Price: MYR8.85
12-Month Target Price: MYR10.00
Market Value - Total: MYR10,491.7 mln
Analyst: Siti Rudziah Salikin
Summary: PPB Group (PPB) is a diversified conglomerate. Its operations include sugar refining, flour and feed milling, cinema operations, environmental engineering and waste management, property, livestock farming, packaging and manufacturing. PPB also owns 18.3% of an integrated oil palm plantation group, Wilmar International.
Results Review & Earnings Outlook
PPB’s 1H08 net profit of MYR716.2 mln accounted for 64.1% of our full-year forecast. However, we view the performance to be within our expectations as we are looking at softer earnings for the group in 2H08 given the general weaknesses in commodity prices. YoY comparison is not meaningful as 1H07 net profit of MYR6.68 bln included profit and disposal gain from discontinued operations of MYR6.56 bln.
Profits from operations rose 72% YoY to MYR222.1 mln mainly on higher profit from the grains, flour and feedmilling division resulting from better selling prices for specialty flour and animal feed. Operating profit from sugar refining operations was flat at MYR70.3 mln, which was due to lower export sales volume, which offset the increase in margins from the drop in raw sugar prices.
Wilmar contributed MYR473 mln or 61% to group pre-tax profit, as its plantation and oilseeds & grains operations benefited from the strong commodity prices during the period. Wilmar’s earnings were also substantially boosted by forex gains, profit on disposal of two shipping vessels and fair value gain on the embedded derivatives of convertible bonds.
We are keeping our projected net profit of MYR1.17 bln for 2008 (vs. recurring net profit of MYR639.6 mln for 2007) driven by a higher share of profit from Wilmar.
Recommendation & Investment Risks
We maintain our Buy call on PPB but with a revised 12-month target price of MYR10.00 (from MYR13.30)
PPB share price performance has been impacted by the heavy correction in Wilmar’s share price, in our opinion. We believe the downside to Wilmar’s share price has been reduced given that its valuations are now on par with its regional peers (vs. a large premium previously). Our anticipation of a pick-up in palm oil prices in 4Q should also support a recovery in Wilmar’s share price, which we believe will be, in turn, positive for PPB’s share price performance
We continue to use a sum-of-parts method to value PPB but have lowered our target price due to the drop in peer valuations and Wilmar’s share price. We assign a 20% discount to the closing price of Wilmar to value PPB’s stake in the company because of PPB’s holding company status. For its other operations’ earnings, which mainly consist of profits from the grains trading, flour milling and sugar refining operations, we cut our assigned PER to 8x (from 9x) and roll over our valuation to 2009 earnings
Risks to our recommendation and target price include margin fluctuations arising from the movement of palm oil, raw sugar and wheat prices.
31 August 2008
30 August 2008
PPB Group Berhad,Growing Against The Odds
1H08 Results
BUY
cheeyoon@kimengkl.com
Price RM8.80
Target RM10.50
Reaping a bumper first half, buoyed by Wilmar & flour milling
Results surpassed expectations, with reported 1H08 EPS of 60.4 sen (versus our FY08 forecast of 77.6 sen). PPB reported a lower pretax profit of RM358m in Q208 (Q108: RM417m). Despite the weaker Q2, PPB still posted pretax profit of RM775m (+280%) and EPS of 60.4 sen (+350%) in 1H. This was largely due to higher profits from flour milling (+113%) and a RM473m profit contribution from Wilmar (excluding its share of RM75m of unrealised net losses from financial instruments) versus RM22m in H107. Balance sheet is healthy, although net cash balance is now lower at RM116m after the utilisation of excess cash for the special and final dividends. PBB declared an interim single tier dividend of 5 sen in 1H08, payable on 29 Sep 2008. It already paid a special dividend of 62 sen less tax on 12 May 2008. Following the payment of the special dividend and the FY2007 final dividend, PPB would have fully utilised all its section 108 tax credits. Therefore, all future dividends will be payable net under the single tier tax system.
Upping forecasts despite deteriorating conditions
EBIT margins for sugar refining and flour milling will be under pressure in 2H due to the high raw material and ocean freight costs. However, results in 2008 will still better than 2007 thanks to a full-year contribution from Wilmar. Post the analyst briefing, we are raising our EPS forecasts by 27-30%. As for normal dividend payment in FY08, we suspect PPB will maintain the net dividend payment at a level similar to that in FY2007. Despite the challenging market environment, PPB will spend RM200m-300m per year to expand its sugar refining, flour milling and film exhibition businesses in the next 2 years.
Cutting fair value but sugar & flour businesses remain free
Our sum-of-the-parts valuation has dropped to RM12.58/share following the sharp correction of Wilmar shares in recent weeks. However, the market values of PPB’s listed securities are still around RM10.9b (or around RM9.22 per PPB share), implying that investors are still getting the sugar, flour and other operations for free.
BUY
cheeyoon@kimengkl.com
Price RM8.80
Target RM10.50
Reaping a bumper first half, buoyed by Wilmar & flour milling
Results surpassed expectations, with reported 1H08 EPS of 60.4 sen (versus our FY08 forecast of 77.6 sen). PPB reported a lower pretax profit of RM358m in Q208 (Q108: RM417m). Despite the weaker Q2, PPB still posted pretax profit of RM775m (+280%) and EPS of 60.4 sen (+350%) in 1H. This was largely due to higher profits from flour milling (+113%) and a RM473m profit contribution from Wilmar (excluding its share of RM75m of unrealised net losses from financial instruments) versus RM22m in H107. Balance sheet is healthy, although net cash balance is now lower at RM116m after the utilisation of excess cash for the special and final dividends. PBB declared an interim single tier dividend of 5 sen in 1H08, payable on 29 Sep 2008. It already paid a special dividend of 62 sen less tax on 12 May 2008. Following the payment of the special dividend and the FY2007 final dividend, PPB would have fully utilised all its section 108 tax credits. Therefore, all future dividends will be payable net under the single tier tax system.
Upping forecasts despite deteriorating conditions
EBIT margins for sugar refining and flour milling will be under pressure in 2H due to the high raw material and ocean freight costs. However, results in 2008 will still better than 2007 thanks to a full-year contribution from Wilmar. Post the analyst briefing, we are raising our EPS forecasts by 27-30%. As for normal dividend payment in FY08, we suspect PPB will maintain the net dividend payment at a level similar to that in FY2007. Despite the challenging market environment, PPB will spend RM200m-300m per year to expand its sugar refining, flour milling and film exhibition businesses in the next 2 years.
Cutting fair value but sugar & flour businesses remain free
Our sum-of-the-parts valuation has dropped to RM12.58/share following the sharp correction of Wilmar shares in recent weeks. However, the market values of PPB’s listed securities are still around RM10.9b (or around RM9.22 per PPB share), implying that investors are still getting the sugar, flour and other operations for free.
Boustead Holdings,August 20, 2008
Price: MYR4.80
12-Month Target Price: MYR6.00
BUY
Market Value - Total: MYR3,019.4 mln
Siti Rudziah Salikin
Summary: Boustead is one of Malaysia’s oldest conglomerates with over 70 subsidiaries and associated companies. Its operations are grouped into six core businesses, namely plantation, property, heavy industries, finance & investment, trading, and manufacturing & services.
Results Review & Earnings Outlook
Boustead’s 1H08 net profit nearly doubled to MYR304.2 mln from MYR152.8 mln in 1H07 and accounted for 62.7% of our original fullyear forecast. However, we view YTD performance to be only slightly better than our expectations as we are projecting a softer 2H given the drop in palm oil prices, and we have a cautious view on the property and financial services sectors due to the uncertain economic outlook.
At the PBT level, plantation profit for 1H surged 2.6x YoY to MYR177.8 mln buoyed by the strong palm oil prices. Heavy industries contributed MYR149.8 mln due to the consolidation of Boustead Naval Shipyard and Boustead Heavy Industries (BHIC MK, MYR4.06, Hold), which began in 3Q07. The property division’s profit rose 20.7% YoY to MYR53.3 mln, helped by gains from the sale of two corporate lots in 2Q08 and better performance of the Royal Bintang hotels and The Curve. The finance/investment division’s profit was lower at MYR8.8 mln as 1H07’s results included a large negative goodwill realized. BH Insurance also posted lower profit due to higher claims and a writedown of investments in quoted securities, which offset the higher profit from the Affin Group.
We have fined-tuned our forecasts and raise our net profit projection for 2008 by 11.7% and for 2009 by 7.2% after factoring in: (i) a one-off gain of MYR30 mln from the sale of its Indonesian plantations (completed in July 2008); and (ii) the net positive impact of the privatization of Boustead Properties (as at July 24, 2008, Boustead holds 97.7% of Boustead Properties).
Recommendation & Investment Risks
We downgrade our call on Boustead to Buy (from Strong Buy) with a revised 12-month target price of MYR6.00 (from MYR7.00).
Trading at a 2008 PER of 5.6x, we believe the concern over weaker palm oil prices has been factored into the share price. The recent downtrend in palm oil prices is within our expectations and we anticipate a price recovery in 4Q due to seasonally stronger demand and low production period. In spite of its earnings diversity, Boustead’s share price is influenced by the volatility of palm oil prices and the general trend of plantation stocks, in our opinion.
We continue to use a PER-based sum-of-parts method (using discount-to-peers’ multiples) to value Boustead and add our projected dividend of 20 sen for 2008 to arrive at the target price. However, we have cut down our assigned PERs for plantations (due to the drop in multiples for its peers) and the heavy industries division (in line with the recent downward revision of our target multiple for BHIC).
Risks to our recommendation and target price include the cyclicality of palm oil prices, an economic slowdown and interest rate movements. There are also risks of executing the shipbuilding contracts within the stipulated time frame without excessive cost overruns.
12-Month Target Price: MYR6.00
BUY
Market Value - Total: MYR3,019.4 mln
Siti Rudziah Salikin
Summary: Boustead is one of Malaysia’s oldest conglomerates with over 70 subsidiaries and associated companies. Its operations are grouped into six core businesses, namely plantation, property, heavy industries, finance & investment, trading, and manufacturing & services.
Results Review & Earnings Outlook
Boustead’s 1H08 net profit nearly doubled to MYR304.2 mln from MYR152.8 mln in 1H07 and accounted for 62.7% of our original fullyear forecast. However, we view YTD performance to be only slightly better than our expectations as we are projecting a softer 2H given the drop in palm oil prices, and we have a cautious view on the property and financial services sectors due to the uncertain economic outlook.
At the PBT level, plantation profit for 1H surged 2.6x YoY to MYR177.8 mln buoyed by the strong palm oil prices. Heavy industries contributed MYR149.8 mln due to the consolidation of Boustead Naval Shipyard and Boustead Heavy Industries (BHIC MK, MYR4.06, Hold), which began in 3Q07. The property division’s profit rose 20.7% YoY to MYR53.3 mln, helped by gains from the sale of two corporate lots in 2Q08 and better performance of the Royal Bintang hotels and The Curve. The finance/investment division’s profit was lower at MYR8.8 mln as 1H07’s results included a large negative goodwill realized. BH Insurance also posted lower profit due to higher claims and a writedown of investments in quoted securities, which offset the higher profit from the Affin Group.
We have fined-tuned our forecasts and raise our net profit projection for 2008 by 11.7% and for 2009 by 7.2% after factoring in: (i) a one-off gain of MYR30 mln from the sale of its Indonesian plantations (completed in July 2008); and (ii) the net positive impact of the privatization of Boustead Properties (as at July 24, 2008, Boustead holds 97.7% of Boustead Properties).
Recommendation & Investment Risks
We downgrade our call on Boustead to Buy (from Strong Buy) with a revised 12-month target price of MYR6.00 (from MYR7.00).
Trading at a 2008 PER of 5.6x, we believe the concern over weaker palm oil prices has been factored into the share price. The recent downtrend in palm oil prices is within our expectations and we anticipate a price recovery in 4Q due to seasonally stronger demand and low production period. In spite of its earnings diversity, Boustead’s share price is influenced by the volatility of palm oil prices and the general trend of plantation stocks, in our opinion.
We continue to use a PER-based sum-of-parts method (using discount-to-peers’ multiples) to value Boustead and add our projected dividend of 20 sen for 2008 to arrive at the target price. However, we have cut down our assigned PERs for plantations (due to the drop in multiples for its peers) and the heavy industries division (in line with the recent downward revision of our target multiple for BHIC).
Risks to our recommendation and target price include the cyclicality of palm oil prices, an economic slowdown and interest rate movements. There are also risks of executing the shipbuilding contracts within the stipulated time frame without excessive cost overruns.
