Secure Trust Bank — Controlled growth

Financials

Secure Trust Bank

Controlled growth

Pre-close trading update

Financial services

23 January 2018

Price	1,790p
Market cap	£331m

Net debt/cash (£m)		N/M

Shares in issue	18.5m
Free float	79.9%
Code	STB

Primary exchange	LSE
Secondary exchange	N/A

Share price performance

%	1m	3m	12m
Abs	(0.4)	(4.4)	(23.0)
Rel (local)	(1.9)	(6.8)	(29.0)

52-week high/low

2455p

1625p

Business description

Secure Trust Bank is a well-established specialist bank addressing niche markets within consumer and commercial banking. It is launching a non-standard mortgage business. Former parent Arbuthnot Banking Group’s shareholding is now less than 20%.

Next events

FY17 results

22 March 2018

Analysts

Andrew Mitchell	+44 (0)20 3681 2500
Martyn King	+44 (0)20 3077 5745

financials@edisongroup.com

Edison profile page

Secure Trust Bank is a research client of Edison Investment Research Limited

Secure Trust Bank (STB) remains on track with both its shift towards a lower risk loan book and near-term trading. The move to lower risk assets has trimmed returns, but loan book growth continues apace and the benefits in terms of revenue and impairments should become clear in FY18 and FY19, years in which we expect earnings growth of over 30%.

Year end	Revenue (£m)	PBT* (£m)	EPS* (p)	DPS** (p)	P/E (x)	Yield (%)
12/16	118.2	32.9	137.7	75.0	13.0	4.2
12/17e	136.5	30.7	132.8	79.0	13.5	4.4
12/18e	161.7	40.5	174.2	83.0	10.3	4.6
12/19e	182.2	55.5	234.4	90.0	7.6	5.0

Note: *PBT and EPS on an underlying basis, excluding amortisation of acquired intangibles, exceptional items and share-based payments. **2016 DPS ex 165p special dividend.

Pre-close update

STB reported that Q4 trading was in line with management expectations and that FY17 results are likely to be similar to market estimates. The bank has continued the strategic repositioning of its loan book to a lower-risk profile through a move away from unsecured consumer, subprime motor and large prime central London housebuilding lending. As previously announced, the exit from unsecured personal lending was completed in December with the sale of the remaining portfolio, generating a profit of c £0.5m and net proceeds of c £36.6m. The level of impairments is not mentioned, indicating a stable situation ahead of the expected improvement as the benefits of the changes in the book flow through from FY18. Growth in the Retail, Motor, Mortgage and SME lending balances has continued in a controlled (but still brisk) manner.

Outlook: Looking for organic and M&A growth

While STB takes a cautious view on the balance of risk and reward prevailing in parts of the market, it continues to find attractive opportunities to grow its retail, motor, mortgage and SME (including real estate and invoice financing) loan books. Reflecting STB’s size, surplus capital and its ability to address parts of the market outside the focus of the large banks, our estimates assume loan book growth of more than 20% per annum between 2017 and 2019. M&A remains under consideration, with one option being a book acquisition to accelerate the scaling up of the mortgage business employing the personnel and systems already in place.

Valuation

We have not changed our estimates so, on the same assumptions, our dividend discount model gives an unchanged value of c 2,300p, which would imply an FY18e P/E of 13.2x and a P/NAV of 1.8x. This does not appear stretched in view of the potential for further growth and improving returns as STB employs its surplus capital while realising the benefits from the reshaping of its loan book.

Other points from the trading update

STB notes that it has made further progress on preparing implementation of IFRS 9 (applies from FY18 onwards). At the H117 stage STB reported that it had systems in place to deal with the new standard and has been dual running old and new approaches. Since then regulatory and transitional arrangements have been clarified.

As a reminder, while underlying cash flows will not be affected, IFRS 9 introduces significant changes to disclosure and recognition of credit losses. The standard divides financial instruments into three stages of credit quality. In the first, performing category a 12-month expected credit loss will be recognised while for the second and third stages, comprising exposures where there has been a significant increase in credit risk or those where there is objective evidence of deterioration, an estimate of expected lifetime credit losses will be made. This is expected and intended to bring forward the recognition of credit losses. While this may smooth loss recognition, the new accounting could give rise to lumpiness in provisioning where loans move in and out of the category in which a lifetime assessment is made and at turning points in the economic cycle.

STB also references the changes to Basel III capital regulations agreed in December. Among the changes will be lower risk weightings on mortgages on the standardised approach and progressively increased minima for the internal ratings-based approach from 2022. This should be positive for STB’s competitive position but clearly the benefits will take time to arrive.

