{"id":35160,"date":"2019-10-01T12:44:44","date_gmt":"2019-10-01T05:44:44","guid":{"rendered":"https:\/\/yuanta.com.vn\/?post_type=phan-tich&#038;p=35160"},"modified":"2019-10-01T12:44:44","modified_gmt":"2019-10-01T05:44:44","slug":"vcb-vn_fees-boosted-by-bancassurance-deal","status":"publish","type":"phan-tich","link":"https:\/\/yuanta-uat.ysvn.com.vn\/en\/analysis\/vcb-vn_fees-boosted-by-bancassurance-deal","title":{"rendered":"VCB VN_Fees boosted by bancassurance deal"},"content":{"rendered":"<p><span style=\"font-size: 18pt\"><strong>Buy<\/strong><\/span><\/p>\n<p><strong>TP upside (downside) +12%<\/strong><\/p>\n<p><strong>Close 30 Sep 2019<\/strong><\/p>\n<p><strong>Price \u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0 VND 82,100<\/strong><\/p>\n<p><strong>12M Target\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0 VND 92,035<\/strong><\/p>\n<p><strong>Previous Target \u00a0\u00a0 VND 75,270<\/strong><\/p>\n<p><strong>Change\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0 +22%<\/strong><\/p>\n<p><span style=\"font-size: 18pt\"><strong>Fees boosted by bancassurance deal<\/strong><\/span><\/p>\n<p><strong>Deal benefits<\/strong>: 1) A US$400m upfront fee (we assume in 2020). 2) Increased fees from bancassurance sales in the years ahead now that the VCB-Cardif tie-up is history. 3) Improved ROE given the capital-lite nature of bancassurance sales. Please see our earnings revision table in the left margin for the earnings impact. Also, we present the detailed post-deal \/ pre-deal income statement comparisons on Page 3.<\/p>\n<p><strong>Fee income and earnings upgrades<\/strong>. We had anticipated some sort of deal occurring but did not factor it in to our previous earnings. Based on the details released so far, we have adjusted up our 2020E net fee income by 160% from our original forecast of VND5.8 trn to VND15.0 trn in 2020E. We expect net fee income (boosted by a rejuvenated bancassurance contribution) to account for 22% of average total revenue in 2020E-23E. Please see the Income Statement on page 3 for detail.<\/p>\n<p><strong>Wrapping up the VCB-Cardif biz.<\/strong> As part of the deal, FWD will purchase VCB-Cardif, the bank\u2019s laggard insurance JV that has been a drag on signing an exclusivity deal. VCB\u2019s 45% ownership in this JV is booked on the balance sheet at VND123 bn. The purchase price has not been disclosed, but there could also be a small one-off gain here if Cardif insists on a premium to book value (but we have not factored this in).<\/p>\n<p><strong>We upgrade our recommendation to BUY <\/strong>from the previous HOLD-Outperform and raise our target price by 22% to VND92,035, implying 4.2x 2019E and 3.5x 2020E P\/BV. Please see the valuation summary and Residual valuation sensitivities tables on page 2.<\/p>\n<p><strong>For details on our view on VCB<\/strong>, please see our June 6 initiation note titled <a href=\"http:\/\/yuanta-uat.ysvn.com.vn\/wp-content\/uploads\/2019\/06\/VCB_Initiation_Jun-2019.pdf\">Rock the CASA<\/a>. VCB also tops the quality list among the 17 publically traded Vietnamese banks, as detailed in our latest <a href=\"http:\/\/yuanta-uat.ysvn.com.vn\/wp-content\/uploads\/2019\/08\/Banks_CAMEL_14.08-2Q19_Updated_Final.pdf\">CAMEL analysis update<\/a> of August 14.