股份發行人及根據《上市規則》第十九B章上市的香港預託證券發行人的證券變動月報表 FF301 截至月份: 2025年3月31日 狀態: 新提交 致：香港交易及結算所有限公司 公司名稱: 重慶農村商業銀行股份有限公司 I. 法定/註冊股本變動 | 1. 股份分類 | 普通股 | 股份類別 | H | | | 於香港聯交所上市 (註1) | | 是 | | | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | | 證券代號 (如上市) | 03618 | 說明 | | | | | | | | | | | 法定/註冊股份數目 | | | 面值 | | | 法定/註冊股本 | | | 上月底結存 | | | 2,513,336,041 | RMB | | 1 | RMB | | 2,513,336,041 | | 增加 / 減少 (-) | | | | | | | RMB | | | | 本月底結存 | | | 2,513,336,041 | RMB | | 1 | RMB | | 2,513,336,041 | | 2. 股份分類 | 普通股 | ...

Investment Rating - The report assigns an "Buy" rating for the company, marking its first coverage [2][8]. Core Insights - The company achieved a revenue of 28.262 billion yuan in 2024, reflecting a year-on-year growth of 1.09%. The net profit attributable to shareholders reached 11.513 billion yuan, up 5.6% year-on-year, with an acceleration in growth compared to the previous quarters [5][8]. - The asset scale of the company expanded steadily, with total assets reaching 15,149.42 billion yuan, a 5.1% increase from the previous year. Customer deposits totaled 9,419.46 billion yuan, also up 5.1% year-on-year [5][8]. - Non-interest income showed significant growth, amounting to 5.767 billion yuan, a substantial increase of 29.23% year-on-year, contributing to 20.41% of total revenue, up 4.44 percentage points from the previous year [5][8]. Summary by Sections Recent Performance - The company outperformed the CSI 300 index with a 12-month return of 41.6%, compared to the index's 11.2% [4]. - The stock price as of March 28, 2025, was 6.02 yuan, with a 52-week price range of 4.43-6.20 yuan [4]. Financial Highlights - The company reported a net interest margin of 1.61%, down 12 basis points year-on-year, but stable quarter-on-quarter [5]. - The non-performing loan ratio stood at 1.18% at the end of 2024, with a provision coverage ratio of 363.44%, indicating stable asset quality [5]. Future Projections - Revenue forecasts for 2025-2027 are 28.671 billion yuan, 29.917 billion yuan, and 31.205 billion yuan, with growth rates of 1.45%, 4.34%, and 4.31% respectively. Net profit projections are 11.846 billion yuan, 12.311 billion yuan, and 12.771 billion yuan, with growth rates of 2.89%, 3.92%, and 3.74% respectively [7][8].

Investment Rating - The investment rating for the company is "Accumulate" (maintained) [2] Core Views - The company reported a revenue of 28.261 billion yuan for 2024, representing a year-on-year growth of 1.1%, with a net profit attributable to shareholders of 11.513 billion yuan, up 5.6% year-on-year [8][11] - The net interest margin pressure has weakened, and provisions have contributed positively to performance [8] - The company is expected to benefit from strong credit demand in the Chengdu-Chongqing economic circle, with a projected net profit growth of 4.2%, 5.2%, and 5.6% for 2025-2027 [8] Summary by Sections Revenue and Profitability - The company achieved a revenue of 28.261 billion yuan in 2024, with a quarterly revenue of 6.747 billion yuan in Q4 2024, reflecting an 11.4% year-on-year increase [11] - The net profit for 2024 was 11.513 billion yuan, with Q4 net profit reaching 1.205 billion yuan, a 27.2% increase year-on-year [11] Interest Margin and Cost Management - The net interest margin for 2024 was 1.61%, a decrease of 12 basis points year-on-year, but the decline has narrowed compared to the first half of 2024 [23] - The company has optimized its funding costs, with significant reductions in the costs of various deposit types [23] Asset Quality - The non-performing loan ratio stood at 1.18% at the end of 2024, showing stability with a slight year-on-year decrease [28] - The overdue loan ratio improved to 1.32%, indicating effective overdue management [28] Loan and Deposit Growth - Total loans and advances reached 714.3 billion yuan by the end of 2024, marking a year-on-year growth of 5.6% [15] - Total deposits amounted to 941.9 billion yuan, with personal deposits increasing by 8.2% year-on-year [21] Non-Interest Income - The company reported a net non-interest income of 41.55 billion yuan, a significant increase of 55.5% year-on-year, driven by favorable market conditions [26]

