Wednesday, April 30th, 2025
Market UpdatesSingapore SGX stocks

United Overseas Bank (UOB) Stock Analysis: FY25 Growth Forecast & Target Price

Posted on April 28, 2025 at 10:19 am (GMT+8)

107
Views
Share on Facebook
Share on Twitter


CGS International

April 18, 2025

United Overseas Bank (UOB) Faces Softening Growth Expectations in FY25F: A Comprehensive Analysis

Investment Overview

  • CGS International anticipates that United Overseas Bank (UOB) will report a 1Q25F net profit of S\$1.56 billion, marking a 5.1% year-over-year and 2.6% quarter-over-quarter increase. This growth is expected to be fueled by robust non-interest income (non-II) and higher loan balances. [[1]]
  • However, the report suggests a likely softening of UOB’s FY25F growth expectations due to prevailing uncertainties. The bank had previously projected high single-digit loan growth and double-digit fee growth for FY25F. [[1]]
  • Consequently, CGS International has revised its FY25F/26F/27F earnings per share (EPS) forecasts downward by 6.0%/3.7%/4.0%, leading to a reduced GGM-based target price of S\$38.80. [[1]]
  • Despite these adjustments, the brokerage maintains an “Add” rating for UOB, expressing confidence in the bank’s ability to achieve year-over-year earnings growth in FY25F. [[1]]

1Q25F Performance Expectations

  • UOB is expected to post a total income of S\$3.69 billion in 1Q25F, reflecting a 4.7% year-over-year and 6.6% quarter-over-quarter increase. [[1]]
  • The anticipated loan growth is expected to support a flat quarter-over-quarter net interest income (NII) and higher loan and trade-related fee income. Wealth management fees are also expected to bolster UOB’s double-digit fee growth guidance for FY25F. [[1]]
  • However, amid macroeconomic uncertainties stemming from trade conflicts, UOB may adopt a more conservative approach by recognizing higher general provisions (GP) in 1Q25F, following a write-back of approximately S\$277 million in 4Q24. [[2]]
  • As a result, net profit growth of 5.1% year-over-year is projected for 1Q25F, with limited leverage from total income growth. [[2]]

Revised FY25F Growth Projections

  • Given the volatile macroeconomic conditions, CGS International anticipates softer loan and non-II growth for UOB in the remainder of FY25F, compared to previous guidance. [[2]]
  • The brokerage has dialed back its growth expectations for FY25F, projecting a softer loan growth of 4.9% year-over-year (compared to the previous 7.2%) and lower fee and commission income growth of 7.3% year-over-year (compared to the previous 14.9%). [[2]]
  • Total credit cost is also expected to trend higher at 35 basis points for FY25F (compared to the previous 28 basis points) to account for potential GP recognition amid the deteriorating global economy. [[2]]
  • Despite these conservative assumptions, UOB is still expected to achieve net profit growth of 3.4% year-over-year in FY25F, according to CGS International’s estimates. [[3]]

Target Price and Recommendation

  • The GGM-based target price has been lowered to S\$38.80, reflecting a reduction in FY25-27F EPS forecasts by 3.7-6.0% and a decrease in ROE assumptions from 13.5% to 12.5% to account for the uncertain economic outlook. [[3]]
  • UOB’s FY25F yield of approximately 7.2% is considered attractive and defensible, supported by a special dividend of S\$0.50 per share, part of a S\$3 billion package to return surplus capital, scheduled to be paid out in May and August. [[3]]
  • Potential re-rating catalysts include lower-than-expected credit costs for FY25F, while downside risks include diminished earnings growth due to more drastic-than-expected US Fed Fund rate cuts and lower loan and non-II guidance. [[3]]

Key Changes in This Report

  • Change in covering analyst to Tay Wee Kuang. [[3]]
  • Reduction in FY25F EPS by 6.0%. [[3]]
  • Reduction in FY26F EPS by 3.7%. [[3]]
  • Reduction in FY27F EPS by 4.0%. [[3]]
  • Lower ROE assumption for GGM valuation model from 13.5% to 12.5% to account for earnings uncertainty amid a softer global economic outlook. [[3]]

Analyst Information

  • TAY Wee Kuang
    • T (65) 6210 8604
    • E weekuang.tay@cgsi.com
  • LIM Siew Khee
    • T (65) 6210 8664
    • E siewkhee.lim@cgsi.com

