APN Outdoor Group (APO)
|
|
- Russell York
- 5 years ago
- Views:
Transcription
1 26 June 2018 INTERNAL ONLY RECOMMENDATIONS Rating HOLD Risk Medium Price Target $6.70 Share Price $6.45 SNAPSHOT Monthly Turnover $323.7mn Market Cap $1,069mn Shares Issued 167.0mn 52-Week High $ Week Low $4.07 Sector Consumer Discretionary BUSINESS DESCRIPTION APN Outdoor (APO) is an outdoor advertising operator with assets across the billboard (both static and digital), transit, rail and airport segments. The company has operations throughout Australia and New Zealand. APN Outdoor was established in 2004 and listed on the ASX in MONTH PRICE & VOLUME RESEARCH ANALYST Nicolas Burgess, CFA nburgess@baillieuholst.com.au Piers Flanagan pflanagan@baillieuholst.com.au Nick Caley ncaley@baillieuholst.com.au Disclosure The author owns no shares in APO. Baillieu Holst Ltd acted as Underwriter for QMS and earned fees in relation to that activity in the past 12 months. APN Outdoor Group (APO) COMPANY REPORT Un signe des temps Overall: APO looks set to be acquired by JCDecaux (JCD) for a cash price of $6.70 per share via a Scheme Implementation Deed. HOLD maintained. Offer: APO has entered into a Scheme Implementation Deed with JCD where JCD will acquire 100% of APO at a cash price of $6.70 per share. This is an 18% premium to the undisturbed closing price on 19 June, a 26% premium to the 3-month VWAP and a 34% premium to the 6-month VWAP. The price represents an EV/EBITDA multiple of 12.9x. APO also intends to declare a fully franked special dividend of up to 30cps just prior to the implementation of the Scheme. Next steps: The Scheme is subject to approval from the ACCC, FIRB and the NZ Overseas Investment Office. Shareholders will have the opportunity to vote on the Scheme at a shareholder meeting, with the Scheme is expected to be implemented in 4Q18. Investment view: We retain a HOLD rating, believing that the Scheme is likely to be approved by shareholders and that the acquisition is likely to proceed. We set our Price Target equal to the offer of $6.70 per share. Key risks to our PT include a materially higher bid (unlikely in our view) or JCD s proposal not proceeding due to regulatory or any other reason. Implications for QMS: We note ooh! Media s (OML) agreement to acquire the Adshel business from HT&E (HT1). Should both deals proceed, this will leave QMS Media (QMS) as the third player, with substantially less market share than its two merged peers. Post the proposed deals proceeding, we acknowledge there does not appear to be an obvious suitor for QMS and potential corporate appeal was a key plank of our positive investment thesis. That said, we maintain a BUY rating on QMS and $1.40 price target, due to: i) there remain various regulatory approvals for both of the proposed deals to proceed with a number of potential outcomes (either deal not proceeding, mandated divestments, etc.); and ii) outdoor advertising in Australia and New Zealand remains attractive, in our view, and there is potential for ongoing consolidation by broader media participants or other offshore players. More broadly, QMS has a high quality portfolio of digital-focused assets and market leadership in the growing New Zealand market. Industry performance remains supportive (8.7% growth in Australia 1Q18) and trends continue to favour QMS s portfolio of outdoor advertising assets, with strong growth in digital (QMS is overweight) and roadside billboards (overweight). INVESTMENT SUMMARY Year End: 31 December 2016 (A) 2017 (A) 2018 (E) 2019 (E) 2020 (E) Revenue $mn EBITDA $mn EBIT $mn Reported Profit $mn Adjusted Profit $mn EPS (Reported) EPS (Adjusted) EPS Growth % PER (Reported) x PER (Adjusted) x Dividend Yield % Franking % Baillieu Holst Ltd ABN Please read the disclaimer at the end of this report. Page 1
