N. V. Kamakodi
Analyst · Prakhar Agarwal from Elara Capital
Good evening, everyone. Hearty welcome to all of you for this con call to discuss unaudited financial results for City Union Bank for the third quarter ended 31st December 2022. Board approved the results today and I assume you all have received the copies of the results and the presentation. Before going to our business performance, I would like to discuss 2 things about which we had received multiple calls from the investor and analyst community. First on the recent RBI inspection report and divergence of NPA for financial year 2021. You may be aware that we had to report similar divergence, which happened in 2016-'17. After that, there was no instance of divergence that needed disclosure till 2021. Even the inspection report of our bank, which was obtained through RTI and made public recently, also revealed the divergence was well below the tolerance level.
So we had our last RBI inspection on financial year '19, after which there was no on-site inspection by RBI for financial year '20 and financial year '21. RBI vide their circular dated 14th September 2020 issued notification to the banks to migrate to live marking upgradation of NPA accounts on daily basis starting from July '21. We have moved to live marking live upgradation of nonperforming assets within the stipulated time period as prescribed by the RBI. Since our NPA marking was automated, we had not expected much divergence. But in the recent inspection conducted by RBI pertaining to financial year 2022, there were few cases of divergence which was identified and all the cases identified as divergence by RBI was not just because of 90 days overdue, but because of various interpretation issues about which I may be giving you some details.
The divergence in additional gross NPA for the said financial year as per the RBI report was INR 259 crore. The gross NPA as on 31st of March 2022 as reported by the bank was INR 1,933 crore and as assessed by RBI it was INR 2,192 crore. And the net NPA on 31st March 2022 as assessed by RBI was INR 1,450 crore against INR 1,191 crore as reported by the bank amounting to overall divergence of INR 259 crore. The bank has held a specific NPA provision of INR 742 crore as on 31st March 2022 and provision assessed by RBI for NPA provision requirement was INR 782 crore with an additional provisional requirement of INR 40 crore for the divergence marked account. The reported net profit for the year 31st March 2022 was INR 760 crore by the bank and after adjusted net profit assessed after this divergence was INR 719 crores. As per RBI circular, banks should disclose divergence if either or both of the following conditions are satisfied.
The additional provisioning requirement for NPAs assessed by RBI exceeds 10% of the reported profit before provisions and contingencies for the reference period. And number 2, the additional gross NPA identified by the RBI exceeds 15% of the published incremental gross NPA for the reference period. As per the above ceiling, 15% of the NPAs worked out to INR 191 crore and since additional gross NPA divergence assessed by RBI was INR 259 crore, we had to make disclosure on divergence which we reported to stock exchange on 20th December 2022. As stated earlier, the divergence was not because of 90-day norms, but due to various reasons including the difference in the interpretation of guidelines and things like that. For example some of the issues happened in the restructured accounts, particularly on the eligibility for the restructuring. For example the couple of restructured accounts where the sanction conditions were not fulfilled within stipulated time lines, these were marked as divergence.
But we thought that though the conditions were fulfilled before the audit and so we had taken them as eligible cases for the divergence. Similarly in couple of cases where there were -- couple of accounts closed their account by transferring funds from their sister concerns and we had given credit subsequently, which was not accepted and hence the divergence was marked. Similarly for a couple of cases, you have a rule that any account in SMA 2 is not eligible for your restructuring. While calculating the number of days during the RBI moratorium and subsequently the Supreme Court moratorium, we had not counted the number of days. But the interpretation given was that as per the Supreme Court moratorium, the days will run and SMA needs to be calculated by that number. These are all -- like that there are all issues. And these 2, 3 such of items, they explain nearly 70% of the divergence or about 178% of the divergence that was reported.
