Tenaga Nasional Berhad TP: RM15.50 (+16.9%)
|
|
- Henry Hall
- 5 years ago
- Views:
Transcription
1 C O M P A N Y U P D A T E Monday, December 17, 2018 FBMKLCI: 1, Sector: Power & Utilities THIS REPORT IS STRICTLY FOR INTERNAL CIRCULATION ONLY* Tenaga Nasional Berhad TP: RM15.50 (+16.9%) Higher 1H19 Electricity Surcharge Last Traded: RM13.26 BUY Kylie Chan Sze Zan Tel: The News The Energy Commission (EC) announced implementation of the Imbalance Cost Pass Through (ICPT) mechanism for the period of Jan-June 2019 (1H19). Due to higher fuel and generation cost for the period of Jul-Dec 2018, the additional generation cost or imbalance cost amounts to RM1.82bn. Mode of payment for the additional costs are as per Figure 1:- Figure 1: Breakdown of Imbalance Cost Source of Funding Domes tic Amount (RM mn) Sen/kwH F ully funded by KWIE (Kumpula n Wa ng Industri E lektrik) 308 Non-Domes tic 2018 cost a nd revenue adjustment for TNB (F igure 2) 564 S tagg ered ICP T surcharg e TOTAL 1, Breakdown of Tenaga Nasional Berhad s (TNB) adjustments are as per Figure 2. Figure 2: Breakdown of TNB s 2018 Cost & Revenue Adjustments RM mn Description/ Notes E xcess Revenue - Revenue Cap 141 F igure 3 - P rice Cap 226 F igure 4 Refund of Interests on Customer Deposits 59 Refund of E xcess S ingle Buyer (S B) Working Ca p 57 Refund of return on S B working cap. Refund of Other Income related to Regulated Biz 81 Non-electricity income from use of RP 2 allowed capex & opex. Total Share Information Bloomberg Code TNB MK Stock Code 5347 Listing Main Market Share Cap (mn) 5,687 Market Cap (RMmn) 75,408 Par Value (RM) wk Hi/Lo (RM) 16.34/ mth Avg Daily Vol ('000 shrs) 9,071.8 Estimated Free Float (%) 36 Beta 0.9 Major Shareholders (%) Khazanah EPF Forecast Revision (%) FY18 PNB FY19 Forecast Revision (%) -1-1 Core Net Profit (RM mn 6, ,466.0 Consensus 7, ,494.0 TA/Consensus (%) Previous Rating Financial Indicators FY18 FY19 Net Debt/Equity (x) ROA (%) ROE (%) BV/Share (RM) P/BV (x) Share Performance Buy (Maintained) Price Change (%) TNB FBMKLCI 1 mth (11.0) (2.6) 3 mth (16.1) (7.9) 6 mth (8.6) (5.7) 12 mth (14.1) (5.2) (12-Mth) Share Price relative to the FBMKLCI Source: Bloomberg Page 1 of 6
2 Figure 3: 2018 Variations in Sales for Revenue Cap Entities Figure 4: 2018 Variations in Sales for Customer Service (CS) under Price Cap model Source: Company Source: Company Note:- Actual/ Estimated sales includes 9 months actual sales (Jan-Sep 2018) and 3 months estimated sales (Oct-Dec 2018) Implementation of staggered ICPT surcharge (Figure 5) for non-domestic customers is once-off to allow ample notice for transition. Figure 5: Staggered ICPT Surcharge for non-domestic Customers Period Surcharge (s en/kwh) J an-19 to F eb * Mar-19 to J un * Unchanged from 2H18 s urcharge The imbalance cost was mainly underpinned by the increase in coal price (Figure 6) to USD97.835/mt versus forecast coal price of USD75/mt imputed in the base tariff (39.45 sen/kwh) for Regulatory Period 2 (RP2). Additionally, this was exacerbated by higher share of coal generation in 2H18 (55% coal, 39% gas). Figure 6: Applicable Coal Prices (ACP) in 2H18 Source: Company Recap Since RP2 s ( ) implementation to-date, EC has announced ICPT under recoveries (Figure 7) that were funded via KWIE, customer surcharge, TNB s excess revenues, etc. Page 2 of 6
3 Figure 7: ICPT Funding by Segment Period 1H18 2H18 1H19 Mode of Funding for ICPT All segments: RM698mn (1.35 sen/kwh) fully funded by KWIE Domestic: Fully funded by KWIE Non-domestic: 1.35 sen/kwh surcharge Domestic: Fully funded by KWIE Non-domestic: FY18 Cost & Revenue Adjustment for TNB (RM564mn) 1.35 sen/kwh surcharge (Jan-Feb 2019) 2.55 sen/kwh surcharge (Mar-Jun 2019) Under the Incentive Based Regulation (IBR) framework, TNB s regulated entities are required to return collection of excess revenue, which is either based on revenue or price cap. Entities that operate under the revenue-cap model include: 1) Transmission, 2) Distribution network, 3) Single-Buyer operations, and 4) Grid System Operator. Whereas Customer Services is the sole entity under Price-cap. Examples for other income related to regulated business include: 1) rental income from office space for buildings that comprise part of RAB, 2) revenue from RAB asset disposal etc. Any shortage or surplus in ICPT surcharges during the preceding 6-month period will only be passed-through to consumers in the upcoming 6-month period. If audited actual sales during the upcoming 6-months are higher or lower than expected, hence adjustments for the over-recovery/surplus will be reflected in the 6-month period thereafter. Our Take We are neutral on this announcement as ICPT implementation does not affect TNB s earnings, albeit with some impact to cash flows as mentioned above. However, we are pleasantly surprised that revenue and cost adjustments for TNB are on annual basis (versus end of RP2 period). Hence, this would result in smoother annual earnings with more timely reflection of actual results (net of ICPT adjustments). Impact To recap, back in Jan-18, management guided that excess RP2 revenues would be channelled towards KWIE. Therefore, we view the current practice of annual adjustment as more efficient. Additionally, we are encouraged by TNB s transparency in providing granularity on ICPT. A fully functioning and efficient IBR regime ensures stable and robust earnings for TNB. Valuation We tweak our forecasts to reflect the higher-than-expected revenue and cost adjustment for TNB. This includes lowering our assumptions on interest and other income. Additionally, we also raise our coal price assumption higher. As a result, our FY18-20 forecasts are lowered by 1%. Following the earnings downgrade, our target price on TNB is reduced to RM15.50 (previous: RM16.62) based on DCF (WACC: 7.3%, terminal growth: 1.5%). There may be a round of earnings downgrades from consensus following TNB s earlierthan-expected revenue and cost adjustment. Nevertheless, we believe that long term earnings remain intact, underpinned by efficient and robust ICPT implementation. Page 3 of 6
