HOME PAGE
主 页
export figure survey:
ITS:395015(oct 1-10)
SGS:382826(oct 1-10)
early record / outer source
indonesian
export
tax
malaysian
monthly
statistic
Showing posts with label thplant. Show all posts
Showing posts with label thplant. Show all posts

11 November 2009

tdm 和 thplant意见。

回网友。

TDM和thplant都属于官联公司,这种公司反而更值得探讨,股东不必为股息烦恼,公司的董事通常是由州政府和投资机构委派过去的,他们不会把钱留在公司里。
当然我们不能拿unico,umcca,chintek这些高息公司相比,他们的股价已经被守在高处了,他们在国内的公司运作非常顺畅。
(但也不能太过官僚,若是和CMSB比较,他们应该是婴儿。)

thplant有一年派息两次的习惯,TDM只有一年一次,通常后者的股价很缓慢。
我不鼓励投机者拿TDM的股息,原因是“越拿越跌”,基本上TDM有两个买入点:1)派息后。 2)派息前几个月。也就是说,TDM大概是一年只能投机两次,在其他时间买入,感觉在像和时间过不去。

想纠正你的地方是,thplant的ffb产量绝对会比tdm来得高,原因是thplant在9 December 2008,以两亿代价(80%新股+ 20%现金),从大股东手里购得两间公司(Sabaco和Bukit Belian)。他们的年报应该是根据weighted yield来计算平均产量的。

TDM FFB THPLANT FFB
2008jan 41,593.60 27,821.75
feb 30,557.14 24,372.86
mar 34,317.90 28,551.10
apr 33,863.53 25,824.27
may 40,025.18 25,566.62
jun 46,460.34 23,909.57
jul 61,015.87 26,841.05
aug 61,826.68 26,533.31
sep 56,169.56 25,573.52
oct 69,977.08 31,082.58
nov 62,945.31 33,399.81
dec 47,644.25 48,070.32
2009jan 40,453.96 45,211.12
feb 30,896.16 36,342.25
mar 35,396.74 39,906.89
apr 33,314.14 38,059.51
may 33,989.76 38,988.19
jun 33,989.88 38,950.26
jul 40,570.48 39,170.93
aug 49,391.64 36,129.13
sep 55,390.11 43,734.80

你可以看到,thplant收购两座园丘带来的效益。
而,TDM,天气可能不好,产量下跌了。
【纠正你的分析和比较,thplant 08's 产量应该是347,547,不是303,645】


在股息比较方面,想纠正的地方是,我们应该以“财政年”作为依据,比如说,2007年12月31号财政年的股息,虽然在2008年派发,但是我们还是以2007年作为基准,这样才“不会乱”。
既然报告是以sen来表示,就不应该改为%,不然,thplant的股息就要除以2了。

(thplant是经过红股调整过的,如果一律以sen来计算,应该比较不会错)

我想你应该知道TDM的园丘受到州属的地理因素影响,应该不必提了。
许多人以为TDM的园丘还有很多成长空间,其实,已经不多,已经peak了(根据猜测)。
根据TDM的网站,他们说他们的园丘在这10年内都不必砍倒,所以我预测他们最老的树也不过是12-15岁,如果计算刚刚成熟出来的成熟面积,产量已经peak了。也就是说,TDM 的平均面积产量,最多不会超过22,之后就会倒退。(恐怕已经倒退,但这要从明年天气转好的情况去分析。)

TDM会把earning按一定比率派发出去,其余的资金用来扩充医院。其实这也是TDM的弱势,这是因为,TDM的其他业务都不会赚钱。
最近TDM已经进军了印尼种植业,毕竟这个项目才是它的强项。
TDM目前通过一间80%的印尼公司,筹备开发10000公顷印尼的种植地,此外他们还有30000公顷的purchase option.
TDM已经完成了10000公顷的land clearing,我估计已经有种植了,两年半可以收成。
但我国的上市公司有一个“坏习惯”,那就是,要等到真正看见盈利实现以后,股票才会起,因为这样才够materialize,所以说,真正能看到回酬的时间,恐怕是5年后(因为油棕树要时间成长)。
但话也不是这么说,TDM在5年前,股价只有60sen。

如果以annual growth来评估TDM,也不恰当,原因是,TDM的产量上升趋势,刚好赶上cpo上升趋势,如果以现在的cpo价格来看,TDM的业绩恐怕只能比breakeven好一点了,这是因为它们的产量低,平均成本拉高所致。我猜测产量已经peak了,cpo又回不到过去水平。
可能他们可以少放一点肥料,节省成本吧?我不清楚。。。。
你可以看到,今年首半年(09H1),TDM的eps只有6sen,如果往好的地方想,全年最多只有20sen,本益比最好的话,不过是7.5倍。今年的股息,估计不会超过7sen。
TDM过去几年都在price to book value 0.4的地方交易, 现在已经是0.55,所以我认为已经合理。虽然我记得好像换了一些management team,也可能市场开始注意他了,因此也不至于跌回以前的水平。

其实我的想法很简单,我尽量可做的就是,不以“比较的结果”评估一间公司的好坏。且,th plant是一家不停有重组动作的公司(例如:红股,现金收购,新股收购),拿来比较很不讨好。
(例:新股方式,注入资产,导致ROE【下跌】。)

我认为如果你懂得把握TDM的爆发时机,它还是不错的选择,毕竟它nothing to lose。
th plant方面,因为大股东一直在想办法把园丘注入th plant,顺便要求thplant发新股给他,因此thplant的股价不能跌太多。
两个不同的公司,拿来比较有点不适合。
如果再出现熊市,那么,th plant也不会跌太多,这是因为他们有注资动作。
【按理说,如果thplant的大股东想玩臭,它可以把股价压低,然后再逼thplant发新股给他,以增加thplant的股权,但thplant的大股东没有这样做。
这种玩臭情况,反而发生在国外。
去年thplant是以每股RM3.34换取新园丘的,也就是红股之后的 RM1.67,这两个新园丘,有没有给thplant带来新盈利呢? 还没做功课。】

总而言之,跟随大市好像比较重要,我从这波熊牛市学到的。 :( :(

27 May 2009

高息“烂”股能战胜大市,为什么我的好股却不会起?