<\/p>\n<p>For the full report, please access here: <a href=\"http:\/\/yuanta-uat.ysvn.com.vn\/wp-content\/uploads\/2019\/10\/VCB_Boosted-by-banca_01.10.2019.pdf\">VCB_Boosted by banca_01.10.2019<\/a><\/p>\n<p><strong>Analyst: Tanh Tran,<\/strong>\u00a0<em>tanh.tran@yuanta.com.vn<\/em><\/p>\n","protected":false},"excerpt":{"rendered":"<p>Buy TP upside (downside) +12% Close 30 Sep 2019 Price \u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0 VND 82,100 12M Target\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0 VND 92,035 Previous Target \u00a0\u00a0 VND 75,270 Change\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0 +22% Fees boosted by bancassurance deal Deal benefits: 1) A US$400m upfront fee (we assume in 2020). 2) Increased fees from bancassurance sales in the years ahead now that the VCB-Cardif tie-up&#8230;<\/p>\n","protected":false},"author":10,"featured_media":0,"template":"","class_list":["post-35160","phan-tich","type-phan-tich","status-publish","hentry","analysis-category-company-update"],"acf":[],"yoast_head":"<!-- This site is optimized with the Yoast SEO Premium plugin v23.3 (Yoast SEO v23.4) - https:\/\/yoast.com\/wordpress\/plugins\/seo\/ -->\n<title>VCB VN_Fees boosted by bancassurance deal | Yuanta Vietnam<\/title>\n<meta name=\"description\" content=\"Buy TP upside (downside) +12% Close 30 Sep 2019 Price \u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0 VND 82,100 12M Target\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0 VND 92,035 Previous Target \u00a0\u00a0 VND 75,270\" \/>\n<meta name=\"robots\" content=\"noindex, follow, max-snippet:-1, max-image-preview:large, max-video-preview:-1\" \/>\n<meta property=\"og:locale\" content=\"en_US\" \/>\n<meta property=\"og:type\" content=\"article\" \/>\n<meta property=\"og:title\" content=\"VCB VN_Fees boosted by bancassurance deal\" \/>\n<meta property=\"og:description\" content=\"Buy TP upside (downside) +12% Close 30 Sep 2019 Price \u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0 VND 82,100 12M Target\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0 VND 92,035 Previous Target \u00a0\u00a0 VND 75,270\" \/>\n<meta property=\"og:url\" content=\"https:\/\/yuanta-uat.ysvn.com.vn\/en\/analysis\/vcb-vn_fees-boosted-by-bancassurance-deal\" \/>\n<meta property=\"og:site_name\" content=\"Yuanta Vietnam\" \/>\n<meta name=\"twitter:card\" content=\"summary_large_image\" \/>\n<meta name=\"twitter:label1\" content=\"Est. reading time\" \/>\n\t<meta name=\"twitter:data1\" content=\"2 minutes\" \/>\n<script type=\"application\/ld+json\" class=\"yoast-schema-graph\">{\"@context\":\"https:\/\/schema.org\",\"@graph\":[{\"@type\":\"WebPage\",\"@id\":\"https:\/\/yuanta-uat.ysvn.com.vn\/en\/analysis\/vcb-vn_fees-boosted-by-bancassurance-deal\",\"url\":\"https:\/\/yuanta-uat.ysvn.com.vn\/en\/analysis\/vcb-vn_fees-boosted-by-bancassurance-deal\",\"name\":\"VCB VN_Fees boosted by bancassurance deal | Yuanta Vietnam\",\"isPartOf\":{\"@id\":\"https:\/\/yuanta-uat.ysvn.com.vn\/#website\"},\"datePublished\":\"2019-10-01T05:44:44+00:00\",\"dateModified\":\"2019-10-01T05:44:44+00:00\",\"description\":\"Buy TP upside (downside) +12% Close 30 Sep 2019 Price \u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0 VND 82,100 12M Target\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0 