CGS International
August 8, 2025
United Overseas Bank Faces Uncertain Outlook Amid NIM Pressures and Softer Loan Growth: Analyst Downgrade and Sector Comparison
Introduction: A Mixed Year for Singapore Banking Giants
Singapore’s banking sector is navigating a challenging macroeconomic environment in 2025. United Overseas Bank (UOB), in particular, faces headwinds from net interest margin (NIM) compression and slower loan growth. CGS International’s latest report, dated August 8, 2025, downgrades UOB to Hold and revises earnings forecasts downward, reflecting a cautious stance for the second half of the year. This article provides an in-depth analysis of UOB, its sector peers, and the broader ASEAN banking landscape.
UOB: Earnings Downgrade on Uncertain ASEAN Macro Outlook
Active Cost Management and NIM Trends
UOB’s 2Q25 exit NIM fell to 1.84%, reflecting aggressive cost of funds management.
The recent decline follows two rounds of interest rate cuts on UOB’s flagship One Account in May and August 2025.
Management expects NIM to rebound in 2H25 as lower funding costs begin to flow through, but the pace of improvement remains uncertain.
Loan Growth and Fee Income: Lowered Guidance
FY25 loan growth guidance has been revised from high single-digit to low single-digit figures.
Fee income growth is now expected to be in the high single digits, compared to previous double-digit expectations, as customers prefer more conservative, less profitable wealth solutions.
Continued investment in IT infrastructure is likely to increase the cost-to-income ratio (CIR), potentially exceeding the previously guided ~42%.
Credit Costs and Asset Quality
UOB set aside S$274 million in total allowances for 2Q25, with credit costs at 32bps.
Most provisions were specific (S$273 million), though management signals a willingness to top up general provision buffers.
Credit quality in Thailand has improved, except for mortgage loans, and there is potential for a write-back on a US CRE account if asset sales materialize.
FY25 net credit cost guidance remains at 25-30bps, but the analyst keeps a higher 35bps forecast, tapering to 25bps in FY26.
Revised Earnings and Valuation
FY25F-27F EPS forecasts have been cut by 2.5-5.8% due to lower loan growth and NIMs.
Target price is trimmed to S$38.30 (from S$38.60), with a Hold rating replacing Add.
Upside risks include faster-than-expected funding cost improvements and loan growth; downside risks include weaker ASEAN currencies and credit quality deterioration.
Key Financials: UOB at a Glance
| Year |
Dec-23A |
Dec-24A |
Dec-25F |
Dec-26F |
Dec-27F |
| Net Interest Income (S\$m) |
9,679 |
9,674 |
9,405 |
9,848 |
9,959 |
| Total Non-Interest Income (S\$m) |
4,303 |
4,620 |
4,967 |
5,500 |
6,106 |
| Operating Revenue (S\$m) |
13,982 |
14,294 |
14,372 |
15,348 |
16,064 |
| Net Profit (S\$m) |
6,135 |
6,233 |
5,629 |
6,508 |
6,873 |
| Core EPS (S\$) |
3.67 |
3.73 |
3.37 |
3.89 |
4.11 |
| Dividend (S\$) |
1.70 |
1.90 |
2.48 |
2.10 |
2.20 |
| Dividend Yield (%) |
4.75 |
5.31 |
6.93 |
5.86 |
6.14 |
| ROE (%) |
13.7 |
13.0 |
11.2 |
12.4 |
12.3 |
Valuation Metrics
- Current Price: S\$35.81
- Target Price: S\$38.30
- P/BV (2025): 1.17x
- Forward P/E (2025): 10.64x
- Consensus: 9 Buy, 9 Hold, 0 Sell
- Market Cap: S\$59,451m
Sector Comparison: How UOB Stacks Up
Singapore Bank Peers
| Bank |
Ticker |
Rec. |
Price |
TP |
Mkt Cap (US\$m) |
P/BV (2025F) |
ROE (2025F) |
P/E (2025F) |
Dividend Yield (2025F) |
3Y EPS CAGR |
| DBS Group |
DBS SP |
Add |
49.75 |
54.90 |
109,967 |
1.6 |
16.2% |
10.3 |
6.2% |
1.6% |
| OCBC |
OCBC SP |
Hold |
17.09 |
17.20 |
59,840 |
1.3 |
12.6% |
9.1 |
6.1% |
2.5% |
| UOB |
UOB SP |
Hold |
35.81 |
38.30 |
46,312 |
1.17 |
10.8% |
7.6 |
6.9% |
4.7% |
- Singapore sector averages: P/BV 1.55x, ROE 13.4%, P/E 9.2x, Dividend Yield 6.3%, EPS CAGR 2.7%.