Recent PRA and BoE commentary

Coincidentally, the Prudential Regulatory Authority (PRA) issued a statement on its review of consumer credit on the same day as STB’s trading update. The focus of the PRA’s work was on areas such as interest-free offers on credit cards that do not affect STB, but its concerns on possible market excesses in some areas are in tune with STB’s own view. Interestingly, the PRA reports that it has seen evidence of a tightening in lending criteria and uptick in consumer loan pricing. Also, it sees signs of a less obvious adoption of assumptions that make greater allowance for the possibility of an economic downturn.

The latest Bank of England (BoE) Credit Conditions Survey (Q417) also talks about significantly reduced availability of unsecured consumer credit, a contraction which participants expected to continue in the current quarter.

In time these changes could reopen opportunities for STB, but for the moment can be seen as validating its repositioning.

Valuation

Our comparative valuation table (below) includes a selection of challenger banks and specialist lenders. Shawbrook is no longer in the list following completion of the takeover by private equity funds advised by Pollen Street Capital and BC Partners (on a multiple of c 2x FY16 NAV). Aldermore still features prior to completion of the recommended offer from FirstRand (at 313p – again on c 2x FY16 NAV).

Exhibit 1: Challenger/specialist lender comparative table

	Price (p)	Market cap (£m)	2018 P/E (x)	Yield (%)	ROE (%)	Price to NAV (x)
Secure Trust Bank	1,790.0	330.7	10.3	4.2	10.9	1.4
1PM	51.0	43.9	7.0	0.0	12.2	1.0
Aldermore	311.6	1,074.8	9.7	0.0	19.0	1.8
Close Brothers	1,467.0	2,221.2	10.9	4.1	16.4	1.8
CYBG	326.8	2,892.4	12.7	0.0	6.3	0.8
Metro Bank	3,670.0	3,247.1	50.3	0.0	1.9	3.0
OneSavings Bank	408.6	994.8	7.9	2.6	23.3	1.9
Paragon	514.0	1,355.5	10.4	3.1	11.8	1.4
Private and Commercial Finance	26.2	55.6	9.8	0.0	11.4	1.6
Provident Financial	1,790.0	330.7	10.3	4.2	10.9	1.4
S&U	2,300.0	275.8	11.2	1.7	15.2	1.9
Average			10.0	1.6	12.8	1.7

Source: Bloomberg, Edison Investment Research, company data. Note: Priced at 23 January 2018. Average P/E excluding Metro Bank.

STB trades on close to an average P/E but also offers one of the higher yields in this group and trades on a below average price to NAV (P/NAV), although its ROE is below average at this stage prior to deployment of surplus capital.

The next chart shows the trade-off between price to book and the ROEs earned by the peer group. STB appears centrally placed, but use of its surplus capital organically or through acquisition could allow the valuation to rise materially without appearing stretched. Metro Bank’s seemingly anomalous position reflects its current marginal profitability, strong growth and the market’s expectation that it will be able to deliver high profitability in future.

Exhibit 2: Challenger banks/specialist lenders P/NAV vs ROE

Source: Bloomberg, Edison Investment Research

Our ROE/COE calculation for STB is unchanged (assumptions include 15.5% sustainable ROE, 10% cost of equity and 5% nominal growth), giving a value of c 2,700p. The assumed return is above the prospective ROEs arising from our 2017 and 2018 estimates (10.2% and 12.6%), but just below the return on required equity reported for H117 of 16.0%. As in our last note we choose to focus more on the output of a dividend discount model that incorporates the profits progression in our forecast period and this produces a value of c 2,300p, which seems more plausible given the implied prospective P/E (13.2x FY18e) and P/NAV (1.8x) multiples.

Finally, for reference we include a table showing the recent share price performance of the peer group shown above. This shows a wide range of returns over the periods shown. Provident Financial has suffered badly from the problems in its home collected credit business and concerns over the regulatory investigation of Vanquis and Moneybarn, while Aldermore has been boosted by the bid. STB has seen noticeably weaker performance than average (ex-Provident Financial). This suggests the potential for significant upside as investors focus more on the growth potential in FY18 and beyond.