So we have already started taking corrective steps on that and subsequently few jewel loan accounts and other smaller accounts were also marked and all those things have been now taken into account. Also we wish to bring to your attention that out of the divergence of INR 259 crores, 13 borrowers whose balance was more than INR 1 crore amount to about 89% or INR 230 crores and the balance INR 29 crore constitute about 218 borrowers where outstanding was less than INR 1 crore. Out of this 13 borrower account above INR 1 crore, 4 accounts amounting to INR 60 crore was classified as NPA by us in the first half and 2 accounts amounting to INR 4 crore were closed as on date. Hence, the balance of divergence above INR 1 crore category is INR 160 crore from 7 accounts, which were now recognized during this quarter as NPAs. For borrowers less than INR 1 crore 218 accounts, 1 account was marked NPA during H1 financial year '23 and 55 accounts were closed till date amounting to about INR 9 crore.
Hence the balance divergence in this category of INR 20 crore is also now recognized as NPA in this quarter. So the net effect on the NPA to be marked by the bank comes to INR 186 crore as said above and out of INR 186 crore, account worth of INR 47 crore got upgraded as standard during Q3 FY '23. And hence out of INR 439 crore slippage for Q3 financial year '23, INR 140 crore is basically because of the divergence. The second item for which we were getting repeated calls was for the recent RBI discussion paper on the expected loss method approach for loan provisioning by the bank. As you all know, all banks are already submitting pro forma Ind AS financial starting from financial year 2019 as advised by the regulator and these financials were based on IFRS regime and each bank is having its own method to calculate ECL based on historical loss data. We have also done our own calculations using our past historical data and probability of default and loss expected on default.
We have also made our own calculations. And as per our past collection pattern, we have seen the NPA collection from the -- I mean recovery from the NPA accounts typically faced a haircut of maybe between 25% to 35% at an aggregated level overall. And the difference between the existing NPA norms and ECL-based approach for the past 4 years in a cumulative manner, the difference is less than INR 100 crore. And in our experience, the provision which were held by the bank, PCR, there is a general consensus that it is going to decide the impact on what is going to happen on the final guidelines on the -- I mean final provision that need to be made on the ECL method. As you all know, we have about 60% to 70% of provision coverage ratio after taking into account keeping the technical return of provision also. And basically 1 good thing is that incrementally we think I mean it's better on our interest to slowly and steadily increase the PCR coverage.
We have also increased PCR coverage by 3%, 4% in this quarter. The exact impact because of the ECL thing will be known only after the final guidelines are issued. But by our back of the envelope calculation based on the data whatever we have, we do foresee that after moving to ECL regime, we may require maybe a total of maybe around INR 200 crores or so maximum, which will be adjusted against CET1 capital and which will be spread over a period of 5 years as per the transitional arrangement given by the RBI. So year-over-year the impact could be about approximately INR 40 crore to INR 50 crore or maybe about INR 10 crore or so during the - INR 10 crore to INR 15 crore for the quarter or something like that. So based on our overall profitability, the total impact because of this, we don't expect that to be a very significantly large amount whatever it is. I think it should be very well within the capacity to manage on an overall basis.
Now let us move to our financial performance. We shared with you all the following expectations for financial year '23 during earlier con call and all. In the earlier con calls we said on growth parameter, we will try to push the growth pedal and achieve 15% to 18% credit growth for the financial year '23 and we had projected that the investment cycle will start from the Q3 financial year 2023. But you might have heard even during the last week RBI policy, the capacity utilization is still around 75% only and the investment cycle is getting delayed. So there could be few months of delay in seeing the thing so whatever we had projected 15% to 18%, it could be a shade lower. But overall okay, maybe things are slowly progressing, but not to that level we are expecting. But things are definitely improving, there is no doubt about it.
And the questions that repeatedly coming is that some banks are showing 18%, 20% growth rate coming from the various segments, more on the consumption side. Even some banks are showing higher growth rate in the SME front and all. What is that? Why our numbers are lower and all? As in the past, we had been very clear that we need to get a comfort on everything, all ecosystem favorable for the growth and all. You are also having systemic deposit growth is not very high and all. So it is not right to push for growth rate particularly when you have lower deposit growth rate in the system. So we will take all parameters into account. As I told you that we still have capacity to grow by INR 3,000 crore plus without increasing our deposits, which will be pushing our credit deposit ratio over 90% and all, but we are not -- our risk appetite don't allow us to push so far and all.