Core Viewpoint - The first annual report of a listed rural commercial bank in A-shares, Chongqing Rural Commercial Bank, shows a slight revenue growth of 1.09% despite a more than 4% decline in interest income, driven by a nearly 30% increase in non-interest income [1][2]. Financial Performance - In 2024, Chongqing Rural Commercial Bank achieved operating income of 28.262 billion yuan, a year-on-year increase of 1.09%, and a net profit attributable to shareholders of 11.5127 billion yuan, up 5.60% year-on-year, with basic earnings per share of 0.99 yuan [1][2]. - The bank's net interest income was 22.495 billion yuan, a decrease of 4.25% year-on-year, with a net interest margin of 1.61%, down 12 basis points [2][3]. - Non-interest income reached 5.767 billion yuan, a significant increase of 29.23%, accounting for 20.41% of total operating income, up 4.45 percentage points year-on-year [2][3]. Investment Performance - Investment income nearly doubled from 2.169 billion yuan in 2023 to 4.199 billion yuan in 2024, marking a growth of 93.56% [3]. - The bank's financial investments totaled 628 billion yuan, with bond investments amounting to 514.5 billion yuan, representing 81.93% of total financial investments [3]. Asset Quality - As of the end of 2024, the bank's non-performing loan ratio was 1.18%, a slight decrease of 0.01 percentage points year-on-year [3][4]. - The overdue loan ratio was 1.32%, down 0.10 percentage points from the previous year, indicating improved overdue management [3]. - However, the migration rate of special mention loans increased to 31.39%, up 4.79 percentage points year-on-year, suggesting potential future asset quality challenges [4]. Stock Performance and Dividend Policy - The bank's stock price increased by 57% in 2024 but remained below the per-share net asset value for 12 consecutive months [5]. - A valuation enhancement plan for 2025 was announced alongside the annual report, focusing on sustainable profit distribution and investor returns [5][6]. - The bank proposed a dividend of 3.046 yuan per 10 shares for 2024, which represents 30% of the annual net profit, although some investors expressed dissatisfaction with the reduced dividend compared to the mid-year payout [6].

Investment Rating - The investment rating for the company is "Buy" (maintained) [2][27] Core Views - The company's revenue growth has turned positive, primarily driven by a significant increase in non-interest income, which rose by 55.6% [4][19] - The net profit for 2024 is projected to grow by 5.6% year-on-year, supported by improved net interest income and a stable asset quality [4][22] - The company is well-positioned to capitalize on the economic development in Chongqing, with a focus on infrastructure loans and a strong retail banking presence [25] Summary by Relevant Sections Financial Performance - The company's revenue for 2024 is expected to be 28,179 million yuan, reflecting a 1% year-on-year growth, while net profit is projected at 11,513 million yuan, a 5.6% increase [2][4] - The net interest income for Q4 2024 increased by 3.11% quarter-on-quarter, with a net interest margin improvement to 1.61% [12][22] Asset and Liability Management - The asset structure in Q4 2024 focused on adjustments, with a decrease in loan issuance of 1.1 billion yuan compared to the previous year [14][15] - Deposits grew by 2.06 billion yuan in Q4 2024, with a significant increase in demand deposits, which turned positive with a 2.1% year-on-year growth [18][15] Non-Interest Income - Non-interest income for 2024 is expected to grow by 28.9%, with other non-interest income contributing significantly to this growth [19][20] - The company experienced a decline in card fees, which fell by 47.2%, impacting overall fee income [19][20] Asset Quality - The overall asset quality remains stable, with a slight increase in the non-performing loan ratio to 1.18% in Q4 2024 [22][25] - The provision coverage ratio improved to 363.43%, indicating a robust buffer against potential loan losses [22][25] Investment Recommendations - The company is expected to maintain a high dividend yield, with a stable historical dividend policy, making it an attractive investment opportunity [25][27] - The projected price-to-earnings (P/E) ratios for 2025, 2026, and 2027 are 5.64, 5.39, and 5.21 respectively, indicating potential for price appreciation [2][25]

Investment Rating - The investment rating for the company is "Buy" (maintained) [7] Core Views - The company achieved a revenue of 28.3 billion yuan in 2024, representing a year-on-year growth of 1.09%, and a net profit attributable to shareholders of 11.5 billion yuan, with a year-on-year increase of 5.60% [1][2] - The company has improved its asset quality, with a non-performing loan ratio of 1.18% and a provision coverage ratio of 363.44% as of Q4 2024, reflecting a slight improvement from the previous quarter [1][4] - The company is expected to benefit from the Chengdu-Chongqing economic circle construction, with anticipated loan growth and improved asset quality [11] Performance Summary - Revenue and net profit growth rates for 2024 are 1.09% and 5.60%, respectively, with improvements of 2.9 percentage points and 2.1 percentage points compared to Q1-Q3 2024 [2] - Net interest income decreased by 4.25% year-on-year, but the decline was less severe than in previous quarters, with a net interest margin of 1.61% [2][3] - Non-interest income from investments increased significantly by 55.54% year-on-year, driven by a 93.56% increase in investment income [3] Asset Quality - The non-performing loan ratio for corporate loans is 1.04%, while personal loans have a non-performing loan ratio of 1.60% [4][5] - The company has a strong risk mitigation capability, with 82.78% of non-performing loans backed by collateral, and the collateral value covers 1.97 times the loan principal [5] Financial Summary - The total assets and loans at the end of Q4 2024 were 1.5 trillion yuan and 714.3 billion yuan, respectively, showing year-on-year growth of 5.13% and 5.55% [6][11] - The company plans to maintain a high dividend payout ratio, with a cash dividend of 3.046 yuan per 10 shares, resulting in a dividend payout ratio of 30.05% for the year [1]

