www.davy.ie Bloomberg: DAVY<GO> Research: +353 1 6148997 Institutional Equity Sales: +353 1 6792816 Davy Research November 4, 2011 Rating: OUTPERFORM Issued 04/11/11 Equity Report: Company update Previous: UNDER REVIEW Issued 04/01/11 Bank of Ireland Emer Lang
[email protected] / +353 1 6148925 Price: 9c Share Price Performance 300 200 Making steady progress 180 160 140 200 120 100 80 100 60 Recapitalised to withstand the anticipated challenges 40 20 • The Irish PCAR/PLAR process has credibly recapitalised Irish 0 0 Oct 08 May 09 Oct 09 Apr 10 Oct 10 Apr 11 Oct 11 BKIR price (c) Rel to FTSE E300 banks index (rhs) banks to deal with anticipated losses from impairments and Key financials (€m) deleveraging. The Irish economy remains largely on track, Year end Dec11E Dec12F Dec13F Net Interest Income 1580.0 1530.0 1740.0 although risks remain; our GDP estimates are broadly in line Other Income 550.0 660.0 730.0 with base PCAR. Total Income 2130.0 2190.0 2470.0 Total Costs 1640.0 1600.0 1560.0 • Unemployment, a key driver of mortgage arrears, is running Bad Debts 1723.0 1200.0 900.0 Associates 35.0 45.0 45.0 1% higher (14.4% versus 13.4%) but looks to have stabilised. Exceptionals 1867.0 -500.0 0.0 FRS3 PBT 669.0 -1065.0 55.0 • Our central case puts Bank of Ireland (BKIR) non-NAMA EPS Basic 4.0 -3.5 -0.5 impairments at €6.7bn. Our PLAR estimate is €1.7bn, EPS Diluted (Adj) -8.6 -2.2 -0.5 Total Assets 150627 136001 129681 including €1.2bn for disposals of €10bn (€5bn has already Ord.