Exhibit 3: Recent share price performance in context (%)

	One month	Three months	One year	Ytd	From 12-month high
Secure Trust Bank	-0.4	-3.6	-23.5	-0.4	-28.4
1PM	14.6	4.6	-13.2	12.1	-16.6
Aldermore	0.4	2.7	47.1	0.4	-0.4
Close Brothers	0.1	4.7	1.9	1.3	-14.5
CYBG	-2.1	4.8	15.9	-3.8	-4.3
Metro Bank	3.3	1.0	15.8	2.4	-5.2
OneSavings Bank	0.6	-1.1	28.7	-1.0	-14.5
Paragon	4.4	11.2	26.6	4.7	-0.3
Private and Commercial Finance	-8.1	-4.7	2.9	-8.1	-18.1
Provident Financial	-17.9	-21.7	-73.8	-19.0	-77.9
S&U	3.4	12.6	12.2	0.7	-5.9
Average (ex-Provident Financial)	1.6	3.2	11.4	0.8	-10.8

Source: Bloomberg, Edison Investment Research. Note: Priced at 23 January 2018.

Exhibit 4: Financial summary

Year end December	2015	2016	2017e	2018e	2019e
£m except where stated
Profit and loss
Net interest income	78.9	103.7	120.7	144.8	165.3
Net commission income	13.2	14.5	15.8	16.9	16.9
Total operating income	92.1	118.2	136.5	161.7	182.2
Total G&A expenses (exc non-recurring items below)	(50.5)	(65.5)	(69.1)	(83.4)	(89.5)
Operating profit pre impairments & exceptionals	41.6	52.7	67.5	78.3	92.7
Impairment charges on loans	(16.8)	(27.7)	(38.1)	(38.6)	(38.0)
Other income	0.0	0.0	0.3	0.0	0.0
Operating profit post impairments	24.8	25.0	29.7	39.7	54.7
Non-recurring items	0.0	0.0	0.0	0.0	0.0
Pre-tax profit	24.8	25.0	29.7	39.7	54.7
Corporation tax	(5.5)	(6.3)	(5.7)	(7.0)	(9.7)
Tax rate	22.2%	25.2%	19.2%	17.7%	17.7%
Bank tax surcharge	0.0	(0.0)	(0.3)	(1.2)	(2.4)
Profit after tax - continuing basis	19.3	18.7	23.7	31.5	42.6
Discontinued business	9.4	118.8	0.0	0.0	0.0
(Loss)/profit for year	28.7	137.5	23.7	31.5	42.6
Minority interests	0.0	0.0	0.0	0.0	0.0
Net income attributable to equity shareholders	28.7	137.5	23.7	31.5	42.6
Company reported pre-tax earnings adjustments	(9.8)	7.9	1.0	0.8	0.8
Reported underlying pre-tax earnings (ex-discontinued 2015/16)	26.7	32.9	30.7	40.5	55.5
Reported underlying earnings after tax	20.8	25.1	24.5	32.2	43.3
Average basic number of shares in issue (m)	18.2	18.5	18.5	18.5	18.5
Average diluted number of shares in issue (m)	18.5	18.6	18.6	18.6	18.6
Reported diluted EPS (p)	104.1	101.8	127.6	169.6	229.4
Underlying diluted EPS (p)	114.3	137.7	132.8	174.2	234.4
Ordinary DPS (p)	72.0	75.0	79.0	83.0	90.0
Special DPS (p)	0.0	165.0	0.0	0.0	0.0

Net interest/average loans	9.97%	9.09%	8.17%	7.57%	6.36%
Impairments/average loans	2.12%	2.43%	2.58%	2.02%	1.46%
Cost income ratio	54.8%	55.4%	50.6%	51.6%	49.1%

Balance sheet
Net customer loans	960.6	1,321.0	1,633.0	2,195.0	3,000.0
Other assets	286.8	189.0	288.2	328.0	448.3
Total assets	1,247.4	1,510.0	1,921.2	2,523.0	3,448.3
Total customer deposits	1,033.1	1,151.8	1,555.2	2,110.6	2,912.6
Other liabilities	73.1	122.2	117.4	147.2	243.3
Total liabilities	1,106.2	1,274.0	1,672.7	2,257.7	3,155.9
Net assets	141.2	236.0	248.5	265.2	292.4
Minorities	0.0	0.0	0.0	0.0	0.0
Shareholders' equity	141.2	236.0	248.5	265.2	292.4

Reconciliation of movement in equity
Opening shareholders' equity	124.9	141.2	236.0	248.5	265.2
Profit in period	28.7	137.5	23.7	31.5	42.6
Other comprehensive income	0.0	(1.8)	2.8	0.0	0.0
Ordinary dividends	(12.6)	(13.1)	(14.0)	(14.8)	(15.5)
Special dividend	0.0	(30.0)	0.0	0.0	0.0
Share based payments	0.2	0.2	0.0	0.0	0.0
Issue of shares	0.0	2.0	0.0	0.0	0.0
Share issuance costs	0.0	0.0	0.0	0.0	0.0
Closing shareholders' equity	141.2	236.0	248.5	265.2	292.4

