AmWatch - CIMB Group : Possible merger with RHB Cap and MBSB for top spot HOLD, 10 Jul 2014

SECTOR FOCUS OF THE DAY

CIMB Group : Possible merger with RHB Cap and MBSB for top spot        HOLD

We maintain our HOLD rating on CIMB Group Holdings Bhd with an unchanged fair value of RM7.30/share for FY14F. This is based on an FY14F ROE of 12.7% and an unchanged fair P/BV of 1.7x. CIMB, RHB Cap and MBSB have announced that all three companies’ shares will be suspended today. We believe this is likely to be related to a merger between the three entities. CIMB’s involvement in a possible merger with RHB Cap and MBSB is a total surprise to us.

We believe the merit for the deal is likely to be a major shift in CIMB’s position in the domestic market. CIMB will emerge as the largest banking group in the country, with a potential asset size of RM614bil vs. Maybank’s current asset size of RM578bil. Currently CIMB is ranked second in terms of asset size at RM380bil. Other than this, we foresee CIMB gaining exposure into RHB Cap’s niche EASY segment’s unit trust and personal loan financing segments, as well as MBSB’s personal loan to the civil servants’ sector.

While there are no further indications on the structure of the merger, we have assumed that CIMB would be taking over RHB Cap and MBSB separately, through issuances of new CIMB shares. Based on our sensitivity analysis, we estimate that CIMB’s ROE may be potentially diluted to 10.7% from 12.7% for FY14F. Our potential new fair value may be RM6.87/share. 

Assuming the takeovers are done with new CIMB share issuances, we estimate that EPF will end up with a significant 25.0% stake from 14.5% currently. Khazanah is also expected to retain a significant stake of 20.0% from 29.6% currently. With the merger, CIMB may potentially end up with two major strong institutional shareholders. We also foresee some duplication in both CIMB and RHB Cap’s commercial banking and investment banking activities.

Others :

Media Prima : Likely disappointments ahead       HOLD

UMW Holdings : Naga 5 secures new contract    HOLD

Yinson Holdings : Sell or buy 50% stake in FPSO Petroleo Nautipa?            BUY

QUICK TAKE

Bonia Corporation : Re-entering China market    BUY

NEWS HIGHLIGHTS

Telekom Malaysia : DTT not a rival to HyppTV

Berjaya Food : BFI sets up unit in Cambodia

Malaysian Airline System : Enhances US codeshare