SP Setia Berhad TP: RM4.10 (+15.5%) Acquiring I&P Group
|
|
- Mildred Hopkins
- 5 years ago
- Views:
Transcription
1 A Member of the TA Group MENARA TA ONE, 22 JALAN P. RAMLEE, KUALA LUMPUR, MALAYSIA TEL: / FAX: C O M P A N Y U P D A T E Monday 17 April 2017 FBMKLCI: 1, Sector: Property SP Setia Berhad TP: RM4.10 (+15.5%) Acquiring I&P Group THIS REPORT IS STRICTLY FOR INTERNAL CIRCULATION ONLY* Last Traded: RM3.55 Thiam Chiann Wen cwthiam@ta.com.my Buy Last Friday, SP Setia entered into two deals, which will enable the group to become one of the largest land owner in Malaysia. Deal 1: Proposed Acquisition of I&P SP Setia, Permodalan National Berhad (PNB), and Amanahraya Trustees Berhad (as trustee for Amanah Saham Bumiputera) had entered into a non-binding Memorandum of Intent to initiate negotiations on the proposed acquisition of I&P Group Sdn Bhd (I&P) by SP Setia. The indicative price for the proposed acquisition of the entire interest in I&P is estimated to be within the range of RM3.5bn to RM3.75bn. However, the final purchase price will be determined after a due diligence process, which will involve SP Setia engaging independent valuers to value all the land, on-going projects and investment properties owned by I&P. According to the announcement, the proposed acquisition will be funded by a combination of equity, internally generated funds and borrowings. The proposed acquisition is expected to be completed within 9 to 12 months. Deal 2: Proposed Acquisition of Bangi Land Separately, SP Setia had also entered into a conditional sale and purchase agreement with Seriemas Development Sdn. Berhad (a 60% owned subsidiary of PNB Development Sdn. Berhad) to acquire from the latter, a parcel of land measuring approximately acres located in Bangi, Selangor known as Bangi Estate for a purchase price of approximately RM447.58mn (or RM30 psf). In addition, Seriemas development will entitle a share of the future audited profit before taxation from the development of the land, up to a maximum of RM3.00 per square foot. The proposed acquisition is expected to be completed by 4Q2017. i n Share Information Bloomberg Code SPSB MK Stock Name SP Setia Stock Code 8664 Listing Main Market Share Cap (mn) Market Cap (RMmn) Par Value wk Hi/Lo (RM) 3.63/ mth Avg Daily Vol ('000 shrs) Estimated Free Float (%) 22.7 Beta 0.67 Major Shareholders (%) PNB (68.0) KWAP (10.4) EPF (6.2) Forecast Revision FY17 FY18 Forecast Revision (%) Net profit (RMm) Consensus TA's / Consensus (%) Previous Rating Buy (Maintained) Financial Indicators FY17 FY18 Net Debt / Equity (%) FCFPS (sen) Price / FCF (x) ROA (%) NTA/Share (RM) Price/NTA (x) More about the land in Bangi Bangi Land is located near Bandar Baru Bangi, Kajang and Semenyih, which is accessible via several major highways namely Kajang-Seremban Highway (LEKAS), North-South Expressway (PLUS) and South Klang Valley Expressway (SKVE). It is approximately 30 km south-east of the city centre of Kuala Lumpur and approximately 25 km from Kuala Lumpur International Airport (KLIA). In addition, the land is also located within a 5-km radius from SP Setia s existing two sister mixed development townships, namely Setia Ecohill and Setia Ecohill 2 see Figure 1. We gather that the company has plans to develop the land into a mixed development township with a potential GDV of approximately RM2.7bn. The township is expected to have a development period of 8 years, with first launch targeted in Share Performance (%) Price Change SP Setia FBM KLCI 1 mth 4.4 (0.8) 3 mth mth mth (12-Mth) Share Price relative to the FBM KLCI Reasonable Price Tag for Bangi Land We believe the acquisition cost of RM33psf (including the RM3 psf profit sharing) is fair vis-à-vis the average asking price of RM30-40 psf for freehold agriculture land within the Bangi area. Although Mah Sing paid RM18.56 psf for 408 acres land in Bangi back in May 2012, we note that land price in the vicinity has appreciated rapidly in recent years due to scarcity of suitable land for township development. Based on estimated GDV of RM2.7bn, the acquisition Page 1 of 5 Source: Bloomberg
