UOB Kay Hian
Tuesday, 13 May 2025
Singapore Banks in Q1 2025: Resilient Earnings Amidst Global Uncertainty
Sector Overview: Banking – Singapore
- Singapore’s banking sector demonstrated resilience in the first quarter of 2025, with DBS and OCBC reporting strong sequential earnings growth.
- DBS saw a 15% quarter-on-quarter increase, while OCBC experienced a 12% increase, primarily driven by a rebound in non-interest income [[1]].
- Banks have assessed the direct impact from vulnerable sectors to be manageable, estimating it at 2-3% of total loans [[1]].
- All three banks reaffirmed their commitment to capital management plans announced in February 2025 [[1]].
Investment Recommendations
- OCBC (BUY, Target: S\$19.30): Recommended for its strategic focus on ASEAN [[1]].
- DBS (HOLD, Target: S\$45.45): Recommended for its attractive 2025 yield of 6.9%. Sector upgraded to OVERWEIGHT [[1]].
Analysis of First-Order Direct Impact
- DBS Group Holdings’ exposure to corporations in the automobile, metals & mining, and discretionary consumer goods sectors is about 1-2% of total loans [[1]].
- OCBC’s exposure to manufacturing, international transport & logistics, and metals & mining industries is around 3% of total loans [[1]].
- UOB’s corporate customers exporting to the US market (10-25% of sales) account for 2% of total loans [[1]].
- Banks are more concerned about the second-order negative impact from a broader slowdown in business investment and domestic consumption [[1]].
Capital Management Plans
- DBS: Expected to maintain a capital return dividend of 15 S cents per quarter, paid over three years (2025-27), totaling S\$5 billion. DBS has bought back and cancelled shares representing 9% of the S\$3 billion allocated for the share buyback program [[1]].
- OCBC: Plans to return excess capital of S\$2.5 billion to shareholders over two years, including a total dividend payout of 60% (50% regular, 10% special) amounting to S\$1.5 billion, and a share buyback of S\$1 billion [[1]].
- UOB: S\$3 billion capital management plan includes a special dividend of 50 S cents per share over two tranches in 2025 to commemorate its 90th anniversary (S\$0.8 billion), and a new share buyback program of S\$2 billion over the next three years (2025-27). UOB has bought back and cancelled 80 million shares, representing 4% of the S\$2 billion target [[2]].
1Q25 Financial Performance
- DBS’s 1Q25 results exceeded expectations, while OCBC’s results were in line [[2]].
- DBS recorded strong growth in net interest income [[2]].
- NIMs were stable for DBS and UOB, easing just 2bp quarter-on-quarter to 2.12% and 2.00% respectively. This stability was attributed to the accumulation of fixed-rate assets and deployment of interest rate swaps as cash flow hedges [[2]].
- OCBC’s NIM experienced a steeper fall of 23bp year-on-year and 11bp quarter-on-quarter to 2.04%, due to a significant drop in 3M SORA [[2]].
- DBS registered the strongest growth in net interest income of 5% year-on-year in 1Q25, compared to OCBC’s -4% and UOB’s +2% [[2]].
Deposit Franchise Improvement
- UOB strengthened its deposit franchise, with the CASA ratio improving 4.5 percentage points year-on-year to 55.1% in 1Q25 [[2]].
- CASA balance grew 13% year-on-year (retail: +18%, wholesale: +8%), while fixed deposits dropped 6% year-on-year [[2]].
- OCBC’s CASA expanded 13% year-on-year, and CASA ratio improved 1.5 percentage points year-on-year to 48.9% [[2]].
Wealth Management Growth
- DBS and UOB achieved stellar growth in wealth management fees, at 35% and 30% year-on-year respectively in 1Q25, while OCBC saw 18% growth [[2]].
- This performance was largely driven by buoyant sentiment prior to Liberation Day on 2 Apr 25 [[2]].
- DBS, OCBC, and UOB grew AUM by 13%, 12%, and 6% year-on-year, respectively [[2]].
Asset Quality and Provisions
- NPL formation was relatively benign, with S\$159 million for DBS and S\$236 million for OCBC in 1Q25 [[2]].
- DBS set aside general provisions of S\$205 million to strengthen loan-loss coverage, improving 8 percentage points quarter-on-quarter to 137% [[2]].