4 Maintain Buy on TNB, underpinned by 1) aggressive international expansion, 2) strong balance sheet, 3) newsflow traction from monetization of fibre assets, and 4) attractive valuations. Page 4 of 6
5 Earnings Summary Income Statement Balance Sheet FYE Dec* (RM mn) ** 2018E 2019F 2020F FYE Dec* (RM mn) ** 2018E 2019F 2020F Revenue 47, , , , ,037.4 P roperty, P lant & E quip 103, , , , ,449.4 E BITDA 15, , , , ,553.6 P repaid Op Leases 5, , , , ,353.7 Depr & amort (6,105.0) (2,049.9) (6,372.7) (6,457.1) (6,641.3) Associates & J Vs 3, , , , ,266.0 Net Int E xp (1,218.4) (442.5) (1,194.5) (1,519.6) (1,518.7) Others 2, , , , ,964.2 Associates (44.7) Non-Current Assets 114, , , , ,033.3 E xceptionals (142.1) (654.7) P retax profit 8, , , , ,474.4 Inventories , ,014.0 Taxation (1,369.7) (235.4) (1,050.6) (1,821.4) (1,864.4) Trade receivables 8, , , , ,692.6 Minority interest Cash and Deposits 5, , , , ,988.0 Net P rofit 6, , , , ,618.7 Others 12, , , , ,673.6 Core Net Profit 7, , , , ,618.7 Current Assets 27, , , , ,368.2 Per Share Data Total Assets 142, , , , ,401.6 Core E P S (sen) DP S (sen) Borrowings 38, , , , ,045.7 Book Value (RM) E mployee benefits 10, , , , ,887.3 F CF (sen) 5.4 nm (3.7) Deferred taxation 7, , , , ,149.2 Deferred income , Ratios Others 11, , , , ,475.4 FYE Dec* (RM mn) ** 2018E 2019F 2020F Non-Current Liabilities 69, , , , ,551.5 Valuations Core P E R (x) 10.7 nm Trade payables 10, , , , ,692.6 Dividend Yield (% ) 4.6 nm Other payables E V/E BITDA (x) 7.0 nm Deferred income 1, , , , ,460.9 P /BV (x) Borrowings 1, , , , ,808.1 F CF F Yield (% ) 0.4 nm (0.3) Others 1, , , , ,482.9 Current Liabilities 15, , , , ,945.3 Profitability Ratios E BITDA margin (% ) S hare capital 11, , , , ,124.9 E BIT margin (% ) Reserves 45, , , , ,331.9 P retax margin (% ) Minority interest Net margin (% ) Equity 57, , , , ,904.8 Core net margin (% ) ROE ^ (% ) Total Equity + Liabilities 142, , , , ,401.6 ROA^ (% ) Cashflow Statement Liquidity ratios FYE Dec* (RM mn) ** 2018E 2019F 2020F Current ratio (x) P AT 6, , , , ,610.0 Quick ratio (x) Add: Net Taxes (15.2) Depreciation 6, , , , ,641.3 Leverage ratios Net Interest 1, , , ,518.7 Gross Gearing (x) Associates & J CE s (128.3) 44.7 (18.1) (77.0) (80.8) Net gearing (x) Net chg in working cap (2,217.9) (2,629.2) (2,413.1) Total Debt/ Assets (x) Others (63.2) (651.4) Interest Coverage (x) CF from Operations 12, , , , ,705.8 Growth ratios^ Capex (12,519.7) (3,768.6) (12,266.7) (12,278.9) (12,291.2) Revenue (% ) 6.5 nm Interest income E BITDA (% ) 5.6 nm (2.6) Others (400.5) 1, P BT (% ) (15.4) CF from Investing (12,682.6) (1,886.4) (11,862.2) (12,097.5) (11,994.8) Core Net P rofit (% ) (7.5) 1.3 (6.3) (2.3) 2.4 Core E P S (% ) (7.7) 1.2 (6.3) (2.3) 2.4 Dividends (2,205.5) (2,493.0) (1,814.3) (3,308.1) (3,233.0) Net Change in debt 4, , , , ,396.1 Interest paid (1,084.4) (585.2) (1,599.0) (1,701.1) (1,815.2) Others CF from Financing 1, (1,624.6) (1,164.5) (2,652.1) Net Cash F low 1, (1,427.7) 2, ,059.0 * *: F Y E A ug F X 0.0 (2.4) ** 4 months F Y E Dec Beginning Cash 3, , , , ,929.1 ^ A djus ted 12 months for F Y 17** Ending Cash 5, , , , ,988.0 Page 5 of 6
6 (THIS PAGE IS INTENTIONALLY LEFT BLANK) Stock Recommendation Guideline BUY : Total return within the next 12 months exceeds required rate of return by 5%-point. HOLD : Total return within the next 12 months exceeds required rate of return by between 0-5%-point. SELL : Total return is lower than the required rate of return. Not Rated: The company is not under coverage. The report is for information only. Total Return is defined as expected share price appreciation plus gross dividend over the next 12 months. Gross dividend is excluded from total return if dividend discount model valuation is used to avoid double counting. Required Rate of Return of 7% is defined as the yield for one-year Malaysian government treasury plus assumed equity risk premium. Disclaimer The information in this report has been obtained from sources believed to be reliable. Its accuracy and/ or completeness is not guaranteed and opinions are subject to change without notice. This report is for information only and not to be construed as a solicitation for contracts. We accept no liability for any direct or indirect loss arising from the use of this document. We, our associates, directors, employees may have an interest in the securities and/or companies mentioned herein. As of Monday, December 17, 2018, the analyst, Kylie Chan Sze Zan, who prepared this report, has interest in the following securities covered in this report: (a) nil Kaladher Govindan Head of Research TA SECURITIES HOLDINGS BERHAD (14948-M) A Participating Organisation of Bursa Malaysia Securities Berhad Menara TA One 22 Jalan P. Ramlee Kuala Lumpur Malaysia Tel: Fax: Page 6 of 6
Tenaga Nasional Berhad TP: RM17.38 (+16.5%)
COMPANY UPDATE Wednesday, December 20, 2017 FBMKLCI: 1,736.95 Sector: Power & Utilities THIS REPORT IS STRICTLY FOR INTERNAL CIRCULATION ONLY* Tenaga Nasional Berhad TP: RM17.38 (+16.5%) RP2 Uncertainty
More informationPetronas Gas Berhad TP: RM16.10 (-16.1%)
C O M P A N Y U P D A T E Wednesday, January 02, 2019 FBMKLCI: 1,690.58 Sector: Power & Utilities THIS REPORT IS STRICTLY FOR INTERNAL CIRCULATION ONLY* Petronas Gas Berhad TP: RM16.10 (-16.1%) Lower than
More informationStuck at Low Growth SELL. Last Traded: RM9.00. mn % 15.0% 10.0% 5.0% 0.0% -5.0% -10.0% Jan-15. Jul-16. Jul-17.