Other selected data and ratios
Period end shares in issue (m)	18.2	18.5	18.5	18.5	18.5
NAV per share (p)	776	1,277	1,345	1,436	1,582
Tangible NAV per share (p)	738	1,229	1,292	1,383	1,529
Return on average equity	21.6%	72.9%	9.8%	12.3%	15.3%
Normalised return on average equity	15.9%	12.1%	10.2%	12.6%	16.4%
Average loans	821.9	1,134.6	1,493.3	1,907.8	2,222.3
Average deposits	827.9	1,067.5	1,339.7	1,830.6	2,142.8
Loans/deposits	93.0%	114.7%	105.0%	104.0%	103.0%
Risk exposure	998.5	1,270.1	1,540.1	1,921.1	2,452.8
Common equity tier 1 ratio	13.6%	17.4%	15.1%	12.9%	11.2%

Source: Edison Investment Research, Secure Trust Bank data. Note: Profit on sale of ELG in April 2016 of £116.8m is included with the discontinued business line for FY16.

Edison is an investment research and advisory company, with offices in North America, Europe, the Middle East and AsiaPac. The heart of Edison is our world-renowned equity research platform and deep multi-sector expertise. At Edison Investment Research, our research is widely read by international investors, advisers and stakeholders. Edison Advisors leverages our core research platform to provide differentiated services including investor relations and strategic consulting. Edison is authorised and regulated by the Financial Conduct Authority. Edison Investment Research (NZ) Limited (Edison NZ) is the New Zealand subsidiary of Edison. Edison NZ is registered on the New Zealand Financial Service Providers Register (FSP number 247505) and is registered to provide wholesale and/or generic financial adviser services only. Edison Investment Research Inc (Edison US) is the US subsidiary of Edison and is regulated by the Securities and Exchange Commission. Edison Investment Research Pty Limited (Edison Aus) [46085869] is the Australian subsidiary of Edison. Edison Germany is a branch entity of Edison Investment Research Limited [4794244]. www.edisongroup.com

DISCLAIMER
Copyright 2018 Edison Investment Research Limited. All rights reserved. This report has been commissioned by Secure Trust Bank and prepared and issued by Edison for publication globally. All information used in the publication of this report has been compiled from publicly available sources that are believed to be reliable, however we do not guarantee the accuracy or completeness of this report. Opinions contained in this report represent those of the research department of Edison at the time of publication. The securities described in the Investment Research may not be eligible for sale in all jurisdictions or to certain categories of investors. This research is issued in Australia by Edison Investment Research Pty Ltd (Corporate Authorised Representative (1252501) of Myonlineadvisers Pty Ltd (AFSL: 427484)) and any access to it, is intended only for "wholesale clients" within the meaning of the Corporations Act 2001 of Australia. The Investment Research is distributed in the United States by Edison US to major US institutional investors only. Edison US is registered as an investment adviser with the Securities and Exchange Commission. Edison US relies upon the "publishers' exclusion" from the definition of investment adviser under Section 202(a)(11) of the Investment Advisers Act of 1940 and corresponding state securities laws. As such, Edison does not offer or provide personalised advice. We publish information about companies in which we believe our readers may be interested and this information reflects our sincere opinions. The information that we provide or that is derived from our website is not intended to be, and should not be construed in any manner whatsoever as, personalised advice. Also, our website and the information provided by us should not be construed by any subscriber or prospective subscriber as Edison’s solicitation to effect, or attempt to effect, any transaction in a security. The research in this document is intended for New Zealand resident professional financial advisers or brokers (for use in their roles as financial advisers or brokers) and habitual investors who are “wholesale clients” for the purpose of the Financial Advisers Act 2008 (FAA) (as described in sections 5(c) (1)(a), (b) and (c) of the FAA). This is not a solicitation or inducement to buy, sell, subscribe, or underwrite any securities mentioned or in the topic of this document. This document is provided for information purposes only and should not be construed as an offer or solicitation for investment in any securities mentioned or in the topic of this document. A marketing communication under FCA Rules, this document has not been prepared in accordance with the legal requirements designed to promote the independence of investment research and is not subject to any prohibition on dealing ahead of the dissemination of investment research. Edison has a restrictive policy relating to personal dealing. Edison Group does not conduct any investment business and, accordingly, does not itself hold any positions in the securities mentioned in this report. However, the respective directors, officers, employees and contractors of Edison may have a position in any or related securities mentioned in this report. Edison or its affiliates may perform services or solicit business from any of the companies mentioned in this report. The value of securities mentioned in this report can fall as well as rise and are subject to large and sudden swings. In addition it may be difficult or not possible to buy, sell or obtain accurate information about the value of securities mentioned in this report. Past performance is not necessarily a guide to future performance. Forward-looking information or statements in this report contain information that is based on assumptions, forecasts of future results, estimates of amounts not yet determinable, and therefore involve known and unknown risks, uncertainties and other factors which may cause the actual results, performance or achievements of their subject matter to be materially different from current expectations. For the purpose of the FAA, the content of this report is of a general nature, is intended as a source of general information only and is not intended to constitute a recommendation or opinion in relation to acquiring or disposing (including refraining from acquiring or disposing) of securities. The distribution of this document is not a “personalised service” and, to the extent that it contains any financial advice, is intended only as a “class service” provided by Edison within the meaning of the FAA (ie without taking into account the particular financial situation or goals of any person). As such, it should not be relied upon in making an investment decision. To the maximum extent permitted by law, Edison, its affiliates and contractors, and their respective directors, officers and employees will not be liable for any loss or damage arising as a result of reliance being placed on any of the information contained in this report and do not guarantee the returns on investments in the products discussed in this publication. FTSE International Limited (“FTSE”) © FTSE 2018. “FTSE®” is a trade mark of the London Stock Exchange Group companies and is used by FTSE International Limited under license. All rights in the FTSE indices and/or FTSE ratings vest in FTSE and/or its licensors. Neither FTSE nor its licensors accept any liability for any errors or omissions in the FTSE indices and/or FTSE ratings or underlying data. No further distribution of FTSE Data is permitted without FTSE’s express written consent.