2 cost makes up about 18% of total project GDV, which is still below the land cost to GDV ratio s general rule of thumb of 20%. In terms of funding, the recently completed rights issue of redeemable convertible preference shares, which raised RM1.13bn, should come in handy for this land purchase. Our View on the Proposed Acquisition of I&P We are not surprised by the acquisition as there were already market talks of PNB s intent to inject its unlisted property assets into SP Setia. We believe the merger would benefit both property developers as there will be synergistic values arising from combination of landbank and staff strength. Together with I&P s remaining landbank of 4,263 acres and the acres of land in Bangi, this will collectively boost SP Setia s remaining landbank by 88% to 9,823 acres. If the acquisition materialises, SP Setia is set to become the third largest property developer by landbank in Malaysia, just behind Sime Darby Property (28,000 acres) and UEM Sunrise Bhd (13,000 acres) see Figure 3. In addition, the press also reported that the combined GDV of both companies is expected to hit a whopping RM122bn. In terms of valuation, the indicative price of RM3.5bn-3.75bn translates to 1.1x 1.2x I&P s 2016 audited net asset value of RM3.16bn, which is comparable to SP Setia s 1.1x. Meanwhile, the indicative acquisition price and I&P s estimated GDV of RM45.5bn would imply a market price/gdv ratio of 0.08x. This suggests that I&P s valuation is attractive if we compare it with SP Setia s current market cap/gdv ratio of 0.13x. Additionally, we also note I&P has a light balance sheet with very low debt level. Although SP Setia is sitting on a strong balance sheet with net gearing of 17% as at end 2016, we believe a cash call may be necessary to avoid overstretching its balance sheet. All in, we are positive on the proposed merger, as it will enable SP Setia to fast track its landbank expansion plans. The proposed acquisition of I&P will likely expedite SP Setia s aspiration of growing its market cap to RM18bn by 2021, from about RM10bn currently. With regards to the management team and future direction, we opine that the current SP Setia management team will continue steering the enlarged entity. This is in view of the fact the SP Setia is taking the lead to acquire I&P, instead of PNB creating a new entity to buy over both SP Setia and I&P. Forecast We fine-tune our FY17 and 18 earnings forecasts by +0.5% and +0.8% respectively after performing some house-keeping. Note that we have not factored in earnings contribution from I&P and the Bangi land acquisition pending the completion of the deals. Recommendation Target price is adjusted higher to RM4.10/share after rolling forward our valuation base year to CY18 and ascribing a higher target P/E of 18x (from 15x previously). Our target P/E of 18x is in line with the group s 5-year average P/E multiple. We expect valuation rerating following the acquisition of I&P, which will further solidify SP Setia as a dominant township player in the central Klang Valley and Johor. We maintain our Buy recommendation on SP Setia. Page 2 of 5
3 TA Securities 17-Apr-17 A Member of the TA Group Figure 1: Location of I&P Group and SP Setia s Project Klang Valley Figure 2: Location of I&P Group and SP Setia s Project Johor Page 3 of 5
4 Figure 3: Township developers and their respective remaining landbank (in acreage) Page 4 of 5