(THPLANT,5112) , 近年的最高价是RM3.82,是在2008年一月创下的,假设你很不幸在当天买入,成本是RM3.8。

如果你一直持有到现在,你可以得到三次股息和一次红股。

dd/mm/yyyyentitlementremark
14/05/200821.10 sengross
08/08/200810 sengross
02/01/2009bonus 1:1红股
06/05/20097.50 sengross


截至目前,thplant的股价是RM1.67,相等于没有分红股前的RM3.34,加上三次的股息RM0.461(21.1 + 10 + 7.5 x 2),你的所得是RM3.801,还赚了0.1分。
dividend tax和佣金不计。

刻意弄成“有赚”,只想带出一个问题,那就是,股价由谁决定?

散户的心态是,他认为他手上的这支,很低估,现金很多,地皮很值钱,本益比很低,是种植股里面“最便宜”的,管理层不把盈利当作股息是因为他们拿去发展了,十年后我就赚三倍了。
答案没有这么简单,如果你找回10年前的数据,能够突围而出的,屈指可数。
如果你在10年前买入的是asiatic(可能改名为云顶种植),现在你就可能实现。当然IOI就更不必说了。

为什么你的股票不会起?
第一个原因是老板不要炒,第二个原因是公司的ROI不高,第三个原因是公司不分股息。

第一个原因是最棘手的,因为你必须和老板斗长命,老板死了,还有儿子。
第二个原因,你可以在第五年后发现问题,可以马上抛售,因为任何一项投资都很难超过5年(却还不能看出成绩)。稍后再详细解释ROI。
第三个原因,是股息。之前的博文,举了不少例子(姑且不论是不是符合你的想法),不再多谈。
我认为SC应该对“cash company”施加更明确的定义。
同样的,你必须和老板斗长命。


ROI,IRR ?
必须确定,如果一间公司的股息率少过10%,公司把钱投入新领域,回酬是否就如“汇报会”所说的,一一实现?

一个例子就是,架设一间12mw的生物燃料厂。
假设建造经费是8千万,两年竣工,同时,向tenaga和政府申请供电历时一年,向欧洲政府和联合国申请碳配额历时也要一年。
总之,燃料厂两年内一定能开工,同时,两年内股东也不会拿到很多股息。
假设,在汇报会上,管理层说这项投资的回酬率是20%。
那么,这项投资,就得每年赚1千6百万才可实现。
供电给tenaga,如果以10分/kwh计,10mv的供电就是860万,当然可能更高。
售卖碳单位,一单位卖8欧元,假设每年有10万个单位,就可以卖出80万欧元的碳配额,相等于390万马币。
2mw的电,给自己用,可以省钱。
钾回收,省钱。
税务回扣,省钱。
假设运作成本不计,那么20%的回酬就可以实现。
当然上述例子是参考用的,因为目前我在找这些资料,但没有要领,上述的数据是大概值,误差在50%-200%之间。


投入的资本支出(capital expenditure)是一个基础,投入的运作成本(operating cost)又是一个基础。

一间好的公司,园丘成本都会保持,cpo卖2000时,成本是1000。cpo卖3000时,也应该是1000。这样盈利才有增长。例子如ioi,它的每季园丘成本介于1.9亿到2.58亿之间,不管cpo在什么价位。
一间不好的公司,cpo卖3000时,成本是2100,盈利反而倒退了,这些公司其实不在少数,但我不指明是哪些公司。

thplant的关键指标是及格的,ffb yield为22,股价也合理,虽然大股东不是善男信女,但股价却能打赢大市。
thplant在2008年底,以两亿代价,从大股东手里购得两间公司(Sabaco和Bukit Belian),我认为出价有点高,但也合理,且,很多传言已经替这项交易做了不少心理建设,打了不少麻醉药,当消息被证实时,市场也没有太大反应。


为什么好股跌得比烂股还凶?

原因可能是,好没有想象中的好(所以你的股不会起),烂没有想象中的烂,官僚没有想象中的官僚。
有个活跃于市场的大股东替它护航,每天设定开市和闭市价,还有一个官联的估价公司(CH Williams Talhar & Wong Sdn Bhd)替土地给予“合理又中立”的估价。
外资水平不高,派息大方,股价就稳了。


有不少投资建议说:“熊市的时候应该买基本面良好的股票保值,牛市的时候应该转向激进有潜力的公司”,使利益最大化。

这个建议根本就不适用,因为蓝筹股的走势像烂股,烂股的走势像基本面良好的股。

【附注:我不是讽刺thplant是烂股,我是“反讽”好股,或许THPLANT 能战胜大市的理由是它逐年增加的产量,仅仅是如此。

可参考博文 最便宜的二三线种植股 ,如果你没看过。


source from thplant:
The acquisitions of 51% and 100% equity interests in Syarikat Sabaco Sdn Bhd and Ladang Bukit Belian Sdn Bhd for a purchase consideration of RM147,468,000 and RM51,944,000 respectively both from Lembaga Tabung Haji on 9 December 2008.
These related party acquisitions transacted at market value, determined by
independent valuer, have increased THP Group’s presence in East Malaysia by 9,930 Ha.

11 August 2008

2億向母公司收購沙巴地段‧TH種植增強盈利來源

(吉隆坡)TH種植(THPLANT,5112;主板種植組)通過換股和現金方式,以1億9900萬令吉向其母公司收購9930公頃的土地。分析員預計,此項收購計劃讓該公司進軍沙巴,對其每股凈利沖淡作用亦微乎其微。

該公司也建議1送1的紅股計劃以及推出僱員認股計劃(ESOS)。

在詳情未出爐前,分析員根據2010年的本益比,保持此股的盈利預測及4令吉的目標價,同時也獲得逾8%的週息率扶托。

無論如何,也有分析員認為,儘管此項收購計劃有盈利增強作用,但卻建議“售出”此股,因原棕油供應量走高,使原棕油價格走弱,預計原油價格亦走緩,歐美國家的生物燃油政策也不如較早般積極。

大馬研究說對上述收購計劃不感訝異,因TH種植曾多次暗示會向母公司朝聖基金購買沙巴的地段,並認為這項收購計劃是正面的,TH種植的地庫將從2萬8730公頃增至3萬8660公頃。

收購價格合理

收購計劃的購價合理,因每公頃的地段估計值2萬82令吉,與CB工業(CBIP,7076;主板工業產品組)最近在砂拉越成交的兩項交易,分別為每公頃1萬8000令吉及2萬6000令吉相符。