Frankfurt +49 (0)69 78 8076 960

Schumannstrasse 34b

60325 Frankfurt

Germany

London +44 (0)20 3077 5700

280 High Holborn

London, WC1V 7EE

United Kingdom

New York +1 646 653 7026

295 Madison Avenue, 18th Floor

10017, New York

Sydney +61 (0)2 8249 8342

Level 12, Office 1205

95 Pitt Street, Sydney

NSW 2000, Australia

Frankfurt +49 (0)69 78 8076 960

Schumannstrasse 34b

60325 Frankfurt

Germany

London +44 (0)20 3077 5700

280 High Holborn

London, WC1V 7EE

United Kingdom

New York +1 646 653 7026

295 Madison Avenue, 18th Floor

10017, New York

Sydney +61 (0)2 8249 8342

Level 12, Office 1205

95 Pitt Street, Sydney

NSW 2000, Australia

Frankfurt +49 (0)69 78 8076 960

Schumannstrasse 34b

60325 Frankfurt

Germany

London +44 (0)20 3077 5700

280 High Holborn

London, WC1V 7EE

United Kingdom

New York +1 646 653 7026

295 Madison Avenue, 18th Floor

10017, New York

Sydney +61 (0)2 8249 8342

Level 12, Office 1205

95 Pitt Street, Sydney

NSW 2000, Australia

Frankfurt +49 (0)69 78 8076 960

Schumannstrasse 34b

60325 Frankfurt

Germany

London +44 (0)20 3077 5700

280 High Holborn

London, WC1V 7EE

United Kingdom

New York +1 646 653 7026

295 Madison Avenue, 18th Floor

10017, New York

Sydney +61 (0)2 8249 8342

Level 12, Office 1205

95 Pitt Street, Sydney

NSW 2000, Australia

Equities

Equities by Sector

Sectors

Thematics

Latest

Inside the mind of investors: International Biotechnology Trust

Borussia Dortmund – executive interviews

UK equities: A generational opportunity?

Audiovisual

Latest

Vantage: Gresham House Energy Storage Fund – Navigating challenges in energy storage

IP Group – executive interview

Georgia Capital in 60 seconds

About Edison

About Edison

Careers

Secure Trust Bank (LSE: STB)

Secure Trust Bank — Controlled growth

Financials

Financials

Latest

OPAP — Winning strategy

Patria Private Equity Trust — High liquidity and solid long-term track record

MoneyHero — Emphasis on driving margin

Intralot — Continuing improvement in Q324

Picton Property Income — Delivering on key initiatives

More on Secure Trust Bank

Secure Trust Bank — FY23 underlying PBT broadly maintained

Secure Trust Bank — V12 Retail Finance to support refreshed targets

Secure Trust Bank — One-off impairment masks underlying PBT beat

Secure Trust Bank — Positioned for strong growth in FY23

Latest from the Financials sector

S&U — Regulatory uncertainty holding back recovery

Record — Robust interim results with strategic progress

ProCredit Holding — Management expects ROE of c 10% in FY24

JDC Group — On track to reach high-end FY24 sales guidance

SDX Energy — Gas discovery ONZ-7

Subscribe to Edison