Boustead Holdings Berhad, Heavy Industries Driving Earnings Growth
Price : RM4.80
Target Price : RM6.22
Market Capitalisation : RM3,019.4m
Recommendation : BUY
Analyst : James Ratnam
Wednesday, 20 Aug 2008
1H08 Earnings up 99%
Boustead delivered another strong quarter of earnings growth. 2Q08 net profit rose 69.8% YoY to RM151.9mn on the back of 82% increase in revenue, although on QoQ comparison, net profit was lower due to decline in FFB output and increase in harvesting cost. 1Q08 net profit rose to RM304.2mn, a 99.1% increase YoY and accounts for 58% of our FY estimate.
Better Performance from Key Business Divisions
Both plantation and property division performed better compared with last year although bulk of the higher profit was due to consolidation of earnings from the heavy industries. The heavy industries accounted for 64% of the increase in 1H08 pretax profit.
Plantation division benefited from both, higher selling prices (+52.8% to RM3,314 per tonne) and to a lesser extent, increase in FFB production (+1.3% YoY), partially offset by lower harvest mature 11% due to disposal of the Indonesian land bank. The property division profits meanwhile rebounded strongly in 2Q08 due to sale of two corporate lots as well as higher income from its property investment, particularly Royale Bintang hotels and The Curve.
Lucrative Margin from OPV Contracts
Management has always been tightlipped about the profit margin of the OPV contracts. The heavy industries division reported RM202.4mn operating profit on RM680.5mn revenue, which translated into 29.7% operating margin. Excluding the contribution from BHIC, we estimate margin from the OPV contracts could be in the region of 30%, higher than our initial 15% - 20% estimate.
Upgrade in Earnings Forecasts
We revise downward our average CPO selling price to RM2,900 per tonne (from RM3,300 per tonne previously) this is inline with the weak price trend 2H08 to-date. FY09 selling price assumption remains unchanged at RM3,200 per tonne as we expect price to recover in 4Q or early next year. Concurrently, we revise upward margin assumption for the OPV contracts to 30% from 20% previously. The net impact is a 4.3% - 9.5% upgrade in FY08 - FY10 earnings forecasts.
RM6.22 Revised TP. Boustead is an Attractive Buy
We roll over our valuation base year to FY09 and cut the heavy industries division targeted PER to 9x from 12x previously mainly due to the sharp de-rating of the regional oil & gas sector, which only trading at 8x PER. Consequently, we lower our price target to RM6.22. Nonetheless, the stock has corrected significantly and even after the target price revision, potential capital appreciation is close to 30% and therefore, Boustead remains a buy.
Target Price : RM6.22
Market Capitalisation : RM3,019.4m
Recommendation : BUY
Analyst : James Ratnam
Wednesday, 20 Aug 2008
1H08 Earnings up 99%
Boustead delivered another strong quarter of earnings growth. 2Q08 net profit rose 69.8% YoY to RM151.9mn on the back of 82% increase in revenue, although on QoQ comparison, net profit was lower due to decline in FFB output and increase in harvesting cost. 1Q08 net profit rose to RM304.2mn, a 99.1% increase YoY and accounts for 58% of our FY estimate.
Better Performance from Key Business Divisions
Both plantation and property division performed better compared with last year although bulk of the higher profit was due to consolidation of earnings from the heavy industries. The heavy industries accounted for 64% of the increase in 1H08 pretax profit.
Plantation division benefited from both, higher selling prices (+52.8% to RM3,314 per tonne) and to a lesser extent, increase in FFB production (+1.3% YoY), partially offset by lower harvest mature 11% due to disposal of the Indonesian land bank. The property division profits meanwhile rebounded strongly in 2Q08 due to sale of two corporate lots as well as higher income from its property investment, particularly Royale Bintang hotels and The Curve.
Lucrative Margin from OPV Contracts
Management has always been tightlipped about the profit margin of the OPV contracts. The heavy industries division reported RM202.4mn operating profit on RM680.5mn revenue, which translated into 29.7% operating margin. Excluding the contribution from BHIC, we estimate margin from the OPV contracts could be in the region of 30%, higher than our initial 15% - 20% estimate.
Upgrade in Earnings Forecasts
We revise downward our average CPO selling price to RM2,900 per tonne (from RM3,300 per tonne previously) this is inline with the weak price trend 2H08 to-date. FY09 selling price assumption remains unchanged at RM3,200 per tonne as we expect price to recover in 4Q or early next year. Concurrently, we revise upward margin assumption for the OPV contracts to 30% from 20% previously. The net impact is a 4.3% - 9.5% upgrade in FY08 - FY10 earnings forecasts.
RM6.22 Revised TP. Boustead is an Attractive Buy
We roll over our valuation base year to FY09 and cut the heavy industries division targeted PER to 9x from 12x previously mainly due to the sharp de-rating of the regional oil & gas sector, which only trading at 8x PER. Consequently, we lower our price target to RM6.22. Nonetheless, the stock has corrected significantly and even after the target price revision, potential capital appreciation is close to 30% and therefore, Boustead remains a buy.
29 August 2008
IOI,acquire Menara Citibank for RM749.331 million
summarise by author:
menara citibank value at 586.731m + 458m - 295.4m = 749.331m
assumption of RM160m grade A medium term note-inverfin MTN, interest rate is 4.79%
【edit on 2008 nov 28 , to the best interest of shareholder, agreement is canceled , therefore down payment of RM73,362,600 forfeited. 】
1. INTRODUCTION
The Board of Directors of IOI Corporation Berhad (“IOI” or the “Company”) (the “Board”) is pleased to announce that the Company, had on 29 August 2008, entered into a conditional sale and purchase agreement (“SPA”) with Menara Citi Holding Company Sdn Bhd (“Citi Holding”), CapitaLand Limited (“CapitaLand”) and Amsteel Corporation Berhad (“Amsteel”) (collectively known as the “Vendors”) to acquire the entire equity interest in Inverfin Sdn Bhd (“ISB” or the “Acquiree Company”) comprising of 10,000,003 ordinary shares of RM1.00 each in ISB (“ISB Share(s)”) (“Sale Shares”) for a total cash consideration of RM586,731,176 (“Purchase Price”) subject to the terms and conditions of the SPA.
Vendors(%) of ISB
Citi Holding 50
CapitaLand 30
Amsteel 20
Inverfin Sdn Bhd (“ISB”)ISB does not have any subsidiary or associated companies. The audited net profit after taxation for the financial year ended (“FYE”) 31 December 2007 was approximately RM20.375 million whilst the audited net asset value of ISB as at 31 December 2007 was approximately RM295.4 million.
2.3 INFORMATION ON THE MENARA CITIBANK
ISB is the sole and legal beneficial owner of Menara Citibank which is located at 165, Jalan Ampang, Kuala Lumpur and held under Strata Geran 43731/M1-A/B1-B5, 1-51/1 Section 63, Lot 313, No. Petak 1 dalam Tingkat No. B1-B5, 1-51, Bangunan No. M1-A together with accessory parcels Nos. TKB5-A4, TKB4-A8, TKB2-A16, TKB1-A20, A21, A22, A23, A24, TK5-A25, TKB3-A12, Bandar Kuala Lumpur Daerah and Negeri Wilayah Persekutuan Kuala Lumpur. It is situated in the heart of Kuala Lumpur’s Golden Triangle and is 500 meters from Malaysia’s most prominent retail and office icon, the KLCC Petronas Twin Towers. Menara Citibank is erected on a parcel of freehold land measuring 12,694 sq. meter (“sq. mt.”) (or approximately 136,637 square feet (“sq. ft.” )) and is a 50-storey office building together with five (5) levels of basement car parks shared with Nikko Hotel.
Menara Citibank is a Grade A office building and was issued a certificate of fitness for occupation in September 1998. It has a strata floor area of 100,115 sq. mt. (or approximately 1,077,629 sq. ft.) and a net lettable area of 68,156 sq. m. (733,626 sq. ft.) which can be potentially increased to 70,492 sq m or 758,769 sq. ft. Currently, it enjoys a 99% occupancy rate.
The net book value of the Menara Citibank based on the latest audited accounts for the FYE 31 December 2007 is RM458 million and the gross rental revenue is approximately RM43.3 million (excluding the revenue from the car-park of RM3.3 million).
The Property is currently charged as security for the RM160 million nominal value of Medium Term Notes (“MTNs”) 2007/2014 issued by ISB on 30 August 2007.
2.4 BASIS OF ARRIVING AT THE PURCHASE PRICE
The Purchase Price for the Proposed Acquisition was arrived based on the net asset value of ISB as at 31 July 2008 after adjusting for the agreed gross acquisition value of Menara Citibank of RM733.626 million subject to the terms and conditions of the SPA. The agreed gross acquisition value of Menara Citibank is based on RM1,000 per sq. ft. over the present net lettable area of 733,626 sq. ft.
TABLE 1 : FINANCIAL HIGHLIGHTS OF ISB Financial period ended 31 December 2007 2007
Audited
RM’000
Revenue 46,658
Gross Profit 34,588
Operating Profit 34,827
Profit before tax 22,760
Profit after tax 20,375
Shareholders’ funds 295,362
Borrowings 160,253
menara citibank value at 586.731m + 458m - 295.4m = 749.331m
assumption of RM160m grade A medium term note-inverfin MTN, interest rate is 4.79%
【edit on 2008 nov 28 , to the best interest of shareholder, agreement is canceled , therefore down payment of RM73,362,600 forfeited. 】
1. INTRODUCTION
The Board of Directors of IOI Corporation Berhad (“IOI” or the “Company”) (the “Board”) is pleased to announce that the Company, had on 29 August 2008, entered into a conditional sale and purchase agreement (“SPA”) with Menara Citi Holding Company Sdn Bhd (“Citi Holding”), CapitaLand Limited (“CapitaLand”) and Amsteel Corporation Berhad (“Amsteel”) (collectively known as the “Vendors”) to acquire the entire equity interest in Inverfin Sdn Bhd (“ISB” or the “Acquiree Company”) comprising of 10,000,003 ordinary shares of RM1.00 each in ISB (“ISB Share(s)”) (“Sale Shares”) for a total cash consideration of RM586,731,176 (“Purchase Price”) subject to the terms and conditions of the SPA.
Vendors(%) of ISB
Citi Holding 50
CapitaLand 30
Amsteel 20
Inverfin Sdn Bhd (“ISB”)ISB does not have any subsidiary or associated companies. The audited net profit after taxation for the financial year ended (“FYE”) 31 December 2007 was approximately RM20.375 million whilst the audited net asset value of ISB as at 31 December 2007 was approximately RM295.4 million.
2.3 INFORMATION ON THE MENARA CITIBANK
ISB is the sole and legal beneficial owner of Menara Citibank which is located at 165, Jalan Ampang, Kuala Lumpur and held under Strata Geran 43731/M1-A/B1-B5, 1-51/1 Section 63, Lot 313, No. Petak 1 dalam Tingkat No. B1-B5, 1-51, Bangunan No. M1-A together with accessory parcels Nos. TKB5-A4, TKB4-A8, TKB2-A16, TKB1-A20, A21, A22, A23, A24, TK5-A25, TKB3-A12, Bandar Kuala Lumpur Daerah and Negeri Wilayah Persekutuan Kuala Lumpur. It is situated in the heart of Kuala Lumpur’s Golden Triangle and is 500 meters from Malaysia’s most prominent retail and office icon, the KLCC Petronas Twin Towers. Menara Citibank is erected on a parcel of freehold land measuring 12,694 sq. meter (“sq. mt.”) (or approximately 136,637 square feet (“sq. ft.” )) and is a 50-storey office building together with five (5) levels of basement car parks shared with Nikko Hotel.
Menara Citibank is a Grade A office building and was issued a certificate of fitness for occupation in September 1998. It has a strata floor area of 100,115 sq. mt. (or approximately 1,077,629 sq. ft.) and a net lettable area of 68,156 sq. m. (733,626 sq. ft.) which can be potentially increased to 70,492 sq m or 758,769 sq. ft. Currently, it enjoys a 99% occupancy rate.
The net book value of the Menara Citibank based on the latest audited accounts for the FYE 31 December 2007 is RM458 million and the gross rental revenue is approximately RM43.3 million (excluding the revenue from the car-park of RM3.3 million).
The Property is currently charged as security for the RM160 million nominal value of Medium Term Notes (“MTNs”) 2007/2014 issued by ISB on 30 August 2007.
