hence I decided to leave most of it out of the blog post. Anyone who wishes to see it in its full fidelity should simply register (for free) and download the pdf version -
PNC Report 050508 revised (711.95 kB 2008-05-15 12:26:16).
INVESTMENT SUMMARY
| PNC - Key numbers and ratios | 2007 | 2008e | 2009e |
| Revenues ($ mn) | 6,705 | 6,610 | 6,746 |
| Net Interest Income ($ mn) | 2,915 | 3,292 | 3,295 |
| Non Interest Income ($ mn) | 3,790 | 3,318 | 3,451 |
| Net Income ($ mn) | 1,467 | 792 | 680 |
| EPS ($) | 3.94 | 1.84 | 1.96 |
| Efficeny ratio | 64.07% | 68.65% | 71.94% |
| Net Interest Income-to-Revenues | 43.48% | 49.80% | 48.84% |
| Net Interest Margin | 3.07% | 3.06% | 3.11% |
| Provision to gross loans | 0.46% | 1.18% | 1.24% |
| Allowance to gross loans | 1.21% | 1.74% | 2.16% |
| Net Charge-offs to gross loans | 0.29% | 0.62% | 0.81% |
| NPA to gross loans | 0.70% | 0.98% | 1.01% |
| Actual loss to shareholder's equity | 1.35% | 3.06% | 4.17% |
| NPAs to sharehodler's equity | 3.22% | 4.83% | 5.19% |
| Loans-to-deposit ratio | 81.61% | 86.10% | 84.27% |
| Return on average assets | 1.06% | 0.58% | 0.49% |
| Return on average equity | 10.21% | 5.82% | 4.94% |
| P/E | 18.19 | 38.90 | 36.56 |
| P/B | 1.62 | 1.86 | 1.75 |
| Prtice performance | 1 m | 3 m | 12 m |
| Absolute | 3.2% | 8.0% | -4.2% |
| Relative to SPX | -0.5% | 6.3% | 1.0% |
| Price ($) as on May 1, 2008 |
71.74 |
|
52 week range ($) |
53.1 - 75.99 |
|
Shares outstanding (mn) |
341 |
|
Sharesholders equity ($ mn) |
14,423 |
|
Market Cap ($ mn) |
24,429 |
|
|
|
|
WACC |
9.31% |
|
Beta |
1.07 |
The banking and financial services sector in the US and across the globe continues to be under the ambit of unrelenting financial market disturbances. With banks and financial services companies continuing to report large charge-offs on loans and mark-to-market losses, no near-term prospect of an inflection point of the current financial markets turbulence is in sight. The recent macro-economic indicators in the united states have also not exhibited any signs of a turnaround from the gloomy state of affairs prevailing since mid-2007. Amid these deteriorating economic conditions, Pennsylvania-based PNCPNC financial services (PNCPNC) has started to face the heat in the form of rising losses from mark-to-market write-downs and loan delinquencies. We believe that more problems could be in store for PNC considering that a significant 54.2% of its total loans of the bank comprise real estate loans and a significant 20.4% of the total assets are invested in held-for-sale securities. PNC’s lower-than-peer capital ratios and historically low provisioning for loan losses may prove to be a serious concern with an expected increase in provisions and resulting charge-offs, together with mark-to-market losses on held-for-sale securities. This coupled with lower loan growth and an expected decline in fee-based income would drive PNC’s adjusted EPS and BVPS to an estimated $1.84 and $40.03, respectively, in 2008, and $1.96 and $38.47 in 2009, versus $3.94 and $44.34 in 2007. On the upside, we believe that the bank’s diversified income stream relative to its peers and its investment in Blackrock, a leading asset management company, underpin PNC’s earnings ability in the troubled market conditions.
I. Investment concerns
Poor regulatory capital ratios. PNC’s tier one capital ratio and total risk based capital ratio at 7.7% and 11.4% are one of the lowest among its peer group of over 330 banks and thrifts, which could exert pressure on the bank’s ability to sustain losses. In the event of prolonged losses, PNC may be forced to raise additional capital and cut down its lending activities, impacting its net interest income.
Significant real estate loan exposure. PNC’s 54.2% loan exposure towards real estate related loans, including 20.2%, 13.1% and 20.8% exposure towards home equity, residential mortgages and commercial real estate (including real estate related loans), respectively, could lead to higher NPAs (Non-Performing Assets) for the bank in the wake of falling residential and commercial real estate prices and weak economic outlook for the US.
