Admittedly, I've struggled to reconcile this reported underlying post-tax RoTE figure of 10.4% to any earnings figures disclosed in the accounts?
So have I, indeed, but I think I’ve finally got it. Here it goes:
Underlying RoTE = [Underlying Profit After Tax]/[Tangible Equity minus AT1 Capital]
where [Underlying Profit After Tax] is calculated from [Underlying Profit Before Tax] adjusted by the Normalised Tax Rate of 19% (corresponding to the UK flat Corporate Tax Rate) minus AT1 Distributions (grossed up at the Normalised Tax Rate).
So, we have the following:
Underlying Profit Before Tax (annualised) = 286.0m*2 = 572.0m GBP
Normalised Tax = 19%*572m = 108.7m GBP
AT1 Distributions (annualised + grossed up @ 19%) = 12m*2/(1-19%) = 29.6m GBP
Underlying Profit After Tax = 572.0m-108.7m-29.6m= 433.7m GBP
Total Equity = 5,358.0m GBP
Intangibles = 495.0m GBP
AT1 Capital = 697.0m GBP
Tangible Equity minus AT1 Capital = 5,358.0m-495.0m-697.0m = 4,166.0m GBP
Therefore:
Underlying RoTE = 433.7m/4,166.0m = 10.4%
In particular, it is not necessary to adjust for Minority Interests, because the adjustments would have to be made both at the numerator and at the denominator, hence cancelling each other out; in other words, the percentage return is independent of minority interests, which makes conceptually sense (thus, the pre-tax return calculation in my previous post was incorrect).
In any event, the statutory RoTE is aimed at >12% from FY22, and based on my observation of management's performance to date (on items within their control), I rate this as a reasonable target to model for the longer term return on our tangible equity
I agree with you, provided that:
a) The realisation of synergies and cost savings proceeds broadly according to plan
b) NIM does not compress too much from its current levels, as a consequence of the ongoing tightening in mortgage rates
c) Current provisions for bad loans, PPI settlements, etc. are broadly reflective of future realised losses
Of course, a successful implementation of a) could potentially largely compensate for sub-par outcomes in b) and c).
Cheers
- Forums
- ASX - By Stock
- Ann: CYBG PLC Third Quarter 2019 Trading Update
Admittedly, I've struggled to reconcile this reported underlying...
-
-
- There are more pages in this discussion • 138 more messages in this thread...
You’re viewing a single post only. To view the entire thread just sign in or Join Now (FREE)
Featured News
Add VUK (ASX) to my watchlist
|
|||||
Last
$4.24 |
Change
-0.010(0.24%) |
Mkt cap ! $2.050B |
Open | High | Low | Value | Volume |
$4.26 | $4.26 | $4.24 | $2.743M | 645.8K |
Buyers (Bids)
No. | Vol. | Price($) |
---|---|---|
15 | 100304 | $4.24 |
Sellers (Offers)
Price($) | Vol. | No. |
---|---|---|
$4.25 | 77143 | 30 |
View Market Depth
No. | Vol. | Price($) |
---|---|---|
14 | 100184 | 4.240 |
11 | 110118 | 4.230 |
11 | 22966 | 4.220 |
7 | 25436 | 4.210 |
6 | 30569 | 4.200 |
Price($) | Vol. | No. |
---|---|---|
4.250 | 77143 | 30 |
4.260 | 113889 | 13 |
4.270 | 24963 | 17 |
4.280 | 55005 | 17 |
4.290 | 14171 | 6 |
Last trade - 13.55pm 10/09/2024 (20 minute delay) ? |
Featured News
VUK (ASX) Chart |