2.4 BASIS OF ARRIVING AT THE PURCHASE PRICE
The Purchase Price for the Proposed Acquisition was arrived based on the net asset value of ISB as at 31 July 2008 after adjusting for the agreed gross acquisition value of Menara Citibank of RM733.626 million subject to the terms and conditions of the SPA. The agreed gross acquisition value of Menara Citibank is based on RM1,000 per sq. ft. over the present net lettable area of 733,626 sq. ft.
TABLE 1 : FINANCIAL HIGHLIGHTS OF ISB Financial period ended 31 December 2007 2007
Audited
RM’000
Revenue 46,658
Gross Profit 34,588
Operating Profit 34,827
Profit before tax 22,760
Profit after tax 20,375
Shareholders’ funds 295,362
Borrowings 160,253
油世界:拉美国家棕油产量大幅增加
发布时间:2008-08-27 07:48 出处:光大期货特别提供
油世界周二称中美和南美国家棕油产量正在大幅增加,但国内消费强劲抑制出口量。
预测中美和南美六个主产国2008年棕油产量将由地去年的187.6万吨增至210.5万吨。
六个主产国为:哥伦比亚、巴西、哥斯达黎加、危地马拉、洪都拉斯和乌干达。马来西亚和印尼是全球棕油主产国。
预测巴西2008年棕油产量可能会由去年的19万吨增至22万吨。由于巴西将进一步控制非法占用热带雨林,预计2010年以后巴西棕油产量将大幅增加。
不过,由于供应量增加部分将被国内食用以及生物柴油生产消耗,因此预期棕油出口增长缓解。
预测2008年1至6月六个主产国棕油出口量为42.2万吨,高于去年同期的39.7万吨。
欧盟是最大棕油消费国,今年上半年采购量为12.7万吨,高于去年同期的11.6万吨。
油世界周二称中美和南美国家棕油产量正在大幅增加,但国内消费强劲抑制出口量。
预测中美和南美六个主产国2008年棕油产量将由地去年的187.6万吨增至210.5万吨。
六个主产国为:哥伦比亚、巴西、哥斯达黎加、危地马拉、洪都拉斯和乌干达。马来西亚和印尼是全球棕油主产国。
预测巴西2008年棕油产量可能会由去年的19万吨增至22万吨。由于巴西将进一步控制非法占用热带雨林,预计2010年以后巴西棕油产量将大幅增加。
不过,由于供应量增加部分将被国内食用以及生物柴油生产消耗,因此预期棕油出口增长缓解。
预测2008年1至6月六个主产国棕油出口量为42.2万吨,高于去年同期的39.7万吨。
欧盟是最大棕油消费国,今年上半年采购量为12.7万吨,高于去年同期的11.6万吨。
klk, 3QFY08 RESULTS, A stunted 3Q
19 August 2008
UNDERPERFORM Maintained
RM11.90
Target: RM11.50
Mkt.Cap: RM12,703m/US$3,813m
Below expectations. 9MFY9/08 core net profit undershot expectations, making up only 67% of our full-year forecast and 72% of consensus. The shortfall came mainly from its plantation unit. Within expectations was the absence of a dividend for 3Q08.
Key surprises. The shortfall in plantation earnings in 3Q may have resulted from lower-than-expected CPO prices or higher operating costs in the form of rising fertiliser costs and export taxes. The group may have sold forward its CPO output at a lower price than our forecast. Another negative surprise was the one-offs in 3Q, including RM74.1m impairment of assets and goodwill for its subsidiary Davos Life Science Pte Ltd and RM53m additional writedown for an overseas quoted investment, Yule & Catto. These losses were tempered by an RM86.5m surplus arising from the sale of a 60% shareholding in KL-Kepong Cocoa Products in 3Q.
Higher CPO and rubber prices boost earnings. 3Q core net profit jumped 93% yoy as stronger plantation earnings offset weaker performances from its property and manufacturing divisions. Plantation EBIT shot up 109%, thanks to a 24% rise in FFB output as well as stronger CPO and rubber prices.
Cutting our earnings forecasts. We are pruning our FY08 net profit forecast by 12% as we cut our average CPO price assumptions by RM100 to RM2,900 per tonne for FY08 given the weak plantation earnings in 9M08 and also factor in lower manufacturing earnings. We now expect 4Q results to be weaker qoq as the lower selling prices offset seasonally higher FFB production. For FY09-10, our numbers are reduced by 6-8% to factor in higher operating costs.
Maintain UNDERPERFORM with lower target of RM11.50. While maintaining our basis of 10% discount to SOP, we trim our target price by 10 sen to RM11.50 to account for the lower value of the Yule Catto investment. There is no change to our UNDERPERFORM rating as we expect KL Kepong to continue to de-rate against the market due to concerns over softening CPO price. Other de-rating catalysts are a decline in crude oil price and rising operating costs.
UNDERPERFORM Maintained
RM11.90
Target: RM11.50
Mkt.Cap: RM12,703m/US$3,813m
Below expectations. 9MFY9/08 core net profit undershot expectations, making up only 67% of our full-year forecast and 72% of consensus. The shortfall came mainly from its plantation unit. Within expectations was the absence of a dividend for 3Q08.
Key surprises. The shortfall in plantation earnings in 3Q may have resulted from lower-than-expected CPO prices or higher operating costs in the form of rising fertiliser costs and export taxes. The group may have sold forward its CPO output at a lower price than our forecast. Another negative surprise was the one-offs in 3Q, including RM74.1m impairment of assets and goodwill for its subsidiary Davos Life Science Pte Ltd and RM53m additional writedown for an overseas quoted investment, Yule & Catto. These losses were tempered by an RM86.5m surplus arising from the sale of a 60% shareholding in KL-Kepong Cocoa Products in 3Q.
Higher CPO and rubber prices boost earnings. 3Q core net profit jumped 93% yoy as stronger plantation earnings offset weaker performances from its property and manufacturing divisions. Plantation EBIT shot up 109%, thanks to a 24% rise in FFB output as well as stronger CPO and rubber prices.
Cutting our earnings forecasts. We are pruning our FY08 net profit forecast by 12% as we cut our average CPO price assumptions by RM100 to RM2,900 per tonne for FY08 given the weak plantation earnings in 9M08 and also factor in lower manufacturing earnings. We now expect 4Q results to be weaker qoq as the lower selling prices offset seasonally higher FFB production. For FY09-10, our numbers are reduced by 6-8% to factor in higher operating costs.
Maintain UNDERPERFORM with lower target of RM11.50. While maintaining our basis of 10% discount to SOP, we trim our target price by 10 sen to RM11.50 to account for the lower value of the Yule Catto investment. There is no change to our UNDERPERFORM rating as we expect KL Kepong to continue to de-rate against the market due to concerns over softening CPO price. Other de-rating catalysts are a decline in crude oil price and rising operating costs.
IOI,Cracks in property earnings
19 August 2008
UNDERPERFORM Maintained
RM4.78
Target: RM4.60
Mkt.Cap: RM29,359m/US$8,774m
Finals below expectations. IOI Corp’s FY6/08 core earnings, excluding fair value gains on investment properties and forex gains, were 3% shy of our forecast and 10% below consensus. The earnings shortfall resulted from weaker property earnings and a higher effective tax rate. The group declared a single-tier interim dividend of 10 sen, which brings total gross dividend for the financial year to 17 sen, in line with our expectations.
Higher effective tax and weaker property earnings. The group’s effective tax rate in 4Q was 23%, higher than expected due to lower tax incentives. Its property arm, IOI Properties also missed our forecast by 20% due to lower sales and launch delays (see separate note for more details). Other key surprises in 4Q included a RM130m fair value gain on IOI Prop’s investment properties though this was partially offset by a RM92m forex loss on its US$ borrowings.
Plantation and manufacturing were the earnings drivers. 4Q core net profit jumped 85% yoy and 10% qoq, thanks mainly to better performances from the plantation and manufacturing units. Plantation EBIT benefited from a 63% rise in average CPO price to RM2,865 per tonne (RM1,759 in FY07) and a 7% increase in FFB output. Manufacturing earnings were helped by higher volumes and selling prices.
Earnings and target price downgrades. We have clipped 7-8% off our FY09-10 EPS estimates to account for our earnings downgrade of up to 24% for IOI Properties and higher tax rate assumptions. This reduces our target price by 40 sen to RM4.60, still based on a forward P/E of 13x.
Maintain UNDERPERFORM. We are keeping to our UNDERPERFORM rating in view of the heightened earnings risk from softer CPO price prospects, concern over IOI Corp’s exposure to the local and Singapore property markets and its high foreign shareholding. Key de-rating catalysts include weaker CPO price, lower property sales and higher operating costs.
UNDERPERFORM Maintained
RM4.78
Target: RM4.60
Mkt.Cap: RM29,359m/US$8,774m
Finals below expectations. IOI Corp’s FY6/08 core earnings, excluding fair value gains on investment properties and forex gains, were 3% shy of our forecast and 10% below consensus. The earnings shortfall resulted from weaker property earnings and a higher effective tax rate. The group declared a single-tier interim dividend of 10 sen, which brings total gross dividend for the financial year to 17 sen, in line with our expectations.
Higher effective tax and weaker property earnings. The group’s effective tax rate in 4Q was 23%, higher than expected due to lower tax incentives. Its property arm, IOI Properties also missed our forecast by 20% due to lower sales and launch delays (see separate note for more details). Other key surprises in 4Q included a RM130m fair value gain on IOI Prop’s investment properties though this was partially offset by a RM92m forex loss on its US$ borrowings.
Plantation and manufacturing were the earnings drivers. 4Q core net profit jumped 85% yoy and 10% qoq, thanks mainly to better performances from the plantation and manufacturing units. Plantation EBIT benefited from a 63% rise in average CPO price to RM2,865 per tonne (RM1,759 in FY07) and a 7% increase in FFB output. Manufacturing earnings were helped by higher volumes and selling prices.
Earnings and target price downgrades. We have clipped 7-8% off our FY09-10 EPS estimates to account for our earnings downgrade of up to 24% for IOI Properties and higher tax rate assumptions. This reduces our target price by 40 sen to RM4.60, still based on a forward P/E of 13x.
Maintain UNDERPERFORM. We are keeping to our UNDERPERFORM rating in view of the heightened earnings risk from softer CPO price prospects, concern over IOI Corp’s exposure to the local and Singapore property markets and its high foreign shareholding. Key de-rating catalysts include weaker CPO price, lower property sales and higher operating costs.
Hsplant, Withering prospects
UNDERPERFORM Maintained
RM2.41
Target: RM2.36
Mkt.Cap: RM1,928m/US$569m
27 August 2008
Below expectations. Hap Seng Plantations’ (HSP) 2Q results cover the three months ending Jun 08 as the group is changing its financial year-end from Jan to Dec to align with its holding company. The results were below our forecast as the group’s 5M08 net profit of RM54.5m accounted for only 23% of our full-year forecast and 21% of consensus. We suspect the weaker results were due to lower FFB production and higher operating costs. As expected, the group declared an interim dividend of 5 sen.
Volume below forecast. HSP achieved RM123.4m revenue in 5M08 from the sale of 40,762 tonnes of CPO and 5,857 tonnes of palm kernel. The sales volume was lower than our forecast, which could have been due to lower FFB output as the group has successfully cleared the backlog of inventories brought forward from 1Q08. Average selling price achieved was RM2,573 per tonne for CPO and RM1,931 per tonne for palm kernel. The 5M08 average selling price is below market price as the group has sold forward its production. It is also slightly lower than our full-year forecast of RM2,650 per tonne. Apart from lower selling price and FFB production, the weaker results could have been due to higher operating costs from the higher sales tax on CPO in Sabah as well as rising fertiliser costs.
Cutting earnings forecasts by 6-11%. We have preliminarily pruned our FY09-11 earnings forecasts by 6-11% for lower FFB output and higher operating costs. There is earnings downside risk as we are in the midst of reviewing our current CPO price forecast, with a downside bias. Every RM100 per tonne change in CPO price would affect our earnings forecasts by 6%.
Retain UNDERPERFORM with lower target of RM2.36. We retain our UNDERPERFORM call. Our target price is scaled back from RM2.86 to RM2.36 for our earnings downgrade and a lower target forward P/E of 8x (9x previously) in view of the poor results and weaker earnings prospects. Key de-rating catalysts include softening CPO prices, lower crude oil price and rising operating costs.
RM2.41
Target: RM2.36
Mkt.Cap: RM1,928m/US$569m
27 August 2008
Below expectations. Hap Seng Plantations’ (HSP) 2Q results cover the three months ending Jun 08 as the group is changing its financial year-end from Jan to Dec to align with its holding company. The results were below our forecast as the group’s 5M08 net profit of RM54.5m accounted for only 23% of our full-year forecast and 21% of consensus. We suspect the weaker results were due to lower FFB production and higher operating costs. As expected, the group declared an interim dividend of 5 sen.