Financial Summary

(S\$m) Dec-23A Dec-24A Dec-25F Dec-26F Dec-27F
Net Interest Income 9,679 9,674 10,134 10,396 10,669
Total Non-Interest Income 4,303 4,620 4,967 5,500 6,106
Operating Revenue 13,982 14,294 15,100 15,896 16,775
Total Provision Charges -921 -926 -1,212 -912 -963
Net Profit 6,135 6,233 6,251 6,972 7,462
Core EPS (S\$) 3.67 3.73 3.74 4.17 4.46
Core EPS Growth 27.3% 1.7% 0.3% 11.6% 7.0%
FD Core P/E (x) 9.49 9.34 9.31 8.34 7.80
DPS (S\$) 1.70 1.90 2.48 2.15 2.32
Dividend Yield 4.89% 5.46% 7.13% 6.18% 6.67%
BVPS (S\$) 27.64 29.74 30.99 32.99 35.12
P/BV (x) 1.26 1.17 1.12 1.05 0.99
ROE 13.7% 13.0% 12.3% 13.0% 13.1%

Share Buyback Progress

  • Announced: 19/2/2025 [[2]]
  • Maximum value (S\$): 2,000,000 [[2]]
  • Tenure: 3 years [[2]]
Date No. of shares Value (S\$) Average price (S\$) High (S\$) Low (S\$) Remarks
27/3/2025 100,000 3,827,915.89 38.28 38.54 37.92 50k cancelled
28/3/2025 100,000 3,820,297.42 38.20 38.50 38.20 50k cancelled
1/4/2025 100,000 3,771,879.97 37.72 37.82 37.33 50k cancelled
2/4/2025 100,000 3,750,256.78 37.50 37.61 37.30 50k cancelled
3/4/2025 100,000 3,699,123.67 36.99 37.16 36.75 50k cancelled
4/4/2025 100,000 3,568,578.74 35.69 36.52 35.21 50k cancelled
7/4/2025 100,000 3,328,832.77 33.29 34.21 29.68 50k cancelled
8/4/2025 100,000 3,239,379.09 32.39 33.67 32.01 50k cancelled
9/4/2025 100,000 3,116,462.63 31.16 31.83 30.71 50k cancelled
10/4/2025 400,000 13,285,901.46 33.21 34.50 32.88 350k cancelled
11/4/2025 300,000 9,693,127.38 32.31 32.53 32.00 250k cancelled
14/4/2025 400,000 13,250,554.81 33.13 33.40 32.82 350k cancelled
15/4/2025 350,000 11,825,610.31 33.79 33.91 33.16 300k cancelled
16/4/2025 350,000 11,900,672.87 34.00 34.13 33.62 300k cancelled
17/4/2025 280,000 9,708,244.61 34.67 34.81 33.92 230k cancelled
Sub-total 2,980,000 101,786,838

Earnings Changes

FY25F FY26F FY27F
New Old % chg New Old % chg New Old % chg
NIM (%) 2.00% 2.00% N.A. 1.97% 1.96% +1bp 1.94% 1.93% +1bp
Net loan growth (%) 4.9% 7.2% -2.3%pt 5.7% 5.7% 0%pt 5.3% 5.4% 0%pt
NII (S\$m) 10,134 10,171 -0.4% 10,396 10,486 -0.9% 10,669 10,775 -1.0%
Non-NII (S\$m) 4,967 5,150 -3.6% 5,500 5,716 -3.8% 6,106 6,358 -4.0%
Operating expenses (S\$m) 6,500 6,500 0.0% 6,735 6,735 0.0% 6,978 6,978 0.0%
Cost-to-income (%) 43.0% 42.4% +0.3%pt 42.4% 41.6% +0.4%pt 41.6% 40.7% +0.5% pt
Provisions (S\$m) 1,212 980 23.7% 912 931 -2.1% 963 983 -2.1%
Net profit (S\$) 6,251 6,653 -6.0% 6,972 7,237 -3.7% 7,462 7,772 -4.0%
EPS 3.74 3.98 -6.0% 4.17 4.33 -3.7% 4.46 4.65 -4.0%

Peer Comparison (as of 18 Apr 25)

