BAYPORT SECURITISATION (RF) LTD INVESTOR REPORT

Transcription

1 BAYPORT SECURITISATION (RF) LTD INVESTOR REPORT November 2017

2 Note: The Company adopted IFRS 9 as at 31 December All impacted figures have been restated from that date. The adoption of IFRS 9 introduced a forward-looking expected credit loss model effectively recognising all future credit losses upfront as opposed to an incurred loss model as per the previous statement (IAS 39). The initial IFRS 9 adoption resulted in a reallocation within the Balance Sheet only (no Income Statement impact). On adopting IFRS 9, the Net Loans and Advances as well as the Equity balance decreased by the adoption charge. It should be noted that for comparative purposes certain sections of this report have been presented under both IFRS 9 and IAS 39. These sections have been clearly marked for the benefit of the user. Bayport Securitisation (RF) Ltd Monthly Investor Report November 2017 Page 1

3 Financial statistics for the period ended November 2017 Reported under IFRS 9* Nov 17 Performance ratios^ Total income as a of ave gross loans and advances (excl. dividends) Dividend income as a of ave gross loans and advances Total income as a of ave gross loans and advances (incl. dividends) Direct and indirect expenses to ave gross loans and advances Direct and indirect expenses to total income (excl. dividends) Direct and indirect expenses to total income (incl. dividends) Return on assets (incl. dividends) Gearing ratio times Interest margin Income statement extract Interest income R ' Non-interest revenue (excl. dividends) R ' Dividend income R ' Total income R ' Interest expenses R ' Direct and indirect expenses R ' Total expenses R ' * IFRS 9 adopted as at 31 December The figures have been restated from that date. ^ 12 months rolling average Bayport Securitisation (RF) Ltd Monthly Investor Report November 2017 Page 2

4 Financial statistics for the period ended November 2017 (continued) Reported under IAS 39 Nov 17 Asset and credit quality ratios Gross loans and advances R ' Non-performing loans ("NPLs") R ' Carrying value of written off book R ' Impairment provision R ' Net loans and advances R ' Number of loans on book Non-performing loans ratio Provision coverage Investment in Zenthyme Investments (Proprietary) Limited R ' Funding and cash reserves Interest bearing liabilities R ' Average cost of borrowings Cash and cash equivalents R ' Reported under IFRS 9* Nov 17 Asset and credit quality ratios Gross loans and advances R ' Non-performing loans ("NPLs")^ R ' Carrying value of written off book R ' Impairment provision R ' Net loans and advances R ' Number of loans on book Non-performing loans ratio Provision coverage * IFRS 9 adopted as at 31 December The figures have been restated from that date. ^ The increase in the value of NPL's from IAS 39 to IFRS 9 is due to the release of income previously not recognised under IAS 39. The release of income is accompanied by a corresponding impairment adjustment. Bayport Securitisation (RF) Ltd Monthly Investor Report November 2017 Page 3

5 Origination change MOM Nov 17 Disbursements R ' Number of new loans (0.5) Average loan value at acquisition Rand Average term at aquisition Months Loan claims purchased by Bayport Securitisation (RF) Ltd * change MOM Nov 17 Loan claims purchased R '000 (14.2) Number of loans purchased (13.5) Average loan value purchased Rand (0.9) Average remaining term of loans purchased Months * Loans disbursed by the originator that are not sold to Bayport Tutari RF (Ltd) are purchased by the issuer. The claims purchased by Tutari will be sold periodically to the issuer and thus a consolidated view of all originations has been disclosed. Statistics Loans and advances by geographic location Province Cellular Payroll Debit order Total Eastern Cape Free State Gauteng Kwazulu-Natal Limpopo Mpumulanga Northern Cape North-West Western Cape Grand Total Bayport Securitisation (RF) Ltd Monthly Investor Report November 2017 Page 4

6 Asset quality Reported under IAS 39 change MOM Nov 17 Gross loans and advances (1.8) Performing loans (2.3) Non-performing loans (0.5) Impairment provision Opening balance Bad debt written-off 15.5 (47 929) (41 511) (40 850) (47 739) (52 550) (47 297) (42 219) (45 587) (38 565) (40 279) (38 040) (58 896) Provision raised^ Closing balance Reported under IFRS 9* change MOM Nov 17 Gross loans and advances (1.8) Performing loans (2.2) Non-performing loans (0.9) Impairment provision Opening balance (2.8) Bad debt written-off 64.8 (48 135) (29 209) (40 755) (41 123) (42 233) (39 027) (30 544) (37 361) (25 748) (21 352) (28 943) (58 896) IFRS 9 adoption adjustment Provision raised^ (151.3) (49 947) Closing balance (0.8) * IFRS 9 adopted as at 31 December The figures have been restated from that date. ^ The additional provision raised in July 2017 was due to the higher loans claims purchased from Tutari during the month. Under IFRS 9 a provision is raised on loan origination (expected credit loss model). Bayport Securitisation (RF) Ltd Monthly Investor Report November 2017 Page 5

7 Asset quality (continued) NPL vintage analysis for all loans and advances originated Months on book Jan-17 Feb-17 Mar-17 Apr-17 May-17 Jun-17 Jul-17 Aug-17 Tolerated NPL Vintage WA NPL Point of Seasoning Bayport Securitisation (RF) Ltd Monthly Investor Report November 2017 Page 6

8 Asset quality (continued) Reported under IAS 39 Loans and advances distribution by contractual delinquency (CD) For all loans and advances originated Nov For Bayport Securitisation (RF) Ltd Nov Bayport Securitisation (RF) Ltd Monthly Investor Report November 2017 Page 7

