| Summary 
            of Contents 
STOCK UPDATE
 UTI Bank
 Cluster: Emerging 
            Star
 Recommendation: Buy
 Price target: Rs490
 Current 
            market price: Rs410
 
Price target 
            revised to Rs490 
Result 
            highlight 
              
              UTI Bank's 
              Q2FY2007 net profit at Rs142.0 crore was in line with our 
              expectations.  
              The net 
              interest income (NII) grew by 43% year on year (yoy) backed by a 
              strong growth in the advances. 
              Remarkably UTI 
              Bank's net interest margins (NIMs) expanded by 12 basis points yoy 
              and by 24 basis points quarter on quarter (qoq) as the yield on 
              the assets expanded and there was a growth in the demand deposits 
              at almost one and half times the growth in the overall 
              deposits. 
              The fee income 
              too grew by a strong 66% yoy backed by a strong growth in the fee 
              income from the cash management and retail businesses. 
              
              The operating 
              profit for the quarter grew by a slower 16% yoy to Rs274.5 crore. 
              The slower growth was attributable to a steep rise in the employee 
              and other cost. However, we believe that the rise in the cost is 
              justifiable looking at the rapid growth expected in the bank's 
              branch network. 
              The net profit 
              grew by a faster 30.2% due to a lower provisioning for investment 
              depreciation and a higher loan provisioning. 
              The net 
              non-performing assets (NPAs) as a percentage of the bank's 
              customer assets were flat at 0.74% compared with 0.73% in 
              Q1FY2007. However, the same have come down substantially over 
              Q2FY2006. 
              UTI Bank's 
              Tier-I capital adequacy ratio (CAR) stood at 6.71% at the end of 
              Q2FY2007 whereas its overall CAR stood at 11.5%. The bank will 
              have to go in for further Tier-I capital raising to sustain the 
              growth. 
              We expect UTI 
              Bank to go in for plain equity issuance of $250 million by the end 
              of FY2007 or early FY2008 which will raise its book value to Rs167 
              by the end of FY2008, up by 16% from our current estimates. 
              
              At the current 
              market price of Rs410, the stock is quoting at 14.1x its FY2008E 
              EPS and 2.7x its FY2008E book value (BV). We reiterate our Buy 
              recommendation on the bank with a revised price target of Rs490 
              based on our revised earnings as well as estimated increase in its 
              book value.
   
Indian Hotels CompanyCluster: Apple 
            Green
 Recommendation: Buy
 Price target: 
            Rs1,474
 Current market price: Rs1,388
 
Merger to be 
            earnings accretiveThe board of directors of Indian Hotels Company Ltd (IHCL) 
            has approved the proposal for amalgamation of 4 of its 
            subsidiary/associate companies with itself. Specifically, the 
            proposal seeks to amalgamate Indian Resort Hotels Ltd, Gateway 
            Hotels and Gateway Resorts Ltd, Asia Pacific Hotels Ltd and Taj 
            Lands End Ltd into the company in terms of a scheme of amalgamation 
            under section 391-394 of the Companies Act 
            1956.
 |