DBRS Finalises Provisional Ratings on Notes Issued by NewDay Funding 2019-1 plc and Confirms Related NewDay Funding Trust Outstanding Series

DBRS Ratings Limited (DBRS) finalised its provisional ratings on the Class A, Class B, Class C, Class D, Class E and Class F Notes (collectively, the Notes) issued by NewDay Funding 2019-1 plc (the Issuer) as follows:

-- AAA (sf) on the Class A Notes
-- AA (high) (sf) on the Class B Notes
-- A (sf) on the Class C Notes
-- BBB (sf) on the Class D Notes
-- BB (sf) on the Class E Notes
-- B (high) (sf) on the Class F Notes

As the Issuer is part of a master issuance structure where all series of notes are supported by the same pool of receivables and generally issued under the same requirements regarding servicing, amortisation events, priority of distributions and eligible investments, DBRS confirmed the ratings of the outstanding series and notes that the issuance of the Notes will not result in a downgrade or withdrawal of the ratings on the outstanding series listed below:

NewDay Funding 2015-2 Plc:
-- AAA (sf) for Class A Asset Backed Floating Rate Notes
-- AA (high) (sf) for Class B Asset Backed Floating Rate Notes
-- A (high) (sf) for Class C Asset Backed Floating Rate Notes
-- BBB (high) (sf) for Class D Asset Backed Floating Rate Notes
-- BB (high) (sf) for Class E Asset Backed Floating Rate Notes
-- B (high) (sf) for Class F Asset Backed Floating Rate Notes

NewDay Funding 2016-1 Plc:
-- AAA (sf) for Class A Asset Backed Floating Rate Notes
-- AA (high) (sf) for Class B Asset Backed Floating Rate Notes
-- A (high) (sf) for Class C Asset Backed Floating Rate Notes
-- BBB (sf) for Class D Asset Backed Floating Rate Notes
-- BB (sf) for Class E Asset Backed Floating Rate Notes
-- B (high) (sf) for Class F Asset Backed Floating Rate Notes

NewDay Funding 2017-1 Plc:
-- AAA (sf) for Class A Asset Backed Floating Rate Notes
-- AA (high) (sf) for Class B Asset Backed Floating Rate Notes
-- A (high) (sf) for Class C Asset Backed Floating Rate Notes
-- BBB (sf) for Class D Asset Backed Floating Rate Notes
-- BB (sf) for Class E Asset Backed Floating Rate Notes
-- B (high) (sf) for Class F Asset Backed Floating Rate Notes

NewDay Funding 2018-1 Plc:
-- AAA (sf) for Class A1 Asset Backed Floating Rate Notes
-- AAA (sf) for Class A2 Asset Backed Floating Rate Notes
-- AA (high) (sf) for Class B Asset Backed Floating Rate Notes
-- A (high) (sf) for Class C Asset Backed Floating Rate Notes
-- BBB (low) (sf) for Class D Asset Backed Floating Rate Notes
-- BB (low) (sf) for Class E Asset Backed Floating Rate Notes
-- B (high) (sf) for Class F Asset Backed Floating Rate Notes

NewDay Funding 2018-2 Plc:
-- AAA (sf) for Class A1 Asset Backed Floating Rate Notes
-- AAA (sf) for Class A2 Asset Backed Floating Rate Notes
-- AA (high) (sf) for Class B Asset Backed Floating Rate Notes
-- A (sf) for Class C Asset Backed Floating Rate Notes
-- BBB (sf) for Class D Asset Backed Floating Rate Notes
-- BB (low) (sf) for Class E Asset Backed Floating Rate Notes
-- B (high) (sf) for Class F Asset Backed Floating Rate Notes

NewDay Funding Loan Note Issuer VFN-F1 V1:
-- BBB (low) (sf) for Class A Notes
-- BB (low) (sf) for Class E Notes
-- B (high) (sf) for Class F Notes

NewDay Funding Loan Note Issuer VFN-F1 V2:
-- AAA (sf) for Class A Notes
-- AA (high) (sf) for Class B Notes
-- A (high) (sf) for Class C Notes
-- BBB (low) (sf) for Class D Notes
-- BB (low) (sf) for Class E Notes
-- B (high) (sf) for Class F Notes

The ratings of the Notes address the timely payment of scheduled interest and ultimate repayment of principal by the legal maturity date.