C O M P A N Y U P D A T E Wednesday, April 11, 218 FBMKLCI: 1,86.98 Sector: Transportation THIS REPORT IS STRICTLY FOR INTERNAL CIRCULATION ONLY* Malaysia Airports Holdings Berhad TP: RM8.61 (-4.3%) Stuck
More informationPCBA Expansion On Track BUY. Last Traded: RM2.00 C O M P A N Y U P D A T E
C O M P A N Y U P D A T E Tuesday, November 07, 2017 FBMKLCI: 1,742.29 Sector: Technology THIS REPORT IS STRICTLY FOR INTERNAL CIRCULATION ONLY* SKP Resources Berhad TP: RM2.20 (+10.0%) PCBA Expansion
More informationTopline Driven Growth BUY. Last Traded: RM4.19
C O M P A N Y U P D A T E Wednesday, March 14, 2018 FBMKLCI: 1,864.03 Sector: Finance THIS REPORT IS STRICTLY FOR INTERNAL CIRCULATION ONLY* AMMB Holdings Berhad TP: RM4.70 (+12.2%) Topline Driven Growth
More informationUMW Oil & Gas Corporation Bhd Expensive Acquisition Aborted
A Member of the TA Group MENARA TA ONE, 22 JALAN P. RAMLEE, 50250 KUALA LUMPUR, MALAYSIA TEL: +603-20721277 / FAX: +603-20325048 UMW Oil & Gas Corporation Bhd Expensive Acquisition Aborted THIS REPORT
More informationDemerger Is a Smart Move? HOLD. Last Traded: RM9.01 C O M P A N Y U P D A T E
C O M P A N Y U P D A T E Friday, September 29, 2017 FBMKLCI: 1,758.06 Sector: Plantation THIS REPORT IS STRICTLY FOR INTERNAL CIRCULATION ONLY* Sime Darby Berhad TP: RM9.80 (+8.8%) Demerger Is a Smart
More informationRamping-up its AAC Production. Hold. Last Traded: RM0.75 C O M P A N Y U P D A T E
C O M P A N Y U P D A T E Friday, October 05, 2018 FBMKLCI: 1,790.11 Sector: Building Materials THIS REPORT IS STRICTLY FOR INTERNAL CIRCULATION ONLY* Chin Hin Group Bhd TP: RM0.79 (+5.3%) Ramping-up its
More informationTenaga Nasional Maiden surcharge pass-through for 2H18
02 July 2018 Corporate Update Tenaga Nasional Maiden surcharge pass-through for 2H18 Maintain BUY Unchanged Target Price: RM16.30 ICPT pass-through for non-residential consumers Decision for narrower scope
More information4QFY18 Better than Expected BUY. Last Traded: RM0.50
R E S U L T S U P D A T E Thursday, March 29, 2018 FBMKLCI: 1,857.87 Sector: Oil & Gas THIS REPORT IS STRICTLY FOR INTERNAL CIRCULATION ONLY* Sapura Energy Bhd TP: RM0.65 (+31%) 4QFY18 Better than Expected
More informationTenaga Nasional Bonus earnings not sustainable
29 January 2018 1QFY18 Results Review Tenaga Nasional Bonus earnings not sustainable 1QFY18 within estimates RP1 earnings inflated by favourable customer mix Bonus regulated earnings not sustainable in
More informationSunway Berhad TP: RM3.27 (+4.0%) First Land Deal in 2017
A Member of the TA Group MENARA TA ONE, 22 JALAN P. RAMLEE, 50250 KUALA LUMPUR, MALAYSIA TEL: +603-20721277 / FAX: +603-20325048 C O M P A N Y U P D A T E Monday, 13 February 2017 FBMKLCI: 1,698.94 Sector:
More informationTenaga Nasional New policy underpins rising dividend potential
13 December 2016 Corporate Update Tenaga Nasional New policy underpins rising dividend potential Maintain BUY Unchanged (TP): RM16.80 Tenaga announced a new dividend policy of a 30%-50% earnings payout
More informationSunway Berhad Acquires Land in Wangsa Maju
A Member of the TA Group MENARA TA ONE, 22 JALAN P. RAMLEE, 50250 KUALA LUMPUR, MALAYSIA TEL: +603-20721277 / FAX: +603-20325048 Sunway Berhad Acquires Land in Wangsa Maju THIS REPORT IS STRICTLY FOR INTERNAL
More informationTelekom Malaysia Berhad TP: RM7.22 (+16%) Acquires Last Piece of the Puzzle
A Member of the TA Group MENARA TA ONE, 22 JALAN P. RAMLEE, 50250 KUALA LUMPUR, MALAYSIA TEL: +603-20721277 / FAX: +603-20325048 COMPANY UPDATE Friday, March 28, 2014 FBMKLCI: 1,846.9 Sector: Telecommunication
More informationSP Setia Berhad TP: RM4.10 (+15.5%) Acquiring I&P Group
A Member of the TA Group MENARA TA ONE, 22 JALAN P. RAMLEE, 50250 KUALA LUMPUR, MALAYSIA TEL: +603-20721277 / FAX: +603-20325048 C O M P A N Y U P D A T E Monday 17 April 2017 FBMKLCI: 1,730.99 Sector:
More informationHua Yang Berhad TP: RM1.09 (+2.4%) Subdued Results, Timely Launch of Projects the Key
MENARA TA ONE, 22 JALAN P. RAMLEE, 50250 KUALA LUMPUR, MALAYSIA TEL: +603-20721277 / FAX: +603-20325048 C O M P A N Y U P D A T E Thursday, 19 January 2017 FBMKLCI: 1,665.02 Sector: Property Hua Yang Berhad
More informationFY18: Challenged by Headwinds and Higher D&A HOLD. Last Traded: RM4.25
R E S U L T S U P D A T E Monday, February 25, 2019 FBMKLCI: 1,721.42 Sector: Telecommunications THIS REPORT IS STRICTLY FOR INTERNAL CIRCULATION ONLY* Axiata Group Berhad TP: RM4.50 (+5.9%) FY18: Challenged