大馬研究估計這項收購計劃將提高TH種植的2009財政年每股凈利達1.3%至44.8仙,較早為44.8仙。

通過現金融資對該公司來說也不是很大的問題,因TH種植集團的資產負債表強穩,集團截至2007年底手握3860萬令吉的現金。

該公司通過發售4770萬股以及4000萬令吉現金成交上述收購計劃。

亞歐美研究認為,在當前原棕油價格企穩於每公噸3000令吉之際,上述收購計劃的購價合理,每公頃可收割地段的企業價值為3萬9136令吉至4萬8964令吉(包括5000萬令吉的煉油廠),與砂種植(SWKPLNT,5135;主板種植組)及合成種植(HSPLANT,5138;主板種植組)最新的油棕地段交易價相去不遠。

負債率將增至25%

收購計劃預計在今年末季完成,此計劃完成後,公司的負債率應當從首季的7%增至25%,仍然處於可調控水平。

隨著此項收購計劃,TH種植將達到其中期關鍵表現指標,以在2009年前成為一家中型的種植公司,擁有3萬2000公頃的地段。

以長期來說,亞歐美認為朝聖基金將注入廖內8萬公頃的嫩樹地段進入TH種植。

經紀簡評

建議 目標價

亞歐美研究 買進 4令吉
大馬研究 售出 2令吉65仙

-----------------------

收购价比别人便宜,就是合理?也不想想现在的cpo会不会跌到不见底?
记得朝聖基金售出的地段不太好?
还须确定。

一个说4令吉,一个说2令吉65仙。

总好过侨丰"大行",竟然当没事发生。

05 August 2008

RESULTS 2QFY08 For period Mar–Jun 08

Price:RM3.48
Market Capitalisation:RM682.4m
Recommendation:BUY
Analyst: Edmund Tham

Key Stock Statistics 2008E
EPS(sen) 46.5
P/E(x) 7.5
Dividend/Share(sen) 31.5
NTA/Share(RM) 1.26
Book Value/Share(RM) 1.26
Issued Capital(mil shares) 196.1
52-weeks share price (RM)2.60 – 3.82
Major Shareholder:Lembaga Tabung Haji (LTH) 60.1%







PERFORMANCE
During 2Q08, TH Plantations Bhd (TH Plant) recorded an increase of 85.4% in revenue to RM67.8 million from RM36.6 million in 1Q07. The better result was mainly due to the strong palm oil prices and higher production levels. TH Plant’s profit before tax for 2Q08 was RM32.8 million as compared to RM14.7 million in 2Q07 mainly due to the increase in revenue by 85.4% and gross profit margin by 2.2%.

For 1H08 ended 30 June 2008, TH Plant recorded an increase of 108.6% in revenue to RM133.4 million from RM63.9 million in 1H07. The increase was mainly contributed by the strong palm oil prices and higher production as well. Profit before tax for 1H08 ended 30 June 2008 was RM71.3 million as compared to RM27.4 million in 1H07, mainly due to the increase in revenue by 108.6% and gross profit margin by 6.5%.

OUTLOOK
Looking at the recent weakness in CPO futures prices, we expect CPO prices to hover around RM3,000-3,100 per metric tonne on average, for the remainder of 2H/2008 and 2009.

Our expectations would be revised pending clearer trends emerging for both crude oil and soyoil futures during 2H/2008. In general, crude oil and soyoil price trends do affect CPO prices. Soyoil is a close substitute of palm oil while CPO is used for biodiesel needs as well.

While CPO futures prices are weak currently, TH Plant’s topline numbers would be sustained by both organic production growth and plantation land acquisitions over the course of the year.

“Government looking at measures to support CPO price levels”

Recently, the Malaysian Plantation Industries and Commodities Minister Datuk Peter Chin had announced that the government is looking at measures to help support the CPO price levels. The government would try to lower the current stock of crude palm oil in Malaysia by exporting crude palm oil to countries like India, Pakistan, China and the Middle East.

Other possible measures include increasing usage of crude palm oil for bio-fuel production in Malaysia, encouraging local power producers to use crude palm oil as raw material to produce energy and having more industries and factories use crude palm oil instead of diesel as their feedstock fuel.

VALUATION
Based on our forecast of TH Plant’s FY08 EPS, P/E of 11 times and giving a 15% discount to account for the weakness in CPO futures, we derive a year-end target price of RM4.34, still a 24.8% upside from its current market price. Maintain BUY.


APPENDICES
TH Plant 52-week chart



Commodity Futures – Recent Downtrend



CPO Futures 52-week chart

th 20080730

Recommendation: BUY
Price: MYR3.44
12-Month Target Price: MYR4.05
Date: July 30, 2008
Market Value - Total: MYR674.6 mln
Analyst: Siti Rudziah Salikin
Summary: TH Plantations (THP) is involved in the cultivation of oil palms and oil palm milling. It has 28,730 hectares of plantation land in Pahang, Johor, Negri Sembilan, Terengganu and Sarawak, and three palm oil mills with a total annual capacity of 419,000 mt.






Results Review & Earnings Outlook
THP’s 2Q08 results were within our expectations. Higher palm oil selling prices and increased production boosted net profit for the quarter to MYR22.9 mln from MYR11.5 mln in 2Q07. 1H08 net profit was MYR51.6 mln, up 2.5x YoY, and accounted for 45.5% of our fullyear forecast.

CPO output for 1H08 rose 45.3% YoY to 33,918 tons, driven substantially by a recovery in palm yields and higher supply of FFB from THP’s own estates and outside purchases. CPO price averaged MYR3,500/ton, based on MPOB’s reference price, versus MYR2,200/ton in 1H07.

We are keeping our projected net profit growth of 85.8% YoY for 2008 to MYR113.5 mln, assuming an average CPO price of MYR3,200/ton. We are looking at a lower CPO price in 2H but expect the lower selling price to be made up by seasonally stronger crop production. Generally, palm oil output in 2H accounts for about 60% of the total production for the full year.

We have not incorporated the net positive impact of the proposed acquisitions of Syarikat Sabako Sdn Bhd and Ladang Bukit Belian Sdn Bhd (via cash and issuance of new shares) into our forecast for 2009. Factoring in profit contributions from the two plantation companies, our projected decline in 2009 EPS (as we assume a lower CPO price of MYR3,000/ton) will be reduced to 2%-3% from 7.8%, presently.