Indonesia Banking Peers
| Bank |
Ticker |
Rec. |
Price |
TP |
Mkt Cap (US\$m) |
P/BV (2025F) |
ROE (2025F) |
P/E (2025F) |
Dividend Yield (2025F) |
3Y EPS CAGR |
| Bank Central Asia |
BBCA IJ |
Add |
8,300 |
11,100 |
62,822 |
3.65 |
21.6% |
13.4 |
3.7% |
7.5% |
| Bank Jago |
ARTO IJ |
Add |
1,890 |
2,200 |
1,609 |
2.98 |
3.0% |
23.4 |
0.0% |
71.6% |
| Bank Mandiri |
BMRI IJ |
Add |
4,680 |
6,500 |
26,819 |
1.47 |
19.5% |
4.4 |
7.8% |
7.3% |
| Bank Rakyat Indonesia |
BBRI IJ |
Add |
3,710 |
4,900 |
34,523 |
1.70 |
17.7% |
4.7 |
8.7% |
5.8% |
| Bank Tabungan Negara |
BBTN IJ |
Add |
1,115 |
1,250 |
961 |
0.46 |
9.5% |
1.8 |
5.1% |
7.7% |
| Bank Tabungan Pensiunan Nasional Syariah |
BTPS IJ |
Add |
1,375 |
1,850 |
650 |
1.02 |
14.0% |
4.1 |
2.5% |
17.7% |
- Indonesia sector averages: P/BV 2.18x, ROE 19.0%, P/E 6.8x, Dividend Yield 5.8%, EPS CAGR 7.0%.
Malaysia Banking Peers
| Bank |
Ticker |
Rec. |
Price |
TP |
Mkt Cap (US\$m) |
P/BV (2025F) |
ROE (2025F) |
P/E (2025F) |
Dividend Yield (2025F) |
3Y EPS CAGR |
| Affin Bank |
ABANK MK |
Hold |
2.33 |
2.65 |
1,394 |
0.49 |
4.4% |
8.5 |
3.6% |
9.1% |
| Alliance Bank Malaysia |
ABMB MK |
Add |
4.60 |
5.35 |
1,879 |
0.87 |
10.3% |
5.5 |
5.5% |
11.3% |
| AMMB Holdings |
AMM MK |
Add |
5.20 |
6.65 |
4,061 |
0.80 |
9.6% |
6.3 |
5.9% |
9.2% |
| Bank Islam Malaysia |
BIMB MK |
Add |
2.30 |
2.92 |
1,231 |
0.65 |
7.3% |
4.8 |
6.7% |
8.0% |
| Hong Leong Bank |
HLBK MK |
Add |
19.12 |
30.70 |
9,784 |
1.01 |
11.9% |
10.7 |
4.3% |
6.0% |
| Malayan Banking |
MAY MK |
Add |
9.63 |
13.00 |
27,464 |
1.17 |
11.0% |
7.5 |
6.7% |
8.9% |
| Public Bank |
PBK MK |
Add |
4.29 |
5.77 |
19,657 |
1.37 |
12.2% |
8.4 |
5.3% |
7.5% |
| RHB Bank |
RHBBANK MK |
Add |
6.26 |
7.36 |
6,446 |
0.79 |
9.3% |
5.8 |
7.0% |
10.8% |
- Malaysia sector averages: P/BV 1.06x, ROE 10.7%, P/E 7.6x, Dividend Yield 5.9%, EPS CAGR 8.4%.