More informationTaking the Digital Leap BUY. Last Traded: RM18.60
C O M P A N Y U P D A T E Monday, April 09, 2018 FBMKLCI: 1,837.01 Sector: Finance THIS REPORT IS STRICTLY FOR INTERNAL CIRCULATION ONLY* Hong Leong Bank Berhad TP: RM21.30 (+14.5%) Taking the Digital
More informationIHH Healthcare Berhad TP: RM6.65 (+10.8%) 1QFY17 Weighed by Pre-operating & Start-up Costs
A Member of the TA Group MENARA TA ONE, 22 JALAN P. RAMLEE, 50250 KUALA LUMPUR, MALAYSIA TEL: +603-20721277 / FAX: +603-20325048 RESULTS UPDATE Monday, May 22, 2017 FBM KLCI: 1,768.28 Sector: Healthcare
More informationTenaga Nasional Berhad Solid finish
28 October 2016 4QFY16 Result Review Tenaga Nasional Berhad Solid finish Maintain BUY Unchanged (TP): RM16.80 Tenaga s 4QFY16 beat estimates Volumes remained steady but average tariffs lower Our forecasts
More informationFigure 1: Rental Index of Office Space in Central Region. Figure 2: Pipeline Supply of Office Space
A Member of the TA Group MENARA TA ONE, 22 JALAN P. RAMLEE, 50250 KUALA LUMPUR, MALAYSIA TEL: +603-20721277 / FAX: +603-20325048 COMPANY UPDATE Monday, 14 Nov 2016 FBM KLCI: 1,634.19 Sector: Property IOI
More informationBuzzing at East Coast BUY. Last Traded: RM3.70
C O M P A N Y U P D A T E Thursday, February 07, 2019 FBMKLCI: 1,668.62 Sector: Oil and Gas THIS REPORT IS STRICTLY FOR INTERNAL CIRCULATION ONLY* Serba Dinamik Holdings Bhd TP: RM4.91 (+32.4%) Buzzing
More informationCIMB Group Holdings Berhad TP: RM7.50 (+8.4%) Sluggishness All Around
A Member of the TA Group MENARA TA ONE, 22 JALAN P. RAMLEE, 50250 KUALA LUMPUR, MALAYSIA TEL: +603-20721277 / FAX: +603-20325048 COMPANY UPDATE Wednesday, August 13, 2014 FBM KLCI: 1,850.39 Sector: Finance
More informationSELL. Last Traded: RM6.75. Acquiring the World s Second Largest Surgical Glove Player
C O M P A N Y U P D A T E Monday, November 27, 2017 FBMKLCI: 1,717.23 Sector: Healthcare THIS REPORT IS STRICTLY FOR INTERNAL CIRCULATION ONLY* Top Glove Corporation Berhad TP: RM6.30 (-6.7%) Acquiring
More informationPerisai Petroleum Teknologi Bhd TP: RM0.24 (-5.7%) Weathering the Storm
A Member of the TA Group MENARA TA ONE, 22 JALAN P. RAMLEE, 50250 KUALA LUMPUR, MALAYSIA TEL: +603-20721277 / FAX: +603-20325048 C O M P A N Y U P D A T E Thursday, January 28, 2016 FBMKLCI: 1,631.54 Sector:
More informationPharmaniaga MARKET PERFORM. 1Q15 Inline but Rich Valuations. Results Note. Price: RM6.91 Target Price: RM6.95. PP7004/02/2013(031762) Page 1 of 5
Pharmaniaga 1Q15 Inline but Rich Valuations By the Kenanga Research Team l research@kenanga.com.my Period 1Q15 Actual vs. Expectations 1Q15 PATAMI of RM31.8m (+21% YoY) came in at 32% and 31% of our and
More informationMarket Access. M&A Securities. Company Update. Tenaga Nasional Berhad. A Look into Debt. Tuesday, July 14, 2015 BUY (TP: RM15.20) Latest Development
M&A Securities Company Update PP14767/09/2012(030761) Tenaga Nasional Berhad BUY (TP: RM15.20) Tuesday, July 14, 2015 A Look into Debt Latest Development Debt position. Tenaga Nasional Bhd (TNB) core business
More informationMarket Access. M&A Securities. Results Review 1Q15. BIMB Holdings Bhd BUY (TP:RM4.84) Brilliant Beginning. Results Review
M&A Securities Results Review 1Q15 PP14767/09/2012(030761) BIMB Holdings Bhd BUY (TP:RM4.84) Wednesday, May 27, 2015 Brilliant Beginning Results Review Actual vs. expectation. BIMB Holdings Berhad (BIMB)
More informationSime Darby SIME MK Sector: Plantation
A good end to the year Sime Darby s (SIME) FY17 core net profit of RM2.69bn (+1.4% yoy) came in above expectations. The variance was mainly due to higherthan-expected contribution from the plantation and
More informationSime Darby SIME MK Sector: Plantation
9MFY17 results below expectations SIME s 9MFY17 core net profit of RM1.58bn (+64.2% yoy) came in below expectations. The variance was mainly due to a lower-thanexpected contribution from the property and
More informationA Little Tense in 4Q18 Results SELL. Last Traded: RM3.09
C O M P A N Y U P D A T E Tuesday, January 9, 19 FBMKLCI: 1,697.50 Sector: Transportation THIS REPORT IS STRICTLY FOR INTERNAL CIRCULATION ONLY* AirAsia Group Berhad TP: RM3. (+3.7) A Little Tense in 4Q18
More informationMMC MMC MK Sector: Utilities
Weakness continues into 2Q MMC reported a lacklustre set of earnings for 1H17, as PATAMI of RM118m (-3 yoy) was below expectations. 1H17 results constituted 22% of our and consensus full year forecast.