5 Financial Statement Profit and Loss (RM'mn) Balance Sheet RM'mn) FYE Dec 2015** F 2018F 2019F FYE Dec 2015** F 2018F 2019F Revenue 6, , , , ,581.6 PPE COGS (4,683.1) (3,515.8) (2,798.7) (3,367.1) (3,683.8) Land held for dev Gross profit 2, , , , ,897.7 Concession assets EBITDA 2, , , , ,272.0 Investment Properties Depreciation & Amortisation (33.0) (39.5) (64.4) (66.2) (64.3) Associates EBIT 1, , , ,207.6 Others JV and Associates (440.3) LT Assets Finance cost (110.3) (120.3) (69.5) (87.8) (96.5) PBT 1, , , , ,166.6 Property dev. Cost EI Inventories PBT Adj 1, , , , ,166.6 Trade & other receivables Cash & Cash equivalent Tax (415.4) (285.4) (268.7) (258.7) (291.6) Others MI (50.5) (55.0) (62.5) (90.8) (145.3) ST Assets Net profit Core net profit Total Assets Core EPS (sen) Trade and other payables 2, , , , ,548.8 DPS (sen) ST Borrowings 1, , , , ,438.9 Others ST Liabilities 4, , , , ,099.8 Cash Flow (RM'mn) PBT 1, , , , ,166.6 LT Borrowings 3, , , , ,092.1 Depr & Amort Others Tax (301.6) (285.4) (268.7) (258.7) (291.6) LT Liabilities 3, , , , ,105.2 Others (835.6) (139.7) (177.6) CFO 1, , Share Cap 1, , , , ,140.1 Share Cap - i Capex (1,131.9) (900.0) (700.0) (130.0) (130.0) Reserves 5, , , , ,897.1 Others (29.7) Shareholder's Funds 7, , , , ,048.6 CFI (1,161.6) (900.0) (700.0) (130.0) (130.0) Perpetual Bond MI Net Addition/Rpmt , Dividend Paid (31.4) (570.7) (399.5) (399.5) (428.0) Liabilities + Equities 16, , , , ,700.3 Others (61.6) (197.4) (177.6) (159.9) CFF , Ratios EPS Growth (%) (20.6) (9.6) (11.0) 6.8 Net Cash Flow 1, PER (x) GDPS (sen) FCF (796.8) Div Yield (%) FCF/share (sen) 19.9 (27.9) Net Debt (RMm) 1, , , , ,203.0 Net gearing (x) ROE (%) Asssumptions (RM'mn) ROA (%) New Property Sales 4, , , , ,650.0 NTA (RM) Property margins (%) P/NTA (x) ** comprising 14-month earnings from Nov-14 to Dec-15 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. 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 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. for TA SECURITIES HOLDINGS BERHAD(14948-M) (A Participating Organisation of Bursa Malaysia Securities Berhad) Kaladher Govindan Head of Research Page 5 of 5
Sunway 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 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 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 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 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 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 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 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 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 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 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 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 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 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 informationHua Yang Berhad TP: RM2.03 (+88%) An Undiscovered Gem in The Property Industry Last traded: RM 1.08 BUY
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 Friday, 04 March, 2011 FBMKLCI: 1,056.88 Sector:
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 informationTitijaya Land Bhd Fair Value: RM 1.50 A Barometer of Investors Mood in Property IPO. Not rated. Main Market Listing IPO
MENARA TA ONE, 22 JALAN P. RAMLEE, 50250 KUALA LUMPUR, MALAYSIA TEL: +603-20721277 / FAX: +603-20325048 IPO Friday, November 15 2013 FBM KLCI: 1,784.20 Sector: Property Titijaya Land Bhd Fair Value: RM
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 informationUEM Sunrise Berhad Strengthening presence in Klang Valley
1 16 April 2018 Corporate Update UEM Sunrise Berhad Strengthening presence in Klang Valley Maintain BUY Revised Target Price (TP): RM1.36 (Previously RM1.26) INVESTMENT HIGHLIGHTS Acquiring land in Kepong
More informationWCT Holdings Berhad KINDLY REFER TO THE LAST PAGE OF THIS PUBLICATION FOR IMPORTANT DISCLOSURES. Reaffirm BUY Unchanged Target Price (TP): RM2.