The ratings are based on the considerations listed below:
-- The transaction capital structure including the form and sufficiency of available credit enhancement.
-- Credit enhancement levels are sufficient to support DBRS’s expected charge-off, payment and yield rates under various stress scenarios.
-- The ability of the transaction to withstand stressed cash flow assumptions and repay the Notes.
-- NewDay Ltd (the Seller) and its delegates’ capabilities with respect to originations, underwriting, servicing, data processing and cash management.
-- An operational risk review of the Seller, which is deemed by DBRS to be an acceptable servicer.
-- The transaction parties’ financial strength with regard to their respective roles.
-- The credit quality of the collateral and diversification of the collateral and historical and projected performance of the Seller’s portfolio.
--The sovereign rating of the United Kingdom, currently rated AAA by DBRS.
-- The general consistency of the transaction’s legal structure with DBRS’s “Legal Criteria for European Structured Finance Transactions” methodology, the presence of legal opinions that address the true sale of the assets to the Issuer and non-consolidation of the Issuer with the Seller or transferor.

As the Notes are indexed to Compounded Daily SONIA rates. DBRS applied further downward stresses to address the risk of negative interest rates, considering the historical differences between LIBOR and SONIA (typically trading below LIBOR).

It is anticipated that part of the proceeds of the Notes will be used to redeem the NewDay Funding 2016-1 Notes on 17 June 2019.

The transaction cash flow structure was analysed in DBRS’s proprietary tool.

Notes:
All figures are in British pound sterling unless otherwise noted.

The principal methodology applicable to the ratings is “Rating European Consumer and Commercial Asset-Backed Securitisations”.

DBRS has applied the principal methodology consistently and conducted a review of the transaction in accordance with the principal methodology.

An asset and a cash flow analysis were both conducted.

Other methodologies referenced in this transaction are listed at the end of this press release.

These may be found on www.dbrs.com at: http://www.dbrs.com/about/methodologies.

For a more detailed discussion of the sovereign risk impact on Structured Finance ratings, please refer to “Appendix C: The Impact of Sovereign Ratings on Other DBRS Credit Ratings” of the Rating Sovereign Governments methodology at: http://dbrs.com/research/319564/rating-sovereign-governments.pdf.

The sources of data and information used for these ratings includes performance data relating to the receivables provided by NewDay directly. DBRS received monthly dynamic historical performance data from June 2007 to March 2019 and static performance data from Q2 2008 to Q1 2019 for the entire book, including the organic and acquired credit card portfolios in respect of receivables balances, payment rates, yield rates, loss rates and recoveries. Furthermore, updated stratification tables were provided for the securitised pool.

DBRS did not rely upon third-party due diligence in order to conduct its analysis.

DBRS was supplied with third-party assessments. However, this did not impact the rating analysis.

DBRS considers the data and information available to it for the purposes of providing these ratings to be of satisfactory quality.

DBRS does not audit or independently verify the data or information it receives in connection with the rating process.

The ratings of the Series 2019-1 Notes concern newly issued financial instruments. These are the first DBRS ratings on these financial instruments.

This is the first rating action on the Series 2019-1 Notes since the Initial Rating Date for the Notes.The last rating actions took place on 15 June 2018 when DBRS confirmed the related ratings for NewDay Funding 2015-2 Notes, NewDay Funding 2016-1 Notes, NewDay Funding 2017-1 Notes, NewDay Funding Loan Note Issuer VFN-F1 V1 Notes and NewDay Funding Loan Note Issuer VFN-F1 V2 Notes; on 10 July 2018 when DBRS finalised the provisional ratings for Newday Funding 2018-1 Notes; and on 6 November 2018 when DBRS finalised the provisional ratings for Newday Funding 2018-2 Notes.