Investment Rating - The investment rating for the company is "Buy" (maintained) [7] Core Views - The company achieved a revenue of 28.3 billion yuan in 2024, representing a year-on-year growth of 1.09%, and a net profit attributable to shareholders of 11.5 billion yuan, with a year-on-year increase of 5.60% [1][2] - The non-performing loan ratio at the end of Q4 2024 was 1.18%, and the provision coverage ratio was 363.44%, both showing improvements from the previous quarter [1][4] - The company distributed a cash dividend of 3.046 yuan per 10 shares, resulting in a total dividend payout ratio of 30.05% for the year [1] Performance Summary - Revenue and net profit growth rates for 2024 were 1.09% and 5.60%, respectively, with improvements of 2.9 percentage points and 2.1 percentage points compared to the first three quarters of 2024 [2] - Net interest income decreased by 4.25% year-on-year, but the decline was less severe than in the earlier quarters, with a net interest margin of 1.61% for the year [2][3] - The company saw a 55.54% increase in other non-interest income, primarily driven by a 93.56% rise in investment income [3] Asset Quality - The company reported a non-performing loan ratio of 1.18% at the end of Q4 2024, with a provision coverage ratio of 363% [4][5] - The non-performing loan ratio for corporate loans was 1.04%, while personal loans had a non-performing loan ratio of 1.60% [5] - The company has a strong risk mitigation capability, with 82.78% of non-performing loans backed by collateral [5] Financial Overview - Total assets and loans at the end of Q4 2024 were 1.5 trillion yuan and 714.3 billion yuan, respectively, reflecting year-on-year growth of 5.13% and 5.55% [6][11] - The total deposits at the end of Q4 2024 amounted to 941.9 billion yuan, with a year-on-year increase of 5.10% [11] - The company is expected to benefit from the Chengdu-Chongqing economic circle construction, with projected net profit growth rates of 5.72%, 5.99%, and 6.53% for 2025-2027 [11]

Investment Rating - The investment rating for the company is "Neutral" [6]. Core Views - The company's revenue for 2024 reached 28.261 billion yuan, reflecting a year-on-year increase of 1.09%, while the net profit attributable to shareholders was 11.513 billion yuan, up 5.60% year-on-year [1]. - Total assets grew by 5.13% year-on-year to 1.51 trillion yuan, with deposits and loans increasing by 5.10% and 5.55%, respectively [2]. - The net interest margin for 2024 was 1.61%, a decrease of 12 basis points year-on-year, but it stabilized compared to the previous quarters [2]. - Non-interest income saw a significant increase of 29.23% year-on-year, driven mainly by investment income, despite a 10% decline in net fee and commission income [3]. - The company maintained a stable asset quality with a non-performing loan ratio of 1.18% and a provision coverage ratio of 363.44% [3]. - The forecast for net profit attributable to shareholders for 2025-2027 is 12.217 billion yuan, 13.031 billion yuan, and 13.966 billion yuan, respectively, with corresponding year-on-year growth rates of 6.1%, 6.7%, and 7.2% [4]. Summary by Sections Financial Performance - Revenue for 2024 was 28.261 billion yuan, a 1.09% increase from the previous year, while net profit was 11.513 billion yuan, up 5.60% [1]. - The company experienced a decline in net interest income by 4.25% year-on-year due to narrowing interest margins [3]. - Non-interest income increased significantly by 29.23%, primarily due to strong investment returns [3]. Asset Quality - The non-performing loan ratio stood at 1.18%, with a slight increase from the previous quarter [3]. - The provision coverage ratio improved to 363.44%, indicating enhanced risk mitigation capabilities [3]. Capital and Growth Projections - The core Tier 1 capital adequacy ratio was 14.24%, an increase of 0.71 percentage points from the previous year [2]. - The company expects to maintain a stable growth trajectory with projected net profits for 2025-2027 at 12.217 billion yuan, 13.031 billion yuan, and 13.966 billion yuan, respectively [4].

