YTL Corporation Berhad Taking YTLE private
|
|
- Randolf Carter
- 6 years ago
- Views:
Transcription
1 26 July 2016 Corporate Update YTL Corporation Berhad Taking YTLE private Maintain NEUTRAL Maintain Target Price (TP): RM1.50 INVESTMENT HIGHLIGHT YTL is proposing to take 74% owned YTLE private To be satisfied via share swap Limited impact to existing YTL shareholders as share dilution is offset by value expansion from increased stake in YTLE Maintain NEUTRAL at unchanged SOP-derived TP of RM1.50/share. Proposal to take YTLE private. YTL Corporation (YTL) is proposing to take ACE market-listed YTL E-Solutions (YTLE) private via share swap. YTL already owns an approximately 74% stake in the YTLE and in this exercise, is proposing to take out the remaining 26%. YTLE currently entails ~1.3b shares outstanding and the 26% not already owned by YTL translates to about 348m shares. Values both units at market price. The proposal values YTLE at RM0.55/share based on its 5-day volume weighted average market price (VWAP) and YTL at its 5-day VWAP of RM1.65/share. This translates into a share swap exchange ratio of around 0.33 new YTL shares for YTLE shares. The estimated total YTL shares to be issued in this case are 116m in exchange for 348m shares in YTLE (representing the 26% not already owned by YTL in YTLE). Offsetting impact between share dilution and value expansion : 1) A 1% dilution in shareholding in YTL given the issuance of 116m new shares of YTL (vs base share outstanding of 10.4b) to the minority shareholders of YTLE, and 2) A 1% expansion in absolute value of YTL given the expansion of YTL s stake in YTLE from 74% to 100%. YTLE contributes 3% of our SOP valuation of YTL pre-privatisation exercise. We maintain NEUTRAL on YTL at unchanged SOP-derived TP of RM1.50/share. FY16F 5% dividend yield is still attractive. However, near-term, earnings will face headwinds, especially at YTL Power driven by: (1) The weaker GBP which will impact Wessex Water s earnings, (2) Overcapacity in the Singapore power sector which will impact Power Seraya earnings. RETURN STATS Price (25 July 2016) 1.69 Target Price 1.50 Expected Share Price Return -11.2% Expected Dividend Yield +5.4% Expected Total Return -5.8% STOCK INFO KLCI Bursa / Bloomberg Board / Sector Syariah Compliant 4677 / YTL MK Main / Conglo No Issued shares (mil) 10,418.6 Par Value (RM) 0.10 Market cap. (RM m) 16,669.8 Price over NA 1.98x 52-wk price Range RM1.40-RM1.61 Beta (against KLCI) mth Avg Daily Vol 7.92m 3-mth Avg Daily Value Major Shareholders RM12.2m YEOH TIONG LAY & SON 49.3% DEUTSCHE BANK AG/SIN 10.1% MIDF RESEARCH is a unit of MIDF AMANAH INVESTMENT BANK Kindly refer to the last page of this publication for important disclosures
2 INVESTMENT STATISTICS FYE Jun F 2017F Revenue 20, , , , ,049.9 EBIT 2, , , , ,366.9 Pretax Profit 2, , , , ,270.0 Minority Interest (564.2) (1,050.0) (689.8) (462.4) (561.8) Net profit 1, , , ,140.7 EPS (sen) PER (x) Dividend Dividend yield (%) Source: Company, MIDFR DAILY PRICE CHART Source: Bloomberg Hafriz Hezry
3 YTL CORPORATION SOP VALUATION Value/shar YTLC's stake Shares Price Market Cap Valuation method Value Group's businesses e Listed Subsidiaries: 7,034,372,40 10,199,839,98 MIDF's fair value of 57.77% 1.45 YTL Power 6 9 RM1.45 5, YTL Land 57.89% 829,171, ,357,103 market price ,345,326, % YTL e-solutions ,929,355 market price ,324,388, % YTL Hospitality REIT ,443,583,889 market price ,153,218, % Starhill Global REIT ,647,211,974 market price 1, Unlisted Businesses Cement 100% 13xEV/EBITDA 10, Construction 100% 10xPE , less: net - holding Co Total Equity Value 18, % conglomerate discount