The lead analyst responsibilities for these transactions have been transferred to Jeffrey Cespon.
Information regarding DBRS ratings, including definitions, policies and methodologies, is available on www.dbrs.com.

To assess the impact of changing the transaction parameters on the rating, DBRS considered the following stress scenarios compared to the parameters used to determine the rating:

-- Expected Yield Rate of 28%
-- Expected Principal Payment Rate of 8%
-- Expected Charge-Off Rate of 16%

Scenario 1: a 25% decrease in the Expected Yield Rate
Scenario 2: a 25% decrease in the Expected Principal Payment Rate
Scenario 3: a 25% increase in the Expected Charge-Off Rate
Scenario 4: a 15% decrease in the Expected Yield Rate, 15% decrease in the Expected Principal Payment Rate and 15% increase in the Expected Charge-Off Rate.

DBRS concludes that the expected ratings of the Notes under the four stress scenarios are:

-- Class A Notes: AAA (sf), AA (high) (sf), AAA (sf), AA (sf).
-- Class B Notes: AA (sf), AA (low) (sf), AA (low) (sf), A (high) (sf).
-- Class C Notes: A (low) (sf), A (low) (sf), A (low) (sf), BBB (sf).
-- Class D Notes: BB (high) (sf), BB (high) (sf), BB (high) (sf), BB (sf).
-- Class E Notes: B (high) (sf), BB (low) (sf), BB (low) (sf), B (high) (sf).
-- Class F Notes: B (sf), B (high) (sf), B (high) (sf), B (low) (sf).

DBRS concludes that the expected ratings of the NewDay Funding 2015-2 Notes under the four stress scenarios are:

-- Class A Notes: AAA (sf), AAA (sf), AAA (sf), AA (high) (sf).
-- Class B Notes: AA (sf), AA (sf), AA (sf), AA (low) (sf).
-- Class C Notes: A (sf), A (sf), A (sf), BBB (high) (sf).
-- Class D Notes: BB (high) (sf), BBB (low) (sf), BBB (low) (sf), BB (sf).
-- Class E Notes: BB (low) (sf), BB (sf), BB (sf), BB (low) (sf).
-- Class F Notes: B (high) (sf), B (high) (sf), B (high) (sf), B (high) (sf).

DBRS concludes that the expected ratings of the NewDay Funding 2016-1 Notes under the four stress scenarios are:

-- Class A Notes: AAA (sf), AAA (sf), AAA (sf), AAA (sf).
-- Class B Notes: AA (high) (sf), AA (high) (sf), AA (high) (sf), A (sf).
-- Class C Notes: A (high) (sf), A (high) (sf), A (high) (sf), A (sf).
-- Class D Notes: BBB (low) (sf), BBB (low) (sf), BBB (low) (sf), BB (high) (sf).
-- Class E Notes: BB (sf), BB (sf), BB (sf), BB (low) (sf).
-- Class F Notes: B (high) (sf), B (high) (sf), B (high) (sf), B (high) (sf).

DBRS concludes that the expected ratings of the NewDay Funding 2017-1 Notes under the four stress scenarios are:

-- Class A Notes: AAA (sf), AA (high) (sf), AAA (sf), AA (sf).
-- Class B Notes: AA (sf), AA (low) (sf), AA (sf), A (high) (sf).
-- Class C Notes: A (low) (sf), A (low) (sf), A (low) (sf), BBB (high) (sf).
-- Class D Notes: BB (high) (sf), BB (high) (sf), BB (high) (sf), BB (sf).
-- Class E Notes: B (high) (sf), BB (low) (sf), BB (low) (sf), B (high) (sf).
-- Class F Notes: Below B (low) (sf), below B (low) (sf), B (sf), below B (low) (sf).

DBRS concludes that the expected ratings of the NewDay Funding 2018-1
Notes under the four stress scenarios are:

-- Class A1/A2 Notes: AAA (sf), AA (high) (sf), AAA (sf), AA (sf).
-- Class B Notes: AA (sf), AA (low) (sf), AA (sf), A (high) (sf).
-- Class C Notes: A (low) (sf), A (low) (sf), A (low) (sf), BBB (high) (sf).
-- Class D Notes: BB (high) (sf), BB (high) (sf), BB (high) (sf), BB (sf).
-- Class E Notes: B (high) (sf), BB (low) (sf), BB (low) (sf), B (high) (sf).
-- Class F Notes: Below B (low) (sf), below B (low) (sf), B (sf), below B (low) (sf).