2 Financial summary Code: APO Rating: HOLD Analyst: Nicolas Burgess Price Target: $6.70 Date: 26 June, 2018 Upside/downside: 4.0% Share Price: $6.45 Valuation: $5.40 Market Capitalisation: $1077m Valuation method: DCF / EV/EBITDA Year End: 31 December Risk: Medium PROFIT & LOSS (A$m) FY16A FY17A FY18E FY19E FY20E EARNINGS FY16A FY17A FY18E FY19E FY20E Revenue EPS - Underling cash (diluted) COGS EPS Growth - underlying 19.4% 2.2% 2.7% 5.2% 8.5% Gross profit EPS - Reported (diluted) Operating costs Diluted shares (m) EBITDA DPS (cps) Depreciation Payout Ratio 61% 61% 60% 60% 61% EBITA Franking 100% 100% 100% 100% 100% Amortisation EBIT VALUATION FY16A FY17A FY18E FY19E FY20E Net interest Underlying P/E (x) PBT EV/EBITDA (x) Tax EV/EBITA (x) Minorities Dividend Yield (%) 2.9% 3.0% 3.0% 3.2% 3.5% Reported NPAT Price/Book (x) Price/NTA (x) Amortisation of intangibles Price/FCF Non-recurring items (net tax) Underlying profit GROWTH FY16A FY17A FY18E FY19E FY20E Revenue growth 10.0% 3.6% 4.0% 4.6% 3.8% Operating cost growth -1.4% 6.1% 8.0% 6.0% 4.0% BALANCE SHEET (A$m) FY16A FY17A FY18E FY19E FY20E EBITDA growth 18.3% 4.2% 4.9% 4.1% 4.4% Assets PBT growth 16.9% -10.0% 15.6% 5.5% 9.0% Cash Underlying NPAT growth 17.0% -9.5% 15.3% 5.5% 9.0% Receivables Reported NPAT growth 19.6% 2.3% 2.3% 5.2% 8.5% PPE MARGINS & RETURNS FY16A FY17A FY18E FY19E FY20E Intangibles Gross margin 38.6% 39.0% 39.7% 39.8% 39.9% Tax assets EBITDA Margin 26.2% 26.3% 26.6% 26.4% 26.6% Other assets EBITA Margin 23.6% 23.1% 23.2% 23.1% 23.6% Total Assets NPBT Margin 21.0% 18.3% 20.3% 20.5% 21.5% Liabilities ROIC 16.5% 15.3% 15.2% 15.7% 16.8% Payables ROE 20.0% 19.3% 18.7% 18.2% 18.4% Borrowings ROA 18.5% 17.5% 17.9% 17.9% 18.2% Provisions Effective Tax Rate 30.3% 29.8% 30.0% 30.0% 30.0% Tax liabilities GEARING FY16A FY17A FY18E FY19E FY20E Other liabilities Net Debt / (cash) (A$m) Total Liabilities Enterprise value Net Debt/Equity+Equity (%) 23.7% 26.0% 22.0% 15.0% 7.9% Equity EBITDA/Net interest Share capital Retained earnings OPERATIONAL DATA (A$M) FY16A FY17A FY18E FY19E FY20E Other equity Revenue by type: Total shareholders equity Billboard Digital Billboard Static BV per share (cps) Transit NTA per share (cps) Rail Airport CASH FLOW (A$M) FY16A FY17A FY18E FY19E FY20E Group Cash at Start Cash from from ops Revenue growth % Capex Billboard Digital 61.6% 33.5% 28.0% 6.4% 6.4% Free cash flow Billboard Static -2.5% -1.3% 4.0% 2.5% 2.8% Free cash flow per share (cps) Transit -1.5% 0.7% -15.0% 5.0% 3.0% Cash flow from investing Rail 17.5% -5.2% 6.0% 5.0% 3.0% Cash flow from financing Airport 32.3% -7.3% 9.0% 5.0% 3.0% Cash at end Group 10.0% 3.6% 4.0% 4.6% 3.8% Number of digital billboards FCF / Underlying cash NPAT 77% 53% 91% 119% 117% Number of static billboards Baillieu Holst Ltd ABN Please read the disclaimer at the end of this report. Page 2
3 Un signe des temps Overall: APO looks set to be acquired by JCDecaux (JCD) for a cash price of $6.70 per share via a Scheme Implementation Deed. Offer: APO has entered into a Scheme Implementation Deed with JCD where JCD will acquire 100% of APO at a cash price of $6.70 per share. This is an 18% premium to the undisturbed closing price on 19 June, a 26% premium to the 3-month VWAP and a 34% premium to the 6-month VWAP. The price represents an EV/EBITDA multiple of 12.9x. APO also intends to declare a fully franked special dividend of up to 30cps just prior to the implementation of the Scheme, including up to 13cps franking credits attached. Next steps: The Scheme is subject to approval from the ACCC, FIRB and the NZ Overseas Investment Office. Shareholders will have the opportunity to vote on the Scheme at a shareholder meeting, with the Scheme is expected to be implemented in 4Q18. FIG.1: OUTDOOR ADVERTISING SECTOR ESTIMATED REVENUE SHARE TODAY 50% 45% 40% 35% 30% 25% 20% 32% 26% 15% 10% 5% 12% 12% 12% 6% 0% OML APO QMS Adshel JCDeceaux Other Source: Outdoor Media Association, Company Reports, Baillieu Holst estimates Investment view: We retain a HOLD rating, believing that the Scheme is likely to be approved by shareholders and that the acquisition is likely to proceed. We set our Price Target equal to the offer of $6.70 per share. Key risks to our PT include a materially higher bid (unlikely in our view) or JCD s proposal not proceeding due to regulatory or any other reason. Baillieu Holst Ltd ABN Please read the disclaimer at the end of this report. Page 3