Recommendation & Investment Risks
We maintain our Buy recommendation on the stock with an unchanged 12-month target price of MYR4.05. Although the high palm oil inventory and crude oil price slide are putting downward pressure on the CPO price, we still maintain our view that the downside to the CPO price will be supported by the strong underlying demand and the tight global supplies of other edible oils.

We continue to like THP for its attractive dividend yield. THP has a relatively generous dividend policy of about 50%, which will translate into a dividend per share of 29 sen for 2008 (based on our existing projected net profit) or a yield of 9%. The company has declared an interim dividend of 10 sen. The proposed 1-for-1 bonus issue will also improve the share’s trading liquidity.

The target price is derived using a DCF approach and includes our projected dividend for 2008. Our main assumptions are: (i) that THP’s new plantings of 11,000 ha in Sarawak and Terengganu will be completed by end-2009, followed by the replanting of old trees in Peninsular Malaysia; (ii) a long-term CPO price of MYR2,500/mt; and (iii) a WACC of between 11.5%-11.7%.

Risks to our recommendation and target price include a continued CPO price downtrend, which could be caused by increased global acreage of oilseeds and volatile oil prices.

Key Stock Statistics



Per Share Data



Quarterly Performance



Profit & Loss




01 August 2008

TH PLANTATIONS 2QFY08

Margin squeeze
SELL
RM3.44
Target Price: RM2.65
AmResearch

YE to Dec FY07 FY08F FY09F FY109F
EPS (sen) 31.6 57.4 44.2 40.5
PE (x) 10.9 6.0 7.8 8.5

TH Plantations Bhd’s (TH Plant) 2QFY08 results were within expectations.

Net profit surged 148% YoY to RM51.4mil in 1HFY08 underpinned by a 109% YoY jump in turnover. Turnover growth was anchored by higher CPO (crude palm oil) price and production.

According to MPOB (Malaysian Palm Oil Board), the average CPO price in 1HFY08 was RM3,517/tonne against RM2,174/tonne in 1HFY07. TH Plant also recorded a 45% increase in CPO production in 1HFY08. CPO output amounted to 33,918 tonnes in 1HFY08 versus 23,348 tonnes in 1HFY07.

Due to the higher CPO price, gross margin improved from 46.8% in 1HFY07 to 53.9% in 1HFY08.

On a QoQ basis, net profit weakened 20.2% YoY to RM22.9mil in 2QFY08 due to erosions in gross profit margin from higher fertiliser costs. Gross profit margin declined from 59.6% in 1QFY08 to 48.4% in 2QFY08.

Turnover inched up 3.3% QoQ to RM67.8mil in 2QFY08 on the back of higher CPO production. CPO output rose 2.5% QoQ to 17,170 tonnes in 2QFY08 while CPO price remained flat at the RM3,500/tonne level.

TH Plant has declared interim gross dividend per share (DPS) of 10 sen less 26% income tax. For the full year, we forecast gross DPS of 29 sen, which translates into a yield of 8.4%.

We maintain SELL on TH Plant as CPO prices are expected to remain soft underpinned by excess global supply of vegetable oils. Crude oil prices are also falling while biodiesel policies in the United States and Europe are not as positive as before. TH Plant’s strongest selling point is its high dividend payout. Investors looking for attractive dividend yields may consider this stock despite our SELL recommendation.


TABLE 1 : EARNINGS SUMMARY (RMm)

25 July 2008

Plantation Sector - Second leg of de-rating from supply imbalance Underweight

看报告只须看"经济和实况" ,"预测和推荐"只能信一半。

如果分析机构已经闯出名堂了,他们会预留空间,以让日后有东西写。激进的分析机构(常是默默无闻的),会比较斩钉截铁,这种报告比较能告诉你一些事实,但也不会傻到告诉你全部,例:闹了4个月的阿根廷政局。

根据综合报导,cpo的下调会落在RM2500。

Sector update
UNDERWEIGHT (Downgraded)
25 July 2008
ambg.com.my

Investment Highlights
We are downgrading the plantation sector from OVERWEIGHT to UNDERWEIGHT after a few company visits. Notwithstanding the recent sell-offs, we believe that there is still a further downside to share prices. In our opinion, the first leg of de-rating was largely sentiment-driven, triggered by the correction in oil price.

More disconcertingly, we caution that the second-leg of de-rating will likely be more fundamentally-driven: a growing mismatch of CPO (crude palm oil) supply and demand as production may surge moving into 2009. Early signs of a supply imbalance are already reflected in the inventory levels, which rose to a seven-year high of 2 million tonnes as at June 2008.

Our company visits revealed that consensus is mixed, with bullish undertones now being replaced with creeping concerns over fast-rising supply. CPO production in Indonesia is expected to increase by a significant 13% from 18.8 million tonnes in 2008 to 21.3 million tonnes in 2009. This represents the fastest expansion in CPO production in the past two years (average 8% p.a.), with exponential growth coming from a step-up in mature areas (from the massive replanting programs in 2004-2005) and enhancements in FFB (fresh fruit bunches) yields.

Similarly, in Malaysia, CPO production is expected to rise by 11% from 16 million tonnes in 2008 to 18 million tonnes in 2009. This compares to an average annual increase of only 4% in the past four years. To be sure, the highest export growth for Malaysia in the past four years was only 7% p.a. in 2005 and 2006.

Even in the face of slowing demand from China, India and Europe, we do not think that demand growth (average growth rate of 3% in the past four years) will expand fast enough to absorb the steep increase in supply. Furthermore, actual demand may even fall short of expectations given rising regulatory risks on biofuel in the mature economies. CPO demand may be hit at some point in the face of elevated inflationary pressures in Asia. Our discussion with a dominant industry player indicated that China is buying “just enough” palm oil instead of the previous practice of stocking up inventory.

Biofuel policies in USA and Europe are not as positive as before. In the United States, an increasing number of states are seeking waiver from the energy law, which mandates 15 billion gallons of ethanol in fuel supply annually by 2015. The Environmental Protection Agency (EPA) is now considering a request from the state of Texas and would make a decision by August. We reckon that if the EPA approves Texas request of a waiver, then other states in USA would follow suit.

In Europe, two major developments are taking place in the biofuel industry. First, a keymaker has proposed to reduce the 2020 biofuel target from 10% to 4%. This has an impact on vegetable oil prices as approximately 67% of biodiesel produced in United States are exported to Europe while 30% of corn and 13% of soybean are used as biofuel feedstock in the country.