9 Asset quality (continued) Reported under IFRS 9* Loans and advances distribution by contractual delinquency (CD) For all loans and advances originated Nov For Bayport Securitisation (RF) Ltd Nov Monthly loans and advances movement Nov 17 Opening balance Disbursements Interest and other similiar income Non-interest revenue and other movements (3 058) Collections ( ) ( ) ( ) ( ) ( ) ( ) ( ) ( ) ( ) ( ) ( ) ( ) IFRS 9 adoption adjustment Bad debt write-offs and write-backs (48 135) (29 209) (40 755) (41 123) (42 233) (39 027) (30 544) (37 361) (25 748) (21 352) (28 943) (42 094) Closing balance * IFRS 9 adopted as at 31 December The figures have been restated from that date. Bayport Securitisation (RF) Ltd Monthly Investor Report November 2017 Page 8

10 Liquidity and funding Funding change MOM Nov 17 Class A Notes (senior) Senior warehouse funding Class B Notes (Mezzanine) Other subordinated funding (32.1) Total interest bearing liabilities (6.1) Average cost of borrowings Cash and cash equivalents (7.1) Bayport Securitisation (RF) Ltd Monthly Investor Report November 2017 Page 9

11 Liquidity and funding (continued) Instrument Coupon rate Class Nominal amount at issue Month end principal balance Issue date Maturity date BAYA31 3-month JIBAR plus A /12/ /12/2018 BAYA33 3-month JIBAR plus A /03/ /04/2018 BAYA34 3-month JIBAR plus A /03/ /04/2018 BAYA35 3-month JIBAR plus A /03/ /04/2018 BAYA36 3-month JIBAR plus A /04/ /03/2018 BAYA39 3-month JIBAR plus A /09/ /10/2018 BAYA41 3-month JIBAR plus A /09/ /09/2018 BAYA42 3-month JIBAR plus A /09/ /10/2018 BAYA45 3-month JIBAR plus A /03/ /04/2019 BYA49U 3-month JIBAR plus A /05/ /07/2018 BAYA51 3-month JIBAR plus A /04/ /04/2019 BAYA52 3-month JIBAR plus A /03/ /04/2019 BAYA54 3-month JIBAR plus A /09/ /09/2019 BAYA55 3-month JIBAR plus A /04/ /04/2018 BAYA57 3-month JIBAR plus A /04/ /04/2022 BAYA58 3-month JIBAR plus A /06/ /06/2020 BAYA A /06/ /06/2022 BAYA A /06/ /06/2020 BAYA61 3-month JIBAR plus A /06/ /06/2020 Subtotal Class A notes BAYB05 3-month JIBAR plus B /08/ /06/2019 BAYB06 3-month JIBAR plus B /12/ /12/2019 BAYB07 3-month JIBAR plus B /02/ /03/2020 BAYB08 3-month JIBAR plus B /03/ /09/2020 BYB10U 3-month JIBAR plus B /09/ /09/2021 BYB10U_1 3-month JIBAR plus B /06/ /09/2021 BAYB11 3-month JIBAR plus B /06/ /06/2020 Subtotal Class B notes Total Bayport Securitisation (RF) Ltd Monthly Investor Report November 2017 Page 10

12 Covenant compliance Reported under IAS 39 Financial covenants Current requirement Nov 17 Senior Debt Cash Flow Cover Ratio 1.50 times Senior Debt Interest Cover Ratio 3.50 times Senior Debt to Net Qualifying Asset Value Bad and Doubtful Debt Ratio Equity invested in the Company by the Originator > Cellular Contracts as a of the Portfolio Cash reserves Current requirement Nov 17 Liquidity reserve () 250, Arrears reserve Weighted NPLs as a percentage of the portfolio Reserve required () Asset performance reserve Collections ratio Reserve required () Reserved cash () Expected collections (6 month average) () Actual receipts (6 month average) () Capital redemption reserve () Bayport Securitisation (RF) Ltd Monthly Investor Report November 2017 Page 11

13 Covenant compliance (continued) Reported under IFRS 9* Financial covenants Current requirement Nov 17 Senior Debt Cash Flow Cover Ratio 1.50 times Senior Debt Interest Cover Ratio 3.50 times Senior Debt to Net Qualifying Asset Value Bad and Doubtful Debt Ratio Equity invested in the Company by the Originator > Cellular Contracts as a of the Portfolio * IFRS 9 adopted as at 31 December The figures have been restated from that date. * The adoption of IFRS 9 introduced a forward-looking expected credit loss model effectively recognising all future credit losses upfront as opposed to an incurred loss model as per the previous statement (IAS 39). * The ini al IFRS 9 adop on resulted in a realloca on within the balance sheet only (no income statement impact). On adop ng IFRS 9, the net loans and advances as well as the equity balance decreased by the adop on charge. Bayport Securitisation (RF) Ltd Monthly Investor Report November 2017 Page 12

14 Glossary of terms CD MOB MoM YTD Non-performing loans Non-performing loans ratio Provision coverage Contractual delinquency = accumulated arrears / contractual instalment originally due Months on book Months on month Year to date The balance outstanding of loans and advances with a contractual delinquency greater than three months excluding loans and advances with a contractual delinquency greater than three months where three consecutive receipts have been received in the three-month period preceding the measurement date Non-performing loans / Gross loans and advances Impairment provision / Gross loans and advances Bayport Securitisation (RF) Ltd Monthly Investor Report November 2017 Page 13