4 FIG.2: OUTDOOR ADVERTISING SECTOR ESTIMATED REVENUE SHARE POST PROPOSED ACQUISITIONS 50% 45% 44% 40% 38% 35% 30% 25% 20% 15% 12% 10% 5% 0% OML / Adshel APO / JCD QMS Other 6% Source: Outdoor Media Association, Company Reports, Baillieu Holst estimates Implications for QMS Media (BUY, $1.40 Target Price) We note ooh! Media s (OML) agreement to acquire the Adshel asset from HT&E (HT1). Should both deals proceed, this will leave QMS Media (QMS) as the third player, with substantially less market share than its two merged peers. Post the proposed deals proceeding, we also acknowledge there does not appear to be an obvious suitor for QMS and potential corporate appeal was a key plank of our positive investment thesis. That said, we maintain a BUY rating on QMS and $1.40 price target, due to: i) there remain various regulatory approvals for both of the proposed deals to proceed with various potential outcomes (either deal not proceeding, mandated divestments, etc); and ii) outdoor advertising in Australia and New Zealand remains attractive, in our view, and there is potential for ongoing consolidation by broader media participants or other offshore players. More broadly, QMS has a high quality portfolio of digital-focused assets and market leadership in the growing New Zealand market. Industry performance remains supportive (8.7% growth in Australia 1Q18) and trends continue to favour QMS s portfolio of outdoor advertising assets, with strong growth in digital (QMS is overweight) and roadside billboards (overweight). Baillieu Holst Ltd ABN Please read the disclaimer at the end of this report. Page 4
5 Appendix FIG.3: LONG TERM MOMENTUM INDICATORS Source: Iress FIG.4: SHORT TERM MOMENTUM INDICATORS Source: Iress Baillieu Holst Ltd ABN Please read the disclaimer at the end of this report. Page 5
6 This document has been prepared and issued by: Baillieu Holst Ltd ABN Australian Financial Service Licence No Participant of ASX Group Participant of NSX Ltd Analysts stock ratings are defined as follows: Buy: The stock s total return is expected to increase by at least percent from the current share price over the next 12 months. Hold: The stock s total return is expected to trade within a range of ±10-15 percent from the current share price over the next 12 months. Sell: The stock s total return is expected to decrease by at least percent from the current share price over the next 12 months. Baillieu Holst Analysts stock ratings distribution as of 05 June 2018: Buy: 65% Hold: 34% Sell: 1% Disclosure of potential interest and disclaimer: Baillieu Holst Ltd (Baillieu Holst) and/or its associates may receive commissions, calculated at normal client rates, from transactions involving securities of the companies mentioned herein and may hold interests in securities of the companies mentioned herein from time to time. Your adviser will earn a commission of up to 55% of any brokerage resulting from any transactions you may undertake as a result of this advice. When we provide advice to you, it is based on the information you have provided to us about your personal circumstances, financial objectives and needs. If you wish to rely on our advice, it is important that you inform us of any changes to your personal investment needs, objectives and financial circumstances. If you do not provide us with the relevant information (including updated information) regarding your investment needs, objectives and financial circumstances, our advice may be based on inaccurate information, and you will