Second, the European Commission is investigating if the United States has been unfairly exporting subsidised biodiesel to Europe at the expense of the European biodiesel producers. The commission will complete its investigation by June 2009. In the meantime, the commission is allowed to impose measures against biodiesel from USA although there has been none yet. But if it decides to impose duties on exports of US biodiesel to Europe, there would be negative effects on the US biodiesel industry and vegetable oil prices.

Taken together, we expect inventory levels to remain at a high level of 2.2 million tonnes next year and continued deterioration in the stock usage ratio (inventory levels expressed as at multiple of exports) as supply overwhelms demand. This means that the CPO pricing cycle is coming to an end. We have cut our CPO price assumptions from RM3,500/tonne to RM3,000/tonne in 2009 and RM2,800/tonne in 2010. Against this backdrop, we have slashed our FY09F earnings estimates by 13%-42%. Based on our revised earnings estimates, we expect earnings of the plantation companies to peak in 2008 and decline by 15% in 2009 and 2% in 2010. We have also trimmed our dividend assumptions.

We are downgrading IOI Corporation and Sime Darby to HOLD. We recommend to SELL the rest of the stocks under our coverage. In spite of Wilmar’s integrated agribusiness, we have a SELL recommendation as a slowdown in China is expected to affect not only the group’s plantation division but also the sales volume and margins of its merchandising and processing division.



DOWNGRADE SECTOR TO UNDERWEIGHT
The current CPO (crude palm oil) price cycle started in 2H2005. Since then, the KL Plantation Index surged 210% to a high of 8,823 points in January this year compared to KLCI’s (Kuala Lumpur Composite Index) rise of 66%. Plantation stocks like IOI Corporation (IOI) and KL Kepong (KLK) more than doubled during that period.

Barring unforeseen weather circumstances we believe that the good run for CPO price and plantation stocks has ended. Due to the reasons listed below, we are downgrading
the plantation sector from OVERWEIGHT to UNDERWEIGHT. The reasons for our sector downgrade are:-
1. Slowing demand from China coupled with higher-than-expected palm oil output from Indonesia;
2. European Union’s (EU) proposed reduction in the use of biofuel in transportation fuels from 10% to 4% by 2020;
3. Inflation to reduce demand from downstream products;
4. Impact from the Midwest floods in US on soybean would not be as negative-as-expected;
5. More states in USA are softening their stance on biofuel targets as it has been blamed as the cause of high food prices;
6. EU’s backlash against US biodiesel; and
7. Macro factors - A hike in interest rate in USA would soften the demand for commodities such as crude oil. The hike will also cause a stronger US dollar, which
would result in the switching of assets from crude oil to US dollar.
Lower crude oil price would exert downward pressure on CPO price. As these macro factors are more economics-based instead of equity, we would not be elaborating them in this report.

2009F CPO PRICE ASSUMPTION REVISED TO RM3,000/TONNE FROM RM3,500/TONNE
We are revising our average CPO price assumption for 2009F from RM3,500/tonne to RM3,000/tonne. For 2010F, we are assuming an average CPO price of RM2,800/tonne versus RM3,500/tonne previously.

Our 14% downward revision in CPO price assumption for 2009F has resulted in the earnings of the plantation companies under our coverage being lowered by 13%-42%. Our earnings revisions account for both the lower CPO price and operating margin.

Among the companies our coverage, the most sensitive to changes in CPO price are the pure plantation companies such as Sarawak Oil Palms and Tradewinds Plantation. For every RM100/tonne change in the price of CPO, FY09F net profits of these companies declines about 4%- 6% (See Table 2).

Integrated companies such as IOI and Wilmar are less vulnerable to the volatilities of the CPO price cycle. We estimate that for every RM100/tonne downward revision in
CPO price, the net profits of these companies would decrease by 2%-3%.




HOW LOW CAN SHARE PRICES GO?
It is difficult to gauge how low share prices can go. Since reaching their highs early this year, share prices of plantation companies under our coverage have fallen 10%-41%. Based on historical price cycles, there is a possibility that share prices of plantation companies can weaken further (See Table 3).

During the 1994/95 CPO price downturn, share prices of the plantation companies in our stock universe declined as much as 52% (See Table 3). In 1999/2000, the fall in share prices ranged between 33% to 72%.

The magnitude of the fall in share prices in 2004 was smaller compared to other cycles and the trough period was shorter than the rest. Share prices of the plantation companies under our coverage shrank by only 19% to 31% during the 2004 trough period (See Table 3). By the end of the year, they had already recovered from their lows.

Stock recommendations
We are now assuming a lower PE of 12x-13x on CY09F earnings to arrive at the target prices of the big-cap plantation companies such as IOI, KLK and Wilmar. For the smaller companies, we have assumed a PE of 6x-8x. (See Charts 5-8 for PE bands of IOI, KLK, Kulim and Sarawak Oil Palms).

We are downgrading our recommendation on all the stocks under our coverage from BUY to SELL except for Sime Darby and IOI.

Although we have a SELL recommendation on TH Plantations, investors looking for dividend yield can consider the stock. TH Plantations’ attractive dividend yield of 6%-7% is underpinned by its official policy of a 50% payout from annual profit.

In spite of Wilmar’s integrated agribusiness, we recommend to SELL the stock as it is the most exposed to a slowdown in the Chinese economy.


WHY DOWNGRADE?
HIGHER-THAN-EXPECTED PALM OIL SUPPLY FROM INDONESIA IN 2009F

Output growth of 13% in 2009F
We believe that Indonesia will record a bumper harvest next year on the back of higher mature areas and more trees entering the productive age of seven to 15 years.

Output growth is expected to come from state-owned companies and smallholders. Also, the major listed plantation companies in both Malaysia and Indonesia are seen to account for nearly 30% of the country’s output (see Table 6).



Oil World, a monthly publication, has projected Indonesia’s CPO production to expand 13.3% to 21.3 million tonnes in 2009F from an estimated 18.8 million tonnes in 2008F (See Chart 2).

Based on our estimates, about one-half of the production growth forecast by Oil World would come from the regional plantation companies. The CPO output of the major listed plantation companies are expected to increase 6% to 5.8 million tonnes next year underpinned by a 3% increase in mature areas and a 4% improvement in FFB (fresh fruit bunch) yields.

Enhancements in FFB yield are envisaged to be partly driven by the favourable age profile of trees. For instance, approximately 84% of Golden Agri-Resources’ mature trees were in the prime years of seven to 18 as at end-2007 while 60% of Astra Agro Lestari’s mature trees were between 10 to 14 years as at January 2008.