21 October 2014 Corporate Update WCT Holdings Berhad Acquiring another piece of land in Bandar Serendah Reaffirm BUY Unchanged Target Price (TP): RM2.59 INVESTMENT HIGHLIGHTS Acquiring 220.74 acres of
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 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 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 informationTenaga Nasional Berhad TP: RM15.50 (+16.9%)
C O M P A N Y U P D A T E Monday, December 17, 2018 FBMKLCI: 1,661.96 Sector: Power & Utilities THIS REPORT IS STRICTLY FOR INTERNAL CIRCULATION ONLY* Tenaga Nasional Berhad TP: RM15.50 (+16.9%) Higher
More informationTenaga 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 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 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 informationEastern & Oriental Berhad
16 November 2017 Briefing Note Eastern & Oriental Berhad Reclamations work of STP2A is progressing well Maintain BUY Unchanged Target Price (TP): RM2.37 INVESTMENT HIGHLIGHTS Improved earnings in 1HFY18
More informationUEM Sunrise Berhad Earnings boosted by land sales
1 21 November 2017 3QFY17 Results Review UEM Sunrise Berhad Earnings boosted by land sales Upgrade to BUY Unchanged Target Price (TP): RM1.24 INVESTMENT HIGHLIGHTS 9MFY17 earnings boosted by land sales
More informationEastern & Oriental Berhad Earnings improved
15 November 2017 2QFY18 Results Review Eastern & Oriental Berhad Earnings improved Maintain BUY Unchanged Target Price (TP): RM2.37 INVESTMENT HIGHLIGHTS 1HFY18 core net income within expectations Earnings
More informationIOI Properties Group Berhad Proposes rights issue
21 November 2016 Corporate Update IOI Properties Group Berhad Proposes rights issue Maintain NEUTRAL Revised Target Price (TP): RM2.34 (Previously: RM2.65) INVESTMENT HIGHLIGHTS Proposes rights issue to
More informationIOI Properties Group Berhad Successfully tendered for land in Singapore
14 November 2016 Corporate Update IOI Properties Group Berhad Successfully tendered for land in Singapore Maintain NEUTRAL Unchanged Target Price (TP): RM2.65 INVESTMENT HIGHLIGHTS Successfully tendered
More informationIOI Properties Group Berhad Earnings on track
23 November 2016 1QFY17 Results Review IOI Properties Group Berhad Earnings on track Maintain NEUTRAL Unchanged Target Price (TP): RM2.34 INVESTMENT HIGHLIGHTS Earnings within expectations Growing earnings
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 Properties Group Berhad Ended FY18 on a weaker note
28 August 2018 4QFY18 Results Review IOI Properties Group Berhad Ended FY18 on a weaker note Maintain NEUTRAL Unchanged Target Price (TP): RM1.69 INVESTMENT HIGHLIGHTS FY18 earnings within our expectation
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 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 informationIOI Properties Group Berhad
26 February 2018 2QFY18 Results Review IOI Properties Group Berhad Earnings dragged by property development division INVESTMENT HIGHLIGHTS 1HFY18 earnings below expectations Earnings dragged by property
More informationUEM Sunrise Berhad JV with MULPHA to develop Nusajaya land
17 February 2016 Corporate Update UEM Sunrise Berhad JV with MULPHA to develop Nusajaya land Maintain NEUTRAL Unchanged Target Price (TP): RM1.11 INVESTMENT HIGHLIGHTS JV with MULPHA to develop Nusajaya
More informationKINDLY REFER TO THE LAST PAGE OF THIS PUBLICATION FOR IMPORTANT DISCLOSURES
28 November 2016 1QFY17 Results Review Sime Darby Berhad FFB production affected by El Nino INVESTMENT HIGHLIGHTS 1QFY17 core earnings below expectation Plantation division FFB volume is lower than expected
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 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 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 informationMaintain BUY. SP Setia Berhad KINDLY REFER TO THE LAST PAGE OF THIS PUBLICATION FOR IMPORTANT DISCLOSURES. Setia Eco Templer achieved 95% take up rate
03 June 2016 Corporate Update SP Setia Berhad Setia Eco Templer achieved 95% take up rate Maintain BUY Unchanged Target Price: RM3.70 INVESTMENT HIGHLIGHTS Setia Eco Templer in Rawang has achieved excellent
More informationUEM Sunrise Berhad Disposal of Canada land for RM373m
1 14 March 2017 Corporate Update UEM Sunrise Berhad Disposal of Canada land for RM373m Maintain NEUTRAL Adjusted Target Price (TP): RM1.04 (Previously RM1.03) INVESTMENT HIGHLIGHTS Disposal of land in
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 informationUEM Sunrise Berhad. Maintain NEUTRAL. 1HFY17 earnings in line
1 24 August 2017 2QFY17 Results review UEM Sunrise Berhad 1HFY17 earnings in line Maintain NEUTRAL Unchanged Target Price (TP): RM1.24 INVESTMENT HIGHLIGHTS 1HFY17 earnings within expectation Sales of
More informationDijaya Corporation Berhad
Quick Bites 16 April 2013 Dijaya Corporation Berhad OUTPERFORM Price: RM1.55 Landbanking in Kota Kemuning Target Price: RM2.15 News Proposed acquisition cum development of 1,172ac land in Kota Kemuning
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 informationHua Yang Berhad OUTPERFORM KENANGA RESEARCH. 1 st Landbanking in FY14. Quick Bites. Price: RM3.09. Target Price: RM3.52 KENANGA RESEARCH.