VND 92,035 Previous Target \u00a0\u00a0 VND 75,270\",\"breadcrumb\":{\"@id\":\"https:\/\/yuanta-uat.ysvn.com.vn\/en\/analysis\/vcb-vn_fees-boosted-by-bancassurance-deal#breadcrumb\"},\"inLanguage\":\"en-US\",\"potentialAction\":[{\"@type\":\"ReadAction\",\"target\":[\"https:\/\/yuanta-uat.ysvn.com.vn\/en\/analysis\/vcb-vn_fees-boosted-by-bancassurance-deal\"]}]},{\"@type\":\"BreadcrumbList\",\"@id\":\"https:\/\/yuanta-uat.ysvn.com.vn\/en\/analysis\/vcb-vn_fees-boosted-by-bancassurance-deal#breadcrumb\",\"itemListElement\":[{\"@type\":\"ListItem\",\"position\":1,\"name\":\"Home\",\"item\":\"https:\/\/yuanta-uat.ysvn.com.vn\/en\"},{\"@type\":\"ListItem\",\"position\":2,\"name\":\"Analysis\",\"item\":\"https:\/\/yuanta-uat.ysvn.com.vn\/en\/analysis\"},{\"@type\":\"ListItem\",\"position\":3,\"name\":\"VCB VN_Fees boosted by bancassurance deal\"}]},{\"@type\":\"WebSite\",\"@id\":\"https:\/\/yuanta-uat.ysvn.com.vn\/#website\",\"url\":\"https:\/\/yuanta-uat.ysvn.com.vn\/\",\"name\":\"Yuanta Vietnam\",\"description\":\"Asia&#039;s leading Financial Holding Group and Securities Firm\",\"publisher\":{\"@id\":\"https:\/\/yuanta-uat.ysvn.com.vn\/#organization\"},\"potentialAction\":[{\"@type\":\"SearchAction\",\"target\":{\"@type\":\"EntryPoint\",\"urlTemplate\":\"https:\/\/yuanta-uat.ysvn.com.vn\/?s={search_term_string}\"},\"query-input\":{\"@type\":\"PropertyValueSpecification\",\"valueRequired\":true,\"valueName\":\"search_term_string\"}}],\"inLanguage\":\"en-US\"},{\"@type\":\"Organization\",\"@id\":\"https:\/\/yuanta-uat.ysvn.com.vn\/#organization\",\"name\":\"Yuanta Vietnam\",\"url\":\"https:\/\/yuanta-uat.ysvn.com.vn\/\",\"logo\":{\"@type\":\"ImageObject\",\"inLanguage\":\"en-US\",\"@id\":\"https:\/\/yuanta-uat.ysvn.com.vn\/#\/schema\/logo\/image\/\",\"url\":\"http:\/\/yuanta-uat.ysvn.com.vn\/wp-content\/uploads\/2018\/03\/favicon.png\",\"contentUrl\":\"http:\/\/yuanta-uat.ysvn.com.vn\/wp-content\/uploads\/2018\/03\/favicon.png\",\"width\":33,\"height\":32,\"caption\":\"Yuanta Vietnam\"},\"image\":{\"@id\":\"https:\/\/yuanta-uat.ysvn.com.vn\/#\/schema\/logo\/image\/\"}}]}<\/script>\n<!-- \/ Yoast SEO Premium plugin. -->","yoast_head_json":{"title":"VCB VN_Fees boosted by bancassurance deal | Yuanta Vietnam","description":"Buy TP upside (downside) +12% Close 30 Sep 2019 Price \u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0 VND 82,100 12M Target\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0 VND 92,035 Previous Target \u00a0\u00a0 VND 75,270","robots":{"index":"noindex","follow":"follow","max-snippet":"max-snippet:-1","max-image-preview":"max-image-preview:large","max-video-preview":"max-video-preview:-1"},"og_locale":"en_US","og_type":"article","og_title":"VCB VN_Fees boosted by bancassurance deal","og_description":"Buy TP upside (downside) +12% Close 30 Sep 2019 Price \u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0 VND 82,100 12M Target\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0 VND 92,035 Previous Target \u00a0\u00a0 VND 75,270","og_url":"https:\/\/yuanta-uat.ysvn.com.vn\/en\/analysis\/vcb-vn_fees-boosted-by-bancassurance-deal","og_site_name":"Yuanta Vietnam","twitter_card":"summary_large_image","twitter_misc":{"Est. reading time":"2 