Volume below forecast. HSP achieved RM123.4m revenue in 5M08 from the sale of 40,762 tonnes of CPO and 5,857 tonnes of palm kernel. The sales volume was lower than our forecast, which could have been due to lower FFB output as the group has successfully cleared the backlog of inventories brought forward from 1Q08. Average selling price achieved was RM2,573 per tonne for CPO and RM1,931 per tonne for palm kernel. The 5M08 average selling price is below market price as the group has sold forward its production. It is also slightly lower than our full-year forecast of RM2,650 per tonne. Apart from lower selling price and FFB production, the weaker results could have been due to higher operating costs from the higher sales tax on CPO in Sabah as well as rising fertiliser costs.
Cutting earnings forecasts by 6-11%. We have preliminarily pruned our FY09-11 earnings forecasts by 6-11% for lower FFB output and higher operating costs. There is earnings downside risk as we are in the midst of reviewing our current CPO price forecast, with a downside bias. Every RM100 per tonne change in CPO price would affect our earnings forecasts by 6%.
Retain UNDERPERFORM with lower target of RM2.36. We retain our UNDERPERFORM call. Our target price is scaled back from RM2.86 to RM2.36 for our earnings downgrade and a lower target forward P/E of 8x (9x previously) in view of the poor results and weaker earnings prospects. Key de-rating catalysts include softening CPO prices, lower crude oil price and rising operating costs.
Asiatic,The party is over
27 August 2008
2QFY08 RESULTS
UNDERPERFORM Maintained
RM5.45
Target: RM5.80
Mkt.Cap: RM4,122m/US$1,216m
Broadly in line. On an annualised basis, 1H08 core net profit was 14% short of our forecast and 7% below consensus due to seasonally lower production. However, we view these results as being broadly in line as we expect higher production in 2H08 and an average CPO price of RM3,350 per tonne for the full year. Also in line was the 1H08 dividend of 5 sen, higher than last year’s 3.25 sen.
Higher output and price lift 2Q earnings. 2Q08 net profit jumped 53% yoy, thanks to higher CPO price and FFB production. The group achieved a CPO price of RM3,534 per tonne (+47% yoy) in 2Q08, taking the 1H08 average to RM3,473 (+57% yoy). FFB production also increased 8% yoy in 2Q and 7% in 1H. The earnings improvement would have been higher if not for the circa 10% increase in operating costs in 1H stemming mainly from higher fertiliser costs. We gather that total estate costs were RM1,065 for every tonne of CPO produced in 1H08. Higher property sales lifted the group’s property earnings by 28% to RM7.7m in 1H08.
Maintaining earnings forecasts. We are keeping our earnings forecasts for now but highlight that we are reviewing our CPO price forecasts with a downside bias. Given that Asiatic sells all of its CPO on a spot basis, there is downside risk to our earnings forecasts if CPO price does not reverse its recent sharp decline. Each RM100 per tonne decline in CPO price would lower our net profit forecast by RM20m or 5-6%. Our current forecasts are based on average CPO prices of RM3,350 for 2008 and RM3,000 for 2009. On top of the CPO price risk, there is also concern over rising operating costs, which will only fully kick in next year as the group wisely locked in a year of fertiliser requirements at the beginning of this year.
Maintain UNDERPERFORM. We reiterate our UNDERPERFORM rating on the stock with an unchanged target price of RM5.80, which is based on a forward target P/E of 10x. While we continue to rate highly Asiatic’s management, this is outweighed by the weighty issues of weak CPO price and rising operating costs. Key de-rating catalysts are the softening CPO price, lower crude oil price and higher operating costs.
2QFY08 RESULTS
UNDERPERFORM Maintained
RM5.45
Target: RM5.80
Mkt.Cap: RM4,122m/US$1,216m
Broadly in line. On an annualised basis, 1H08 core net profit was 14% short of our forecast and 7% below consensus due to seasonally lower production. However, we view these results as being broadly in line as we expect higher production in 2H08 and an average CPO price of RM3,350 per tonne for the full year. Also in line was the 1H08 dividend of 5 sen, higher than last year’s 3.25 sen.
Higher output and price lift 2Q earnings. 2Q08 net profit jumped 53% yoy, thanks to higher CPO price and FFB production. The group achieved a CPO price of RM3,534 per tonne (+47% yoy) in 2Q08, taking the 1H08 average to RM3,473 (+57% yoy). FFB production also increased 8% yoy in 2Q and 7% in 1H. The earnings improvement would have been higher if not for the circa 10% increase in operating costs in 1H stemming mainly from higher fertiliser costs. We gather that total estate costs were RM1,065 for every tonne of CPO produced in 1H08. Higher property sales lifted the group’s property earnings by 28% to RM7.7m in 1H08.
Maintaining earnings forecasts. We are keeping our earnings forecasts for now but highlight that we are reviewing our CPO price forecasts with a downside bias. Given that Asiatic sells all of its CPO on a spot basis, there is downside risk to our earnings forecasts if CPO price does not reverse its recent sharp decline. Each RM100 per tonne decline in CPO price would lower our net profit forecast by RM20m or 5-6%. Our current forecasts are based on average CPO prices of RM3,350 for 2008 and RM3,000 for 2009. On top of the CPO price risk, there is also concern over rising operating costs, which will only fully kick in next year as the group wisely locked in a year of fertiliser requirements at the beginning of this year.
Maintain UNDERPERFORM. We reiterate our UNDERPERFORM rating on the stock with an unchanged target price of RM5.80, which is based on a forward target P/E of 10x. While we continue to rate highly Asiatic’s management, this is outweighed by the weighty issues of weak CPO price and rising operating costs. Key de-rating catalysts are the softening CPO price, lower crude oil price and higher operating costs.
Sime Darby 4QFY08 in line - Positive dividend surprise
NEUTRAL Maintained
RM6.45
Target: RM7.50
Mkt.Cap: RM38,761m/US$11,488m
27 August 2008
Broadly in line. Sime Darby’s FY6/08 core net profit was 4% above our forecast and 1% above consensus estimates, courtesy of higher FFB yields, better CPO prices and merger synergies. Its estates in Malaysia recorded an average CPO price of RM3,014 per tonne against our forecast of RM2,850 per tonne. FFB yields achieved were also around 1 tonne/ha above our estimate. Other key divisions performed broadly in line with our expectations.
Positive dividend surprise. A final gross dividend of 34 sen and special dividends of 4 sen gross plus 6 sen tax exempt were declared, bringing the total dividend for the year to 49 sen (inclusive of a 5 sen interim dividend). The final dividend payout is 4 sen above our forecast of 45 sen and equates to a payout ratio of 82% against our forecast of 78%.
Outdid KPI by 13%. The group comfortably exceeded its FY08 net profit KPI of RM3.15bn by 13% due mainly to better CPO prices and higher merger benefits. Management revealed that they realised RM210m merger synergies in the plantation and property divisions, which is equivalent to about half of the RM400m-500m target for EBIT enhancement by FY09-10.
Cutting earnings forecasts. We are chopping our earnings forecasts for FY09- 10 by 10-14% mainly for rising operating costs at the plantation unit, lower property sales and margin in view of weak consumer sentiment and rising raw material costs, weaker motor sales and higher unallocated costs. There is downside risk to our FY09 net profit as we are reviewing our CPO price forecasts. Every RM100 per tonne change in our CPO price assumption would have a 4% impact on Sime Darby’s earnings.
Maintain NEUTRAL call with reduced target price of RM7.50. Although we retain our target basis of 10% discount to SOP, our target price is crimped by 60 sen to RM7.50, mainly because of earnings downgrade. The group’s high dividend yield and potential M&A offset somewhat our concern over the weak CPO price prospects. We reiterate our NEUTRAL recommendation.
RM6.45
Target: RM7.50
Mkt.Cap: RM38,761m/US$11,488m
27 August 2008
Broadly in line. Sime Darby’s FY6/08 core net profit was 4% above our forecast and 1% above consensus estimates, courtesy of higher FFB yields, better CPO prices and merger synergies. Its estates in Malaysia recorded an average CPO price of RM3,014 per tonne against our forecast of RM2,850 per tonne. FFB yields achieved were also around 1 tonne/ha above our estimate. Other key divisions performed broadly in line with our expectations.
Positive dividend surprise. A final gross dividend of 34 sen and special dividends of 4 sen gross plus 6 sen tax exempt were declared, bringing the total dividend for the year to 49 sen (inclusive of a 5 sen interim dividend). The final dividend payout is 4 sen above our forecast of 45 sen and equates to a payout ratio of 82% against our forecast of 78%.
Outdid KPI by 13%. The group comfortably exceeded its FY08 net profit KPI of RM3.15bn by 13% due mainly to better CPO prices and higher merger benefits. Management revealed that they realised RM210m merger synergies in the plantation and property divisions, which is equivalent to about half of the RM400m-500m target for EBIT enhancement by FY09-10.
Cutting earnings forecasts. We are chopping our earnings forecasts for FY09- 10 by 10-14% mainly for rising operating costs at the plantation unit, lower property sales and margin in view of weak consumer sentiment and rising raw material costs, weaker motor sales and higher unallocated costs. There is downside risk to our FY09 net profit as we are reviewing our CPO price forecasts. Every RM100 per tonne change in our CPO price assumption would have a 4% impact on Sime Darby’s earnings.
Maintain NEUTRAL call with reduced target price of RM7.50. Although we retain our target basis of 10% discount to SOP, our target price is crimped by 60 sen to RM7.50, mainly because of earnings downgrade. The group’s high dividend yield and potential M&A offset somewhat our concern over the weak CPO price prospects. We reiterate our NEUTRAL recommendation.
ASIATIC 27/08/08
1HFY08 Results Review
TRADING BUY Maintain
Price RM5.45
alvin.tai@osk.com.my
Target RM6.45
Still A Good Quarter
Asiatic set another record with its quarterly earnings coming in at RM115m on the back of strong CPO prices. However, 3Q earnings could be substantially weaker with CPO prices at RM3,000/tonne. We think consensus expectation has not been toned down sufficiently to realise the prevailing weaker CPO prices. We have priced in an average CPO price of RM2,800/tonne for CY09, which places Asiatic at an inexpensive 11x earnings. Although the next few quarters will be rough, we believe CPO prices may have overshot on the downside. We have recently downgraded our call for Asiatic to Trading Buy from Buy with a Neutral call on the sector.
Results in line. On an annualised basis, Asiatic’s 1H results were 5.4% above our recently lowered profit forecast of RM435.2m but were 6.7% below consensus. We expect a weaker 2H as the decline in CPO prices will not be sufficiently compensated by the seasonally stronger production. Q-o-q results were flattish despite the 17.9% rise in turnover, due to the weaker property and non-segment performance. Looking at the plantation segment alone, both revenue and PBT rose by 15%. Asiatic sold but has not delivered 4k tonnes of palm oil at end-1Q, which helped to boost 2Q numbers. If we were to attribute the 4k tonnes to 1Q, net earnings would have dropped by around 14% sequentially.
Realised CPO near MPOB average. Asiatic’s realised CPO price of RM3,534/tonne for 2Q and RM3,473/tonne for 1H compared with MPOB West Malaysia prices of RM3,520 and RM3,472 respectively. The better 2Q average selling price was likely due to the 4k tonnes yet to be delivered as mentioned above.
Production numbers up 7.5% YTD. Asiatic’s FFB production grew 7.5% y-o-y up to July. Management thinks 1H:2H production ratio will probably be in the region of 47:53, which means full year production will be at 1.167m tonnes against our forecast of 1.290m tonnes. We are not overly concerned over any shortfall as production momentum is still strong going into the peak month of September.
Raises dividend again. The company has declared an interim dividend of 5 sen compared with 3.25 sen last year. Asiatic now sits on a comfortable cash pile of RM618m to be used for funding its Indonesia expansion.
TRADING BUY Maintain
Price RM5.45
alvin.tai@osk.com.my
Target RM6.45
Still A Good Quarter
Asiatic set another record with its quarterly earnings coming in at RM115m on the back of strong CPO prices. However, 3Q earnings could be substantially weaker with CPO prices at RM3,000/tonne. We think consensus expectation has not been toned down sufficiently to realise the prevailing weaker CPO prices. We have priced in an average CPO price of RM2,800/tonne for CY09, which places Asiatic at an inexpensive 11x earnings. Although the next few quarters will be rough, we believe CPO prices may have overshot on the downside. We have recently downgraded our call for Asiatic to Trading Buy from Buy with a Neutral call on the sector.