Company Bbg Ticker Recom. Price (local) Tgt Price (local) Mkt Cap (US\$ m) Up/downside P/BV (x) CY25F P/BV (x) CY26F P/BV (x) CY27F Recurr. ROE (%) CY25F Recurr. ROE (%) CY26F Recurr. ROE (%) CY27F P/PPOPS (x) CY25F P/PPOPS (x) CY26F P/PPOPS (x) CY27F Div Yield (%) CY25F Div Yield (%) CY26F Div Yield (%) CY27F 3-year EPS CAGR (%)
DBS Group DBS SP Hold 40.83 43.10 88,435 0.8% 1.68 1.64 1.61 16.4% 16.3% 16.1% 8.5 8.4 8.3 7.5% 8.1% 8.7%
OCBC OCBC SP Add 15.98 19.50 54,824 3.6% 1.21 1.15 1.08 13.4% 13.3% 13.0% 8.1 7.8 7.4 6.6% 6.8% 5.9%
United Overseas Bank UOB SP Add 34.80 38.80 44,360 6.9% 1.12 1.05 0.99 12.1% 13.0% 13.1% 6.8 6.3 5.9 7.1% 6.2% 6.7%
Singapore average 3.2% 1.37 1.31 1.25 14.1% 14.3% 14.2% 7.9 7.6 7.3 7.1% 7.2% 7.4%
Bank Central Asia BBCA IJ Add 8,500 12,350 62,245 6.3% 3.72 3.41 3.14 21.7% 21.4% 21.3% 13.8 12.8 11.7 3.6% 3.9% 4.2%
Bank Jago ARTO IJ Add 1,565 3,000 1,289 na 2.47 2.33 na 4.2% 7.3% na 20.7 12.0 na 0.2% 0.7% na
Bank Mandiri BMRI IJ Add 4,600 6,500 25,504 7.9% 1.40 1.28 1.17 19.2% 19.5% 19.9% 4.4 3.9 3.5 7.9% 8.8% 9.8%
Bank Rakyat Indonesia BBRI IJ Add 3,640 4,900 32,771 5.8% 1.66 1.58 1.51 17.7% 19.4% 20.5% 4.6 4.3 3.9 8.9% 10.2% 11.3%
Bank Tabungan Negara BBTN IJ Add 945.0 1,500 787.8 na 0.38 0.34 na 10.5% 12.1% na 1.5 1.3 na 5.3% 6.7% na
Bank Tabungan Pensiunan Nasional Syariah BTPS IJ Hold 955.0 885.0 437.0 na 0.74 0.68 na 13.4% 14.5% na 2.6 2.4 na 7.9% 9.7% na
Indonesia average na 2.08 1.93 na 18.9% 19.6% na 6.6 6.0 na 6.0% 6.7% na
Affin Bank Berhad ABANK MK Reduce 2.71 2.76 1,476 7.2% 0.55 0.53 0.52 4.4% 4.6% 5.0% 8.4 7.5 6.9 3.2% 3.4% 3.8%
Alliance Bank Malaysia Berhad ABMB MK Hold 4.39 5.27 1,542 8.5% 0.83 0.79 0.75 10.2% 10.4% 10.1% 5.4 5.1 5.0 6.0% 6.4% 6.6%
AMMB Holdings AMM MK Add 5.20 6.39 3,898 8.1% 0.80 0.75 0.70 9.7% 10.0% 10.0% 6.2 5.5 5.3 4.7% 5.2% 5.5%
Bank Islam Malaysia Bhd BIMB MK Add 2.43 3.13 1,250 8.6% 0.68 0.66 0.63 7.9% 8.1% 8.3% 5.2 4.8 4.6 6.8% 7.2% 7.8%
Hong Leong Bank HLBK MK Add 19.84 31.40 9,758 8.3% 1.04 0.97 0.90 11.3% 11.4% 11.4% 11.2 10.6 9.8 4.3% 4.5% 4.9%
Malayan Banking Bhd MAY MK Add 10.02 12.80 27,465 6.8% 1.12 1.05 0.98 10.7% 10.2% 10.0% 7.9 7.2 7.0 6.4% 6.7% 7.0%
Public Bank Bhd PBK MK Add 4.39 5.81 19,334 6.6% 1.35 1.28 1.22 12.3% 12.2% 12.3% 8.6 7.9 7.6 5.2% 5.6% 5.9%
RHB Bank Bhd RHBBANK MK Add 6.60 7.25 6,528 8.5% 0.84 0.80 0.75 9.6% 10.3% 10.5% 6.1 5.5 5.1 6.7% 7.6% 8.1%
Malaysia average 7.4% 1.06 1.00 0.94 10.6% 10.5% 10.5% 7.9 7.3 6.9 5.7% 6.0% 6.4%
Bangkok Bank BBL TB Add 146.5 170.0 8,404 3.6% 0.48 0.46 0.44 7.4% 7.3% 7.6% 3.2 3.2 3.0 6.1% 6.2% 6.7%
Kasikornbank KBANK TB Add 151.0 187.0 10,752 7.3% 0.60 0.57 0.54 8.3% 8.9% 8.9% 3.4 3.2 3.1 5.3% 6.0% 6.0%
Kiatnakin Phatra Bank KKP TB Hold 55.50 52.00 1,381 8.8% 0.72 0.69 0.66 7.1% 7.6% 8.9% 4.9 4.6 4.0 4.9% 5.4% 6.6%
Krung Thai Bank KTB TB Add 21.80 26.40 9,157 7.7% 0.65 0.61 0.58 10.7% 10.5% 10.3% 3.5 3.5 3.4 7.9% 8.2% 8.5%
Muangthai Capital MTC TB Add 43.25 54.00 2,756 22.1% 2.10 1.78 1.51 17.2% 17.9% 17.7% 6.7 5.7 5.0 0.8% 0.9% 1.1%
SCB X SCB TB Add 116.0 130.0 11,738 4.5% 0.78 0.77 0.76 9.3% 9.4% 9.5% 3.9 3.8 3.7 9.4% 9.6% 9.9%
Srisawad Corporation SAWAD TB Hold 29.00 34.00 1,316 5.3% 1.27 1.14 1.02 13.2% 13.6% 14.7% 5.4 4.9 4.4 3.4% 3.4% 3.4%
Tisco Financial Group TISCO TB Hold 100.00 99.00 2,407 0.3% 1.82 1.78 1.74 14.7% 14.6% 14.4% 8.0 7.6 7.5 6.9% 6.9% 6.9%
TMBThanachart Bank TTB TB Hold 1.96 1.88 5,719 4.7% 0.77 0.74 0.71 8.6% 8.5% 8.8% 5.1 5.0 4.8 6.1% 6.2% 6.7%
Thailand average 6.2% 0.69 0.66 0.63 9.1% 9.2% 9.3% 3.9 3.8 3.6 6.6% 6.9% 7.2%

