Monday 13 April 2015 by William Arnold Company updates

CBL releases strong FY14 results with a positive outlook

Key points

  • CBL released its FY14 results to 31 December with operating profit up 92% on FY13
  • CBL Insurance Ltd performed strongly with excellent insurance ratios headlined by a combined ratio of 83.8% for FY14 (86.0% in FY13)
  • CBL has largely achieved the financial performance it forecast when it issued its bonds in April 2014

Results summary

CBL results summary table
Source: FIIG Securities, Company presentations

  • Revenue/Gross Written Premium for FY14 was NZ$240.6m up 13.2% on FY13 and on budget
  • Operating profit/EBIT was up 92% on FY13 to NZ$49.6m and 7.7% ahead of budget
  • NPAT was NZ$19.4m for FY14 (NZ$17.9m FY13) however this number was impacted by the non-cash unrealised foreign exchange loss (NZ$6.2m) 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$23.9m (adjusting for tax implications using a two year average tax rate)
  • The main operating subsidiary, CBL Insurance Limited, performed strongly with excellent insurance ratios headlined by a combined ratio of 83.8% for FY14 (from 86.0% in FY13). 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% 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. The loss ratio of 40.9% includes a strengthening of current year and prior year claims reserves (removing the strengthening impact would result in a loss ratio of 33.5%). All other arrears improved, 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 40.9% (FY13 37.9%)
    • Acquisition expense ratio 34.2% (FY13 35.5%)
    • Administration expense ratio 8.7% (FY13 12.6%)
    • Combined ratio 83.8% (FY13 86.0%)
  • The 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 FY13 to 138.7% at FY14
  • 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$127.1m from YE13 to NZ$405.3m at YE14
  • Total liabilities were up NZ$111.2m over the same period to NZ$337.9m
  • Total equity increasedNZ$16m to NZ$67.5m
  • 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$19.4m less $2.9m 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 0.94x at YE14 (up from 0.53x at YE13) and EBIT interest coverage was 10.9x (down from 21.6x over the same period)

Overall, the FY14 results were strong and in line with financial performance CBL forecast when it issued its bonds in April 2014. The excellent combined ratio of 83.8% (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.

For more information, please contact your FIIG representative.


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.

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 provide tax advice and is not a registered tax agent or tax (financial) advisor, nor are any of FIIG’s staff or authorised representatives. 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.