+7 727 311 56 08 (+103)

indira.ye@ifg-continent.kz

> >

, ,
Bloomberg HSBK LI (), KKB LI ()

KASE HSBK KZ, KKGB KZ, CCBN KZ

25 2012

Its a Long Way to Tipperary, Baby

,
. : ,
, ,
. , , ,
.
, .
. ,
, , .

HSBK

KKGB

CCBN

(. )

419.5

141.8

272

HSBK

KKGB

CCBN

32.2

ROE

5.63%

16.12%

3.57%

182

198

ROA

0.29%

0.96%

2.20%

314

542

259

30.8%

10.4%

3.8%

15%

198%

31%

BVPS (KZT)

211.9

497.9

435.9

P / E (x)

8.4

5.7

6.8

37 %

46%

23 %

P / B (x)

1.3

0.4

0.5

Free Float
HSBK KZ, KKGB KZ, CCBN KZ
HSBK KZ

HSBK KZ, KKGB KZ, CCBN KZ vs.KASE Index

CCBN KZ

KASE INDEX

KKGB KZ

350

120%

330

110%

310

CCBN KZ

HSBK KZ

100%

290
270

90%

250

80%

230

70%

210

60%

190
170
-11

KKGB KZ

-12

-12

-12

-12

50%
-11

-12

-12

-12

-12

HSBK, KKGB, CCBN

18 2012

1 2012 13 275,1
. , 1 2012 457,2 . (+ 3,6%).
11 010 . , 1 944,6 .
(+21,44%), , , 2008
6%.
2012
(), ()
(), - .
, 13.5%, ( 1).
, 2008 .
, ,
, .
1. (. )

3,0

KKB
KKB

HSBK
HSBK

CCBN
CCBN

2,5
2,0
1,5
1,0
0,5
2008

2009

2010

2011

12012

: ,

,

( 2 3). , 2011
30.7 . -
. ROE 2008
. 2007 12012 ROA,
, 5%.
2.

50%

KKB

HSBK

CCBN

35%
20%
5%
-10%

-07

-08

-09

-10

-11

-12

-25%
-40%
: , ,

HSBK, KKGB, CCBN

18 2012

3.

18%

KKB

HSBK

CCBN

13%
8%
3%
-2%

-07

-08

-09

-10

-11

-12

-7%
-12%
-17%
-22%
-27%
: , ,

,
( 4), , 80%
. ,
52%.
4. 2011
HSBK

CCBN

KKB

700 000

1 400 000

2 100 000

: ,

HSBK, KKGB, CCBN

18 2012

, 2008, ,

.

,
( 5).
2011
( 6). 24%,
22% .
5. /
KKB LI

HSBK LI

CCBN KZ

30%
25%
20%
15%
10%
5%
0%

2005

2006

2007

2008

2009

2010

2011

: ,

, (34%
), 90 23%,
.
6. ,
""

" "
35%
24%

23%
19%
12%

34%

32%

29%
21%

" "

22%
16%

9%

16%
5%

1% 0% 2%
,
90

18%

: ,

(
)
, 2.5 ( 7).
. ,
, 12012
147%. 2008

HSBK, KKGB, CCBN

18 2012

.
( 152% 2008 ),
.

. ,
2007 95%,
(12012 - 124%). , ,
100%.
7. /
KKB

HSBK

CCBN

280%
240%
200%
160%
120%
80%
2002

2003

2004

2005

2006

2007

2008

2009

2010

2011

1H2012

: ,

HSBK, KKGB, CCBN

18 2012

1:
/ ( )

2007

2008

2009

2010

2011

12

133

193

194

178

166

162

62

101

103

86

79

73

71

92

91

92

87

89

22

60

84

48

39

27

41

51

51

58

62

66

50

22

19

44

53

68

51

16

19

45

48

61

11

11

41

15

16

36

40

50

2007

2008

2009

2010

2011

112

343

192

507

420

573

902

1 040

1 188

1 133

1 089

1 184

1 183

22

60

84

48

39

27

( )
.

1 595

1 651

2 023

2 098

2 274

2 581

935

867

1 274

1 416

1 557

1 835

247

290

173

71

42

79

1 434

1 460

1 742

1 780

1 964

2 272

52

52

145

85

145

145

92

123

136

172

164

162

161

191

281

318

310

308

2007

2008

2009

2010

2011

12

64%

45%

1%

-8%

-7%

-2%

37%

-56%

-12%

130%

19%

28%

49%

-64%

9%

128%

9%

27%

61%

4%

23%

4%

8%

13%

74%

19%

3%

0%

10%

0%

56%

-7%

47%

11%

10%

18%

80%

64%

3%

-16%

-9%

-8%

2007

2008

2009

2010

2011

12

.
/

69%

79%

66%

64%

65%

57%

. /

31%

21%

38%

35%

40%

47%

59%

53%

63%

67%

68%

71%

117%

150%

105%

95%

95%

81%

. . / .