4 Income Statement (RMm) F 2017F Revenue 20,033 19,269 17,243 17,585 18,050 EBIT 2,922 3,686 3,324 2,869 3,367 Net finance cost (1,019) (1,124) (1,264) (1,320) (1,370) Associates Pretax profit 2,299 2,812 2,317 1,813 2,270 Taxation (468) (207) (579) (453) (568) Minority Interest (564) (1,050) (618) (462) (562) PATAMI 1,267 1,555 1, ,141 EPS (sen) DPS (sen) Balance Sheet (RM m) F 2017F Non-current assets Property, plant and equipment 22,207 25,314 26,472 27,388 28,315 Associates 3,430 1,649 1,649 1,649 1,649 Intangible assets 4,785 5,014 5,014 5,014 5,014 Others 2,505 9,405 9,405 9,405 9,405 Total non-current assets 32,928 41,383 42,541 43,457 44,384 Current assets Inventories Receivables 3,537 2,967 2,702 2,756 2,828 Cash and bank balances 13,814 13,216 13,844 14,252 14,122 Others 2,476 2,703 2,703 2,703 2,703 Total current assets 20,676 19,660 20,126 20,606 20,572 Total assets 53,603 61,042 62,667 64,062 64,956 Current liabilities Payables 3,460 3,253 2,811 3,195 3,185 Borrowings 4,227 5,396 5,396 5,396 5,396 Other current liabilities Total current liabilities 8,110 9,174 8,733 9,116 9,106 Long term liabilities Deferred taxation 2,404 2,276 2,276 2,276 2,276 Borrowings 26,515 28,189 30,032 31,043 31,947 Others 1,390 1,624 1,624 1,624 1,624 Total long term liabilities 30,309 32,088 33,931 34,942 35,847 Financed by: Shareholders' equity 15,185 19,780 20,004 20,004 20,004 4
5 Cashflow Statement (RM'm) F 2017F Cashflow from operations (CFO) Pretax profit 2,299 2,812 2,317 1,813 2,270 Non-cash adjustment 2,476 2,720 1,772 1,853 1,917 Inventories (39) (75) (104) (17) (24) Receivables (21) (570) 265 (54) (73) Payables (49) (207) (442) 384 (10) Others (126) (13) Net change in WC (235) (865) (281) 312 (107) Tax paid (468) (207) (579) (453) (568) Others (1,301) (153) (618) (462) (562) CFO 2,771 4,306 2,611 3,063 2,951 Cashflow from investing (CFI) Capex (3,241) (2,680) (2,930) (2,769) (2,844) Others (27) CFI (3,268) (2,560) (2,930) (2,769) (2,844) Cashflow from financing (CFF) Dividends paid (259) (259) (896) (898) (1,141) Proceeds from borrowings 11,609 2,383 5,860 5,538 5,689 Repayment of borrowings (9,624) (3,263) (4,161) (4,671) (4,931) Others (694) (1,560) CFF 1,033 (2,700) (236) Net change in cash 535 (953) (130) Effect of exchange rate & bank overdraft B/f cash balance 13,277 13,814 13,216 13,844 14,252 Ending cash balance 13,814 13,216 13,844 14,252 14,122 Key Ratios F 2017F Return on Equity (%) 9.6% 10.8% 7.7% 6.1% 7.8% Profitability Margin 6.3% 8.1% 6.5% 5.1% 6.3% Assets Utilisation 37.4% 31.6% 27.5% 27.4% 27.8% Return on Assets (%) 3.4% 4.3% 1.8% 1.4% 1.8% Current Ratio (x) Quick Ratio (x) BV per share Dividend Payout Ratios (%) 20% 80% 80% 100% 100% 5
6 MIDF RESEARCH is part of MIDF Amanah Investment Bank Berhad ( X). (Bank Pelaburan) (A Participating Organisation of Bursa Malaysia Securities Berhad) DISCLOSURES AND DISCLAIMER This report has been prepared by MIDF AMANAH INVESTMENT BANK BERHAD (23878-X). It is for distribution only under such circumstances as may be permitted by applicable law. Readers should be fully aware that this report is for information purposes only. The opinions contained in this report are based on information obtained or derived from sources that we believe are reliable. MIDF AMANAH INVESTMENT BANK BERHAD makes no representation or warranty, expressed or implied, as to the accuracy, completeness or reliability of the information contained therein and it should not be relied upon as such. This report is not, and should not be construed as, an offer to buy or sell any securities or other financial instruments. The analysis contained herein is based on numerous assumptions. Different assumptions could result in materially different results. All opinions and estimates are subject to change without notice. The research analysts will initiate, update and cease coverage solely at the discretion of MIDF AMANAH INVESTMENT BANK BERHAD. The directors, employees and representatives of MIDF AMANAH INVESTMENT BANK BERHAD may have interest in any of the securities mentioned and may benefit from the information herein. Members of the MIDF Group and their affiliates may provide services to any company and affiliates of such companies whose securities are mentioned herein This document may