Results in line. On an annualised basis, Asiatic’s 1H results were 5.4% above our recently lowered profit forecast of RM435.2m but were 6.7% below consensus. We expect a weaker 2H as the decline in CPO prices will not be sufficiently compensated by the seasonally stronger production. Q-o-q results were flattish despite the 17.9% rise in turnover, due to the weaker property and non-segment performance. Looking at the plantation segment alone, both revenue and PBT rose by 15%. Asiatic sold but has not delivered 4k tonnes of palm oil at end-1Q, which helped to boost 2Q numbers. If we were to attribute the 4k tonnes to 1Q, net earnings would have dropped by around 14% sequentially.
Realised CPO near MPOB average. Asiatic’s realised CPO price of RM3,534/tonne for 2Q and RM3,473/tonne for 1H compared with MPOB West Malaysia prices of RM3,520 and RM3,472 respectively. The better 2Q average selling price was likely due to the 4k tonnes yet to be delivered as mentioned above.
Production numbers up 7.5% YTD. Asiatic’s FFB production grew 7.5% y-o-y up to July. Management thinks 1H:2H production ratio will probably be in the region of 47:53, which means full year production will be at 1.167m tonnes against our forecast of 1.290m tonnes. We are not overly concerned over any shortfall as production momentum is still strong going into the peak month of September.
Raises dividend again. The company has declared an interim dividend of 5 sen compared with 3.25 sen last year. Asiatic now sits on a comfortable cash pile of RM618m to be used for funding its Indonesia expansion.
IJMPLNT (TP RM2.91 - TRADING BUY) 1QFY09 Results
27/08/08
Strong June Quarter To Be Repeated
TRADING BUY Maintain
Price RM2.50
Alvin.tai@osk.com.my
Target RM2.91
IJM Plantations reported another record quarterly profit for 1QFY09. Despite its smallish size and rising cost pressure, IJMP delivered a stronger set of June quarter numbers. Though CPO prices will be lower in the subsequent quarters, IJMP has a fair chance of repeating its June performance. Since 2004 IJMP’s September quarter production has risen between 32 – 39% (average 36%) q-o-q compared to CPO prices decline of 13% this quarter. IJMP is now trading at single digit CY09 earnings and dividend yield of 4.8% with net cash position of RM55.5m. Maintain Trading Buy.
1Q number in-line. IJMP’s annualised 1QFY09 earnings were in line with our recently downgraded forecast of RM181.4m. The RM43.8m net profit was up 2% q-o-q and achieved at average CPO price of RM3,306/tonne (March quarter average was RM3,126). Compared to MPOB average of RM3,447 for the March quarter and RM3,513 for the June quarter, IJMP’s realised price difference has narrowed from RM321/tonne to RM207/tonne. This indicates reduced forward selling resulting in average selling price increasing by 5.8% against MPOB Sabah average of 1.9%. We believe the September quarter will still be fairly good as there is still remaining forward sale at prices above RM3,000 to be delivered. Production growth will be more than enough to offset the lower CPO price.
Strong production growth. IJMP’s production for the first 7 months in CY09 grew at a very impressive rate of 22.3%. At 312,192 tonnes, IJMP’s 7 months production has been growing consistently for 5 straight years, demonstrating its well planned growth.
Maintaining forecast and target price. We have recently reduced our earnings forecast across the board to price in lower CPO price of RM3,150 per tonne and RM2,800 per tonne for CY08 and CY09 respectively. IJMP has high sensitivity to CPO price movements due to its smallish size and high production growth. On the downside however, its production growth will help to cushion the impact of falling CPO prices and rising production cost as cost is more widely spread out.
Strong June Quarter To Be Repeated
TRADING BUY Maintain
Price RM2.50
Alvin.tai@osk.com.my
Target RM2.91
IJM Plantations reported another record quarterly profit for 1QFY09. Despite its smallish size and rising cost pressure, IJMP delivered a stronger set of June quarter numbers. Though CPO prices will be lower in the subsequent quarters, IJMP has a fair chance of repeating its June performance. Since 2004 IJMP’s September quarter production has risen between 32 – 39% (average 36%) q-o-q compared to CPO prices decline of 13% this quarter. IJMP is now trading at single digit CY09 earnings and dividend yield of 4.8% with net cash position of RM55.5m. Maintain Trading Buy.
1Q number in-line. IJMP’s annualised 1QFY09 earnings were in line with our recently downgraded forecast of RM181.4m. The RM43.8m net profit was up 2% q-o-q and achieved at average CPO price of RM3,306/tonne (March quarter average was RM3,126). Compared to MPOB average of RM3,447 for the March quarter and RM3,513 for the June quarter, IJMP’s realised price difference has narrowed from RM321/tonne to RM207/tonne. This indicates reduced forward selling resulting in average selling price increasing by 5.8% against MPOB Sabah average of 1.9%. We believe the September quarter will still be fairly good as there is still remaining forward sale at prices above RM3,000 to be delivered. Production growth will be more than enough to offset the lower CPO price.
Strong production growth. IJMP’s production for the first 7 months in CY09 grew at a very impressive rate of 22.3%. At 312,192 tonnes, IJMP’s 7 months production has been growing consistently for 5 straight years, demonstrating its well planned growth.
Maintaining forecast and target price. We have recently reduced our earnings forecast across the board to price in lower CPO price of RM3,150 per tonne and RM2,800 per tonne for CY08 and CY09 respectively. IJMP has high sensitivity to CPO price movements due to its smallish size and high production growth. On the downside however, its production growth will help to cushion the impact of falling CPO prices and rising production cost as cost is more widely spread out.
QL Resources, A Strong Start to FY09
QL Resources (TP RM3.90-BUY) 1QFY09 Results Review: A Strong Start to FY09
27/08/08
BUY Maintain
Price RM2.74
QL produced another strong quarter with 1QFY09 earnings of RM21.5m, which was 23% above our expectation. 1Q earnings grew 39.7%, mainly attributed to the strong performance in the all 3 divisions, particularly POA (palm oil activities), as CPO prices averaged at a high of about RM3,500/tonne during the quarter. The POA division PBT grew a hefty 91.6% while the marine product manufacturing (MPM) and integrated livestock farming (ILF) division expanded with PBT growth of 30.1% and 54.2% respectively. There is no change in our earnings estimates. We maintain a BUY with an unchanged target price of RM3.90.
Better margins. PBT margin improved from 5.9% to 7.4%, attributable to strong performance in all its divisions. As a result of the better selling prices and higher contributions, PBT margin for MPM improved from 13.8% to 15%. The PBT margin for the ILF’s division also grew significantly from 3.9% to 6.1%, thanks to better selling prices in its trading.
Expansion in ILF. The acquisition of 100% equity interest in Heap Loong Poultry Farm SB (HLP) at the price of RM5.7m has been completed. HLP has a production capacity of 305,000 eggs per day. This acquisition may not increase QL’s earnings significantly, but would broaden its market base and presence throughout Malaysia.
Maintaining our numbers. We are maintaining our FY09 and FY10 earnings forecasts at RM91.2m and RM101.3m respectively despite a strong 1Q as we believe the June fuel hike may slightly affect its shipping operation. Moreover, the softening in CPO prices in recent weeks may also impact on the POA division in the next 2 quarters. Nevertheless, should the company able to manage these, we may revise our earnings forecast in the next quarter. QL’s balance sheet is manageable, with net gearing of 0.7x and strong interest coverage ratio of 11x.
Maintain BUY. The target price is unchanged at RM3.90 based on the average 12.5x PER over CY09 EPS of 33.4 sen and 2.6x P/BV. Despite the bearish market, QL’s share price has outperformed the KLCI by almost 40% in the past 6 months. We reiterate our BUY recommendation.
27/08/08
BUY Maintain
Price RM2.74
QL produced another strong quarter with 1QFY09 earnings of RM21.5m, which was 23% above our expectation. 1Q earnings grew 39.7%, mainly attributed to the strong performance in the all 3 divisions, particularly POA (palm oil activities), as CPO prices averaged at a high of about RM3,500/tonne during the quarter. The POA division PBT grew a hefty 91.6% while the marine product manufacturing (MPM) and integrated livestock farming (ILF) division expanded with PBT growth of 30.1% and 54.2% respectively. There is no change in our earnings estimates. We maintain a BUY with an unchanged target price of RM3.90.
Better margins. PBT margin improved from 5.9% to 7.4%, attributable to strong performance in all its divisions. As a result of the better selling prices and higher contributions, PBT margin for MPM improved from 13.8% to 15%. The PBT margin for the ILF’s division also grew significantly from 3.9% to 6.1%, thanks to better selling prices in its trading.
Expansion in ILF. The acquisition of 100% equity interest in Heap Loong Poultry Farm SB (HLP) at the price of RM5.7m has been completed. HLP has a production capacity of 305,000 eggs per day. This acquisition may not increase QL’s earnings significantly, but would broaden its market base and presence throughout Malaysia.
Maintaining our numbers. We are maintaining our FY09 and FY10 earnings forecasts at RM91.2m and RM101.3m respectively despite a strong 1Q as we believe the June fuel hike may slightly affect its shipping operation. Moreover, the softening in CPO prices in recent weeks may also impact on the POA division in the next 2 quarters. Nevertheless, should the company able to manage these, we may revise our earnings forecast in the next quarter. QL’s balance sheet is manageable, with net gearing of 0.7x and strong interest coverage ratio of 11x.
Maintain BUY. The target price is unchanged at RM3.90 based on the average 12.5x PER over CY09 EPS of 33.4 sen and 2.6x P/BV. Despite the bearish market, QL’s share price has outperformed the KLCI by almost 40% in the past 6 months. We reiterate our BUY recommendation.
Hovid FY08 Results Review
Hope For A Better Tomorrow
TRADING BUY Maintain
Price RM0.26
Target RM0.30
norfauzi.nasron@osk.com.my
August 28, 2008
The FY08 results came in line with our expectation. Y-o-y the topline jumped by almost 15% but net profit fell 28.4% on higher raw material costs, especially rising CPO and Active Pharmaceutical Ingredient (API) prices. With the price of CPO expected to ease further, we might see some recovery at its Carotech division over the next few quarters. We maintain our forecast and TRADING BUY recommendation with an unchanged target price of RM0.30.
No surprises. The results were within expectation and it was no surprise to us that the higher price of CPO continued to squeeze Carotech’s margins, resulting in a pre-tax loss of RM1.4m for 4QFY08 against a net profit of RM6.7m in 4QFY07. With the price of CPO expected to ease further, we expect an improvement for Carotech over the next few quarters. Its pharmaceutical division continues to record stabile earnings, contributing more than 76% of PBT with a margin of 13.8%.
Moving forward. The recently proposed JV with an Indian pharmaceutical company is expected to support the growth of its pharmaceutical division, which will see its current capacity double with a corresponding increase in its product range. This will enable the Group to further penetrate the Indian market and enhance its cost efficiency due to lower labour cost and possibly cheaper API prices since India is one of the world’s leading producers of API. With the easing CPO price over the past few weeks, we believe there will be some relief for Carotech over the next few quarters considering that CPO accounts for 80% of its total cost.
Maintain TRADING BUY. Although the future outlook for Carotech is less cloudy due to the falling CPO price, we believe it is too early for us to factor in lower material cost since the downtrend in CPO price may be for the short term and could potentially rebound. Hence, we maintain our forecast and TRADING BUY recommendation with an unchanged target price of RM0.30.
TRADING BUY Maintain
Price RM0.26
Target RM0.30
norfauzi.nasron@osk.com.my
August 28, 2008
The FY08 results came in line with our expectation. Y-o-y the topline jumped by almost 15% but net profit fell 28.4% on higher raw material costs, especially rising CPO and Active Pharmaceutical Ingredient (API) prices. With the price of CPO expected to ease further, we might see some recovery at its Carotech division over the next few quarters. We maintain our forecast and TRADING BUY recommendation with an unchanged target price of RM0.30.
No surprises. The results were within expectation and it was no surprise to us that the higher price of CPO continued to squeeze Carotech’s margins, resulting in a pre-tax loss of RM1.4m for 4QFY08 against a net profit of RM6.7m in 4QFY07. With the price of CPO expected to ease further, we expect an improvement for Carotech over the next few quarters. Its pharmaceutical division continues to record stabile earnings, contributing more than 76% of PBT with a margin of 13.8%.