5%

9%

15%

19%

20%

20%

. / .

31%

8%

8%

20%

24%

31%

31%

65%

92%

53%

45%

30%

2007

2008

2009

2010

2011

12

ROE

25%

8%

6%

11%

13%

16%

ROA

4%

1%

1%

2%

2%

2%

9,91

8,64

7,20

6,60

7,33

8,37

31%

8%

8%

20%

24%

31%

8%

12%

10%

9%

7%

6%

38%

11%

10%

25%

32%

42%

HSBK, KKGB, CCBN

18 2012

2012 12012.
50% (31.6. ), - 13.5% (2.6. ),
0.1% 1.8 . .
, 13.3%
11.9% . , 4.5%. ,
,
5% 45.6
. .
30 (30- NPL) 90 (90 NPL) 22012 20,5% 19% 20,1% 18,8%
.
.
,
20% 2011 (
8). ,
, 8,2%.
8.

2011

2010
16%

23%
4%
2%
6%
6%
7%
6%
8%
7%
8%
7%

11%
12%

20%
19%

20%
18%

: ,

29 2012 150 . 179,9

27 . .
-
() -.
5 2012 40 .
180,2 7,2 . .

HSBK, KKGB, CCBN

18 2012

, , 2014 196,2. ,
33 2009
. 7,7
. . 1,7 .

.
2002 2008
( -26,7%), 12012 47%,
( 9). ,

.
9.
47%

40%

38%

36%

35%
31%

27%

28%
23%
21%

21%

2002

2003

2004

2005

2006

2007

2008

2009

2010

2011

12012

: ,

2 2012
,
15% 50% . 2012
60 . , 7 23
,
(25.10.2012) 2,6-8,6%.
,
,
.
, , ,
. ,
,
.

HSBK, KKGB, CCBN

18 2012

. DCF
,
.
3,87%,
10- 5,62%
1.8%.
() 5,75% (
S&P 500). ,
2017
3% 4% .
, - .
,
, - 1.0, a
.
314 .
2.

Ke

beta
10- . .
CDS


ROE


Ke
PV

12012

2013

2014

2015

2016

2017

310 327

360 345

405 790

11,94%

11,28%

10,62%

453 250

500 716

547 054

9,98%

9,36%

37 059

40 631

8,75%

43 108

45 256

46 869

47 867

1,10
5,62%

1,08

1,06

1,04

1,02

1,00

5,62%

5,62%

5,62%

5,62%

5,62%

1,8%

1,8%

1,8%

1,8%

1,8%

1,8%

3,87%

3,7%

3,5%

3,3%

3,2%

3%

5,75%

5,4%

5,1%

4,7%

4,4%

4,00%

16,12%

14,64%

13,17%

11,70%

10,22%

9%

50 018

45 445

47 460

47 466

46 338

43 813

12 959

4 814

4 352

2 210

-531

-4 055

1,00
12 959

1,12
4 300

1,24
3 514

1,36
1 622

1,49
-356

1,62
-2 503

: ,

3.
(. )

310327

PV . (. )

6578

PV . (. )

139 741

(. )

456 646

( )
()

1455
314

: ,

HSBK, KKGB, CCBN

18 2012

4.
/ ( )

2007

2008

2009

2010

2011

12

317

381

373

292

247

236

170

181

180

152

134

119

147

200

193

140

114

117

181

206

256

164

142

162

34

38

34

40

44

46

77

17

28

29

32

33

74

11

32

28

31

31

16

-9

13

58

20

19

21

24

25

2007

2008

2009

2010

2011

112

343

192

507

420

573

902

1 040

1 188

1 133

1 089

1 184

1 183

22

60

84

48

39

27

( )
.

1 595

1 651

2 023

2 098

2 274

2 581

935

867

1 274

1 416

1 557

1 835

247

290

173

71

42

79

1 434

1 460

1 742

1 780

1 964

2 272

52

52

145

85

145

145

92

123

136

172

164

162

161

191

281

318

310

308

2007

2008

2009

2010

2011

12

115%

20%

-2%

-22%

-15%

-5%

82%

-78%

67%

1%

11%

95%

-65%

-6%

9%

13%

4%

23%

-13%

-1%

4%

-5%

-1%

41%

-9%

1%

1%

-4%

2%

30%

9%

30%

18%

-3%

-2%

129%

36%

-3%

-28%

-19%

3%

2007

2008

2009

2010

2011

12

/
. /

79%
19%

82%
16%

83%
14%

81%
17%

81%
14%

83%
12%

30%

37%

49%

56%

57%

57%

264%

219%

169%

144%

142%

147%

6%

12%

19%

21%

24%

25%

. / .