not be reproduced, distributed or published in any form or for any purpose. MIDF AMANAH INVESTMENT BANK : GUIDE TO RECOMMENDATIONS STOCK RECOMMENDATIONS BUY TRADING BUY NEUTRAL SELL TRADING SELL Total return is expected to be >15% over the next 12 months. Stock price is expected to rise by >15% within 3-months after a Trading Buy rating has been assigned due to positive newsflow. Total return is expected to be between -15% and +15% over the next 12 months. Total return is expected to be <-15% over the next 12 months. Stock price is expected to fall by >15% within 3-months after a Trading Sell rating has been assigned due to negative newsflow. SECTOR RECOMMENDATIONS POSITIVE NEUTRAL NEGATIVE The sector is expected to outperform the overall market over the next 12 months. The sector is to perform in line with the overall market over the next 12 months. The sector is expected to underperform the overall market over the next 12 months. 6
YTL 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 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 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 informationBermaz Auto Darkest before dawn
14 June 2017 4QFY17 Results Review Bermaz Auto Darkest before dawn Maintain BUY Unchanged Target Price (TP):RM2.50 INVESTMENT THESIS 4QFY17 within our expectation, below consensus Impacted by weak RM but
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 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 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 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 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 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 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 informationKINDLY REFER TO THE LAST PAGE OF THIS PUBLICATION FOR IMPORTANT DISCLOSURES
16 August 2018 2QFY18 Results Review Public Bank Berhad Higher than expected interim dividend Maintain BUY Unchanged Target Price (TP): RM27.30 INVESTMENT HIGHLIGHTS Earnings within expectations Net profit
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 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 informationDeleum Berhad. Maintain BUY Revised Target Price (TP): RM1.18 (previously RM1.25) Earnings visibility intact
28 February 2017 4QFY16 Results Review Deleum Berhad Earnings visibility intact INVESTMENT HIGHLIGHTS Deleum Berhad s (Deleum) 4QFY16 reported earnings rose two folds quarter-over-quarter to RM9.9m Margin
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 informationMalaysia Airports Holdings Berhad
11 August 017 Corporate Update Malaysia Airports Holdings Berhad International pax growing strong Maintain BUY Unchanged Target Price (TP): RM9.98 INVESTMENT HIGHLIGHTS Pax growth remains robust in July
More informationMaintain BUY Revised Target Price (TP): RM8.72 (previously RM8.18)
21 February 2018 4QFY17 Results Review Petronas Chemicals Group Berhad Strong earnings delivered as expected INVESTMENT HIGHLIGHTS Petronas Chemicals Group Bhd s (PChem) 4QFY17 earnings expanded by +1.8%yoy
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 informationPetronas Chemicals Group Berhad
22 May 2018 1QFY18 Results Review Petronas Chemicals Group Berhad Strong PUR and sales volume growth INVESTMENT HIGHLIGHTS Petronas Chemicals Group Bhd s (PChem) 1QFY18 earnings expanded by +6%qoq to RM1.1b
More informationUEM Edgenta Berhad Expanding IFM presence to Singapore and Taiwan
27 September 2016 Corporate Update UEM Edgenta Berhad Expanding IFM presence to Singapore and Taiwan INVESTMENT HIGHLIGHTS Proposed acquisition of AIFS Expanding IFM business to Singapore and Taiwan A
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 informationHong Leong Bank Berhad Surprised provisions but better to be prudent
25 August 2017 4QFY17 Results Review Hong Leong Bank Berhad Surprised provisions but better to be prudent Revert to NEUTRAL Unchanged Target Price (TP): RM15.70 INVESTMENT HIGHLIGHTS FY17 was slightly