Quick Bites 18 June 2013 Hua Yang Berhad OUTPERFORM Price: RM3.09 1 st Landbanking in FY14 Target Price: RM3.52 News Proposed acquisition of 3.73ac in Sri Kembangan for RM56.9m or RM250psf. The land is
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 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 informationSunway Unlocking value in construction
Equity Malaysia Real Estate 22 September 2014 Buy Price RM3.36 Target price RM4.20 Market data Bloomberg code SWB MK No. of shares (m) 1,723.5 Market cap (RMm) 5,790.3 52-week high/low (RM) 3.36 / 2.55
More informationUOA Development Berhad
KDN: PP 10744/06/2012 06 January 2012 Initiating Coverage UOA Development Berhad Thriving on fast track business model INVESTMENT HIGHLIGHTS Successful niche market developers: UOA Development Berhad (UOA)
More informationSmall Acquisition in Bangsar South
UOA Development Bhd Small Acquisition in Bangsar South By Sarah Lim l sarahlim@kenanga.com.my News UOAD announced that it has acquired 2 ordinary shares of RM1.00 each in Fabullane Development S/B which
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 informationMaintain NEUTRAL. Mah Sing Group Berhad KINDLY REFER TO THE LAST PAGE OF THIS PUBLICATION FOR IMPORTANT DISCLOSURES
18 May 2017 Corporate Update Mah Sing Group Berhad Acquiring Titiwangsa Land for RM60m INVESTMENT HIGHLIGHTS Acquiring Titiwangsa land for RM60m Valuation is fair in our view Positive on the news Earnings
More informationUEM Sunrise Berhad New sales exceeded target in FY17
1 28 February 2018 4QFY17 Results Review UEM Sunrise Berhad New sales exceeded target in FY17 Maintain BUY Unchanged Target Price (TP): RM1.26 INVESTMENT HIGHLIGHTS FY17 earnings below expectation Higher
More informationMarket Access. Results Review (4Q16) M&A Securities. Scientex Berhad. Unstoppable Growth Amid Challenging Times. Tuesday, September 27, 2016
Market Access M&A Securities Results Review (4Q16) PP14767/04/2012(029 Tuesday, September 27, 2016 Scientex Berhad Unstoppable Growth Amid Challenging Times BUY (TP: RM8.33) Current Price (RM) New Target
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 informationS P SETIA BERHAD. Interim Financial Report 31 March 2017
Company No: 19698-X (Incorporated in Malaysia) Interim Financial Report 31 March 2017 Company No: 19698 - X (Incorporated in Malaysia) Interim Financial Report - 31 March 2017 Page No. Condensed Consolidated
More informationBUY A GREAT ENTRY POINT ISSUES TO CONSIDER ACTIONABLE IDEAS KEY CATALYSTS KEY RISKS MALAYSIAN RESEARCH. 11 February 2008 YNH Property
11 February 2008 YNH Property BUY RM2.75 A GREAT ENTRY POINT Coming out from a recent meeting with management, we continue to believe in the good growth prospects and superior earnings visibility offered
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 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 informationTropicana TRCB MK Sector: Property
Disposal of 251 acres of land in Johor We are positive on Tropicana s announcement to dispose 251.6 acres of freehold land in Gelang Patah, as this will reduce its exposure in Johor, as well as lock in
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 informationReplenishes in Landbank in KL
Sunway Berhad MARKET PERFORM Cum/Ex-Price : RM3.93/RM1.68 Replenishes in Landbank in KL Cum/Ex-Target Price : RM3.87/RM1.66 By Adrian Ng l adrian.ng@kenanga.com.my; Sarah Lim l sarahlim@kenanga.com.my
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 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 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 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 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 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 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 informationEngtex Group Bhd TP: RM1.38 (+26.6%)
I N I T I A T E C O V E R A G E Monday, December 11, 2017 FBMKLCI: 1,721.25 Sector: Building Materials THIS REPORT IS STRICTLY FOR INTERNAL CIRCULATION ONLY* Engtex Group Bhd TP: RM1.38 (+26.6%) Main Proxy
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 informationMaintain NEUTRAL. Mah Sing Group Berhad KINDLY REFER TO THE LAST PAGE OF THIS PUBLICATION FOR IMPORTANT DISCLOSURES
14 September 2015 Corporate Update Mah Sing Group Berhad Strong balance sheet to weather challenges in the sector INVESTMENT HIGHLIGHTS RM1.06b sales for 7MFY15. Healthy balance sheet with net cash position.