18%

5%

5%

7%

10%

10%

48%

75%

100%

68%

58%

71%

2007

2008

2009

2010

2011

12

ROE

22%

6%

5%

5%

5%

5%

ROA

2%

1%

1%

1%

1%

1%

9,4

8,3

6,6

6,5

5,9

5,7

18%

5%

5%

7%

10%

10%

13%

13%

14%

11%

9%

9%

22%

6%

6%

5%

6%

6%

. . / .
/

5%

10

HSBK, KKGB, CCBN

18 2012

, , 2008
, .
2011
28% 43% ( 10), , 50%
2008 .
10.

13%

22%

11%

19%

6%

2011

6%

2010

6%

28%

6%

43%

7%

9%

7%

17%

: ,

,
.
41% 2006 -9% 2008
2% ( 11,12).
11. ( . )

2,5

2,4

2007

2008

2,7

2,7

2,7

2,8

2009

2010

2011

12012

1,8

0,8
0,5
0,3

2003

2004

2005

2006

: ,

1 2012 Standard & Poor's (S&P)

.
19 2012 Moody's Investors Service
.
B2 Ba3;
Caa1 B2; - Caa2

11

HSBK, KKGB, CCBN

18 2012

B3. ,
.
12.
130%

75%
62%
47%

41%

-9%

2003

2004

2005

2006

2007

2008

1%

1%

-4%

2009

2010

2011

2%

12012

: ,

, -, ,
12012 40% 45%.
, 90
, 23,2% (557 ) 24,3%
( 576 . ).
18,8%, - 8,3%.
-, .
30% 2002 2005 ,
, 12% 12012
( 13).
, .
, ,
,
,
.
13. /

33%

37%
33%

30%

27%

19%
16%

2002

2003

2004

2005

2006

2007

2008

14%

2009

17%

2010

14%

2011

12%

12

: ,

12

HSBK, KKGB, CCBN

18 2012

. , ,
. ,
9,8%,
- 0.73.

542 .
, ,
.
5.
112

2013

436 632

461 197

486 089

512 726

541 164

571 544

Ke

9,79%

9,66%

9,39%

9,07%

8,70%

8,75%

42750

44 549

45 654

46 523

471 03

50 010

beta

0,73

0,78

0,84

0,89

0,95

1,00

10- . .

5,6%

5,6%

5,6%

5,6%

5,6%

5,6%

CDS

1,8%

1,8%

1,8%

1,8%

1,8%

1,8%

3,9%

3,7%

3,5%

3,3%

3,2%

3,0%

5,8%

5,4%

4,9%

4,5%

4,0%

4,0%

2014

2015

2016

2017

ROE

5,63%

5,70%

5,78%

5,85%

5,93%

6,00%

24 565

24 892

26 637

28 438

303 80

32 470

-18 185

-19 657

-19 017

-18 085

-167 23

-17 540

1,00

1,10

1,20

1,31

1,42

1,55

-18 185

-17 904

-15 834

-13 805

-11 744

-11 326

Ke
PV

: ,

6.
(. )

436 632

PV . (. )

-70 614

PV . (. )

122 786

(. )

488 804

(. )

902

()

542

: ,

13

HSBK, KKGB, CCBN

18 2012

7.
/ ( )

2007

2008

2009

2010

2011

12

96,6

114,3

111,6

94,8

87,6

82,5

53,3

69,3

75,3

80,0

62,1

66,3

43,2

45,0

36,4

14,7

25,5

24,7

16,2

19,7

32,9

38,5

18,4

23,8

19,9

24,8

21,2

25,1

27,8

24,8

38,9

36,4

39,6

-6,6

28,4

28,4

19,3

7,2

7,7

-31,0

3,2

3,5

-3,2

-1,3

-4,2

0,3

0,1

0,6

19,7

12,5

19,6

-30,4

2,6

4,8

( )

2007

2008

2009

2010

2011

112

43

24

245

209

149

146

626

601

666

699

765

781

30

46

67

106

125

130

882

941

1 161

1 225

1 082

1 079

313

427

676

796

727

734

258

185

191

147

106

127

809

846

1 063

1 140

995

991

36

53

53

70

70

70

36

41

44

14

16

17

73

95

98

85

87

88

2007

2008

2009

2010

2011

12

97%

18%

-2%

-15%

-8%

-6%

66%

-37%

57%

-255%

-109%

84%

60%

-64%

-41%

n/a

n/a

-5%

54%

7%

23%

6%

-12%

0%

55%

-4%

11%

5%

9%

2%

41%

36%

58%

18%

-9%

1%

117%

-7%

-86%

-791%

-130%

65%

2007

2008

2009

2010

2011

12

71%

64%

57%

57%

71%

72%

. /

20%

25%

36%

26%

24%

22%

36%

45%

58%

65%

67%

68%

209%

152%

108%

101%

122%

124%

5%

7%

9%

13%

14%

14%

. / .