More informationKPJ Healthcare Berhad Higher operating expenses a drag on earnings
24 November 2017 3QFY17 Results Review KPJ Healthcare Berhad Higher operating expenses a drag on earnings INVESTMENT HIGHLIGHTS 3QFY17 earnings below expectations at RM30.6m Revenue boosted by organic
More informationMaintain NEUTRAL. MISC Berhad
15 May 2018 1QFY18 Results Review MISC Berhad Petroleum segment remains challenging INVESTMENT HIGHLIGHTS 1QFY18 earnings below estimates Long term contracts to sustain LNG segment Petroleum segment to
More informationMalaysia Resources Corporation Bhd
24 February 2015 4QFY14 Results Review Malaysia Resources Corporation Bhd Well positioned to regain its upward earnings trajectory Reaffirm BUY Adjusted Target Price (TP): RM2.24 (previously RM2.59) INVESTMENT
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 informationRHB Capital Berhad Provisions likely to be higher moving forward
29 Feb 2016 4QFY15 Results Review RHB Capital Berhad Provisions likely to be higher moving forward INVESTMENT HIGHLIGHTS 12MFY15 normalised net profit of RM1.74b was below our expectation accounting for
More informationSyarikat Takaful Malaysia Berhad Family Takaful leader
21 November 2013 Initiating Coverage Syarikat Takaful Malaysia Berhad Family Takaful leader BUY Target Price (TP): RM10.90 INVESTMENT HIGHLIGHTS Leader in the group Family Takaful business, with a 40%
More informationMaintain Buy. MISC Berhad
6 November 2017 3QFY17 Results Review MISC Berhad Pickup in the third quarter INVESTMENT HIGHLIGHTS 9MFY17 earnings above expectations LNG PBT improved with new-builds coming on stream Losses recorded
More informationCIMB Group Holdings Bhd
01 March 2018 4QFY17 Results Review CIMB Group Holdings Bhd Stellar ending INVESTMENT HIGHLIGHTS Exceeded our expectations, with strong NII and NOII growth, while cost contained NIM dipped in 3QFY17 due
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 informationKPJ Healthcare Berhad Moving on cautiously into FY16
14 January 2016 Corporate Update KPJ Healthcare Berhad Moving on cautiously into FY16 INVESTMENT HIGHLIGHTS Cautious outlook for FY16 Expansion plan to resume Overseas operation to remain subdued in FY16
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 informationUEM Edgenta Berhad New ventures to sustain growth
05 May 2016 Corporate Update UEM Edgenta Berhad New ventures to sustain growth INVESTMENT HIGHLIGHTS Post-M&A so far Sustaining the current business Plugging in the leakage Venturing into township management
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 informationAirAsia X Berhad. Maintain BUY. Showing its mettle
22 February 2018 4QFY17 Results Review AirAsia X Berhad Showing its mettle Maintain BUY Adjusted Target Price(TP): RM0.46 (from: RM0.43) INVESTMENT HIGHLIGHTS AAX earned commendable net profit of RM98.9m
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 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 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 informationAirAsia Bhd Expect brighter prospects ahead
20 November 2014 3QFY14 Results Review AirAsia Bhd Expect brighter prospects ahead Maintain BUY Unchanged Target Price (TP): RM2.94 INVESTMENT HIGHLIGHTS Results slightly below expectations but we expect
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 informationKossan Rubber Industries Berhad Higher dividend in the horizon
09 November 2012 Visit Note Kossan Rubber Industries Berhad Higher dividend in the horizon HIGHLIGHTS New plant focusing on surgical gloves production expected to commence operation in December 2012. Product
More informationNew Hoong Fatt Holdings Berhad One-stop automotive replacement parts seller
05 April 2017 Small Cap Highlight New Hoong Fatt Holdings Berhad One-stop automotive replacement parts seller INVESTMENT HIGHLIGHTS Auto parts trader and maker with a good track record Strategic venture