- OCBC set aside general provisions of S\$118 million, with loan-loss coverage improving 3 percentage points quarter-on-quarter to 162% [[2]].
- UOB set aside general provisions of S\$133 million, maintaining a stable loan-loss coverage at 90% [[2]].
Implementation of Final Basel III Reforms
- Singapore banks implemented Final Basel III Reforms starting 1 Jul 24 [[2]].
- DBS’, OCBC’s, and UOB’s fully phased-in CET-1 CAR were 15.2%, 15.5%, and 15.5% respectively as of Mar 25 [[2]].
Capital Management Exercises Comparison
|
DBS |
OCBC |
UOB |
Special Dividend |
Capital return dividend of 15 S cents per quarter to be paid out over 2025. Similar amounts to be paid out in the subsequent two years in 2026 and 2027 (S\$5b). |
Special dividends amounting to 10% of net profit for 2024 and 2025 (S\$1.5b). The board has proposed a special dividend of 16 S cents for 2H24. |
Special dividend of 50 S cents over two tranches in 2025 to commemorate the bank’s 90th anniversary (S\$0.8b). |
Share Buyback |
Share buyback programme of S\$3b. |
Share buybacks of S\$1b over two years in 2025 and 2026 |
Share buyback programme of S\$2b over the next three years (2025-27). |
Total |
S\$8.0b (11.6% of shareholders’ equity) |
S\$2.5b (4.2% of shareholders’ equity) |
S\$2.8b (5.6% of shareholders’ equity) |
[[2]]
Impact of US-UK Trade Deal
- The US has rolled back the 25% tariff on imports of automobiles and metals from the UK. Imports of steel and aluminium from the UK are zero-rated [[2]].
- Imports of the first 100,000 cars to the US are subject to a reduced 10% tariff. In return, the UK will improve market access for US farmers and buy more Boeing airplanes [[2]].
- The framework agreement serves as a template for other countries, indicating reciprocal tariffs for all countries would be above 10%, especially those with sizeable trade surpluses with the US [[3]].
US-China Trade Negotiations
- Senior negotiators from the US and China were engaged in trade negotiations. Discussions focused on lowering tensions rather than reaching a comprehensive agreement [[3]].
Attractive Dividend Yields
- The banking sector provides attractive value with a low P/B of 1.42x and a high dividend yield of 6.5% for 2025 [[3]].
- OCBC is a top pick due to its focus on ASEAN trade and investment flows, and a defensively low 2025F P/B of 1.22x [[3]].
- DBS is also recommended for its 2025 yield of 6.9% [[3]].
Sector Upgrade and Outlook
- The banking sector is upgraded from MARKET WEIGHT to OVERWEIGHT, as the risk of a prolonged trade conflict is believed to have abated [[3]].
Banks Weathering Downturn in Credit Cycle
The following table summarizes key metrics related to how DBS and OCBC are positioned to handle the credit cycle downturn:
|
2024 |
2025F |
2026F |
DBS |
|
|
|
NPL Ratio (%) |
1.09 |
1.11 |
1.16 |
Increase in NPLs (%) |
1.8 |
3.7 |
7.1 |
Credit Cost (bp) |
14.0 |
30.0 |
19.5 |
Loan Loss Coverage (%) |
129.3 |
143.4 |
143.1 |
OCBC |
|
|
|
NPL Ratio (%) |
0.89 |
1.00 |
1.09 |
Increase in NPLs (%) |
0.8 |
15.9 |
10.7 |
Credit Cost (bp) |
22.4 |
30.7 |
22.0 |
Loan Loss Coverage (%) |
158.9 |
157.4 |
151.1 |
[[3]]
DBS Group Holdings (HOLD/Target: S\$45.45)
- Management largely maintains guidance for 2025, expecting net interest income to be slightly above 2024 levels [[3]].
- The negative impact from NIM compression (three rate cuts expected in 2025) will be offset by mid-single-digit loan growth [[3]].
- Non-interest income guidance has been adjusted from high single digit to mid-to-high single digit, with fee income driven by wealth management [[3]].
- CIR is expected to be in the low-40% range, and specific provisions guidance remains unchanged at 17-20bp [[3]].
- Pre-tax profit should be flat at around 2024 levels, while net profit is expected to be lower due to the global minimum tax rate of 15% (negative impact of S\$400 million) [[3]].