Among the regional plantation companies, Bakrie Sumatra is expected to record the highest increase in CPO production in 2009F on the back of a 5% growth in mature areas and 11% improvement in FFB yield (see Tables 5 and 6). Following Bakrie Sumatra is Sampoerna Agro with a 14% climb in CPO output in 2009F (See Tables 5 and 6).

Long-term output growth could even be higher due to aggressive planting plans by companies
In five to ten years’ time, we believe that there is strong likelihood that palm oil production in Indonesia would grow at a double-digit rate per annum. This is due to aggressive planting plans not only by Indonesia-based companies but also by Malaysia and Singapore-based ones like Wilmar International and KLK.

At the minimum, these plantation companies are expected to cultivate 10,000ha of oil palm areas annually each (See Table 7). The most aggressive is Wilmar, which intends to plant up to 40,000ha of oil palm p.a. (See Table 7).

Based on the companies under our coverage, at least 100,000ha of landbank would be cultivated by the major companies in Indonesia every year. This is bigger than Kulim Bhd, which has approximately 82,906ha of plantation landbank but close to the size of Tradewinds Plantation Bhd, which has 129,332ha of landbank.





Assuming a conservative FFB yield of 18 tonnes/ha and oil extraction rate (OER) of 19%, then the potential CPO output from these new areas would be 342,000 tonnes/ year. This is 2% of Indonesia’s 2007 and Malaysia’s 2008F output, each.

As for Malaysia, barring unforeseen weather circumstances, industry expert, Mr MR Chandran has forecast the country’s output to expand 11% to 18 million tonnes in 2009F from 16.2 million tonnes estimated by MPOB (Malaysian Palm Oil Board) for 2008F.

Output growth is expected to come from new planting areas in Sarawak and enhancements in FFB yields in Sabah and Sarawak.

Sabah recorded a FFB yield of 23 tonnes/ha and OER of 21.3% in 2007 while Sarawak’s FFB yield and OER were 15.7 tonnes/ha and 21.0% respectively. There were approximately 1.1 million hectares of mature areas in Sabah and 500,000 hectares in Sarawak in 2006.

DEMAND FROM MAJOR IMPORTERS NOT CATCHING UP WITH SUPPLY

Although palm oil exports have been expanding YoY in the past six months, we believe that going forward, demand growth may not be able to catch up with supply. We reckon that palm oil demand from China and Europe will slow down. If the US biodiesel industry is affected by the developments in Europe, then demand for palm oil from the United States would also be affected.

We are of the view that Malaysian palm oil exports to China may reach its peak this year before tapering off next year. This is due to a few reasons.

First, high food prices are prompting consumers and manufacturers to cut down on spending. Instead of stocking up, they are now buying only according to their needs.

According to an industry player with sizeable operations in China, demand for palm oil in China has been growing at a slower rate in the past few months due to high prices. Instead of buying vegetable oil in large volumes, importers or manufacturers are now purchasing “just enough” for customers.
a:就是因为他们知道物价会在下个月下跌,所以才削减购买。

Second, we believe that palm oil exports to China in the past six months were partly driven by preparations for the 2008 Beijing Olympics Games. It is likely that demand would start to soften after the Olympics end in September 2008.
a:奥运年刺激需求上涨?

Finally, a significant 30% of palm oil are used in the industrial segment of oleochemical in China (See Chart 1). Therefore, if demand from this segment weakens due to uncertainties in the global economy, then there would be a fall in palm oil exports to China.





In 2007, Malaysian palm oil exports to China amounted to 3.8 million tonnes. Hence, a 10% reduction in demand would translate into 400,000 tonnes. In comparison, the country’s 2009F palm oil output is forecast to grow 11% to 18 million tonnes from 16.2 million tonnes in 2008F.

Palm oil exports to China rose 10% YoY to 1.8 million tonnes in 1H2008. We think that palm oil export growth to China would be between 7% to 10% this year and 5% to 7% for 2009F (2007: 7%).

Malaysia’s palm oil exports to China have climbed steadily since 1999 (See Chart 3). The highest growth of 21% was achieved in 2006 when China abolished the palm oil import quota under the World Trade Organisation guidelines. China took over from India as the largest importer of Malaysian palm oil in 2002.

As for Europe, we expect palm oil exports to continue to soften on two counts. First, the tax imposed on B100 biodiesel in Germany will continue to affect consumer
demand for biodiesel.

Second, a proposed reduction in European Union’s (EU) biofuel target from 10% to 4% by 2010F would affect demand and prices of vegetable oil. We will elaborate in the next section.

Last year, Malaysian palm oil exports to EU declined 20% to 2 million tonnes. In 1H2008, EU’s imports of palm oil from Malaysia fell 19% YoY to 900,000 tonnes.

PROPOSED REDUCTION IN EU’S 2020 BIOFUEL TARGET FROM 10% TO 4%
A recent World Bank report blamed the rise in global food prices to biofuel. It was estimated that 75% of the increase in global food prices was due to biofuel.

Following that report, in early July key officials of the EU began to distance themselves from the organisation’s target of using biofuel in 10% of transportation fuels by 2020.

Reuters quoted an EU lawmaker as saying that he has broad parliamentary backing to propose changing EU’s biofuel target to only 4% from 10%.

According to an EU statement, there is no official policy change and the Commission is still sticking to its original target of 10%. The Commission also said in early July that the 10% target does not include only biofuels but also renewable sources such as hydrogen or electricity power.

Although the 4% or 10% biofuel target is only a long-term target, we believe that it would have an impact on vegetable oil prices as blenders in EU would no longer be driven to produce as much biofuel as before.



source:USDA

Lower biodiesel demand from Europe will affect the biodiesel industry in the United States. According to various news reports, approximately 300 million gallons or 67% of 450 million gallons of biodiesel produced in USA were exported to EU last year. USA’s biodiesel exports represented 15% to 20% of the EU biodiesel market.

Additionally, as about 13% of soybean and 30% of corn in USA are expected to be used as feedstock to produce biofuel in 2008/09, a collapse in the US biodiesel industry would exert downward pressure on vegetable oil prices.

Direct impact on CPO price would also come in the form of lower imports of palm oil by EU. About half of EU’s biodiesel are produced using rapeseed oil. If biodiesel production were to decrease, then there would not be any shortage of rapeseed for the food segment. This would reduce palm oil imports by the EU.