More informationPetra Energy PENB MK Sector: Oil & Gas
Small hiccup, turnaround remains in motion Petra Energy (PENB) remains a strong contender to win the upcoming modification, construction and maintenance (MCM) contract from Petronas, which is to be split
More informationMarket Access. M&A Securities. Company Update. Tenaga Nasional Berhad. Accepting 3B Project. Thursday, July 09, 2015 BUY (TP: RM15.
M&A Securities Company Update PP14767/09/2012(030761) Tenaga Nasional Berhad BUY (TP: RM15.20) Thursday, July 09, 2015 Accepting 3B Project Latest Development Submit letter of acceptance. TNB has announced
More informationSunway Berhad. OUTPERFORM Price: RM2.65 Target Price: RM3.08 KENANGA RESEARCH. Within expectations. Results Note KENANGA RESEARCH.
Results Note 02 December 2013 Sunway Berhad Within expectations Period 3Q13 / 9M13 Actual vs. Expectations Dividends None as expected. Key Results Highlights At 73% of our full-year FY13 estimates, the
More informationMarket Access. Results Review (1Q16) M&A Securities. Tan Chong Motor Holdings Bhd. Lacking the X-Factor SELL (TP: RM1.
M&A Securities Results Review (1Q16) PP14767/09/2012(030761) Tan Chong Motor Holdings Bhd Wednesday, May 11, 2016 SELL (TP: RM1.87) Lacking the X-Factor Results Review Actual vs. expectations. Tan Chong
More informationKINDLY REFER TO THE LAST PAGE OF THIS PUBLICATION FOR IMPORTANT DISCLOSURES
27 December 2017 Sector Update Power Sector Maintain POSITIVE Overhang removed INVESTMENT HIGHLIGHTS Base tariff maintained for RP2 (2018-2020) - allowable returns unlikely to have significantly changed
More informationMarket Access. M&A Securities. Results Review 1Q15. Malayan Banking Bhd BUY (TP: RM10.70) Stabilizing Period. Results Review
M&A Securities Results Review 1Q15 PP14767/09/2012(030761) Malayan Banking Bhd BUY (TP: RM10.70) Friday, May 29, 2015 Stabilizing Period Results Review Actual vs. expectation. Malayan Banking Berhad (Maybank)
More informationWegmans the Carpenter NOT RATED. Ace Market Listing
I P O Monday, February 19, 2018 FBMKLCI: 1,838.28 Sector: Consumer THIS REPORT IS STRICTLY FOR INTERNAL CIRCULATION ONLY* Wegmans Holdings Berhad TP: RM0.31 (+6.9%) Wegmans the Carpenter Ace Market Listing
More informationBanking Sector Financial System Well Buffered to Withstand Potential Shocks
A Member of the TA Group MENARA TA ONE, 22 JALAN P. RAMLEE, 50250 KUALA LUMPUR, MALAYSIA TEL: +603-20721277 / FAX: +603-20325048 S E C T O R R E P O R T Thursday, March 20, 2014 FBM KLCI: 1,817.44 Sector:
More informationMarket Access. Results Review (4Q14) M&A Securities. Genting Plantations Berhad. Hit by Plantation-Malaysia Segment. Thursday, May 28, 2015
M&A Securities Results Review (4Q14) PP14767/09/2012(030761) Genting Plantations Berhad Thursday, May 28, 2015 HOLD (TP: RM10.77) Hit by Plantation-Malaysia Segment Results Review Actual vs. expectations.
More informationMarket Access. Results Review (3Q15) M&A Securities. Dutch Lady Milk Industries Berhad. Double Whammy. Wednesday, November 18, 2015 HOLD (TP: RM47.
Market Access M&A Securities Results Review (3Q15) PP14767/4/212(296 Dutch Lady Milk Industries Berhad Double Whammy Results Review Actual vs. expectations. Dutch Lady Milk Industries Berhad (Dutch Lady)
More informationBumi Armada BAB MK Sector: Oil & Gas
Clearer skies from here on BAB reported a 2Q17 revenue of RM694.4m (+71.8% qoq, +72.4% yoy) and headline profit of RM116.6m (+142.3% qoq, +122.5% yoy). After adjusting for the one-offs (big-ticket items
More informationDismal 2Q15. Results Note. Price: RM8.49 Target Price: RM8.93. By Desmond Chong l PP7004/02/2013(031762) Page 1 of 6
UMW Holdings Dismal 2Q15 By Desmond Chong l cwchong@kenanga.com.my Period 2Q15/ 1H15 Actual vs. Expectations Below expectations. The group reported 2Q15 normalised PATAMI of RM70.4m (-60% QoQ and YoY),
More informationMarket Access. M&A Securities. Results Review 1Q16. Malayan Banking Berhad. Hampered by Loan Loss. Monday, May 30, 2016 HOLD (TP: RM9.
M&A Securities Results Review 1Q16 PP14767/09/2012(030761) Malayan Banking Berhad Monday, May 30, 2016 HOLD (TP: RM9.10) Hampered by Loan Loss Results Review Actual vs. expectations. Malayan Banking Bhd
More informationSyarikat Takaful Malaysia Berhad Ending on a high note
25 January 2017 4QFY16 Results Review Syarikat Takaful Malaysia Berhad Ending on a high note Maintain BUY Unchanged Target Price (TP): RM4.84 INVESTMENT HIGHLIGHTS Syarikat Takaful Malaysia Bhd (STMB)
More informationCompany Note Company Update. Sime Darby Berhad. Meet The Enlarged Sime Darby. Target Price Raised to RM12.40.
Company Note Company Update Monday, 13 August 2007 For Internal Circulation Only KLCI : 1,287.70 Sector : PLANTATIONS 13 Aug 2007 Bloomberg : SDY MK Analyst : James Ratnam E- : james@ta.com.my : 20721277
More informationMarket Access. M&A Securities. Results Review 1Q15. Axiata Group Berhad. Slow in Recovery. Wednesday, May 20, 2015 HOLD (TP:RM7.