So we are looking into the matter and whenever we feel things have ripened for the growth, we will be pushing hard, but we are keeping everything ready for the growth rate. The expected overall slippages we expected that to be in the range of around 2.5% for the current year and all. But due to the divergence, slightly slippage has increased. So we expect the overall slippage for the current year should be between maybe 2.5% to 2.8% or whatever it is at the current level and all. It should be coming to the 2% to 2.5% going forward. And I think we should be having all the repayment of restructured loans and all also coming in this year. But overall, things should be coming to the pre-COVID level in financial year '23-'24 and things should moderate below pre-COVID level by '24-'25 and all on as is where is condition and we expect things would be progressing that way.
Net interest margin currently is staying around -- we said it will stay around 3.85% to 4%. I think currently it is that level. But there is 1 more item here. Here some amount of interest income particularly from the gold loan interest of close to about INR 32 crores have not been recognized this year. The interest income on advances for Q3 was on a lower side to the tune of INR 32 crore mainly because of the nonrecognition of interest subvention of KCC agri loan. These loans were given to borrowers of animal husbandry, fisheries and other agricultural and allied activities in rural and the semi-urban areas and these loans are collateralized by the gold. The prescribed LTV is maintained and we have given the subsidy to them upfront to these customers when they close the accounts within 1-year period and all. We used to submit our clients' subvention portion to the government on a half yearly basis.
Basically what happened was that during the current inspection though it is opined that the end use of this gold loan have gone properly, they have given some observation that perhaps of a deficiency in linking the, what you call, scale of finance to these gold loans. Scale of finance is something where every district level consultative committee, they give how much loan can be given for a cow or how much loan can be given for 1 acre of the land or something like that. So basically all these loans are between INR 1.6 lakhs and INR 2 lakhs. So we have to now work out and show to them and our estimation is that though these borrower is well within this the scale of finance; proper recording and proper paper work is missing and we have been asked to correct that, audit that and ensure that the interest subvention which is partnered with the farmers and borrowers follow the guidelines properly and after that only, we will be getting our own reimbursement from the government.
So we had already partnered that with the borrowers. So this particular amount INR 32 crores or so is to be received and that's why we have not recognized that as that. Once we complete that paper work to the satisfaction of the regulator, we should be getting that money which would be happening as soon as possible. So without taking that into account itself, the net interest margin has come in that range whatever we had given to you earlier. The ROA we said it will be reaching 1.5%. So even though the quarterly ROA is lower, 9 months ROA is 1.5% as declared in the past. The cost to income ratio has also come below the numbers whatever we had shared. Because the interest rate is increasing so in this quarter the actuarial calculation showed that whatever provisions we had made for the leave encashment during the first 2 quarters itself is sufficient for the third quarter also. Hence we had not made a provision for leave encashment in this quarter, which has helped us to show lower employee cost this time.
And overall, the deposits are just a shade below the INR 50,000 crore mark. Credit grew by 12% to INR 43,000 crore, 12% growth between 31st December 2022 to 31st December 2021. Overall business grew by 9%. CASA recorded 5% growth. We could see after the deposit rate started increasing migration from the CASA to the term deposits also. Gross profit for the Q3 to Q3 showed a growth rate of 3%% between Q3 and Q3. Net profit increased to be 21% (sic) [ 11% ] from INR 196 crore to INR 218 crores. ROA for 9 months stands at 1.51% against 1.32% for 9 months last year. Net interest margin for 9 months is at 3.97%. Gross NPA stands at 4.62% and net NPA at 2.69% (sic) [ 2.67% ]. Regarding the SpiceJet, they are paying as per the schedule. They have repaid so far INR 34.4 crore and current outstanding is INR 65.6 crore. Final installment is scheduled to be received by June 2023. We had reversed a surplus provision of INR 25 crore earmarked for this.
