FIIG - The Fixed Income Experts

News and Education

CBL Corporation releases strong 1H14 results with a positive outlook

by Justin McCarthy | Sep 02, 2014

Key points

1.     CBL recently released its 1H14 results to 30 June 2014 with operating profit up 52% on 1H13

2.     CBL has largely achieved the financial performance it forecast when it issued its bonds in April

3.     The CBL 8.25% fixed rate bond with a maturity date of 17 April 2019 (callable at the company’s discretion at $103.00 on 17 April 2017 or $101.50 on 17 April 2018) has performed extremely well since it was issued just over four months ago. It is currently offered at an indicative price of $107.00 or a yield to maturity of 6.47% and is still considered good value at those levels

CBL Corporation Limited (CBL) recently released its 1H14 results to 30 June 2014. With the CBL 8.25% fixed rate bond being launched in April 2014, the results and company performance to 30 June 2014 were close to expectations as set out in the 7 April 2014 research report.

Key figures from the 1H14 results included:

  • Revenue/Gross Written Premium for 1H14 was NZ$119m up 30% on 1H13 and 2% ahead of budget.
  • Operating profit/EBIT was up 52% on 1H13 to NZ$20.4m but 6% behind budget due to a few new lines of insurance out of Europe being implemented slower than expected.
  • NPAT was NZ$6.3m for 1H14 however this number was impacted by the non-cash unrealised foreign exchange loss (NZ$10.3m) on revaluation of the company’s assets that are predominately in €. This revaluation is required by accounting standards but importantly is unrealised (and non-cash) meaning that it will fluctuate with exchange rates on each reporting date. Removing the unrealised foreign exchange loss the NPAT would have been NZ$16.6m (not adjusting for tax implications).
  • The main operating subsidiary, CBL Insurance Limited, performed strongly with excellent insurance ratios headlined by a combined ratio of 79.4% for 1H14 (from 86.0% in 2H13). The combined ratio is a measure of how profitable the insurance operations are before any investment income of premiums. 100% is breakeven and the lower the measure the more profitable the insurance operations. Most large insurers run in high 90%’s or even over 100% and rely on investment income from the large volume of premiums held to make a profit.
  • The components of the combined ratio are detailed below with all areas seeing improvement, particularly the administration expense ratio which has seen the benefit of economies of scale as costs remain fairly static but on significantly larger volumes. The acquisition expense ratio relates to commissions or “ceding fees” paid by CBL to get the insurance business:  
    • Loss ratio                                    36.3% (FY13 37.9%)
    • Acquisition expense ratio           34.8% (FY13 35.5%)
    • Administration expense ratio        8.3% (FY13 12.6%)
    • Combined ratio                            79.4% (FY13 86.0%)
  • Regulatory capital solvency margin improved substantially due to the reinvestment of funds from the CBL bond into capital of CBL Insurance Limited, lifting the ratio from 121.0% at 31 December 2013 to 139.8% as at 30 June 2014.
  • AM Best rating agency affirmed CBL Insurance Limited’s credit rating in June 2014 at ‘B+’ positive outlook (equivalent to Standard and Poor’s financial strength rating of ‘A’).
  • Total assets were up NZ$61.6m from 31 December 2013 to 30 June 2014 to NZ$339.8m
  • Total liabilities were up NZ$57.1m over the same period to NZ$283.8m
  • Total equity was up NZ$4.5m to NZ$56.0m
  • The three balance sheet measures above reflect the AUD$55m bond issue in April (increasing debt but also the cash raised) and equity growing by the NPAT of NZ$6.3m less $1.4m in dividends paid and a small $0.4m reduction in other reserves.
  • Gearing and interest cover ratios deteriorated (as expected) due to the bond issue. Debt to Equity was 1.2x at 30 June 2014 (up from 0.53x at 31 December 2013) and EBIT interest coverage was 13.8x (down from 21.6x over the same period). However, this only included 2.5 months of interest on the bond for the half year period and interest cover will fall further but from very high levels.
  • Dividends paid for the half year were NZ$1.4m

Overall, the 1H14 results were strong and in line with expectations that were set in the April 2014 research report. The excellent combined ratio of 79.4% (and underlying loss, acquisition and administration ratios) underpin the core insurance operation of CBL Insurance Limited. The results also highlight the disciplined underwriting model of CBL which strives to write “business for profit and not volume”. This means it does not take on insurance business just for volume or take on higher risk insurance lines. The affirmation of the rating by AM Best in June 2014 also provides comfort.