M&A Securities Results Review 1Q15 PP14767/09/2012(030761) Axiata Group Berhad Wednesday, May 20, 2015 HOLD (TP:RM7.40) Slow in Recovery Results Review Actual vs. expectations. Axiata Group Bhd (Axiata)
More informationResults Review. 3QFY13: Downsizing its workforce. Technology Bloomberg Ticker: UNI MK Bursa Code: November 2013
Results Review (Member of Alliance Bank group) PP7766/03/2013 (032116) 8 November 2013 Analyst Toh Woo Kim wookim@alliancefg.com +603 2604 3917 12-month upside potential Previous target price 0.89 Revised
More informationEvergreen Fibreboard
PP10551/09/2011(028936) 09 November 2010 The Research Team +60 (3) 9207 7663 Research2 @my.oskgroup.com Company Update Evergreen Fibreboard MALAYSIA EQUITY Investment Research Daily Softer Second Half
More informationAbove Expectations. Results Note. Price: RM1.69 Target Price: RM1.85. By Adrian Ng l
WCT Holdings Bhd Above Expectations By Adrian Ng l adrian.ng@kenanga.com.my 1Q16 core net profit (C) of RM32.0m came in above our but within consensus expectations accounting for 37% and 22% of estimates,
More informationStar Media STAR MK Sector: Media
Print remains under pressure We expect prospects for the print media industry to remain weak in 2016 given the challenging market environment, poor consumer sentiment as well as the structurally declining
More informationMarket Access. M&A Securities. Results Review (2Q16) SapuraKencana Petroleum Berhad. Solid Orderbook as a Shield BUY (TP: RM2.
M&A Securities Results Review (2Q16) PP14767/09/2012(030761) SapuraKencana Petroleum Berhad Thursday, September 17, 2015 BUY (TP: RM2.55) Solid Orderbook as a Shield Results Review Actual vs. expectations.
More informationBelow Expectations. Results Note. Price: RM8.28 Target Price: RM6.73. By Desmond Chong l PP7004/02/2013(031762) Page 1 of 6
UMW Holdings Below Expectations By Desmond Chong l cwchong@kenanga.com.my Period 3Q15/9M15 Actual vs. Expectations Below expectations. The group reported 3Q15 normalised PATAMI of RM81.7m (+54% QoQ and
More informationPetronas Chemicals Group Berhad TP: RM9.00 (+8.6%)
COMPANY UPDATE Wednesday, April 04, 2018 FBMKLCI: 1,850.78 Sector: Oil & Gas THIS REPORT IS STRICTLY FOR INTERNAL CIRCULATION ONLY* Petronas Chemicals Group Berhad TP: RM9.00 (+8.6%) Fertilizing Profits
More informationMarket Access. Results Review 2Q16. M&A Securities. RHB Capital Berhad. Recovery in Decent Traction. Thursday, August 25, 2016 BUY (TP: RM5.
M&A Securities Results Review 2Q16 PP14767/09/2012(030761) RHB Capital Berhad BUY (TP: RM5.80) Thursday, August 25, 2016 Recovery in Decent Traction Results Review Actual vs. expectations. RHB Bank Berhad
More informationAxiata Group Berhad TP: RM5.40 (+9.5%) XL Looking Better, but Celcom Still Needs Time
A Member of the TA Group MENARA TA ONE, 22 JALAN P. RAMLEE, 50250 KUALA LUMPUR, MALAYSIA TEL: +603-20721277 / FAX: +603-20325048 R E S U L T S U P D A T E Tuesday, September 05, 2017 FBMKLCI: 1,773.16
More informationMarket Access. Results Review 4Q FY16. M&A Securities. Hartalega HoldingsBerhad. Double-Digit Growth amid Challenging Times BUY (TP:RM4.
M&A Securities Results Review 4Q FY16 PP14767/09/2012(030761) Hartalega HoldingsBerhad BUY (TP:RM4.78) Wednesday, May 04, 2016 Double-Digit Growth amid Challenging Times Results Review Current Price (RM)
More informationMarket Access. M&A Securities. Results Review (3Q15) Padini Holdings Berhad. A good Quarter BUY (TP: RM1.80) Wednesday, May 20, 2015.
Market Access M&A Securities PP14767/04/2012(029607) [ Padini Holdings Berhad Results Review (3Q15) BUY (TP: RM1.80) Wednesday, May 20, 2015 A good Quarr Results Review Actual vs. expectations. Padini
More informationMarket Access. Briefing Notes. M&A Securities. BIMB Holdings Bhd BUY (TP:RM4.60) Shifting into High Gears
M&A Securities Briefing Notes PP14767/09/2012(030761) BIMB Holdings Bhd BUY (TP:RM4.60) Monday, October 12, 2015 Shifting into High Gears We attended post-1h15 results briefing organized by BIMB Holdings
More informationInta Bina Group Berhad Fair Value: RM 0.25 Facing Headwinds. Not rated. Ace Market Listing
A Member of the TA Group MENARA TA ONE, 22 JALAN P. RAMLEE, 50250 KUALA LUMPUR, MALAYSIA TEL: +603-20721277 / FAX: +603-20325048 IPO Friday, 12 May 2017 FBM KLCI: 1,775.39 Sector: Construction Inta Bina
More informationMarket Access. M&A Securities. Results Review 3Q15. Telekom Malaysia Berhad. Hampered by Forex Translation Loss. Friday, November 27, 2015
M&A Securities Results Review 3Q15 PP14767/09/2012(030761) Telekom Malaysia Berhad Friday, November 27, 2015 HOLD (TP:RM6.87) Hampered by Forex Translation Loss Results Review Actual vs. expectation. Telekom
More informationMarket Access. Results Review (2Q15) M&A Securities. Genting Plantations Berhad. Hit by Plantation-Malaysia Segment. Wednesday, August 26, 2015
M&A Securities Results Review (2Q15) PP14767/09/2012(030761) Genting Plantations Berhad Wednesday, August 26, 2015 HOLD (TP: RM9.66) Hit by Plantation-Malaysia Segment Results Review Actual vs. expectations.
More informationMarket Access. M&A Securities. Results Review 2Q15. Axiata Group Berhad. Satisfactory, Need to Push in 2H15. Friday, August 21, 2015 HOLD (TP:RM7.