Core Viewpoint - Chongqing Rural Commercial Bank (渝农商行) has shown a positive revenue growth of 1% year-on-year for 2024, driven primarily by significant contributions from non-interest income, particularly in the fourth quarter [1] Group 1: Revenue and Profitability - The bank's net profit increased by 5.6% year-on-year, with a notable recovery in revenue growth due to a 55.6% surge in other non-interest income [1] - In Q4 2024, net interest income grew by 3.11% quarter-on-quarter, with an annualized net interest margin improving by 4 basis points to 1.61% [1] - The yield on interest-earning assets decreased by 2 basis points to 3.24%, while the cost of interest-bearing liabilities fell by 5 basis points to 1.73%, contributing to the recovery of the interest margin [1] Group 2: Asset and Liability Management - In Q4 2024, the bank's asset deployment was primarily focused on structural adjustments, with a total loan issuance of -1.1 billion, a reduction of 1.45 billion compared to the same period in 2023 [2] - The bank's deposit scale increased by 2.06 billion in Q4 2024, significantly higher than the previous year, with a 0.5 percentage point increase in the proportion of interest-bearing liabilities [2] - The growth rate of demand deposits turned positive at 2.1% year-on-year, with the proportion of total deposits rising by 1.6 percentage points to 26.1% [2] Group 3: Non-Interest Income - The bank's net non-interest income grew by 28.9% year-on-year, with a significant increase in other non-interest contributions [2] - Fee income from bank cards saw a decline of 47.2%, negatively impacting overall fee growth [2] - The bank experienced a 55.6% year-on-year increase in other non-interest income, driven by favorable conditions in the bond market [2] Group 4: Asset Quality - The bank's non-performing loan (NPL) ratio slightly increased to 1.18%, with a cumulative annualized NPL generation rate of 0.91% [3] - The overdue rate decreased to 1.32%, with a significant reduction in the proportion of overdue loans classified as non-performing [3] - The provision coverage ratio improved by 4.84 percentage points to 363.43%, indicating a strengthening of provisions [4] Group 5: Investment Outlook - The bank's projected price-to-book (PB) ratios for 2025, 2026, and 2027 are 0.53X, 0.49X, and 0.46X, respectively, with price-to-earnings (PE) ratios of 5.64X, 5.39X, and 5.21X [4] - The bank is well-positioned to capitalize on the development of major industrial clusters in Chongqing and the Chengdu-Chongqing economic circle, focusing on infrastructure loans and maintaining a strong retail banking presence [4] - The bank has a history of stable dividends and a high dividend yield, supporting a "buy" rating and encouraging active monitoring [4]

Investment Rating - The report assigns a "Buy" rating for the company, indicating a positive outlook for the stock price over the next six months [11]. Core Insights - The company achieved a revenue of 28.261 billion yuan in 2024, reflecting a year-on-year growth of 1.09%, and a net profit attributable to shareholders of 11.513 billion yuan, which is a 5.60% increase compared to the previous year [1][2]. - Investment income saw a significant increase of 93.56% year-on-year, reaching 4.198 billion yuan, which played a crucial role in supporting revenue growth despite declines in net interest income and fee-based income [2][4]. - The bank's total loans and advances reached 714.273 billion yuan at the end of 2024, marking a year-on-year growth of 5.55% [3]. - Customer deposits grew by 5.10% year-on-year to 941.946 billion yuan, with a notable increase in the proportion of personal deposits [3]. - The net interest margin for 2024 was reported at 1.61%, remaining stable compared to the previous quarter [4]. - The bank's non-performing loan ratio improved to 1.18%, a slight decrease from the previous year, while the capital adequacy ratios showed an upward trend [4][19]. Summary by Sections Financial Performance - The bank's operating income for 2024 was 28.261 billion yuan, with a year-on-year increase of 1.09% [14]. - The net interest income decreased by 4.25% to 22.494 billion yuan, while fee and commission income fell by 10% to 1.612 billion yuan [2][14]. - Investment income surged to 4.198 billion yuan, contributing significantly to overall revenue [14]. Loan and Deposit Growth - Total loans and advances increased to 714.273 billion yuan, with corporate loans growing by 9.26% to 358.133 billion yuan [3]. - Customer deposits reached 941.946 billion yuan, with personal deposits accounting for 85.84% of the total [3]. Asset Quality and Capital Adequacy - The non-performing loan ratio improved to 1.18%, and the provision coverage ratio was reported at 363.44% [4][18]. - The core tier 1 capital adequacy ratio was 14.24%, indicating a strong capital position [20]. Future Projections - The report forecasts net profits for 2025, 2026, and 2027 to be 11.978 billion yuan, 12.508 billion yuan, and 13.142 billion yuan, respectively, with expected growth rates of 4.04%, 4.42%, and 5.07% [4][22].