The CBL 8.25% fixed rate bond with a maturity date of 17 April 2019 (callable at the company’s discretion at $103.00 on 17 April 2017 or $101.50 on 17 April 2018) has performed extremely well since it was issued just over four months ago. It is currently offered at an indicative price of $107.00 or a yield to maturity of 6.47% and is still considered good value at those levels.

All prices and yields are a guide only and subject to market availability. FIIG does not make a market in these securities. The CBL bonds mentioned in this article are available to wholesale investors only.

Copyright The contents of this document are copyright. Other than under the Copyright Act 1968 (Cth), no part of it may be reproduced or distributed to a third party without FIIG’s prior written permission other than to the recipient’s accountants, tax advisors and lawyers for the purpose of the recipient obtaining advice prior to making any investment decision. FIIG asserts all of its intellectual property rights in relation to this document and reserves its rights to prosecute for breaches of those rights.

Disclaimer Certain statements contained in the information may be statements of future expectations and other forward-looking statements. These statements involve subjective judgement and analysis and may be based on third party sources and are subject to significant known and unknown uncertainties, risks and contingencies outside the control of the company which may cause actual results to vary materially from those expressed or implied by these forward looking statements. Forward-looking statements contained in the information regarding past trends or activities should not be taken as a representation that such trends or activities will continue in the future. You should not place undue reliance on forward-looking statements, which speak only as of the date of this report. Opinions expressed are present opinions only and are subject to change without further notice.

No representation or warranty is given as to the accuracy or completeness of the information contained herein. There is no obligation to update, modify or amend the information or to otherwise notify the recipient if information, opinion, projection, forward-looking statement, forecast or estimate set forth herein, changes or subsequently becomes inaccurate.

FIIG shall not have any liability, contingent or otherwise, to any user of the information or to third parties, or any responsibility whatsoever, for the correctness, quality, accuracy, timeliness, pricing, reliability, performance or completeness of the information. In no event will FIIG be liable for any special, indirect, incidental or consequential damages which may be incurred or experienced on account of the user using information even if it has been advised of the possibility of such damages.

FIIG provides general financial product advice only. As a result, this document, and any information or advice, has been provided by FIIG without taking account of your objectives, financial situation and needs. Because of this, you should, before acting on any advice from FIIG, consider the appropriateness of the advice, having regard to your objectives, financial situation and needs. If this document, or any advice, relates to the acquisition, or possible acquisition, of a particular financial product, you should obtain a product disclosure statement relating to the product and consider the statement before making any decision about whether to acquire the product. Neither FIIG, nor any of its directors, authorised representatives, employees, or agents, makes any representation or warranty as to the reliability, accuracy, or completeness, of this document or any advice. Nor do they accept any liability or responsibility arising in any way (including negligence) for errors in, or omissions from, this document or advice. Any reference to credit ratings of companies, entities or financial products must only be relied upon by a ‘wholesale client’ as that term is defined in section 761G of the Corporations Act 2001 (Cth). FIIG strongly recommends that you seek independent accounting, financial, taxation, and legal advice, tailored to your specific objectives, financial situation or needs, prior to making any investment decision. FIIG does not make a market in the securities or products that may be referred to in this document. A copy of FIIG’s current Financial Services Guide is available at

An investment in notes or corporate bonds should not be compared to a bank deposit. Notes and corporate bonds have a greater risk of loss of some or all of an investor’s capital when compared to bank deposits. Past performance of any product described on any communication from FIIG is not a reliable indication of future performance. Forecasts contained in this document are predictive in character and based on assumptions such as a 2.5% p.a. assumed rate of inflation, foreign exchange rates or forward interest rate curves generally available at the time and no reliance should be placed on the accuracy of any forecast information. The actual results may differ substantially from the forecasts and are subject to change without further notice. FIIG is not licensed to provide foreign exchange hedging or deal in foreign exchange contracts services. The information in this document is strictly confidential. If you are not the intended recipient of the information contained in this document, you may not disclose or use the information in any way. No liability is accepted for any unauthorised use of the information contained in this document. FIIG is the owner of the copyright material in this document unless otherwise specified.

The FIIG research analyst certifies that any views expressed in this document accurately reflect their views about the companies and financial products referred to in this document and that their remuneration is not directly or indirectly related to the views of the research analyst. This document is not available for distribution outside Australia and New Zealand and may not be passed on to any third party without the prior written consent of FIIG. FIIG, its directors and employees and related parties may have an interest in the company and any securities issued by the company and earn fees or revenue in relation to dealing in those securities.