Moving forward. The recently proposed JV with an Indian pharmaceutical company is expected to support the growth of its pharmaceutical division, which will see its current capacity double with a corresponding increase in its product range. This will enable the Group to further penetrate the Indian market and enhance its cost efficiency due to lower labour cost and possibly cheaper API prices since India is one of the world’s leading producers of API. With the easing CPO price over the past few weeks, we believe there will be some relief for Carotech over the next few quarters considering that CPO accounts for 80% of its total cost.
Maintain TRADING BUY. Although the future outlook for Carotech is less cloudy due to the falling CPO price, we believe it is too early for us to factor in lower material cost since the downtrend in CPO price may be for the short term and could potentially rebound. Hence, we maintain our forecast and TRADING BUY recommendation with an unchanged target price of RM0.30.
營運成本揚升‧產業拖累‧IOI集團財測下調
2008-08-19 19:05
(吉隆坡)IOI集團(IOICORP,1961,主板種植組)2008財政年業績低於預期10%,主要是產業領域表現遜色。在原棕油價回軟與營運成本提高下,分析員對未來前景從樂觀情緒轉為謹慎,國內外證券行甚至紛紛下調目標價與評級。
儘管業績表現不錯,但受到市場不看好聲浪影響,IOI集團今日(週二,19日)股價先揚後挫,開盤揚升4仙至4令吉82仙,但稍後有沽售壓力出現,一度走低6仙至4令72仙,閉市掛4令吉74仙,跌4仙。
分析員認為,雖然原棕油價格今年為止已滑落21%,導致此股跟隨下調38%,但短期內在缺乏新鮮指引料會繼續低迷。不過料下調風險獲支撐,主要是積極的回購股票策略。
耗資11億回購股票
IOI集團在2008財政年共耗資11億令吉回購1億5180萬股股票。
IOI集團第四季核心淨利按年激長85%至5億5170萬令吉,主要是包括一筆投資產業的合理價賺益達1億3000萬令吉,抵銷美元借貸的9200萬令吉外匯虧損,協助推高全年淨利按年增漲51%至22億3200萬令吉。
除了產業領域外,其他領域都取得大幅增長。在種植業與製造業表現傑出下,令整體營運盈利按年增長54%至31億7200萬令吉。不過,產業發展與製造業賺幅縮窄,令營運盈利賺幅下滑1.4%至21.6%。
目前種植股與製造業仍是盈利收入來源,其中受到原棕油平均價高企2865令吉及油棕鮮果串產量提高7%刺激,全年種植營運盈利按年揚升96%至18億3600萬令吉;製造業盈利則是在偏高銷量與售價帶動下,按年攀高62%至6億5800萬令吉。
IOI產業盈利跌3.6%
不過,其產業臂膀IOI產業(IOIPROP,1635,主板產業組)核心盈利按年下滑3.6%至3億9390萬令吉,主要是偏高建築成本與銷售組合轉換,加上銷售額偏低與部份產業延遲推介;偏低的稅務津貼導致第四季有效稅率達23%,這也是拖累盈利下滑主因。
至於種植營運成本每公噸也揚升100令吉至906令吉,主要是偏高肥料成本,由於今年肥料成本按年已增長30%至每公頃1900令吉,分析員對種植業前景轉淡。
IOI集團調低8%
IOI產業下修24%
聯昌研究指出,在原棕油價格走軟及偏高稅務預測等顧慮下,加上顧慮馬新產業計劃發展而下調IOI產業盈利達24%下,因此下調2009至2010財政年每股盈利7至8%。下調催化劑包括原棕油價持續下滑、偏低產業銷售與偏高營運成本。
明年棕油價預測2850令吉
亞歐美研究也因為偏高肥料成本而下調2009至2010財政年盈利1.4%至1.9%。雖然原棕油在下半年開始走軟,不過仍維持2009至2010財政年原棕油價預測各為每公噸2850令吉與2500令吉。
達證券則認為,此公司2009財政年首3個月原棕油期貨已以每公噸3500令吉出售,由於首季銷售量佔全年30%,因此在原棕油價格下調前成功以高價脫售,料現財政年平均原棕油價格仍可維持在每公噸3400令吉。
同時,分析員認為與森那美(SIME,4197,主板貿服組)與吉隆坡甲洞(KLK,2445,主板種植組)比較,IOI集團是3大種植股中最不受原棕油價格波動影響的大資本股,主要是有許多下游事業分散風險。
至於IOI集團宣佈派發終期股息10仙,令全年總股息為17仙,週息率為3.6%,符合市場預期。亞歐美表示,雖然派息率僅有35%,主要是耗資回購股票政策影響,不過仍看好未來3年派息率可回升至50%。
星洲日報/財經‧2008.08.19
27-08-2008: Analysts: Small impact from Menara Citibank buy on IOI earnings
IOI Corp Bhd’s acquisition of Menara Citibank for an undisclosed price is expected to have a small impact on its bottom line, analysts said.
“With no details especially on pricing, it is difficult to evaluate the financial impact of the acquisition with a high level of certainty. Nonetheless, the anticipated incremental contribution to IOI Corp is likely to be small, given the net property yield anticipated… is unlikely to be above 6% given the tight Grade A office supply presently,” Aseambankers Research said.
In its announcement on Monday evening, IOI Corp confirmed news reports that it had succeeded in its bid for the building but said details would only be given “as soon as the definitive agreement has been executed”. However, IOI Corp did say that the RM800 million price mentioned in news reports “is purely speculative”.
Aseambankers Research said IOI Corp shares “could underperform other large cap pure plantation plays as the acquisition may have the undesired effect of further diversification into property, unless there is a strategic reason”.
CIMB Research, for one, told clients that it was “slightly negative on the deal”, pending details on pricing. “(The purchase) appears to be a diversification away from the group’s main core activities of plantation and resource-based manufacturing. Presently, most of the group’s investment properties are held by its property arm, IOI Prop and the investment properties that IOI Corp holds are mostly built by the group at its own property projects,” CIMB Research said in its daily note.
Aseambankers Research said the net yield for the purchase “should not be greater than 2%”, after taking into account interest expenses and taxes. It maintained its fully valued recommendation on IOI Corp and its RM4.70 target price, based on 15 times FY2010 earnings.
“At a capital value of RM800 million or RM1,055 per sq ft, which IOI Corp is refuting, we estimate that the net income impact is RM16 million, small relative to its net profit of at least RM2 billion,” it added.
Nonetheless, it also told clients the purchase raises several questions, taking note that IOI Properties Bhd was not suspended when IOI Corp released its statement yesterday. (IOI Corp shares were suspended at 4.22pm on Monday.)
“Will IOI Corp subsequently inject Menara Citibank into IOI Prop Bhd? Is IOI Corp taking IOI Prop private? Is (this prelude to the creation of) a future REIT?” Aseambankers Research wrote.
The research house reckoned IOI Corp is “unlikely” to inject Menara Citibank into IOI Prop, citing a failed attempt by the company to inject IOI Square and Putrajaya Marriott Hotel into IOI Prop in 2004. However, there may be other reasons for the move.
“More interestingly, we think IOI Corp’s participation in property investment, instead of streamlining its property and plantations businesses, suggest that IOI Corp could take IOI Prop private over time,” Aseambankers said.
IOI Corp controls 77% of IOI Prop, following a rights issue and the latter is trading at 1.24 times book value of RM3.63, it said.
Aseambankers Research said IOI Corp’s purchase could be “for strategic reasons”, including the potential of creating a REIT (real estate investment trust) to unlock value for IOI Corp’s existing properties by leveraging on Menara Citibank’s appeal.
“It is rather rare for a developer to buy an investment property, unless it is for redevelopment purposes. This is also puzzling, since IOI Corp can build cheaper office buildings and make good development margins.
Meanwhile, based on the speculated price, RHB Research estimated that rental yield for Menara Citibank was about 3.5%.
However, it pointed out that the building, if majority owner-occupied, may be partly the reason yield is significantly below average. The vendor — Inverfin Sdn Bhd — is controlled by Menara Citi Holdings Company Sdn Bhd (50%), Singapore-based CapitaLand Ltd (30%) and Amsteel Sdn Bhd (20%).
“It is understood that Citigroup will retain its Malaysian branch offices at Menara Citibank and will lease the space from the new owner,” RHB Research said in its note.
RHB maintained its forecasts, market perform recommendation and sum-of-part valuation of RM5 per share for IOI Corp pending details. Based on the speculated price and assuming IOI Corp funds the entire purchase using debt, RHB Research said the acquisition would have “an insignificant negative impact of less than 1%” to earnings. However, net gearing would rise to an estimated 32% in FY09 from its current estimate of 25%.
Meanwhile, Affin Research said it reserved its view on the purchase pending details. However, it does not expect the IOI Corp management to overpay, adding that funding “should not be an issue” given its cash reserves of almost RM3 billion as at end-June and the profitability of its plantations business. Affin Research has a buy on IOI Corp, with RM7.55 target price, significantly higher than Aseambankers’ and RHB’s target for the stock.
IOI Corp fell 18 sen to RM4.82 yesterday with 12.59 million shares changing hands.
(吉隆坡)IOI集團(IOICORP,1961,主板種植組)2008財政年業績低於預期10%,主要是產業領域表現遜色。在原棕油價回軟與營運成本提高下,分析員對未來前景從樂觀情緒轉為謹慎,國內外證券行甚至紛紛下調目標價與評級。
儘管業績表現不錯,但受到市場不看好聲浪影響,IOI集團今日(週二,19日)股價先揚後挫,開盤揚升4仙至4令吉82仙,但稍後有沽售壓力出現,一度走低6仙至4令72仙,閉市掛4令吉74仙,跌4仙。
分析員認為,雖然原棕油價格今年為止已滑落21%,導致此股跟隨下調38%,但短期內在缺乏新鮮指引料會繼續低迷。不過料下調風險獲支撐,主要是積極的回購股票策略。
耗資11億回購股票
IOI集團在2008財政年共耗資11億令吉回購1億5180萬股股票。
IOI集團第四季核心淨利按年激長85%至5億5170萬令吉,主要是包括一筆投資產業的合理價賺益達1億3000萬令吉,抵銷美元借貸的9200萬令吉外匯虧損,協助推高全年淨利按年增漲51%至22億3200萬令吉。
除了產業領域外,其他領域都取得大幅增長。在種植業與製造業表現傑出下,令整體營運盈利按年增長54%至31億7200萬令吉。不過,產業發展與製造業賺幅縮窄,令營運盈利賺幅下滑1.4%至21.6%。
目前種植股與製造業仍是盈利收入來源,其中受到原棕油平均價高企2865令吉及油棕鮮果串產量提高7%刺激,全年種植營運盈利按年揚升96%至18億3600萬令吉;製造業盈利則是在偏高銷量與售價帶動下,按年攀高62%至6億5800萬令吉。
IOI產業盈利跌3.6%
不過,其產業臂膀IOI產業(IOIPROP,1635,主板產業組)核心盈利按年下滑3.6%至3億9390萬令吉,主要是偏高建築成本與銷售組合轉換,加上銷售額偏低與部份產業延遲推介;偏低的稅務津貼導致第四季有效稅率達23%,這也是拖累盈利下滑主因。
至於種植營運成本每公噸也揚升100令吉至906令吉,主要是偏高肥料成本,由於今年肥料成本按年已增長30%至每公頃1900令吉,分析員對種植業前景轉淡。
IOI集團調低8%
IOI產業下修24%
聯昌研究指出,在原棕油價格走軟及偏高稅務預測等顧慮下,加上顧慮馬新產業計劃發展而下調IOI產業盈利達24%下,因此下調2009至2010財政年每股盈利7至8%。下調催化劑包括原棕油價持續下滑、偏低產業銷售與偏高營運成本。
明年棕油價預測2850令吉
亞歐美研究也因為偏高肥料成本而下調2009至2010財政年盈利1.4%至1.9%。雖然原棕油在下半年開始走軟,不過仍維持2009至2010財政年原棕油價預測各為每公噸2850令吉與2500令吉。
達證券則認為,此公司2009財政年首3個月原棕油期貨已以每公噸3500令吉出售,由於首季銷售量佔全年30%,因此在原棕油價格下調前成功以高價脫售,料現財政年平均原棕油價格仍可維持在每公噸3400令吉。
同時,分析員認為與森那美(SIME,4197,主板貿服組)與吉隆坡甲洞(KLK,2445,主板種植組)比較,IOI集團是3大種植股中最不受原棕油價格波動影響的大資本股,主要是有許多下游事業分散風險。
至於IOI集團宣佈派發終期股息10仙,令全年總股息為17仙,週息率為3.6%,符合市場預期。亞歐美表示,雖然派息率僅有35%,主要是耗資回購股票政策影響,不過仍看好未來3年派息率可回升至50%。
星洲日報/財經‧2008.08.19
27-08-2008: Analysts: Small impact from Menara Citibank buy on IOI earnings
IOI Corp Bhd’s acquisition of Menara Citibank for an undisclosed price is expected to have a small impact on its bottom line, analysts said.