Expected increase in provisions to affect bank’s profitability. The banking industry in general, and PNC in particular have inadequate provisions to meet their expected loan losses. For the US banking industry, allowances for loan losses declined to 1.16% of gross loans in 2006 from 2.67% in 1991. PNC’s allowances for gross loans stood at 1.21% at the end of 2007 versus 1.12% as at the end of 2006. Though reflecting an increase from 2006 levels, we believe that the bank’s current provisioning may not be sufficient to cover its charge-offs expected to increase from rising delinquency rates. In addition, PNC’s provisions for credit loss have not kept pace with the corresponding rise in the bank’s NPAs (NPAs increased 188% while allowances increased by a lower 25% in 1Q2008 over 4Q2007) which could lead to a need for higher provisioning in the coming quarters putting a strain on the bank’s profitability in the near-to-medium term.
Sluggish growth in net interest income off slower loan growth. As consumer and business spending continues to soften in response to US economic hard-landing, growth in consumer and business lending is expected to remain passive, particularly in the spheres of real estate home equity loans, construction and development loans and commercial loans, which form a major part of PNC’s loan portfolio. We expect PNC’s net interest income to witness downward pressure due to an expected decline in its interest bearing assets.
Fee based income to remain under pressure. PNC drives more than 50% of its revenues from non-interest income. However, with the loss of confidence in credit and capital markets, the bank’s fee-based income is expected to witness a decline as a result of lower transaction volumes and decline in investors’ appetite for high yield securities.
II. Investment positives
Diversified revenue stream through acquisition strategy. PNC has followed a strategy of growth via acquisitions to expand its asset base and product offerings. Since 2005, PNC has made a number of strategic acquisitions including those of Riggs National Corporation, Harris Williams, Mercantile, ARCS Commercial Mortgage, Yardville National Bancorp and Sterling Financial Corporation. As a result of the constant drive to increase its product offerings, PNC has significantly diversified its fee-based income, with its non-interest income contributing nearly 53.1% of its total revenues in 1Q2008, which is among the highest in its peer group.
BlackRock investment to provide downside support to valuation. In February 1995 PNC purchased BlackRock for $240 mn. BlackRock is one of the largest publicly traded asset management companies in the US having $1.3 tn of assets under management and a total market capitalization of $24.9 bn as of May 1, 2008. Subsequent to BlackRock’s merger with Merrill Lynch Investment Managers in 1999, PNC’s stake in BlackRock came down to 33.5% with Merrill Lynch holding a 49.8% stake in the company. Based on our estimated target price of BlackRock of $166.83, PNC’s stake in the company is valued at around $6.5 bn translating into a per share valuation of $19.25 for PNC.
Limited geographic exposure to troubled markets. PNC’s branch banking operations are concentrated in the eastern states of Pennsylvania, New Jersey, Washington DC, Maryland, Virginia, Ohio, Kentucky and Delaware. An absence of exposure to the highly troubled markets of California, Florida and Texas shields PNC from drastic averse impacts of the current US housing crisis. I would suggest readers take note that the markets in the north and central eastern US, primarily New Jersey, Pennsylvania (particularly the Poconos area and Philly metro), Virginia , Maryland and the DC Metro/Beltway areas, Ohio (due to its manufacturing and industrial base) are now showing significant weakness in their housing values and I expect this to accelerate in the near future.
Stable net interest margin. Federal Reserve’s initiatives to cut fed funds rates have resulted in a 3.25% rate cut since September 2007, helping the US banking sector improve its net interest margin. US banks’ cost of borrowing has declined significantly in the recent quarters due to reduced rate on deposits. In 1Q2008, PNC’s net interest margin increased to 3.14% compared with 2.98% in 4Q2007 and 2.76% in 1Q2007. Though Fed Reserve has signaled that it may not continue with rate cuts for the next few months due to rising inflationary concerns, we do not even anticipate Fed to increase the fed funds rate in the near term. This would result in stable net interest margin for the US banks for coming quarters.
III. Valuation
We have arrived at PNC’s valuation using weighted average of sum-of-the-parts valuation, Price/Sales (P/S) multiple and Price/Earning (P/E) multiple approaches assigning weights of 0.80, 0.10 and 0.10, respectively. PNC’s valuation under sum-of-the-parts valuation, P/S multiple approach and P/E multiple approach is $54.90, $52.47 and $26.99, respectively, which translates into weighted average share price of $51.87 implying a downward risk of 27.7% from current market price of $71.74 as on May 1, 2008.
| PNC Valuation | Weights | |||
| Relative P/E Valuation | 2009 | |||
| Diluted EPS ($) | 1.96 | |||
| Industry 2009 P/E plus 20% premium | 13.75 | |||
| Target price ($) | 26.99 | 10.0% | -62.4% | Upside (downside) potential |
| Relative P/S Valuation | 2009 | |||
| Revenue per share ($) | 19.81 | |||
| Industry 2009 P/E plus 20% premium | 2.65 | |||
| Target price ($) | 52.47 | 10.0% | -26.9% | Upside (downside) potential |
| Sum-of-the-parts valuation | 2009 | |||

The first of my regional bank shorts to be posted to the blog...