M&A Securities Results Review 2Q15 PP14767/09/2012(030761) Axiata Group Berhad Friday, August 21, 2015 HOLD (TP:RM7.10) Satisfactory, Need to Push in 2H15 Results Review Actual vs. expectations. Axiata
More informationAxis REIT UNDERPERFORM. Splitting for Better Liquidity. Quick Bites. Price /Ex-Price: RM3.55/RM1.78 TP/Ex-Split: RM3.27/RM1.64
Axis REIT Splitting for Better Liquidity By Sarah Lim l sarahlim@kenanga.com.my News Proposed a 1:2 share split, essentially doubling its unit base from 547.8m to 1.1b units. Comments We were positively
More informationMARKET PERFORM. FY15 Below Expectations. Results Note. Price: RM1.21 Target Price: RM1.39. By The Kenanga Research Team /
MRCB FY15 Below Expectations By The Kenanga Research Team / research@kenanga.com.my Period Actual vs. Expectations 4Q15/FY15 FY15 core net loss of RM74.7m was below market and our core net profit expectations
More informationMarket Access. Results Review 1Q16. M&A Securities. Digi.Com Berhad. Equipped for Competition BUY (TP:RM5.75) Results Review
M&A Securities Results Review 1Q16 PP14767/09/2012(030761) Digi.Com Berhad BUY (TP:RM5.75) Monday, April 25, 2016 Equipped for Competition Results Review Actual vs. expectations. Digi.Com (Digi) started
More informationNot Rated Thiam Chiann Wen ext:1664
MENARA TA ONE, 22 JALAN P. RAMLEE, 50250 KUALA LUMPUR, MALAYSIA TEL: +603-20721277 / FAX: +603-20325048 IPO Monday, 3 September 2012 FBM KLCI: 1,646.11 Sector: REIT IGB Real Estate Investment Trust Fair
More informationMarket Access. Results Review (1Q16) M&A Securities. Dayang Enterprise Holdings Bhd. A Quiet Quarter. Thursday, May 26, 2016 HOLD (TP: RM1.
M&A Securities Results Review (1Q16) PP14767/9/212(3761) Dayang Enterprise Holdings Bhd Thursday, May 26, 216 HOLD (TP: RM1.16) Results Review A Quiet Quarter Current Price (RM) New Target Price (RM) Previous
More informationDancomech Holdings Berhad Expansion to Cater for RAPID and East Malaysia. Fair Value: RM0.78 Main Market Listing. Not Rated
A Member of the TA Group MENARA TA ONE, 22 JALAN P. RAMLEE, 50250 KUALA LUMPUR, MALAYSIA TEL: +603-20721277 / FAX: +603-20325048 IPO Monday, July 04, 2016 FBM KLCI: 1,646.22 Sector: Plantation Dancomech
More informationUchi Tech UCHI MK Sector: Technology
Still all about its yields Uchi s stock price has righfully re-rated over the past 2 years on its attractive valuations and above-average dividend yields. While the latter remains attractive at just under
More informationINVESTMENT HIGHLIGHTS
28 August 2014 2QFY14 results review UMW Holdings Berhad Dragged by non-profitable legacy businesses INVESTMENT HIGHLIGHTS Poor set of 2Q14 results as core earnings declined -18% over sequential and on-year
More informationMalaysia Airports Holdings
02 May 2017 1QFY17 Results Review Malaysia Airports Holdings Promising start to the year INVESTMENT HIGHLIGHTS MAHB had a promising start to the year International traffic drove up PSC, retail and rental
More informationMarket Access. Results Review (1Q16) M&A Securities. Dialog Group Berhad. Well On Track. Results Review HOLD (TP: RM1.60)
M&A Securities Results Review (1Q16) PP14767/09/2012(030761) Dialog Group Berhad HOLD (TP: RM1.60) Wednesday, November 18, 2015 Well On Track Results Review Actual vs. expectations. Dialog Group Berhad
More informationTA Securities. Maxwell Int l Holdings Berhad Shoes Shoes Shoes DO NOT SUBSCRIBE. New Listing
A Member of the TA Group MENARA TA ONE, 22 JALAN P. RAMLEE, 525 KUALA LUMPUR, MALAYSIA TEL: +63-2721277 / FAX: +63-232548 I P O Tuesday, December 28, 21 FBM KLCI: 1,511.72 Sector: Consumer Maxwell Int
More informationA Weak Quarter. Results Note. Price: RM3.70 Target Price: RM3.70. By Sarah Lim l PP7004/02/2013(031762) Page 1 of 5
IJM Land Berhad A Weak Quarter By Sarah Lim l sarahlim@kenanga.com.my Period 3Q15/9M15 OUTPERFORM Share Price Performance Price: RM3.70 Target Price: RM3.70 Actual vs. Expectations Dividends Key Results
More informationMEDIA PRIMA (HOLD, EPS )
MEDIA PRIMA (HOLD, EPS ) INDUSTRY: NEUTRAL EARNINGS EVALUATION 3Q results: Cost control lift earnings Results 9MFY13 core PATAMI grew by 11% to RM150.7m (13.81 sen/share), making up 75% and 70% of ours
More informationMalaysia. RCE Capital Results within; proposes bonus & rights. Hold (unchanged) Results Review 15 February 2012
PP16832/01/2013 (031128) Malaysia Results Review 15 February 2012 Hold (unchanged) Share price: Target price: RM0.515 Wong Chew Hann, CA wchewh@maybank-ib.com (603) 2297 8686 Stock Information RM0.45 (unchanged)
More informationRough Start. Results Note. Price: RM5.40 Target Price: RM4.95. By Desmond Chong l
UMW Holdings Rough Start By Desmond Chong l cwchong@kenanga.com.my 1Q16 core PATAMI of RM16.9m (>100% QoQ; -90% YoY) came in way below estimates, making up only 5% of both our and consensus estimates.
More informationMarket Access. Company Update. M&A Securities. Public Bank Berhad. Wednesday, April 27, BUY (Target Price: RM21.38) Proves to be Bellwether
M&A Securities Company Update PP14767/09/2012(030761) Public Bank Berhad Wednesday, April 27, 2016 BUY (Target Price: RM21.38) Proves to be Bellwether We recommend investors to accumulate Public Bank Bhd
More informationAMMB Holdings Berhad. Maintain NEUTRAL Revised Target Price (TP): RM5.55 (from RM4.55)
01 June 2017 4QFY17 Results Review AMMB Holdings Berhad Earnings growth due to NOII Maintain NEUTRAL Revised Target Price (TP): RM5.55 (from RM4.55) INVESTMENT HIGHLIGHTS FY17 earnings were within expectations
More informationMarket Access. Results Review (1Q15) M&A Securities. Nestle Malaysia Berhad. Pre-GST Buying. Thursday, April 23, 2015 SELL (TP: RM59.