need to consider whether the advice is suitable to you given your personal investment needs, objectives and financial circumstances. Please do not hesitate to contact our offices if you need to update your information held with us. Please be assured that we keep your information strictly confidential. No representation, warranty or undertaking is given or made in relation to the accuracy of information contained in this advice, such advice being based solely on public information which has not been verified by Baillieu Holst Ltd. Save for any statutory liability that cannot be excluded, Baillieu Holst Ltd and its employees and agents shall not be liable (whether in negligence or otherwise) for any error or inaccuracy in, or omission from, this advice or any resulting loss suffered by the recipient or any other person. Past performance should not be taken as an indication or guarantee of future performance, and no representation or warranty, express or implied, is made regarding future performance. Information, opinions and estimates contained in this report reflect a judgment at its original date of publication and are subject to change without notice. The price, value of and income from any of the securities or financial instruments mentioned in this report can fall as well as rise. The value of securities and financial instruments is subject to exchange rate fluctuation that may have a positive or adverse effect on the price or income of such securities or financial instruments. Baillieu Holst Ltd assumes no obligation to update this advice or correct any inaccuracy which may become apparent after it is given. Baillieu Holst Ltd ABN Australian Financial Service Licence No Participant of ASX Group Participant of NSX Ltd Melbourne (Head Office) Address Level 26, 360 Collins Street Melbourne, VIC 3000 Australia Postal PO Box 48, Collins Street West Melbourne, VIC 8007 Australia Phone Facsimile melbourne@baillieuholst.com.au Adelaide Office Address Ground Floor, 226 Greenhill Road, Eastwood SA 5063 Postal PO Box 171 Fullarton SA 5063 Phone Facsimile adelaide@baillieuholst.com.au Bendigo Office Address Level 1, Forest Street Bendigo, VIC 3550 Postal PO Box 84 Bendigo, VIC 3552 Phone Facsimile bendigo@baillieuholst.com.au Geelong Office Address 16 Aberdeen Street Geelong West Vic 3218 Postal PO Box 364 Geelong Vic 3220 Australia Phone Facsimile geelong@baillieuholst.com.au Gold Coast Office Address Suite 202 Level 2, Eastside Building 6 Waterfront Place, Robina QLD 4226 Phone Facsimile goldcoast@baillieuholst.com.au Newcastle Office Address Level 1, 120 Darby Street Cooks Hill, NSW 2300 Australia Postal PO Box 111 The Junction, NSW 2291 Australia Phone Facsimile newcastle@baillieuholst.com.au Perth Office Address Level 9, 216 St Georges Terrace Perth WA 6000 Australia Postal PO Box 7662, Cloisters Square Perth, WA 6850 Australia Phone Facsimile perth@baillieuholst.com.au Sydney Office Address Level 40, 259 George Street Sydney, NSW 2000 Australia Postal PO Box R1797 Royal Exchange, NSW 1225 Australia Phone Facsimile sydney@baillieuholst.com.au Baillieu Holst Ltd ABN Page 6
Praemium (PPS) COMPANY REPORT. Model performance
14 August 2017 INTERNAL ONLY RECOMMENDATIONS Rating BUY Risk High Price Target $0.58 Share Price $0.41 SNAPSHOT Monthly Turnover $9.5mn Market Cap $165mn Shares Issued 398.5mn 52-Week High $0.54 52-Week
More informationPraemium (PPS) COMPANY REPORT. Quartermaster
10 October 2017 INTERNAL ONLY RECOMMENDATIONS Rating BUY Risk High Price Target $0.58 Share Price $0.45 SNAPSHOT Monthly Turnover $9.2mn Market Cap $162mn Shares Issued 399.6mn 52-Week High $0.54 52-Week
More informationInsurance Brokers SECTOR REPORT. Solid Hold. -4% Jun-12. Dec-12. Mar-13. Sep-13. Sep-12. Jun-13. Source: APRA, Baillieu Holst estimates
11 May 2018 RECOMMENDATIONS AUB Group (AUB) Rating HOLD Risk Low Price Target $14.50 Share Price $14.17 Steadfast Group (SDF) Rating HOLD Risk Low Price Target $2.80 Share Price $2.88 RESEARCH ANALYST