Netherlands, which is the vegetable oil processing centre of Europe, has been importing less palm oil since last year. In 2007, palm oil exports to Netherlands fell 13% YoY to 1.5 million tonnes and 31% YoY to 500,000 tonnes in 1H2008 (See Chart 2).

INFLATION TO REDUCE DEMAND FROM THE DOWNSTREAM SEGMENT
Based on Indofood Agri-Resources’ 1QFY08 results, demand for downstream products such as cooking oil has been healthy in spite of higher selling prices. Going forward, we expect demand from this segment to remain positive as people still need to eat.

However, there could be weaker demand from the industrial segment of the downstream chain e.g. oleochemicals. Apart from food and beverage, fatty acids are used in many other industries such as electronic, paints and coating and plastics. Due to the current economic downturn, demand from these industries could falter.

Another reason for slower demand is the high prices of end-products. Oleochemical companies have been passing on rising feedstock costs in the form of higher selling prices.

Feedstock costs such as palm kernel oil or refined palm stearin have been climbing due to an increase in regional oleochemical production capacity and CPO price. Prices of palm kernel oil and refined palm stearin have risen by 50% and 29% respectively in the past 12 months.

According to an industry player early this year, global supply and demand for fatty acids are approximately 9.5 million tonnes/year and 6 million tonnes/year respectively. Out of the 9.5 million tonnes/year of world supply, about 6 million tonnes/year are from Asia. In China, nearly 30% of palm oil imported by the country are used in the oleochemical segment.

In Malaysia, according to MPOB total oleochemical production amounted to 2.6 million tonnes in 2007. To produce 0.92 tonnes of fatty acids, approximately one tonne of palm kernel oil is needed.

Hence, based only on Malaysia’s 2007 oleochemical production and disregarding demand from other countries, if there is a 10% decline in demand from the fatty acids segment, this would reduce CPO demand by 300,000 tonnes. This is about 2% of Malaysia’s 2008F estimated production of 16.2 million tonnes.
a:cpo也能取出fatty acid

IMPACT FROM MIDWEST FLOODS NOT AS SEVERE-AS-EXPECTED
Recent reports indicate that in spite of receding waters in the Midwest and minimal possibility of farmers replanting soybean, soybean output in the United States are still projected to increase in 2008/09F.

In its July report, USDA (United States Department of Agriculture) revised its soybean projections downwards to account for effects of the Midwest floods. The USDA trimmed its estimates for soybean harvested areas from 73.8 million acres to 72.1 million acres (See Table 8).

Forecast of soybean yield was also revised downwards, resulting in 2008/09F soybean production being lowered by 3.3% or 105 million bushels, to 3,000 million bushels. The projection of soybean ending stocks was revised downwards by 20% from 175 million bushels to 140 million bushels for 2008/09F.

Despite this, soybean output and ending stocks are still anticipated to rise in 2008/09F. The USDA forecasts soybean production to expand 16% to 3,000 million bushels in 2008/09F, 3% lower than its estimate of 3,105 million bushels reported in June. Ending stocks are expected to climb 12% to 140 million bushels in 2008/09F versus June’s forecast of 175 million bushels.

Globally, soybean production is envisaged to rise 9% to 237.8 million tonnes in 2008/09F while ending stocks are expected to remain flat at 48.9 million tonnes due to smaller beginning stocks in the year. Interestingly, usage or demand for soybean is projected to inch up only 2% in 2008/09F.

US LAWMAKERS SOFTENING BIOFUEL STANCE
Currently, the US energy law (signed in 2007) mandates 15 billion gallons of ethanol in fuel supply annually by 2015 and that 36 billion gallons a year of renewable energy be blended into gasoline by 2022.

However, an increasing number of US senators and governors have been calling for a softer stance in the country’s biofuel policy due to rising food prices.

The first was Texas, which requested for an exemption from the US energy law in April this year. Texas Governor Rick Perry is seeking a year-long waiver of 50% of the mandate. Connecticut Governor Jodi Rell in early May asked that the energy requirements be put on hold.

A US Senator in Texas said that she would soon be proposing a bill to freeze the new national biofuel mandate. In Missouri, some lawmakers were unsuccessfully pushing for a cancellation of the state’s ethanol mandate in April. Missouri law mandates all gasoline contain 10% ethanol.

Going forward, the risk is that the current energy law would be frozen or more states in the US would ask for a waiver against the energy law. This will result in falling demand for soybean and corn.

Presently, the waiver request by the Texas Governor is being considered by USA’s Environmental Protection Agency (EPA). A decision will be made by August this year. According to a CBOT (Chicago Board of Trade) report in May, the EPA has the power to modify the renewable fuels requirement under a 2005 law that mandates the production of 7.5 billion gallons of biofuel a year by 2012 versus the current mandate of 9 billion gallons of biofuel for 2008 alone.

We believe that if the EPA approves the request of the Texas state to reduce its biofuel target, then other states would follow suit. This would reduce demand for corn and soybean oil.

According to the latest USDA projections, nearly 30% of corn supply will be used as feedstock to make ethanol in 2008/09. In 2007/08, the percentage of corn used in the ethanol industry was about 20%.

As for soybean oil, approximately 13% of the vegetable oil supplies would be used by the biodiesel industry in 2008/ 09F compared to 11% in 2007/08.


US LAWMAKERS TIGHTENING STANCE ON CRUDE OIL SPECULATION
Recently, the US Senate voted to consider a bill that would curb speculation in the oil markets. This bill would require the Commodity Futures Trading Commission (CFTC) to set limits on trading in oil markets by investors and speculators and close a loophole that allows speculators trading on the London oil market to escape scrutiny by US regulators.

Although according to news reports, it would be difficult to secure bipartisan approval to pass the bill, we believe that the development is an indication of increased scrutiny on the energy markets.

So far, there has been no mention on limits on agricultural commodity futures yet. Recall that in June this year, the CFTC had already announced disclosure-based initiatives to address concerns in the commodity futures market. Some of the initiatives included proposals to routinely require more detailed information from index traders and revisions to improve effectiveness of of agricultural trade options.

EU’S BACKLASH AGAINST US BIODIESEL
In April 2008, the European Biodiesel Board (EBB) launched a legal complaint to the European Commission against unfair subsidised biodiesel exports from the United States.