DBRS concludes that the expected ratings of the NewDay Funding 2018-2
Notes under the four stress scenarios are:

-- Class A1/A2 Notes: AAA (sf), AA (high) (sf), AAA (sf), AA (sf).
-- Class B Notes: AA (sf), AA (low) (sf), AA (low) (sf), A (high) (sf).
-- Class C Notes: A (low) (sf), A (low) (sf), A (low) (sf), BBB (high) (sf).
-- Class D Notes: BB (high) (sf), BB (high) (sf), BB (high) (sf), BB (sf).
-- Class E Notes: B (high) (sf), BB (low) (sf), BB (low) (sf), B (high) (sf).
-- Class F Notes: Below B (low) (sf), below B (low) (sf), B (sf), below B (low) (sf).

DBRS concludes that the expected ratings of the NewDay Funding Loan Note Issuer VFN-F1 V1 Notes under the four stress scenarios are:

-- Class A Notes: BB (sf), BB (high) (sf), BB (high) (sf), BB (low) (sf).
-- Class E Notes: B (high) (sf), BB (low) (sf), B (high) (sf), B (high) (sf).
-- Class F Notes: Below B (low) (sf), below B (low) (sf), B (low) (sf), below B (low) (sf).

DBRS concludes that the expected ratings of the NewDay Funding Loan Note Issuer VFN-F1 V2 Notes under the four stress scenarios are:

-- Class A Notes: AAA (sf), AA (high) (sf), AAA (sf), AA (sf).
-- Class B Notes: AA (sf), AA (low) (sf), AA (low) (sf), A (high) (sf).
-- Class C Notes: A (low) (sf), A (low) (sf), A (low) (sf), BBB (sf).
-- Class D Notes: BB (sf), BB (high) (sf), BB (high) (sf), BB (low) (sf).
-- Class E Notes: B (high) (sf), B (high) (sf), B (high) (sf), B (sf).
-- Class F Notes: Below B (low) (sf), below B (low) (sf), B (low) (sf), below B (low) (sf).

For further information on DBRS historical default rates published by the European Securities and Markets Authority (ESMA) in a central repository, see: http://cerep.esma.europa.eu/cerep-web/statistics/defaults.xhtml.

Ratings assigned by DBRS Ratings Limited are subject to EU and US regulations only.

Lead Analyst: Jeffrey Cespon, Senior Financial Analyst
Rating Committee Chair: Christian Aufsatz, Managing Director
Initial Rating Dates: 28 May 2019 for Series 2019-1; 12 November 2015 for Series 2015-2; 9 September 2016 for Series 2016-1; 16 June 2017 for Series 2017-1; 20 June 2018 for Series 2018-1; 22 October 2018 for Series 2018-2; 15 December 2017 for Loan Note Issuer VFN-F1 V1 and Loan Note Issuer VFN-F1 V2.

DBRS Ratings Limited
20 Fenchurch Street, 31st Floor
London EC3M 3BY
United Kingdom
Registered in England and Wales: No. 7139960

The rating methodologies used in the analysis of these transactions can be found at: http://www.dbrs.com/about/methodologies.

-- Rating European Consumer and Commercial Asset-Backed Securitisations
-- Legal Criteria for European Structured Finance Transactions
-- Operational Risk Assessment for European Structured Finance Servicers
-- Operational Risk Assessment for European Structured Finance Originators
-- Interest Rate Stresses for European Structured Finance Transactions
-- Derivative Criteria for European Structured Finance Transactions
-- Master European Structured Finance Surveillance Methodology

A description of how DBRS analyses structured finance transactions and how the methodologies are collectively applied can be found at: http://www.dbrs.com/research/278375.

For more information on this credit or on this industry, visit www.dbrs.com or contact us at info@dbrs.com.