“With no details especially on pricing, it is difficult to evaluate the financial impact of the acquisition with a high level of certainty. Nonetheless, the anticipated incremental contribution to IOI Corp is likely to be small, given the net property yield anticipated… is unlikely to be above 6% given the tight Grade A office supply presently,” Aseambankers Research said.
In its announcement on Monday evening, IOI Corp confirmed news reports that it had succeeded in its bid for the building but said details would only be given “as soon as the definitive agreement has been executed”. However, IOI Corp did say that the RM800 million price mentioned in news reports “is purely speculative”.
Aseambankers Research said IOI Corp shares “could underperform other large cap pure plantation plays as the acquisition may have the undesired effect of further diversification into property, unless there is a strategic reason”.
CIMB Research, for one, told clients that it was “slightly negative on the deal”, pending details on pricing. “(The purchase) appears to be a diversification away from the group’s main core activities of plantation and resource-based manufacturing. Presently, most of the group’s investment properties are held by its property arm, IOI Prop and the investment properties that IOI Corp holds are mostly built by the group at its own property projects,” CIMB Research said in its daily note.
Aseambankers Research said the net yield for the purchase “should not be greater than 2%”, after taking into account interest expenses and taxes. It maintained its fully valued recommendation on IOI Corp and its RM4.70 target price, based on 15 times FY2010 earnings.
“At a capital value of RM800 million or RM1,055 per sq ft, which IOI Corp is refuting, we estimate that the net income impact is RM16 million, small relative to its net profit of at least RM2 billion,” it added.
Nonetheless, it also told clients the purchase raises several questions, taking note that IOI Properties Bhd was not suspended when IOI Corp released its statement yesterday. (IOI Corp shares were suspended at 4.22pm on Monday.)
“Will IOI Corp subsequently inject Menara Citibank into IOI Prop Bhd? Is IOI Corp taking IOI Prop private? Is (this prelude to the creation of) a future REIT?” Aseambankers Research wrote.
The research house reckoned IOI Corp is “unlikely” to inject Menara Citibank into IOI Prop, citing a failed attempt by the company to inject IOI Square and Putrajaya Marriott Hotel into IOI Prop in 2004. However, there may be other reasons for the move.
“More interestingly, we think IOI Corp’s participation in property investment, instead of streamlining its property and plantations businesses, suggest that IOI Corp could take IOI Prop private over time,” Aseambankers said.
IOI Corp controls 77% of IOI Prop, following a rights issue and the latter is trading at 1.24 times book value of RM3.63, it said.
Aseambankers Research said IOI Corp’s purchase could be “for strategic reasons”, including the potential of creating a REIT (real estate investment trust) to unlock value for IOI Corp’s existing properties by leveraging on Menara Citibank’s appeal.
“It is rather rare for a developer to buy an investment property, unless it is for redevelopment purposes. This is also puzzling, since IOI Corp can build cheaper office buildings and make good development margins.
Meanwhile, based on the speculated price, RHB Research estimated that rental yield for Menara Citibank was about 3.5%.
However, it pointed out that the building, if majority owner-occupied, may be partly the reason yield is significantly below average. The vendor — Inverfin Sdn Bhd — is controlled by Menara Citi Holdings Company Sdn Bhd (50%), Singapore-based CapitaLand Ltd (30%) and Amsteel Sdn Bhd (20%).
“It is understood that Citigroup will retain its Malaysian branch offices at Menara Citibank and will lease the space from the new owner,” RHB Research said in its note.
RHB maintained its forecasts, market perform recommendation and sum-of-part valuation of RM5 per share for IOI Corp pending details. Based on the speculated price and assuming IOI Corp funds the entire purchase using debt, RHB Research said the acquisition would have “an insignificant negative impact of less than 1%” to earnings. However, net gearing would rise to an estimated 32% in FY09 from its current estimate of 25%.
Meanwhile, Affin Research said it reserved its view on the purchase pending details. However, it does not expect the IOI Corp management to overpay, adding that funding “should not be an issue” given its cash reserves of almost RM3 billion as at end-June and the profitability of its plantations business. Affin Research has a buy on IOI Corp, with RM7.55 target price, significantly higher than Aseambankers’ and RHB’s target for the stock.
IOI Corp fell 18 sen to RM4.82 yesterday with 12.59 million shares changing hands.
棕油價回軟‧吉隆坡甲洞盈利料退
2008-08-19 19:08
(吉隆坡)吉隆坡甲洞(KLK,2445,主板種植組)最新業績表現差強人意,主要受到攤消子公司資產虧損及商譽,及海外股票投資蒙受虧損的影響,惟分析員認為,此公司接下來業績表現料將略遜色,因預期原棕油價格逐漸回軟。
聯昌研究表示,吉隆坡甲洞的2008年財政年核心淨利比預測低,僅佔全年預測的67%及市場預測的72%,相信與原棕油價格開始走低,及營運成本走高,特別是肥料成本及出口稅務偏高所致。
此公司第三季為子公司達沃斯生命科學作出7410萬令吉的一次過攤消資產虧損及商譽,及為海外上市公司Yule&CATTO作出5300萬令吉額外攤消,使市場感到驚訝,並抵銷該公司脫售吉隆坡甲洞可可生產公司60%股權獲得8650萬令吉的盈餘。
財測調低12%
聯昌將此公司2008年財政年淨利預測調低12%,因將平均原棕油價格削減100令吉至每公吨2900令吉。而2009/2010年淨利預測則調降6%至8%間,以反映更高的營運成本。
大馬研究表示,由於原棕油價格前景不明朗,全球市場需求走軟及原油價格從高峰回落,使菜油價格承受下跌壓力。
亞歐美研究削減2008年至2010年的平均原棕油價格,分別達到每公吨2975令吉、2550令吉及2450令吉,因近期原棕油價格開始回軟。同時,肥料成本走高,惟僅略為調低淨利預測。
今年至今為止,此公司股價下跌31.6%,及從今年高峰回落36.6%,反觀同期的原棕油價格,則分別下跌20.6%及41.3%。雖然短期(1至2個月)股價表現料遜色,不過預料會在第四季平穩下來。
此股週二繼續面對賣盤衝擊,但沽壓已經降低,以下跌20仙的10令吉70仙作開後,也是最低水平,閉市掛10令吉80仙,跌10仙。
達證券表示,雖然原棕油價格走低,不過預料此公司今年第四季的傳統鮮果串產量將達到高峰,預料可達淨利3億2400萬令吉,將其2008年鮮果串產量成長18%,惟將今年平均原棕油價格調低至每公吨3000令吉(之前預測為3200令吉),主要是原棕油價格回軟及收割成本增加5%,預測淨利削減約4.7%;2009年淨利預測調高3.5%,因成熟油棕樹增長。
(吉隆坡)吉隆坡甲洞(KLK,2445,主板種植組)最新業績表現差強人意,主要受到攤消子公司資產虧損及商譽,及海外股票投資蒙受虧損的影響,惟分析員認為,此公司接下來業績表現料將略遜色,因預期原棕油價格逐漸回軟。
聯昌研究表示,吉隆坡甲洞的2008年財政年核心淨利比預測低,僅佔全年預測的67%及市場預測的72%,相信與原棕油價格開始走低,及營運成本走高,特別是肥料成本及出口稅務偏高所致。
此公司第三季為子公司達沃斯生命科學作出7410萬令吉的一次過攤消資產虧損及商譽,及為海外上市公司Yule&CATTO作出5300萬令吉額外攤消,使市場感到驚訝,並抵銷該公司脫售吉隆坡甲洞可可生產公司60%股權獲得8650萬令吉的盈餘。
財測調低12%
聯昌將此公司2008年財政年淨利預測調低12%,因將平均原棕油價格削減100令吉至每公吨2900令吉。而2009/2010年淨利預測則調降6%至8%間,以反映更高的營運成本。
大馬研究表示,由於原棕油價格前景不明朗,全球市場需求走軟及原油價格從高峰回落,使菜油價格承受下跌壓力。
亞歐美研究削減2008年至2010年的平均原棕油價格,分別達到每公吨2975令吉、2550令吉及2450令吉,因近期原棕油價格開始回軟。同時,肥料成本走高,惟僅略為調低淨利預測。
今年至今為止,此公司股價下跌31.6%,及從今年高峰回落36.6%,反觀同期的原棕油價格,則分別下跌20.6%及41.3%。雖然短期(1至2個月)股價表現料遜色,不過預料會在第四季平穩下來。
此股週二繼續面對賣盤衝擊,但沽壓已經降低,以下跌20仙的10令吉70仙作開後,也是最低水平,閉市掛10令吉80仙,跌10仙。
達證券表示,雖然原棕油價格走低,不過預料此公司今年第四季的傳統鮮果串產量將達到高峰,預料可達淨利3億2400萬令吉,將其2008年鮮果串產量成長18%,惟將今年平均原棕油價格調低至每公吨3000令吉(之前預測為3200令吉),主要是原棕油價格回軟及收割成本增加5%,預測淨利削減約4.7%;2009年淨利預測調高3.5%,因成熟油棕樹增長。
傳原棕油稅基底限調低‧種植暴利稅恐飆高
2008-08-23 12:18
(吉隆坡)政府為縮減2009年財政預算案赤字,可能會進一步調低原棕油暴利稅的底限水平,即從目前每公吨的2000令吉底限,調低至1700令吉,甚至是1500令吉的底限。
益資利研究表示,從以往記錄顯示,原棕油最長的交易價格水平落在每公吨1500令吉,政府可能就以此水平作准,任何價格超過此水平將視為“暴利”。
根據估計,以目前的2000令吉作徵收水平,政府的種植暴利稅收入為4億零600萬令吉;如果降低徵收水平至1700令吉,可以帶來6億5000萬令吉收入,而水平降至1500令吉,收入更增加近一倍至 8億1200萬令吉。
不過,一旦油棕暴利稅征收標准放低,預料對種植股的盈利影響介於1%至3%左右,沖擊中和,但將進一步打擊種植領域的交投情緒。
如果暴利稅徵收放低,受影響最重的種植股,主要是種植園坵大多數座落在大馬半島的公司,包括森那美(SIME,4197,主板貿服組)、吉隆坡甲洞(KLK,2445,主板種植組)及聯邦土地發展局的中型園坵業主。
根據估算,根據目前每公噸2000令吉的徵收水平,如果油棕價為2500令吉,森那美估計必須支付8875萬令吉(佔總盈利2.6%),如果徵收水平降低1700令吉,該公司須付1億4200萬令吉(4.1%),增加54242萬令吉稅務;如果徵收水平為1500令吉,則須付1億7750萬令吉(5.1%),多付8885萬令吉。
comment:财政预算可能会拿种植股开刀,如果你的股不是高本益比和高外资比的,冲击应该不大。
棕油價高峰滑落‧暴利稅萎縮60% 2008-08-20 11:59
(吉隆坡)原棕油價格高峰回落打亂當局如意算盤,全年23億令吉的棕油暴利稅稅收目標受衝擊,估計實際稅收將萎縮50至60%。
不過,針對原棕油行情下跌,政府會否取消暴利稅措施一事,副種植及原產業部長柯希仁上議員不願置評。
他透露,原棕油價格從年中的4500令吉, 下跌至目前2500令吉以下,或影響全年暴利稅稅收減少50至60%
若以50至60%挫退幅度估算,有關的實際稅收或從23億縮減至介於9億2000萬至11億5000萬令吉。
訂全年23億暴利稅收目標
他週二(19日)出席2008年國際原棕油生質研討會後說,當局是根據原棕油平均價每公噸3500令吉,訂下全年23億令吉暴利稅收目標。
他強調,23億令吉的預估暴利稅稅收,其中19億令吉或82.7%將用作津貼食用油。
他說,由於原棕油價格跌勢短期未見底,種植業者近期要求提高暴利稅估稅起點,從2000令吉提高至2500或3000令吉水平,而政府仍在研討當中。
他表示,原棕油一旦跌破2500令吉行情,政府將尋求措施維持價格。
“政府探討的各項措施終,其中一項是參考大馬、印尼和泰國的簽署協議以價格管控機制穩定天然膠行情,但至今還未最後定案。”
(吉隆坡)政府為縮減2009年財政預算案赤字,可能會進一步調低原棕油暴利稅的底限水平,即從目前每公吨的2000令吉底限,調低至1700令吉,甚至是1500令吉的底限。
益資利研究表示,從以往記錄顯示,原棕油最長的交易價格水平落在每公吨1500令吉,政府可能就以此水平作准,任何價格超過此水平將視為“暴利”。
根據估計,以目前的2000令吉作徵收水平,政府的種植暴利稅收入為4億零600萬令吉;如果降低徵收水平至1700令吉,可以帶來6億5000萬令吉收入,而水平降至1500令吉,收入更增加近一倍至 8億1200萬令吉。
不過,一旦油棕暴利稅征收標准放低,預料對種植股的盈利影響介於1%至3%左右,沖擊中和,但將進一步打擊種植領域的交投情緒。
如果暴利稅徵收放低,受影響最重的種植股,主要是種植園坵大多數座落在大馬半島的公司,包括森那美(SIME,4197,主板貿服組)、吉隆坡甲洞(KLK,2445,主板種植組)及聯邦土地發展局的中型園坵業主。
根據估算,根據目前每公噸2000令吉的徵收水平,如果油棕價為2500令吉,森那美估計必須支付8875萬令吉(佔總盈利2.6%),如果徵收水平降低1700令吉,該公司須付1億4200萬令吉(4.1%),增加54242萬令吉稅務;如果徵收水平為1500令吉,則須付1億7750萬令吉(5.1%),多付8885萬令吉。
comment:财政预算可能会拿种植股开刀,如果你的股不是高本益比和高外资比的,冲击应该不大。
棕油價高峰滑落‧暴利稅萎縮60% 2008-08-20 11:59
(吉隆坡)原棕油價格高峰回落打亂當局如意算盤,全年23億令吉的棕油暴利稅稅收目標受衝擊,估計實際稅收將萎縮50至60%。
不過,針對原棕油行情下跌,政府會否取消暴利稅措施一事,副種植及原產業部長柯希仁上議員不願置評。
他透露,原棕油價格從年中的4500令吉, 下跌至目前2500令吉以下,或影響全年暴利稅稅收減少50至60%
若以50至60%挫退幅度估算,有關的實際稅收或從23億縮減至介於9億2000萬至11億5000萬令吉。
訂全年23億暴利稅收目標
他週二(19日)出席2008年國際原棕油生質研討會後說,當局是根據原棕油平均價每公噸3500令吉,訂下全年23億令吉暴利稅收目標。
他強調,23億令吉的預估暴利稅稅收,其中19億令吉或82.7%將用作津貼食用油。
他說,由於原棕油價格跌勢短期未見底,種植業者近期要求提高暴利稅估稅起點,從2000令吉提高至2500或3000令吉水平,而政府仍在研討當中。
他表示,原棕油一旦跌破2500令吉行情,政府將尋求措施維持價格。
“政府探討的各項措施終,其中一項是參考大馬、印尼和泰國的簽署協議以價格管控機制穩定天然膠行情,但至今還未最後定案。”
28 August 2008
有点可疑的balance sheet
已有很久没评kurnia了。由于5月我们就发现kurnia的balance sheet出现了令人怀疑暇疵,所以无法给予良性建议,讨论决定收起。
看看关键数字
Date
31/12/2007
31/3/2008
30/6/2008
Trade & other receivables
8,308
22,276
30,634
cash pile
27,826
37,808
92,726 (- increase in issuing share:37911)
Marketable securities
14,693
14,693
6,693 (where is RM8m?)