More informationFreedom Insurance (FIG)
03 November 2017 INTERNAL ONLY RECOMMENDATIONS Rating BUY Risk Medium Price Target $0.85 Share Price $0.50 SNAPSHOT Monthly Turnover $13.0mn Market Cap $169mn Shares Issued 239.7mn 52-Week High $0.97 52-Week
More informationGenex Power (GNX) COMPANY REPORT. NAIF lined up for Stage 2
21 June 2018 INTERNAL ONLY RECOMMENDATIONS Rating BUY Risk Speculative Price Target $0.37 Share Price $0.31 SNAPSHOT Monthly Turnover $2.5mn Market Cap $91mn Shares Issued 303.9mn 52-Week High $0.43 52-Week
More informationVita Group (VTG) COMPANY REPORT. Vitality in question
18 May 2017 INTERNAL ONLY RECOMMENDATIONS Rating HOLD Risk High Price Target $0.85 Share Price $0.90 SNAPSHOT Monthly Turnover $79.4mn Market Cap $137mn Shares Issued 152.6mn 52-Week High $5.47 52-Week
More informationPacific Energy (PEA)
01 December 2017 INTERNAL ONLY RECOMMENDATIONS Rating BUY Risk High Price Target $0.69 Share Price $0.58 SNAPSHOT Monthly Turnover $5.6mn Market Cap $223mn Shares Issued 371.8mn 52-Week High $0.77 52-Week
More informationSeaLink Travel Group (SLK)
29 June 2018 INTERNAL ONLY RECOMMENDATIONS Rating BUY Risk Medium Price Target $5.10 Share Price $4.45 SNAPSHOT Monthly Turnover $9.3mn Market Cap $446mn Shares Issued 101.2mn 52-Week High $4.46 52-Week
More informationAppen (APX) COMPANY REPORT
11 January 2018 INTERNAL ONLY RECOMMENDATIONS Rating BUY Risk High Price Target $10.00 Share Price $8.63 SNAPSHOT Monthly Turnover $89.8mn Market Cap $895mn Shares Issued 105.8mn 52-Week High $8.96 52-Week
More informationBass Metals (BSM) COMPANY REPORT INITIATION OF COVERAGE. Starting small in graphite
6 February 218 INTERNAL ONLY RECOMMENDATIONS Rating BUY Risk Speculative Price Target $.7 Share Price $.2 SNAPSHOT Monthly Turnover $5.4mn Market Cap $46mn Shares Issued 2,213.4mn 52-Week High $.3 52-Week
More informationGold Road Resources (GOR)
24 November 215 INTERNAL ONLY RECOMMENDATIONS Rating BUY Risk Speculative Price Target $.47 Share Price $.37 SNAPSHOT Monthly Turnover $6.7mn Market Cap $26mn Shares Issued 693.5mn 52-Week High $.48 52-Week
More informationAustralian Strategy Insight
21 March 218 INTERNAL ONLY CHIEF INVESTMENT OFFICER Malcolm Wood +61 2 925 8916 mwood@baillieuholst.com.au Australian Strategy Insight INVESTMENT STRATEGY US starting to outstrip Australia Over the past
More informationKibaran Resources (KNL)
26 March 218INTERNAL ONLY RECOMMENDATIONS Rating BUY Risk Speculative Price Target $.23 Share Price $.13 SNAPSHOT Monthly Turnover $.4mn Market Cap $32mn Shares Issued 244.4mn 52-Week High $.21 52-Week
More informationPacific Energy (PEA)
11 August 2016 INTERNAL ONLY RECOMMENDATIONS Rating BUY Risk High Price Target $0.73 Share Price $0.64 SNAPSHOT Monthly Turnover $2.1mn Market Cap $235mn Shares Issued 370.2mn 52-Week High $0.65 52-Week
More informationAsset Allocator INVESTMENT STRATEGY. Extreme Underweight
27 June 2018 INTERNAL ONLY CHIEF INVESTMENT OFFICER Malcolm Wood +61 2 9250 8916 mwood@baillieuholst.com.au Asset Allocator INVESTMENT STRATEGY Reducing Australian equities; adding to International Year-to-date
More informationAustralian Equity Research
8 March 2018 Australian Equity Research MARCH 2018 Top Stock Picks Mid & Small Caps Overall: We select the top picks from our 86 mid and small cap universe, as well as the outlook for the economy and equity
More informationCompany Review 1300SMILES. Corporate Activity Dental Partners. ONT A$6.72 (TP $6.26) Recommendation Hold (no change) Risk Assessment Medium
Ord Minnett Research 2 October 2013 1300SMILES Corporate Activity Dental Partners Event: A consortium led by private equity firm, Archer Capital has recently made an indicative offer for 100% of New Zealand
More informationZip Co. Delivering against expectations. Last Price A$0.86 Target Price A$0.90 (Previously A$0.88) Recommendation Accumulate Risk Higher.
