Butterfield Bank Group
Butterfield Bank Group NTB - BH
| Share Price (09/30/07): | $20.00 |
| Stock Rating: | Hold |
| Risk Profile: | Low |
| 1-Year Target Price: | $21.00 |
| 1-Year Implied ROR: | 8.20% |
| 52-Week High: | $21.67 |
| 52-Week Low: | $18.33 |
| Avg. Monthly Volume: | 604,000 |
| Current P/E Ratio: | 13.04x |
| Shareholder's Equity: | $571.9m |
| Total Assets: | $12,000m |
| Return on Equity: | 24.40% |
| Return on Assets: | 1.30% |
| Annual Dividend: | $0.64 |
| Current Yield: | 3.20% |
| Payout Ratio: | 42% |
| Ex-Dividend Date: | 11/6/2007 |
| Frequency: | Quarterly |
| Shares O/S: | 89.61m |
| Market Cap: | $1,792m |
| BSX Weight: | 62.93% |
| Book Value: | $6.13 |
| Price/Book: | 3.26x |
| 2004 | 2005 | 2006 | 2007E | |
|---|---|---|---|---|
| EPS: | $1.06 | $1.28 | $1.53 | $1.62 |
| YoY Growth: | 25.6% | 20.7% | 19.5% | 5.7% |
| P/E Ratio: | 10.49x | 11.00x | 12.23x | 13.00x |
| Fiscal YE Price: | $11.16 | $14.12 | $18.75 |
Website: www.butterfielbank.com
Fiscal Year-End: Dec. 31,2006
Ticker: NTB - BH
Sector: Financial
NTB 1-year price/volume chart:
Company Description
Butterfield Bank Group is a diversified provider of financial services with headquarters in Bermuda, and operations in six other jurisdictions. The bank’s 2006 revenues can be deconstructed geographically and operationally as follows:
| Revenue by Location | |
|---|---|
| Bermuda | 54% |
| Cayman | 23% |
| Guernsey | 11% |
| UK | 7% |
| Barbados | 3% |
| Bahamas | 2% |
| Revenue by Segment | |
|---|---|
| Net Interest Income | 52% |
| Investment & Pension Admin. | 11% |
| Banking Services | 10% |
| Asset Management | 8% |
| Foreign Exchange | 8% |
| Trust & Investment Services | 8% |
| Other | 3% |
In their latest financial release (06/30/07), Butterfield reported total assets of $12.0 billion, assets under management of $11.7 billion, and assets under administration of $137 billion.
2006 Results
Half-Year 2007 Results
- The bank undertook a number of acquisitions from 2001 to 2004, the benefits of which have been recognized handsomely over the past two years. The lack of recent acquisitions has made double-digit rates of revenue and earnings growth more difficult to sustain.
- An increase in Butterfield’s headcount required to support its rapid growth, especially increased staffing in “corporate governance” areas such as Risk Management and Compliance.
- It is common for expense growth to lag behind strong revenue growth.
Forecast and Recommendation
Butterfield Bank remains a first-rate financial institution and the bellweather stock of the BSX index, accounting for over 60% of the Domestic Issuers market capitalization. The stock has performed admirably over the past three years, posting an average annualized return of approximately 25%. Butterfield’s retail business in the Caribbean is poised for organic growth, and there exist the future possibilities of both accretive acquisitions and of periodic dividend increases. However, it is unreasonable to expect the bank to maintain its torrid growth rate of the past few years. In addition, there remains the likelihood that recent volatility in global capital markets may negatively impact Butterfield’s operations going forward.
We apply a 13.0x multiple to our 2007 earnings projection of $1.62 and generate a 1-year price target of $21 for shares of NTB. LOM rates Butterfield Bank Group as a “hold”.