- DBS has the highest beta among the three local banks, with dividend payout ratios of 82% for 2025 and 87% for 2026 [[3]].
- Potential acquisitions in Malaysia or Indonesia might be untimely due to ongoing external uncertainties [[3]].
- The target price for DBS is based on 1.92x 2026F P/B, derived from the Gordon Growth Model (ROE: 16.3%, COE: 8.75%, growth: 0.5%) [[3]].
Oversea-Chinese Banking Corp (BUY/Target: S\$19.30)
- OCBC has maintained its 2025 financial targets, guiding for mid-single-digit loan growth, cost-to-income ratio at low 40%, and credit costs at 20-25bp [[3]].
- Management expects NIM to remain stable at 2.00% in 2025, based on the expectation of three rate cuts by the Fed [[3]].
- Exit NIM was 2.03% in Mar 25. OCBC has started to cut interest rates for fixed deposits, and the deployment of surplus liquidity into high-quality liquid assets (HQLA) had been largely completed in 1Q25 [[3]].
- Strategic initiatives aim to deliver incremental revenue of S\$3 billion cumulatively over 2023-25, driven by Asian wealth, trade and investment flows, new economy, and sustainable financing [[4]].
- Management aims to deliver ROE of 12-13% with an additional contribution of 1 percentage point from the incremental revenue of S\$3 billion [[4]].
- The target price of S\$19.30 is based on 1.38x 2026F P/B, derived from the Gordon Growth Model (ROE: 12.1%, COE: 8.75%, growth: 0.0%) [[4]].
Projected DPS and Dividend Payout Ratios
The following table compares the projected Dividends Per Share (DPS) and Payout Ratios for DBS, OCBC, and UOB:
|
DBS |
OCBC |
UOB |
Price (S\$) |
43.71 |
16.23 |
34.83 |
Year to 31 Dec |
FY24 |
FY25F |
FY26F |
FY24 |
FY25F |
FY26F |
FY24 |
FY25F |
FY26F |
EPS (S ¢) |
394 |
375 |
385 |
167 |
155 |
165 |
356 |
360 |
380 |
DPS (S ¢) |
222 |
300 |
300 |
101 |
100 |
84 |
205 |
221 |
203 |
Payout Ratio (%) |
56.3 |
80.1 |
77.9 |
60.5 |
64.4 |
50.8 |
57.6 |
61.2 |
53.4 |
Div Yield (%) |
5.1 |
6.9 |
6.9 |
6.2 |
6.2 |
5.2 |
5.9 |
6.3 |
5.8 |
[[4]]
Comparison of Profit & Loss (1Q25)
The table below provides a comparison of the Profit & Loss statements for DBS, OCBC, and UOB in 1Q25:
|
DBS |
OCBC |
UOB |
Net Interest Income |
S\$3,681m |
S\$2,345m |
S\$2,409m |
yoy Change |
+5.0% |
-3.8% |
+2.0% |
qoq Change |
-1.3% |
-4.5% |
-1.7% |
Fee Income |
S\$1,275m |
S\$546m |
S\$694m |
yoy Change |
+22.2% |
+14.0% |
+19.7% |
qoq Change |
+31.7% |
+5.6% |
+22.4% |
Insurance |
n.a. |
S\$306m |
n.a. |
yoy Change |
n.a. |
+5.9% |
n.a. |
qoq Change |
n.a. |
+203.0% |
n.a. |
Other Non-Interest Income |
S\$949m |
S\$458m |
S\$554m |
yoy Change |
-5.9% |
+8.8% |
-4.6% |
qoq Change |
+17.3% |
+33.5% |
+25.1% |
Provisions |
S\$325m |
S\$212m |
S\$290m |
Basis Points |
30bp |
24bp |
35bp |
Net Profit |
S\$2,897m |
S\$1,883m |
S\$1,490m |
yoy Change |
-2.0% |
-5.0% |
+0.2% |
qoq Change |
+14.9% |
+11.6% |
-2.2% |
[[4]]
Comparison of Key Ratios (1Q25)
Key financial ratios for DBS, OCBC, and UOB in 1Q25 are compared in the following table:
|
DBS |
OCBC |
UOB |
Net Interest Margin (NIM) |
2.12% |
2.04% |
2.00% |
qoq Change |
-3bp |
-11bp |
Unchanged |
Loan Growth |
+2.5% |
+7.1% |
+5.6% |
yoy Change |
+2.5% |
+7.1% |
+5.6% |
qoq Change |
+1.1% |
+0.9% |
+1.0% |
Deposit Growth |
+5.2% |
+8.9% |
+3.3% |
yoy Change |
+5.2% |
+8.9% |
+3.3% |
qoq Change |
+2.5% |
+3.1% |
-0.7% |
NPL Ratio |
1.1% |
0.9% |
1.6% |
qoq Change |
Unchanged |
Unchanged |
+0.1% |
Loan Loss Coverage |
137% |
162% |
90% |
qoq Change |
+8ppt |
+3ppt |
-1ppt |
Core Equity Tier-1 CAR |
15.2% |
15.5% |
15.5% |
qoq Change |
+0.1ppt |
+0.2ppt |
Unchanged |
Book Value Per Share (BVPS) |
S\$23.81 |
S\$13.17 |
S\$29.07 |
yoy Change |
+10.5% |
+7.3% |
+8.8% |
qoq Change |
+1.8% |
+2.9% |
+3.4% |
[[4]]
Assumption Changes for DBS
- Net profit forecast for DBS is raised by 1.3% for 2025 and 8.8% for 2026 [[4]].
- NPL ratio is expected to edge higher to 1.11% at end-25 (previous: 1.23%) and 1.16% at end-26 (previous: 1.32%), compared with 1.09% at end-24 [[4]].
- Credit costs of 30.0bp in 2025 (previous: 35.2bp) and 19.5bp in 2026 (previous: 47.1bp) are factored in [[4]].
Key Assumptions – DBS
The following table outlines key financial assumptions for DBS:
|
2023 |
2024 |
2025F |
2026F |
2027F |
Loan Growth (%) |
0.4 |
3.4 |
2.7 |
2.0 |
4.3 |
NIM (%) |
2.15 |
2.14 |
2.02 |
1.96 |
1.97 |
Fees, % Change |
9.5 |
23.2 |
17.4 |
7.8 |
8.4 |
NPL Ratio (%) |
1.11 |
1.09 |
1.11 |
1.16 |
1.20 |
Credit Costs (bp) |
13.7 |
14.0 |
30.0 |
19.5 |
17.1 |
Net Profit (S\$m) |
10,062 |
11,289 |
10,602 |
10,800 |
11,550 |
% Change |
22.8 |
12.2 |
(6.1) |
1.9 |
6.9 |
[[4]]
Assumption Changes for OCBC
- Net profit forecast for OCBC is raised by 4.4% for 2025 and 11.5% for 2026 [[4]].
- NPL ratio is expected to edge higher to 1.00% at end-25 (previous: 1.06%) and 1.09% at end-26 (previous: 1.21%), compared with 0.89% at end-24 [[4]].
- Credit costs of 30.7bp in 2025 (previous: 36bp) and 22.0bp in 2026 (previous: 47.1bp) are factored in [[4]].
Key Assumptions – OCBC
The following table outlines key financial assumptions for OCBC:
|
2023 |
2024 |
2025F |
2026F |
2027F |
Loan Growth (%) |
0.4 |
7.6 |
2.2 |
1.9 |
4.2 |
NIM (%) |
2.28 |
2.20 |
1.97 |
1.94 |
1.96 |
Fees, % Change |
(2.5) |
9.2 |
11.9 |
7.4 |
7.4 |
NPL Ratio (%) |
0.95 |
0.89 |
1.00 |
1.09 |
1.16 |
Credit Costs (bp) |
24.8 |
22.4 |
30.7 |
22.0 |
20.1 |
Net Profit (S\$m) |
7,021 |
7,587 |
7,022 |
7,420 |
7,799 |
% Change |
22.2 |
8.1 |
(7.4) |
5.7 |
5.1 |
[[4]]
Sector Catalysts
- Slowdown in trade globally and regionally, leading to a decline in loan growth [[4]].
- Slowdown and job losses in the manufacturing sector within ASEAN countries, which are likely to spill over into a contraction in domestic consumption. Asset quality could start to deteriorate [[4]].
Risks
- Escalation of trade conflicts between the US, EU, and China [[4]].
- Geopolitical tensions between the US, EU, and China [[4]].