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 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
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 informationV. S. Industry Berhad Non-rated Preparing for higher growth in 2HFY17
27 December 2016 1QFY17 Results Review and Visit Note V. S. Industry Berhad Non-rated Preparing for higher growth in 2HFY17 Fair Value (FV): RM1.42 INVESTMENT HIGHLIGHTS 1QFY17 results within 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 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 informationSignature International Berhad Cooking up better growth ahead
09 May 2017 Small Cap Highlight Signature International Berhad Cooking up better growth ahead INVESTMENT HIGHLIGHTS Orderbook of RM220m Facility expansion to cater for more value-added products Tapping
More informationCIMB Group Holdings Bhd
31 October 2016 CIMB Niaga 3QFY16 Results Review CIMB Group Holdings Bhd Prospect brightening up in Indonesia Maintain BUY Unchanged Target Price (TP): RM5.50 INVESTMENT HIGHLIGHTS Strong quarter for CIMB
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 informationGabungan AQRS Berhad Flurry of Projects Could Improve Operational Margin
11 January 2018 Corporate Update Gabungan AQRS Berhad Flurry of Projects Could Improve Operational Margin INVESTMENT HIGHLIGHTS News influx injected fresh interest Beneficiary of buoyant activities in
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 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 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 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 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 informationSupermax Corporation Berhad OBM expenses pressuring on profit margin
06 November 2015 Initiate Coverage Supermax Corporation Berhad OBM expenses pressuring on profit margin Initiate with NEUTRAL Target Price (TP): RM2.09 INVESTMENT HIGHLIGHTS Pioneer of OBM gloves in Malaysia
More informationNotion VTec Berhad Brighter days ahead
13 February 2017 Small Cap Highlight Notion VTec Berhad Brighter days ahead INVESTMENT HIGHLIGHTS Set for a rebound Higher gear in the automotive segment Stronger balance sheet allows it to expand capacity
More informationKPJ Healthcare Berhad Another hospital on deck
13 September 2012 Corporate Update KPJ Healthcare Berhad Another hospital on deck Maintain BUY Unchanged Target Price (TP): RM6.98 INVESTMENT HIGHLIGHTS Hospital acquired. KPJ s subsidiary, Ipoh Specialist
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 informationReach Energy Berhad Reaching a tipping point
08 August 2016 Corporate Update Reach Energy Berhad Reaching a tipping point Trading Idea Fair Value (FV): RM0.98 INVESTMENT HIGHLIGHTS Compelling valuation of assets Further potential upside from prospects
More informationSupermax Corporation Berhad Super value on offer
PP 10745/05/2013/032438 19 July 2012 Initiating coverage Supermax Corporation Berhad Super value on offer BUY Target Price (TP): RM2.48 INVESTMENT HIGHLIGHTS World class latex glove producer. SUPERMAX
More informationIHH Healthcare Berhad Promising secular growth despite near-term challenges
28 April 2016 Corporate Update IHH Healthcare Berhad Promising secular growth despite near-term challenges Maintain NEUTRAL Unchanged Target Price (TP): RM7.10 INVESTMENT HIGHLIGHTS Singapore to continue
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 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 informationGamuda Bhd Stellar quarter, construction margin peaked
KDN: PP 10744/05/2013 29 June 2012 3QFY12 Results Review Gamuda Bhd Stellar quarter, construction margin peaked Maintain BUY Revised Target Price (TP): RM4.27 (from RM4.40 previously) INVESTMENT HIGHLIGHTS
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 informationMalaysia Bulk Carriers Banking on a recovery in dry bulk shipping
30 June 2016 Dry Bulk Shipping Update Malaysia Bulk Carriers Banking on a recovery in dry bulk shipping Maintain BUY Unchanged Target Price (TP): RM1.04 INVESTMENT HIGHLIGHTS BDI has improved to 640 since