Delivering against expectations Z1P s Mar-18 qtrly report delivered well against our expectations. Positive operating cash flow for the qtr of $1.6m was a +$2.8m improvement qoq, despite the receivables
More informationHybrids Daily. Commentary on yesterday s market FIG.1: UP FIG.2: DOWN FIG.3: BEST SWITCH FIG.4: UPCOMING DISTRIBUTIONS FIG.5: THE SWAP CURVE 2.
Interest Rate BAILLIEU HOLST RESEARCH 13 April 2016 INTERNAL ONLY Hybrids Daily Commentary on yesterday s market Business conditions have soared to the highest level in eight years, according to NAB, with
More informationHybrids Daily. Commentary on yesterday s market FIG.1: UP FIG.2: DOWN FIG.3: BEST SWITCH FIG.4: UPCOMING DISTRIBUTIONS FIG.5: THE SWAP CURVE 3.
Interest Rate BAILLIEU HOLST RESEARCH 30 June 2016 INTERNAL ONLY Hybrids Daily Commentary on yesterday s market Germany's financial market regulator has delivered a double blow to London, saying it could
More informationBUY SHARE PRICE CASH EARNINGS ($M) COMPANY DATA & RATIOS
BUY 0.11 0.39 0.69 SHARE PRICE CASH EARNINGS ($M) COMPANY DATA & RATIOS CONTENTS Competitors Products Sales channels Pricing Model INVESTMENT THESIS COMPANY OVERVIEW INDUSTRY OVERVIEW COMPETITORS BOARD
More informationConsolidated Operations Group (COG)
Consolidated Operations Group (COG) 10 April 2018 Outperform Upgrade to OUTPERFORM - Inflection point nearing $0.10 Jason Palmer jpalmer@taylorcollison.com.au +618 8217 3965 Summary (AUD) Market Capitalisation
More informationFY17 RESULTS. Tuesday 20 February 2018
FY17 RESULTS Tuesday 20 February 2018 Agenda 2017 Highlights Results 2018 Observations Out-of-Home industry APN Outdoor Contract renewals Focus and objectives Trading update 2 2017 Highlights 3 2017 highlights
More informationZip Co. Improved medium term cost guidance. Last Price A$0.96 Target Price A$1.00 (Previously A$0.90) Recommendation Accumulate Risk Higher
Improved medium term cost guidance Z1P s Jun-18 qtrly update outlined a beat against our cash flow expectations, with the company having generated positive operating cash flow (after bad debts) for the
More informationSPS Managed Portfolios Aust Equities Income Portfolio
SPS Managed Portfolios Aust Equities Income Portfolio For further information on Baillieu Holst s Discretionary SPS Managed Portfolios, contact your adviser or email your details to Strategic Planning
More informationCompany Review. Centaurus Metals. Jambreiro Resource upgrade. CTM A$0.08 Recommendation Buy Risk Assessment High
Company Review Ord Minnett Research Friday, June 24, 2011 Centaurus Metals Jambreiro Resource upgrade Centaurus has upgraded the JORC resource at its flagship, Jambreiro Iron Ore Project in Brazil. The
More informationMNF Group Limited (MNF)
MNF Group Limited (MNF) 16 February 2018 Outperform 1H18 Results: Excessive Sell-off Presents Buying Opportunity $5.14 Chris Reindler creindler@taylorcollison.com.au +61 2 9210 1335 Summary (AUD) Market
More informationNoni B (NBL) SFH acquisition could be up to 60% EPS accretive. Key points. Risks and catalysts
Date Theme Company Update Company Noni B (NBL) SFH acquisition could be up to 6 EPS accretive Press reports today (Australian) suggest Noni B is a potential acquirer of Specialty Fashion Group (SFH), in
More informationMacPhersons Resources (MRP)
07 May 2012 RECOMMENDATIONS Rating BUY Risk Very High Price Target $0.59 Share Price $0.40 SNAPSHOT Monthly Turnover $3.1mn Market Cap $85mn Shares Issued 215mn 52-Week High $0.41 52-Week Low $0.23 Sector
More informationWisr Ltd (DirectMoney)
Wisr Ltd (DirectMoney) Strategic placement at 56% premium to previous close Wisr Limited (WZR.AX) is an online consumer lending platform competing in the rapidly growing marketplace lending sector. The
More informationWisr Ltd (DirectMoney)
