Asia Pacific Banks 
Dissecting Regional Returns 
Differentiating regional returns: using our proprietary 
bank version of a modified DuPont we de-compose the 
return structures of our regional bank coverage (57 
stocks – 11years of analysis). We also asses our view of 
the normalized return power of each franchise. That is, 
the underlying through the cycle view of returns from 
each earnings driver. With this data, we identify the top 
and bottom ten performers at each level over 11 years to 
iron out any outliers – looking for persistency and 
trajectory. We compare normalized returns to 1) current 
performance to highlight delta, and 2) our assumed cost 
of equity to highlight value creators and destructors. 
Where are the structurally wide returns? Indonesian 
banks (BRI, BCA, Danamon & Mandiri) dominate the top 
10, as measured by unlevered returns (return on assets 
“RoA”) with powerful revenue generating capacity. 
Thailand (Kbank & SCB) show well. The high quality 
leading franchise managers in the region (Hang Seng, 
HDFC Bank & Public Bank) shine through with a 
balanced mix of margin management, fee generation/ 
collection, cost control and sound underwriting. 
Who are the value creators? Hang Seng, BRI, CCB, 
ICBC and Public Bank clearly stand out on both actual 
and potential returns versus the cost of equity. The 
Australian’s did well historically with leverage and a long 
buoyant economic cycle … but the future looks different. 
Where is the most potential? Danamon offers the 
widest delta as it deploys the recently raised capital into 
high return Indonesian growth. Our turnaround themes 
(TMB & MBT) show well assuming execution is crisp. 
Korea is always seductive but seldom delivers. 
No real surprises: except that the Chinese banks don’t 
offer the level of return typically associated with an 
emerging financial system. While near term growth 
easily trumps and supports our preferred stocks (CCB & 
ICBC) an eventual credit cycle may be painful. Our 
attractive stance on Indonesia (Danamon, Mandiri & 
BRI) is well justified. Our positive stance in Thailand is 
also reinforced. Taiwan and Singapore remain 
hampered by narrow returns and weak growth. 
   |