M&A Securities Results Review (1Q15) PP14767/9/212(3761) Nestle Malaysia Berhad Pre-GST Buying Results Review Actual vs. expectations. Nestle Malaysia Berhad (Nestle) recorded a revenue of RM1.27 billion
More informationMarket Access. Company Note. M&A Securities. Nestle Malaysia Berhad. Steering Away From Turbulence. Tuesday, June 21, 2016 HOLD (TP: RM79.
M&A Securities Company Note PP14767/09/2012(030761) Nestle Malaysia Berhad Steering Away From Turbulence 1Q16 results review. To recap, Nestle Malaysia Berhad (Nestle) registered its 1Q16 revenue at RM1.3
More informationSJ Securities Sdn. Bhd. Fair Value RM0.65 (+25.0%) Investment Highlights
Update Report 25 March 2010 PP7084/11/2006 Strictly for internal circulation only Rexit Berhad SJ Securities Sdn. Bhd. Buy Fair Value RM0.65 (+25.0%) Stock Data Price (RM) 0.52 Stock code 0106 Bloomberg
More informationIHH Healthcare IHH MK Sector: Healthcare & Pharmaceuticals
Inpatient admissions accelerated in 1Q16 Core net profit grew by a tepid 5% yoy in 1Q16, but we deemed this in-line with expectations. Revenue and EBITDA grew by 24% yoy and 17% yoy in the quarter, driven
More informationMarket Access. Results Review 4Q15. M&A Securities. Digi.Com Berhad. Survives the Headwinds BUY (TP:RM5.90) Results Review
M&A Securities Results Review 4Q15 PP14767/09/2012(030761) Digi.Com Berhad BUY (TP:RM5.90) Wednesday, February 10, 2016 Results Review Survives the Headwinds Current Price (RM) New Fair Value (RM) Previous
More informationCIMB Group CIMB MK Sector: Banking
Group s outlook stabilizing We believe that the CIMB Group is on track for an earnings recovery subsequent to being bogged down with hefty provision costs from Indonesia as well as a restructuring and
More informationTenaga Nasional. Company Guide
Version 9 Bloomberg: TNB MK Reuters: TENA.KL Refer to important disclosures at the end of this report Malaysia Equity Research 27 Oct 2017 BUY Last Traded Price ( 26 Oct 2017): RM14.34 (KLCI : 1,736.80)
More informationYTL Corporation Berhad Implications from Brexit
28 June 2016 Corporate Update YTL Corporation Berhad Implications from Brexit Maintain NEUTRAL Maintain Target Price (TP): RM1.50 INVESTMENT HIGHLIGHT Weak GBP means translation losses for YTL Power Attains
More informationBermaz Auto Implications of Mazda s supply chain transplant
21 November 2016 Corporate Update Bermaz Auto Implications of Mazda s supply chain transplant INVESTMENT THESIS APM-Delta JV reflects Mazda s move to transplant its supply chain and transform its Malaysian
More informationTenaga Nasional. Company Guide
Version 8 Bloomberg: TNB MK Reuters: TENA.KL Refer to important disclosures at the end of this report Malaysia Equity Research 28 Jul 2017 BUY Last Traded Price ( 27 Jul 2017): RM14.24 (KLCI : 1,770.07)
More informationMalaysia Airports Holdings Dampened by higher depreciation and amortisation
18 February 2016 4QFY15 Results Review Malaysia Airports Holdings Dampened by higher depreciation and amortisation Maintain NEUTRAL Unchanged Target Price (TP): RM6.35 INVESTMENT HIGHLIGHTS FY15 earnings
More informationUOA Development UOAD MK Sector: Property
Dividend play In 2016, UOA has thus far launched two projects and plans to launch a third development this year. The total estimated gross development value (GDV) of these three projects is RM3.2bn. Unbilled
More informationAerotropolis Still A Long Way To Go SELL. Last Traded: RM8.84
C O M P A N Y U P D A T E Tuesday, March 27, 2018 FBMKLCI: 1,859.91 Sector: Transportation THIS REPORT IS STRICTLY FOR INTERNAL CIRCULATION ONLY* Malaysia Airports Holdings Berhad TP: RM8.61 (-2.6%) Aerotropolis
More informationIOI Corp IOI MK Sector: Plantation
Waiting IOI has made its submissions and is awaiting an official reply from the RSPO Complaint Panel on its application to lift the certification suspension. We believe the decline in market capitalisation
More informationEco World Development Group Berhad
10 June 2016 Corporate Update Eco World Development Group Berhad Landbanking at Bukit Raja, Klang Maintain BUY Adjusted Target Price (TP): RM1.68 (Previously RM1.62) INVESTMENT HIGHLIGHTS Acquiring 50%
More informationBIMB Holdings Berhad Sturdy quarter backed by growth in banking and takaful segments
28 November 2013 3QFY13 Results Update BIMB Holdings Berhad Sturdy quarter backed by growth in banking and takaful segments Maintain NEUTRAL Target Price (TP): RM4.40 INVESTMENT HIGHLIGHTS BHB scored with
More informationMarket Access. Company Update. M&A Securities. UMW Oil and Gas Corporation Bhd. Awards for NAGA 7 SELL (TP: RM0.90)
M&A Securities Company Update PP14767/9/212(3761) Friday, October 3, 215 UMW Oil and Gas Corporation Bhd Awards for NAGA 7 SELL (TP: RM.9) Current Price (RM) New Target Price (RM) Previous Target Price
More informationDRB-HICOM (BUY, EPS ) NEWSBREAK INDUSTRY: NEUTRAL
d DRB-HICOM (BUY, EPS ) NEWSBREAK INDUSTRY: NEUTRAL Acquiring Konsortium Logistic Highlights Comment Risks DRB has announced that its 100% owned KLAS has acquired 61.61% stake in Konsortium Logistic (KLB)
More information