More informationMarket Access. M&A Securities. Result Review (3Q16) Cahya Mata Sarawak Berhad. Loss-Making Business Turns Into Black BUY (TP: RM4.
M&A Securities Result Review (3Q16) PP14767/09/2012(030761) Cahya Mata Sarawak Berhad Thursday, Dec 1, 2016 BUY (TP: RM4.66) Loss-Making Business Turns Into Black Result Review Actual vs. expectation.
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 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 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 informationKINDLY REFER TO THE LAST PAGE OF THIS PUBLICATION FOR IMPORTANT DISCLOSURES
04 January 2016 Corporate Update Sunway Berhad Management sales target at RM1.4b for FY16 Maintain NEUTRAL Unchanged Target Price: RM3.20 INVESTMENT HIGHLIGHTS Management sales target at RM1.4b for FY16
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 informationPUBLIC INVESTMENT BANK
PUBLIC INVESTMENT BANK PublicInvest Research Company Update Tuesday, May 05, 2015 KDN PP17686/03/2013(032117) UEM SUNRISE BERHAD Outperform DESCRIPTION Malaysia s largest property developer by market cap,
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 informationSunway Iskandar: Where Living Takes Place
OUTPERFORM Price: RM3.21 Sunway Iskandar: Where Living Takes Place Target Price: RM3.62 By Sarah Lim l sarahlim@kenanga.com.my; Adrian Ng l adrian.ng@kenanga.com.my We visited (SUNWAY) s flagship development
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 informationBermaz Auto Strong comeback
13 March 2018 3QFY18 Result Review Bermaz Auto Strong comeback INVESTMENT THESIS 3Q18 results in-line Earnings gapped up 82%qoq and 61%yoy MMSB volumes/earnings hit record high Re-affirm BUY at unchanged
More informationMarket Access. Results Review (2Q15) M&A Securities. Mah Sing Group Bhd. Challenging Outlook. Results Review
M&A Securities Results Review (2Q15) PP14767/09/2012(030761) Mah Sing Group Bhd Thursday, August 27, 2015 HOLD (TP: RM1.34) Results Review Challenging Outlook Current Price (RM) RM1.46 New Target Price
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 informationTelekom Malaysia Berhad Unifi customer base crossed one million
30 August 2017 2QFY17 Results Review Telekom Malaysia Berhad Unifi customer base crossed one million INVESTMENT HIGHLIGHTS 2Q17 normalised earnings grew by +24.2%yoy due to healthier normalised PATAMI
More informationNot Rated Paul Yap Tel:
A Member of the TA Group MENARA TA ONE, 22 JALAN P. RAMLEE, 50250 KUALA LUMPUR, MALAYSIA TEL: +603-20721277 / FAX: +603-20325048 NEW LISTING Friday, December 16, 2016 FBM KLCI: 1,636.99 Sector: Technology
More informationMaybank IB Research PP16832/01/2013 (031128)
Maybank IB Research PP16832/01/2013 (031128) Company Update 15 March 2012 WCT Buy (unchanged) Share price: Target price: RM2.61 Wong Chew Hann, CA wchewh@maybank-ib.com (603) 2297 8686 Stock Information
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 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 informationMMC Corporation Berhad Recovery continues in ports segment
23 November 2017 3QFY17 Results Review MMC Corporation Berhad Recovery continues in ports segment INVESTMENT HIGHLIGHTS 9MFY17 earnings above estimates PTP and Johor Port continues to recover Malakoff
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 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 informationHopeful for Greater Traction in FY18 BUY. Last Traded: RM0.995 COMPANY UPDATE
COMPANY UPDATE Wednesday, December 27, 2017 FBMKLCI: 1,759.99 Sector: Healthcare THIS REPORT IS STRICTLY FOR INTERNAL CIRCULATION ONLY* KPJ Healthcare Berhad TP: RM1.12 (+12.6%) Hopeful for Greater Traction
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 information