ESG Analysis

  • UOB received a B+ for its combined ESG score by LSEG in 2023, driven by an A- Social pillar score (approximately 50% weightage). [[4]]
  • The bank’s sustainability approach is guided by five principles and four overarching strategies to integrate ESG into its operations. [[4]]
  • UOB has shown improvements in its Social and Governance pillars, particularly in human rights efforts, management, and CSR strategy. [[4]]
  • The bank launched Phase Two of Better U, a learning and development program focused on enhancing employees’ skills, and was included in the Bloomberg Gender-Equality Index for its commitment to workplace diversity. [[4]]

ESG Controversies and Implications

  • In 2021, UOB faced a controversy related to product responsibility, where a staff member fell victim to a scam and disclosed information on 1,166 Chinese national customers. [[4]]
  • UOB has since reviewed its internal control processes and implemented safeguards, which is viewed as a positive step by the investment community. [[4]]
  • However, additional security breaches could negatively impact its valuations. [[4]]

ESG Strengths and Implications

  • UOB performs strongly among its Singaporean peers in the Environmental pillar and ranks well in the Social pillar due to its emphasis on human rights. [[5]]
  • Its Responsible Financing Policy prohibits financing companies involved in forced labor, child labor, or violations of local or indigenous communities’ rights. [[5]]
  • UOB’s proactive stance on human rights issues and commitment to sustainable investing may lead to a premium valuation as ESG mandates become more prevalent. [[5]]

ESG Trends and Implications

  • From 2019 to 2023, UOB improved its Social scores from B+ to A- and its Environmental scores from B+ to A+. [[5]]
  • Improvements in human rights, management, and CSR were partially offset by deteriorations in emissions, workforce, and environment innovation categories. [[5]]
  • Progressive improvements in UOB’s ESG pillars may warrant a premium to valuations as the marketplace becomes more discerning in terms of ESG adherence. [[5]]

Financial Ratios and Performance

Related Posts

Market UpdatesSingapore SGX stocks

Dyna-Mac investors should wait for a possible revised offer
minichart
September 13, 2024

Dyna-Mac Report Offer Details Offer: Dyna-Mac received a voluntary conditional cash offer from Hanwha Ocean SG Holdings for all issued and paid-up shares at SGD 0.60 per share. Condition: The offer is conditional upon...

Market Updates

Indonesia: Key Market Movements and Strategic Insights for 2024
minichart
October 29, 2024

Broker: UOB Kay HianDate: 30 October 2024 Indonesia Market Overview Indonesia’s market offers a unique opportunity for investors, especially within the consumer staples and packaging industries. This report dives into Nippon Indosari Corpindo, the...

Bursa KLSE stocksMarket Updates

SAM Engineering Shows Aerospace Recovery: Analyst Maintains BUY Rating with MYR5.50 Target
minichart
November 20, 2024

SAM Engineering & Equipment: A Comprehensive Analysis by Maybank Investment Bank Berhad SAM Engineering & Equipment: A Comprehensive Analysis Broker: Maybank Investment Bank Berhad Date: November 20, 2024 Introduction SAM Engineering & Equipment (SAM...

(S\$m) Dec-23A Dec-24A Dec-25F Dec-26F Dec-27F
Net Interest Income 9,679 9,674 10,134 10,396 10,669
Total Non-Interest Income 4,303 4,620 4,967 5,500 6,106
Operating Revenue 13,982 14,294 15,100 15,896 16,775
Total Non-Interest Expenses -6,217 -6,310 -6,500 -6,735 -6,978
Pre-provision Operating Profit 7,765 7,984 8,600 9,162 9,797
Total Provision Charges -921 -926 -1,212 -912 -963
Operating Profit After Provisions 6,844 7,058 7,388 8,250 8,834