According to EBB, EU biofuel producers have been languishing due to the cheaper biofuel exports from USA. The EBB urged the European Commission to initiate an anti-dumping and anti-subsidy investigation with a view to impose counter measures against US biodiesel.

Currently, the European Commission is still conducting investigations as to whether there has been unfair trade practices. The investigation is only scheduled to be completed in June 2009. However, the Commission may impose provisional measures within a nine months period from the date of the complaint i.e. June 2008.

It would be detrimental to the US biodiesel industry if the EU were to ban or impose measures restricting US biodiesel. This is because more than one-half of the biodiesel produced in USA are exported to EU. In addition, a significant proportion of corn and soybean are used as feedstock to manufacture biofuel.

A silver lining is that US has reduced its subsidy for ethanol from 51 US cents/gallon or US$155/tonne to 46 US cents/gallon or US$140/tonne. Hence, this should help make EU biodiesel slightly more competitive against US biofuel and alleviate some of the complaints.

The flipside is that the reduction in subsidy is only for ethanol and not biodiesel i.e. biofuel made from soybean. Most of the biofuel exported from the United States to the EU are biodiesel.


CONCLUSION
In summary, there has been increasing backlash against biodiesel as it is said to be the main cause of food inflation. One of the drivers of CPO price was supportive EU and US biofuel policies. Therefore, if these policies were reversed, there would be a downward pressure on CPO prices.

While there is more downside risk for CPO prices, the upside is increasingly limited, barring unpredictable weather. Hence, we are downgrading the plantation sector to UNDERWEIGHT from OVERWEIGHT.





09 July 2008

China removes export tax rebates

gan-huey-ling@ambg.com.my
4 June 2008

Bloomberg reported that China will eliminate tax rebates on the export of vegetable oils including soybean oil and palm oil from 13 June. The rebates are in respect of the 13% value added tax that exporters can claim from the government.

This development is the latest in China’s efforts to rein in inflation and ensure that there are sufficient supply of vegetable oils in the domestic market. Last month, China reduced import tariff on food items like olive oil, soybean meal and coconut oil but not soybean oil.

We believe that the elimination of export tax rebates would not have significant impact on CPO prices as China is mainly an importer of vegetable oils and not exporter.

In China, the predominant vegetable oil is soybean. According to the Customs General Administration, from Jan to April this year (#1) China imported 10.2m tonnes of soybean (21.5% YoY increase) and 1.0m tonnes of soybean oil (28.3% YoY increase). China imports more of soybean compared to soybean oil as it does most of its soybean crushing and refining internally. Palm oil imported by China rose 23.7% YoY to 1.6m tonnes during the same period.

We reckon that China’s demand for vegetable oils would remain strong in the wake of the Sichuan earthquake. From Jan to April this year, Malaysian palm oil exports climbed 15.6% YoY to 1.2m tonnes. China is the largest importer of Malaysian palm oil, accounting for 27% of the country’s exports in the first four months of the year.

For direct exposure to China, we recommend to Buy Wilmar International Ltd, with a target price of S$6.70. The group’s market share in the cooking oil segment in China is nearly 50%. In addition, Wilmar’s Arawana cooking oil is the official cooking oil in the coming Beijing Olympics. Almost 50% of Wilmar’s pre-tax profits are derived from China. Exposure of the Malaysian plantation companies to China is small. (#2) Among the companies under our coverage, only Kuala Lumpur Kepong (“KLK”) has operations in China. KLK has a fatty acid plant with production capacity of 100,000 tonnes/year, in Jiangsu Province.

Maintain Overweight on the plantation sector as high crude oil prices would lend support to CPO prices. Apart from positive demand, supply shortage is becoming increasingly frequent due to volatile weather patterns and natural disasters. We have Buy recommendations on IOI Corp and KLK and also on the smaller-caps like TH Plantations and Sarawak Oil Palms.



Plantation_080604.pdf


#1
根据美国农业部的报告,60pound的黄豆的oil crushing是11.5pound,meal crushing是44 pound。 中国可能因为转换基因多寡,而造成含油量不同。

#2
fatty acid应该是oleochemical的领域,目前除了wilmar占用中国食品市场外,我所知道的kwantas占有小规模的中国食油市场。

补充只做参考,尽量不扭曲原报告。

01 July 2008

Indonesia raises CPO export tax rate

26 June 2008
am research

Bloomberg reported that Indonesia has raised the CPO export tax rate and the base price used to calculate the levy. The base price will be raised to US$1,144/ tonne (RM3,660/tonne) in July from US$1,105/tonne (RM3,536/tonne) in June, Diah Maulida, director general of foreign trade said. The tax rate on CPO shipments will be raised to 20% from 15%.

Plantation companies with exposure to Indonesia are KL Kepong (“KLK”), Wilmar International and Indofood Agri-Resources. About one-third of KLK's CPO output are from Indonesia while Wilmar exports 80%-90% of its CPO production to countries like China. Indofood Agri-Resources is not affected as 80% to 90% of its CPO production are used internally to manufacture cooking oil.

At the base price of US$1,144/tonne, we estimate that the higher export tax rate of 20% would reduce KLK’s FY09F net profit by 2% to 3%. Similarly for Wilmar. We estimate that the higher export tax rate would result in Wilmar’s FY09F net profit being lowered by 3% to 4%.

We think that Indonesia is increasing the CPO export tax rate to discourage exports and ensure that there would be sufficient palm oil for the domestic cooking oil manufacturers.

With the higher export tax rate of 20% in Indonesia, it appears that plantation companies with operations in Malaysia pay less taxes compared to Indonesia as the windfall tax on CPO output from Peninsular Malaysia and East Malaysia are only 15% and 7.5% respectively. In East Malaysia, there is also additional sales tax of 7.5%.

We maintain Overweight on the plantation sector as weather disruptions and high crude oil prices would continue to support CPO prices. We recommend to Buy IOI Corporation and KLK for their efficient operations and Wilmar and Indofood for their growing upstream plantation profits. We also like smaller companies like Sarawak Oil Palms and TH Plantations.

15 May 2008

briefly news

TH Plantation is eyeing land in four states to achieveits landbank target of 32,000ha by 2009.The company currently has 28,730ha ofplantation land and plans to acquire newland from Tabung Haji or landowners inPen.& E.Msia. Valuation appearsundemanding at 8x FY08 PE vs.18x forbig-cap planters and offers 6% dvd. yield.