Wisr Ltd (DirectMoney) Interim result draws a line in the sand Wisr Limited (WZR.AX) is an online consumer lending platform competing in the rapidly growing marketplace-lending sector. The company has
More informationAnnual General Meeting 2018 HT&E Limited ABN
Annual General Meeting 2018 HT&E Limited ABN 95 008 637 643 1 Creating shareholder value ARN is performing well; growth in core business Adshel pioneering digital out-of-home; innovative opportunities
More informationListed Investment Companies (LICs)
21 March 218 CONTENTS Company Page # LIC Sector Picks 1 Updated Sector Snapshot 2 LIC Table 3 Top Picks AFIC (AFI) 4 Diversified United (DUI) 5 WAM Leaders (WLE) 6 Acorn Capital (ACQ) 7 Templeton Global
More informationResetting expectations
Company update 13 May 2016 TPI ENTERPRISES (TPE) Resetting expectations We retain a BUY rating with a revised 12-month price target of $3.21 p/sh. We assess market conditions to imply a more gradual ramp
More informationAsset revaluation driven by almonds
Company update 20 July 2015 RURAL FUNDS GROUP (RFF) Asset revaluation driven by almonds We retain a BUY rating with a 12-month target of $1.15 p/unit. RFF is a listed property trust with a portfolio of
More informationCardno. Tough half over A$2.88 AUSTRALIA. Event. Impact. Earnings and target price revision. Price catalyst. Action and recommendation
AUSTRALIA CDD AU Price (at 04:53, 17 Feb 2015 GMT) Neutral A$2.88 Valuation - Sum of Parts A$ 2.80-3.43 12-month target A$ 3.12 12-month TSR % +18.4 Volatility Index Medium GICS sector Capital Goods Market
More informationCompany Review. Horizon Oil Limited (HZN) FY14 results full year China impact. Last price $0.34
Ord Minnett Research 1 September (HZN) FY14 results full year China impact Valuation and Recommendation We retain our Buy recommendation and have revised our target price to $0.45/sh (prev. $0.53/sh) after
More informationNoni B (NBL) BUY: FY18e EBITDA +12.8% Key points. Risks and catalysts
Date 09 January 2018 Theme Company Update Company Noni B (NBL) BUY: FY18e EBITDA +12.8% NBL provided a positive 1H18 trading update today, advising LFL sales growth of 3.0% (1.5% in 1H17) and EBITDA of
More informationInvocare. Well-positioned. Earnings and target price revision. Price catalyst. Catalyst: FY12 results. Action and recommendation
AUSTRALIA IVC AU Close Price* 19 Jan 12 Outperform A$7.54 Volatility index Low 12-month target A$ 8.3 12-month TSR % +14.6 Valuation A$ 8.28 - DCF GICS sector Consumer Services Market cap A$m 83 3-day
More informationSG Fleet Group. Another UK acquisition. Earnings and target price revision
AUSTRALIA SGF AU Price (at 08:26, 30 Nov 2016 GMT) Outperform A$3.23 Valuation - PER A$ 3.96-4.22 12-month target A$ 4.37 12-month TSR % +41.0 Volatility Index High GICS sector Commercial & Professional
More informationPerpetual (PPT) Oversold, upgrade to Buy. Over 6% yield, with upside in market rally. Quarterly highlights. Earnings revisions
16 April 2018 Analyst Lafitani Sotiriou 613 9235 1668 Authorisation TS Lim 612 8224 2810 Perpetual (PPT) Oversold, upgrade to Buy Recommendation Buy (Hold) Price $42.09 Target (12 months) $47.50 (previously
More informationFor personal use only. APN Outdoor Group Limited ACN PROSPECTUS. Initial public offering of ordinary shares
APN Outdoor Group Limited ACN 155 848 589 PROSPECTUS Initial public offering of ordinary shares JOINT LEAD MANAGERS CO-LEAD MANAGER Important Notices Offer The Offer contained in this Prospectus is an
More informationUGL. Driving growth in DTZ. Earnings and target price revision. No change. Price catalyst. Action and recommendation
AUSTRALIA AU Price (at 08:17, 03 Sep 2012 GMT) Underperform A$10.52 Volatility index Low 12-month target A$ 11.08 12-month TSR % +12.0 Valuation A$ - DCF (beta 1.1, ERP 5.0%, RFR 6.0%, TGR 2.5%) 15.09