minutes"},"schema":{"@context":"https:\/\/schema.org","@graph":[{"@type":"WebPage","@id":"https:\/\/yuanta-uat.ysvn.com.vn\/en\/analysis\/vcb-vn_fees-boosted-by-bancassurance-deal","url":"https:\/\/yuanta-uat.ysvn.com.vn\/en\/analysis\/vcb-vn_fees-boosted-by-bancassurance-deal","name":"VCB VN_Fees boosted by bancassurance deal | Yuanta Vietnam","isPartOf":{"@id":"https:\/\/yuanta-uat.ysvn.com.vn\/#website"},"datePublished":"2019-10-01T05:44:44+00:00","dateModified":"2019-10-01T05:44:44+00:00","description":"Buy TP upside (downside) +12% Close 30 Sep 2019 Price \u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0 VND 82,100 12M Target\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0 VND 92,035 Previous Target \u00a0\u00a0 VND 75,270","breadcrumb":{"@id":"https:\/\/yuanta-uat.ysvn.com.vn\/en\/analysis\/vcb-vn_fees-boosted-by-bancassurance-deal#breadcrumb"},"inLanguage":"en-US","potentialAction":[{"@type":"ReadAction","target":["https:\/\/yuanta-uat.ysvn.com.vn\/en\/analysis\/vcb-vn_fees-boosted-by-bancassurance-deal"]}]},{"@type":"BreadcrumbList","@id":"https:\/\/yuanta-uat.ysvn.com.vn\/en\/analysis\/vcb-vn_fees-boosted-by-bancassurance-deal#breadcrumb","itemListElement":[{"@type":"ListItem","position":1,"name":"Home","item":"https:\/\/yuanta-uat.ysvn.com.vn\/en"},{"@type":"ListItem","position":2,"name":"Analysis","item":"https:\/\/yuanta-uat.ysvn.com.vn\/en\/analysis"},{"@type":"ListItem","position":3,"name":"VCB VN_Fees boosted by bancassurance deal"}]},{"@type":"WebSite","@id":"https:\/\/yuanta-uat.ysvn.com.vn\/#website","url":"https:\/\/yuanta-uat.ysvn.com.vn\/","name":"Yuanta Vietnam","description":"Asia&#039;s leading Financial Holding Group and Securities Firm","publisher":{"@id":"https:\/\/yuanta-uat.ysvn.com.vn\/#organization"},"potentialAction":[{"@type":"SearchAction","target":{"@type":"EntryPoint","urlTemplate":"https:\/\/yuanta-uat.ysvn.com.vn\/?s={search_term_string}"},"query-input":{"@type":"PropertyValueSpecification","valueRequired":true,"valueName":"search_term_string"}}],"inLanguage":"en-US"},{"@type":"Organization","@id":"https:\/\/yuanta-uat.ysvn.com.vn\/#organization","name":"Yuanta Vietnam","url":"https:\/\/yuanta-uat.ysvn.com.vn\/","logo":{"@type":"ImageObject","inLanguage":"en-US","@id":"https:\/\/yuanta-uat.ysvn.com.vn\/#\/schema\/logo\/image\/","url":"http:\/\/yuanta-uat.ysvn.com.vn\/wp-content\/uploads\/2018\/03\/favicon.png","contentUrl":"http:\/\/yuanta-uat.ysvn.com.vn\/wp-content\/uploads\/2018\/03\/favicon.png","width":33,"height":32,"caption":"Yuanta Vietnam"},"image":{"@id":"https:\/\/yuanta-uat.ysvn.com.vn\/#\/schema\/logo\/image\/"}}]}},"_links":{"self":[{"href":"https:\/\/yuanta-uat.ysvn.com.vn\/en\/wp-json\/wp\/v2\/phan-tich\/35160","targetHints":{"allow":["GET"]}}],"collection":[{"href":"https:\/\/yuanta-uat.ysvn.com.vn\/en\/wp-json\/wp\/v2\/phan-tich"}],"about":[{"href":"https:\/\/yuanta-uat.ysvn.com.vn\/en\/wp-json\/wp\/v2\/types\/phan-tich"}],"author":[{"embeddable":true,"href":"https:\/\/yuanta-uat.ysvn.com.vn\/en\/wp-json\/wp\/v2\/users\/10"}],"version-history":[{"count":0,"href":"https:\/\/yuanta-uat.ysvn.com.vn\/en\/wp-json\/wp\/v2\/phan-tich\/35160\/revisions"}],"wp:attachment":[{"href":"https:\/\/yuanta-uat.ysvn.com.vn\/en\/wp-json\/wp\/v2\/media?parent=35160"}],"curies":[{"name":"wp","href":"https:\/\/api.w.org\/{rel}","templated":true}]}}