The slippage during the Q3 financial year '23 is INR 439 crore and, as explained earlier, it comes from both our normal usual slippages plus whatever we had to add because of the divergence. In Q3 we had a total recovery and upgradation to the tune of INR 257 crores comprising of INR 173 crore from live accounts and INR 84 crore from the technically written-off accounts to INR 186 crore comprising of INR 134 crore from the live accounts and INR 52 crore from technically written-off account in Q3 financial year '22. The current SMA 2 number stands at 2.19%, which includes accounts from ECLGS, restructured and other regular accounts. Cost to income ratio for 9 months is at 38% against 41.41% for the corresponding year. The capital adequacy ratio for the bank stood at 20.47% as on 31st December 2022 vis-a-vis 19.39% for the corresponding period last year. We have not diluted any capital in the last 8 years and last time we raised funds was during July financial year 2014 using [ PoP ] to the tune of INR 350 crore.
After that, the entire raise in the book value, everything is through I mean brought-back profit only. As explained earlier, ROA stands at 1.51%. The operating profit for the third quarter was at INR 497 crore against INR 370 crores for the same period showing 35% growth rate. Total provision made during Q3 financial year '23 was INR 279 crore against INR 173 crore for the corresponding period last year. The net profit for Q3 financial year '23 was at INR 218 crores vis-a-vis INR 196 crore during Q3 financial year '22 with a growth of 11%. Starting from the Q4 financial year '22, we have been achieving quarterly PAT of INR 200-plus crore on a continuous basis. The 9-months profit crossed INR 700-plus crore. We opened 25 branches during the Q3 and the total number of branches currently at 752 branches. And we opened our 500th branch in Tamil Nadu during this quarter.
On SR front, the outstanding is only INR 1.2 crore since we have written off INR 79 crores of SR, which have crossed 8 years of limit and for which the provisions had already been made. I'm also glad to share with you that we had recently got 6 awards in the past 3 months, 2 from BFSI and 4 from IBA. The key point to note here is that most of the awards are for the technology related initiatives. So we have completed the technical integration with the brand new e-filing portal TIN2.0 www.eportal.incometax.gov.in making it one of the few private sector banks to be fully integrated with the new income tax department portal. Now our customers, individual as well as corporates, can pay their direct taxes by selecting CUB in the existing account maintained with CUB. This enables the tax payment process simple, instant, convenient for its customers. So with this solution going live, bank's continuing to be 1 of the few private sector banks with this service.
Indirect taxes, including GST payments, was enabled for CUB customers earlier. With the above facilities, long-standing requirement of our customers is accomplished by enabling tax payments through the branches, net banking, mobile banking in [indiscernible]. To sum up for the financial year '22- '23. As I told you things are improving, but the investment cycle starting is getting delayed by maybe few months. The capacity utilization still reported to be INR 25 lakhs, 75%. So there is some delay in our comfort to push the growth pedal fully and go for the growth. Our slippage ratio was around 2% till financial year '19 and during financial year '20 it increased to 3.2% and stayed around 3% till last year. We expect the overall slippages for the current year -- for financial year '23 will be in the level of 2.5% to 2.8%. So for next year, it should be below 2.5% and probably moving towards the pre-COVID level in stages.
Provision coverage ratio improved to 67% and maybe we are looking to take it to the 70% plus as quick as possible over the next couple of quarters or so. The net interest margin will stay around the current levels. ROA also to stay around the current level that is 1.5% for the financial year. The cost to income ratio also should stay around 40% as we have seen in the past, maybe 40% to 42% in the absence of higher treasury income. So overall despite this minor setback which happened after maybe about 5, 6 years; we feel we should be able to cross this period almost on line with whatever we have shared with you all during the earlier quarters. So we hope the things should be particularly on the general economy front take a better shape going forward and we hope to see better and better results as we move forward.
So with this overview, I open myself for the questions. So you can now ask questions.