17%

5%

3%

-32%

4%

4%

37%

44%

91%

261%

72%

96%

2007

2008

2009

2010

2011

12

ROE

34%

7%

4%

-38%

3%

4%

ROA

3%

1%

0%

-3%

0%

0%

. . / .
/

12,1

10

11,9

14,4

12,5

12,3

17%

5%

3%

-32%

4%

4%

17%

13%

12%

8%

7%

8%

20%

11%

18%

-32%

3%

6%

14

HSBK, KKGB, CCBN

18 2012

()
12012, 1,079 . (-0,3%),
0,99 . (-0,4%), 1,04 . (-14,64%).
6 2012
24% 22% ( 14). (24% 3 ), ,
10 (20% 2007 ).
14. /

36%
34%

34%

31%

27%

26%
25%

24%

23%

22%
20%

2002

2003

2004

2005

2006

2007

2008

2009

2010

2011

12

: ,

12012 2,1% - 780,7 . ,

1,3% - 87,9 . .
,
10% 2011 ( 15,16).
,
, 29% , 51%
, 29% - 19% .
15. 2010 2011

18%

17%

29%

28%
5%
4%

2010

4%
5%

2011

5%

6%
5%

18%

5%

17%

: ,

15

HSBK, KKGB, CCBN

18 2012

16. 2010 2011

2011

2010

1%

2%
19%

20%
29%

26%
51%

52%

: ,

2011
74%, 67% 2010 ( 17).
- ( 30%).
2008 ( 4,5% ),
,
, .
17.
2011

2010

0%

10%

20%

30%

40%

50%

60%

70%

80%

: ,

19 2012 Fitch Ratings

'B' 'B+'.
,
, Kookmin Bank ("",
""),

16

HSBK, KKGB, CCBN

18 2012

2009 12012
( 18,19).
2010 24%. , ,
,
.
18. (. )
0,8
0,7

0,7

0,7

2011

12012

0,4
0,3
0,2
0,0
2003

0,1

2004

0,1

2005

2006

2007

2008

2009

2010

: ,

19.
128%
94%
75%
55%

48%

11%
-4%

2003

2004

2005

2006

2007

2008

2009

5%

9%

2010

2011

2%

12012

: ,

16 2012 145 .
2014 8,63% .
144,68 . 104,25%
(1,043 . ).
, 332,5 . ,
,
.
. ,
, : 3.87%,
- 5.75% - -1.2. ,

17

HSBK, KKGB, CCBN

18 2012

, 2017 ,
.
12 4%, 2017
6%.

254 , PBV 0.6.
2012 ,
,
.
8.
112

2013

2014

2015

2016

2017

86 808

89 946

93 572

97 875

102 921

108 794

Ke

12,52%

12,01%

11,51%

11,00%

10,50%

8,75%

10 866

10 805

10 769

10 770

10 807

9 519

1,20

1,15

1,10

1,05

1,00

1,00

5,62%

5,62%

5,62%

5,62%

5,62%

5,62%

1,8%

1,8%

1,8%

1,8%

1,8%

1,8%

3,87%

4%

3%

3%

3%

3%

5,75%

5,75%

5,75%

5,75%

5,75%

4,00%

4%

4%

5%

5%

6%

6%

3 138

3 626

4 304

5 046

5 873

6 175

-7 728

-7 179

-6 465

-5 725

-4 934

-3 344

1,00

1,12

1,25

1,39

1,53

1,67

-7 728

-6 409

-5 176

-4 129

-3 221

-2 007

beta
10- . .
CDS

ROE

Ke
PV

: ,

9.
(. )

86 808

PV . (. )

-28 670

PV . (. )

-6 818

(. )

51 320

(. )

202

()

254

: ,

18

HSBK, KKGB, CCBN

18 2012

:
: . - 13, - , 1 - 1
: +7 727 311 56 08
: +7 727 311 56 09
: www.ifg-continent.kz
E-mail: info@ifg-continent.kz
Bloomberg: IFGK

erlan.a@ifg-continent.kz
shaimerden.a@ifg-continent.kz
indira.ye@ifg-continent.kz

:
, ,
.
,
,
, . ,
-
, .
,
, .
,
.
,
, , ,
, ,
. ,
, .
, .
,
. ,
,
.
,
.

.
, ,
,
. ,
, ,
,
. -
,
,
.
, ,
. .

.

19