More informationSunway. Another feather to its cap
Equity Malaysia Real Estate 20 March 2013 Buy Price RM2.74 Target price RM3.70 Market data Bloomberg code Performance 1M 3M 12M Absolute (%) 11 18 3 Rel market (%) 11 21 (0) 3.10 2.90 2.70 2.50 2.30 2.10
More informationKINDLY REFER TO THE LAST PAGE OF THIS PUBLICATION FOR IMPORTANT DISCLOSURES
21 January 2016 Sector Update Automotive Maintain NEUTRAL Time to scrap? INVESTMENT HIGHLIGHTS Domestic autos looks set to enter its third straight year of earnings contraction. A relook at a vehicle scrapping
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 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 informationNew Silk Road Beneficiary INVESTMENT HIGHLIGHTS
28 January 2016 Smallcap Highlight Vivocom International Holdings Berhad New Silk Road Beneficiary INVESTMENT HIGHLIGHTS Non-Rated Fair Value (FV): RM0.59 Vivocom International Holdings Berhad (VIHB) is
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 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 informationEco World International Global Property Player
20 March 2017 IPO Note Eco World International Global Property Player Non Rated Fair Value: RM1.30 INVESTMENT HIGHLIGHTS Solid sales of RM6.49b due to strong management team Strategic location and innovative
More informationMORE STRINGENT GUIDELINES ON CLASSIFICATION AND IMPAIRMENT PROVISIONS FOR LOANS
30 Apr 2015 Banking sector update Maintain NEUTRAL MORE STRINGENT GUIDELINES ON CLASSIFICATION AND IMPAIRMENT PROVISIONS FOR LOANS BNM recently revised its guidelines on classification and impairment provisions
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 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 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 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 informationMSM Malaysia Holdings Berhad
Important note and notice disclaimer: This report is strictly for LOCAL distribution only. KDN: PP 10744/06/2011 08 June 2011 IPO Listing Notes MSM Malaysia Holdings Berhad Sweet Rebirth Not Rated Target
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 (1Q15) TSH Resources Berhad HOLD (TP: RM2.38) A Tough Quarter - More Room to Grow.
M&A Securities Results Review (1Q15) PP14767/09/2012(030761) TSH Resources Berhad Thursday, May 21, 2015 HOLD (TP: RM2.38) A Tough Quarter - More Room to Grow Results Review Actual vs. expectations. TSH
More informationSime Darby Plantation Welcoming The Pure FBMKLCI Planters
29 November 2017 Initiate Coverage Sime Darby Plantation Welcoming The Pure FBMKLCI Planters Initiate with NEUTRAL Target Price (TP): RM5.60 INVESTMENT HIGHLIGHTS Pure plantation company post demerger
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 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 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 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 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 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 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 informationMarket Access. M&A Securities. Briefing Note. Cahya Mata Sarawak Berhad. Stop Bleeding, Keep Going BUY (TP: RM4.66)
M&A Securities Briefing Note PP14767/09/2012(030761) Cahya Mata Sarawak Berhad Wednesday, Sept 7, 2016 BUY (TP: RM4.66) Stop Bleeding, Keep Going We attended analyst briefing session of Cahya Mata Sarawak
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. M&A Securities. Company Note. Cahya Mata Sarawak Berhad. Secured RM1.36 billion Pan Borneo Highway Project HOLD (TP: RM3.
M&A Securities Company Note PP14767/09/2012(030761) Cahya Mata Sarawak Berhad HOLD (TP: RM3.70) Wednesday, Jul 27, 2016 Secured RM1.36 billion Pan Borneo Highway Project Secured Phase 1 Pan Borneo Highway
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 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 information