Thailand Banking Peers
| Bank |
Ticker |
Rec. |
Price |
TP |
Mkt Cap (US\$m) |
P/BV (2025F) |
ROE (2025F) |
P/E (2025F) |
Dividend Yield (2025F) |
3Y EPS CAGR |
| Bangkok Bank |
BBL TB |
Hold |
152.5 |
148.0 |
9,001 |
0.50 |
7.4% |
3.3 |
5.9% |
0.6% |
| Kasikornbank |
KBANK TB |
Add |
166.5 |
184.0 |
12,198 |
0.67 |
7.3% |
3.9 |
5.4% |
6.9% |
| Kiatnakin Phatra Bank |
KKP TB |
Hold |
57.00 |
52.00 |
1,459 |
0.74 |
7.4% |
4.5 |
5.0% |
9.0% |
| Krung Thai Bank |
KTB TB |
Add |
23.50 |
25.00 |
10,156 |
0.71 |
8.0% |
3.9 |
5.5% |
2.5% |
| Muangthai Capital |
MTC TB |
Add |
38.75 |
54.00 |
2,540 |
1.88 |
17.2% |
6.0 |
0.9% |
22.1% |
| SCB X |
SCB TB |
Add |
128.5 |
130.0 |
13,379 |
0.87 |
8.3% |
4.5 |
7.6% |
4.5% |
| Srisawad Corporation |
SAWAD TB |
Hold |
22.70 |
20.50 |
1,166 |
1.00 |
12.1% |
4.5 |
2.2% |
-0.6% |
| Tisco Financial Group |
TISCO TB |
Hold |
99.75 |
99.00 |
2,470 |
1.81 |
14.7% |
8.0 |
6.9% |
0.3% |
| TMBThanachart Bank |
TTB TB |
Hold |
1.92 |
1.86 |
5,633 |
0.76 |
8.4% |
5.2 |
7.2% |
2.2% |
- Thailand sector averages: P/BV 0.73x, ROE 8.1%, P/E 4.2x, Dividend Yield 6.0%, EPS CAGR 4.2%.
UOB’s ESG Profile: Progress and Risks
– UOB scored a B+ overall in LSEG ESG rankings for 2024, with an A- in the Social pillar and an A in Environmental. – Notable progress includes improved human rights policies, Responsible Financing Policy (excluding companies violating labor and indigenous rights), and workforce diversity. – Included in the Bloomberg Gender-Equality Index for fostering workplace diversity. – In 2021, an isolated product responsibility controversy occurred, but UOB has since enhanced internal safeguards. – ESG improvements could command a valuation premium as ESG mandates gain market traction. – However, further security lapses could hurt valuation.
Key Financial and Operational Ratios
- Net interest income growth (2025F): -2.8%
- Non-interest income growth (2025F): 7.5%
- Cost-income ratio (2025F): 45.2%
- Net loan growth (2025F): 2.1%
- Deposit growth (2025F): 1.0%
- Loans-to-deposits ratio (2025F): 83.6%
- Net interest margin (2025F): 1.9%
- Return on assets (2025F): 1.04%
- Dividend payout ratio (2025F): 73.6%
Conclusion: Resilient, but Cautious on UOB and ASEAN Banks
UOB’s active cost management and robust credit controls offer some resilience, but macroeconomic headwinds, NIM pressures, and muted loan growth cloud the outlook for the rest of 2025. The downgrade to Hold reflects a prudent stance as investors monitor funding cost pass-through, FX movements, and regional asset quality. Across ASEAN, sector leaders like DBS and Bank Central Asia continue to set the pace, but the entire banking cohort will be closely watched for their ability to adapt in a fast-evolving environment.
Analyst Contacts
Spitzer Chart and Recommendation Summary
– UOB’s total return is expected between 0% and +10% over the next 12 months, supporting the Hold rating. – Spitzer chart tracks UOB’s price close and recommendations over the past two years, with a recent downward adjustment.
Rating Distribution (as at June 30, 2025)
- Add: 70.6%
- Hold: 20.5%
- Reduce: 8.9%
561 companies are under coverage for the quarter ended June 30, 2025.
Summary Table: UOB Key Metrics
| Metric |
2023A |
2024A |
2025F |
2026F |
2027F |
| Net Interest Income (S\$m) |
9,679 |
9,674 |
9,405 |
9,848 |
9,959 |
| Net Profit (S\$m) |
6,135 |
6,233 |
5,629 |
6,508 |
6,873 |
| Core EPS (S\$) |
3.67 |
3.73 |
3.37 |
3.89 |
4.11 |
| P/BV (x) |
1.30 |
1.20 |
1.17 |
1.11 |
1.04 |
| ROE (%) |
13.7 |
13.0 |
11.2 |
12.4 |
12.3 |
| Dividend Yield (%) |
4.75 |
5.31 |
6.93 |
5.86 |
6.14 |