若不是issuing share和disposal of investment,cash pile已经没剩了。
如果我们掌握了他的properties发展资料,也许可以把消失的cash追究给properties。我们姑且相信这个理由。此外还有一个可供追究的事项,就是milling facility-work-in-progress了。
看看关键数字
Date
31/12/2007
31/3/2008
30/6/2008
Trade & other receivables
8,308
22,276
30,634
cash pile
27,826
37,808
92,726 (- increase in issuing share:37911)
Marketable securities
14,693
14,693
6,693 (where is RM8m?)
若不是issuing share和disposal of investment,cash pile已经没剩了。
如果我们掌握了他的properties发展资料,也许可以把消失的cash追究给properties。我们姑且相信这个理由。此外还有一个可供追究的事项,就是milling facility-work-in-progress了。
27 August 2008
Govt to relook cooking oil subsidy, 26 August 2008
UNDERWEIGHT
The government may relook at the subsidy for cooking oil currently funded by the windfall tax, to ensure the availability of cooking oil and viability of manufacturers, said the NST in a report today. At the current CPO price of RM2,615/tonne, the windfall tax may not be enough to maintain the current level of subsidy for palm-based cooking oil of 5kg and below.
Recall that the windfall tax is based on a CPO price of RM2,000/tonne. The windfall tax rate is 15% on CPO output from peninsular Malaysia and 7.5% on those from East Malaysia.
In short, the formula for the windfall tax payments is (Current CPO price - RM2,000/tonne) x 15% x CPO output from peninsular Malaysia (assuming all output are from peninsular Malaysia).
The government is estimated to have collected RM1.5bil in cess payments in the 12 months ending 31 May 2008 for the Cooking Oil Stabilisation Scheme. These cess payments were subsequently replaced by the windfall tax in the middle of this year.
From the tone of the news report, it appears that the government would be tweaking the formula for windfall tax payments to benefit the cooking oil manufacturers. This is in spite of the fact that there is less need for a subsidy now as weaker CPO prices would translate into lower feedstock cost for the cooking oil manufacturers.
We view this development negatively as it appears that the windfall tax payments would continue even though CPO prices are softening. The windfall tax acts for the plantation companies and IPPs (independent power producers) have already been legislated.
We maintain an UNDERWEIGHT on the plantation sector as uncertainties over CPO prices resulting from supply imbalances and weak crude oil prices, would put a dampener on share prices.
comment by author:
obviously our government have an unlimited desire for stripping planter's wealth. Why they want to revise the windfall tax so excessive? they are trying to suppress the hope they feel, in spite of the reliability of the source.
lets reminisce what is the difference(peninsular),
before: charge 10% thresholding at over RM1500
after : charge 15% thresholding at over RM2000(pko also)
under current circumstance, the peninsular planter even pay less than before.
The government may relook at the subsidy for cooking oil currently funded by the windfall tax, to ensure the availability of cooking oil and viability of manufacturers, said the NST in a report today. At the current CPO price of RM2,615/tonne, the windfall tax may not be enough to maintain the current level of subsidy for palm-based cooking oil of 5kg and below.
Recall that the windfall tax is based on a CPO price of RM2,000/tonne. The windfall tax rate is 15% on CPO output from peninsular Malaysia and 7.5% on those from East Malaysia.
In short, the formula for the windfall tax payments is (Current CPO price - RM2,000/tonne) x 15% x CPO output from peninsular Malaysia (assuming all output are from peninsular Malaysia).
The government is estimated to have collected RM1.5bil in cess payments in the 12 months ending 31 May 2008 for the Cooking Oil Stabilisation Scheme. These cess payments were subsequently replaced by the windfall tax in the middle of this year.
From the tone of the news report, it appears that the government would be tweaking the formula for windfall tax payments to benefit the cooking oil manufacturers. This is in spite of the fact that there is less need for a subsidy now as weaker CPO prices would translate into lower feedstock cost for the cooking oil manufacturers.
We view this development negatively as it appears that the windfall tax payments would continue even though CPO prices are softening. The windfall tax acts for the plantation companies and IPPs (independent power producers) have already been legislated.
We maintain an UNDERWEIGHT on the plantation sector as uncertainties over CPO prices resulting from supply imbalances and weak crude oil prices, would put a dampener on share prices.
comment by author:
obviously our government have an unlimited desire for stripping planter's wealth. Why they want to revise the windfall tax so excessive? they are trying to suppress the hope they feel, in spite of the reliability of the source.
lets reminisce what is the difference(peninsular),
before: charge 10% thresholding at over RM1500
after : charge 15% thresholding at over RM2000(pko also)
under current circumstance, the peninsular planter even pay less than before.
SIME DARBY,Sime proposes special dividend
27 August 2008
HOLD
RM6.45
Target Price: Under review
YE to June FY07 FY08 FY09F FY10F
EPS (sen) 44.2 59.6 66.4 69.2
PE (x) 14.6 10.8 9.7 9.3
Sime Darby Bhd (Sime) posted a net profit of RM3,512mil for the financial year ended 30 June 2008, in line with our forecast of RM3,615mil and consensus estimate of RM3,581mil.
Earnings grew 47% driven by a 139% surge in Plantation profits to RM3,874mil. Sime achieved an average CPO price of RM2,885/tonne (YoY: +65%) and a 14% increase in CPO production to 2.41 million tonnes as FFB yield improved from 19.4 tonnes/ha to 21.7 tonnes/ha. Synergy benefits recorded was RM240mil versus earlier target of RM140mil. The Plantation division provided 71% of group profits, up from 52.5% in FY07 (see Table 2, page 2).
The Motors division recorded a sharp recovery with profits up from RM63mil in FY07 to RM203mil in FY08 while contributions from the Industrial unit grew 7% YoY to RM687mil. Its property division was the only dark spot with contributions slipping 19% to RM407mil on lower unit sales.
A final dividend of 44 sen/share (inclusive special dividend of 10 sen) is proposed. This brings the total for FY08 to 49 sen for a payout of 82%. Management indicated that sustainability of future dividend payout will depend on how earnings will be impacted by the falling CPO prices.
With the robust Plantation profits, Sime ended FY08 with a net cash of RM1.2bil (FY07: RM440mil net debt). Capex for FY09F-10F is trimmed to RM1.8bil-2bil as Sime will not be taking up equity interest in Sarawak Hidro Sdn Bhd. Capex will largely be used to expand its plantation landbank. Sime will soon announce the acquisition of 150,000ha of greenfield land in Malaysia while another 150,000ha has been identified for potential purchase.
Pending a meeting with Sime management, we are keeping our forecast net profit of RM3,988mil for FY09F. Key assumptions include average CPO price of RM3,000/ tonne for FY09F and RM2,800 for FY10F. Management has indicated that every RM100 drop in CPO price would trim Sime’s bottomline by about RM200mil.
No change in our HOLD recommendation as we see share price performance being capped by current weakness in CPO price. We will be reviewing our RM8.60/share target price with a downward bias.
HOLD
RM6.45
Target Price: Under review
YE to June FY07 FY08 FY09F FY10F
EPS (sen) 44.2 59.6 66.4 69.2
PE (x) 14.6 10.8 9.7 9.3
Sime Darby Bhd (Sime) posted a net profit of RM3,512mil for the financial year ended 30 June 2008, in line with our forecast of RM3,615mil and consensus estimate of RM3,581mil.
Earnings grew 47% driven by a 139% surge in Plantation profits to RM3,874mil. Sime achieved an average CPO price of RM2,885/tonne (YoY: +65%) and a 14% increase in CPO production to 2.41 million tonnes as FFB yield improved from 19.4 tonnes/ha to 21.7 tonnes/ha. Synergy benefits recorded was RM240mil versus earlier target of RM140mil. The Plantation division provided 71% of group profits, up from 52.5% in FY07 (see Table 2, page 2).
The Motors division recorded a sharp recovery with profits up from RM63mil in FY07 to RM203mil in FY08 while contributions from the Industrial unit grew 7% YoY to RM687mil. Its property division was the only dark spot with contributions slipping 19% to RM407mil on lower unit sales.
A final dividend of 44 sen/share (inclusive special dividend of 10 sen) is proposed. This brings the total for FY08 to 49 sen for a payout of 82%. Management indicated that sustainability of future dividend payout will depend on how earnings will be impacted by the falling CPO prices.
With the robust Plantation profits, Sime ended FY08 with a net cash of RM1.2bil (FY07: RM440mil net debt). Capex for FY09F-10F is trimmed to RM1.8bil-2bil as Sime will not be taking up equity interest in Sarawak Hidro Sdn Bhd. Capex will largely be used to expand its plantation landbank. Sime will soon announce the acquisition of 150,000ha of greenfield land in Malaysia while another 150,000ha has been identified for potential purchase.
Pending a meeting with Sime management, we are keeping our forecast net profit of RM3,988mil for FY09F. Key assumptions include average CPO price of RM3,000/ tonne for FY09F and RM2,800 for FY10F. Management has indicated that every RM100 drop in CPO price would trim Sime’s bottomline by about RM200mil.
No change in our HOLD recommendation as we see share price performance being capped by current weakness in CPO price. We will be reviewing our RM8.60/share target price with a downward bias.
Subscribe to:
Posts (Atom)