More informationMotorCycle Holdings (MTO) New HOLD: Harley still lacking traction. Key points. Risks and catalysts
Date Theme Company Update Company MotorCycle Holdings (MTO) New HOLD: Harley still lacking traction We moderate to HOLD (from Buy) with a revised target of $2.36 p/share. We were previously encouraged
More informationPinnacle Investment Management
The pinnacle of execution Pinnacle provided a FUM update and 1H18 guidance which were both well ahead of our expectation, driven by rapid retail and insto inflows. FUM at Dec-17 of $32.4b sits above our
More informationAdacel Technologies (ADA)
9 November 2018 Chris Savage 612 8224 2835 Authorisation TS Lim 612 8224 2810 Adacel Technologies (ADA) Bad, but not that bad Recommendation Buy (unchanged) Price $0.88 Target (12 months) $1.50 (previously
More informationAtCor Medical Holdings Limited (ACG)
Volume (million) AtCor Medical Holdings Limited (ACG) 30 March 2015 Speculative Buy Value Creation Ahead Post CPT1 Code Award $0.20 Marcus Hamilton mhamilton@taylorcollison.com.au +61 2 9210 1317 Summary
More informationAPN Property Group (APD) Buy Share Price: A$0.41
APN Property Group (APD) Buy Share Price: A$0.41 Success in direct syndicates Target Price: A$0.51 Direct property syndicates have always been an integral part of the APN Property Group (APD) business.
More informationRegional Express Holdings Ltd REX
20 February 2006 REX $1.15 Analyst Ken Fleming (613) 6224 8511 ken.fleming@tricom.com.au Max Wheeler (613) 6224 9899 Fully diluted shares on issue 115.0M Market cap A$132.3M Performance & Valuation Last
More informationCOMPUMEDICS LTD HOLD. CMP Downgrades FY17 Guidance COMPANY UPDATE EVENT KEY TAKE-AWAYS INVESTMENT VIEW
COMPUMEDICS LTD HOLD CMP Downgrades FY17 Guidance Health Care Equipment & Services / Health Care Equipment 7 July 2017 COMPANY UPDATE Ticker CMP Stock Price $0.560 Target Price $0.530 Forecast Capital
More informationFY19 half year results
FY19 half year results For the six months ended 31 December 2018 14 February 2019 Gordon Ballantyne Managing Director & Chief Executive Officer Michael Sammells Chief Financial Officer 1 1HFY19 returned
More informationPlatinum Asset Management
AUSTRALIA PTM AU Price (at 06:10, 11 Jul 2016 GMT) Neutral A$5.52 Valuation A$ - DCF (WACC 9.3%, beta 1.2, ERP 5.0%, RFR 3.3%) 5.19 12-month target A$ 5.36 12-month TSR % +2.6 Volatility Index Low/Medium
More informationTabcorp Holdings Limited 2015/16
Tabcorp Holdings Limited ABN 66 063 780 709 2015/16 Full Year Results Presentation 4 August 2016 Draft version 15 (01-08-13) FY16 overview Statutory results NPAT $169.7m, down 49.3% EPS 20.4 cents per
More informationWisr Ltd. New products to underpin growth
Wisr Ltd Company Update New products to underpin growth Wisr Limited (WZR.AX) is an online consumer lending platform focused on financial wellness and competing in the rapidly growing marketplace lending
More informationFor personal use only
Nick Scali Limited NCK.ASX FY18 Results Presentation 16 th August 2018 Key Highlights Sales Sales increased 7.7% to $250.8m (FY17: $232.9m) Increase assisted by full year of sales from 4 stores opened
More informationFor personal use only. FY2017 H1 Results February 2017
For personal use only FY2017 H1 Results February 2017 The half year in review Broader automotive market supported by record new vehicle sales in Australia and New Zealand Strong Automotive earnings growth
More informationTabcorp Holdings Limited. 2014/15 Full Year Results Presentation 13 August 2015
Tabcorp Holdings Limited ABN 66 063 780 709 2014/15 Full Year Results Presentation 13 August 2015 Draft version 15 (01-08-13) FY15 overview Statutory NPAT $334.5m, up 157.5%, comprising of: NPAT from continuing
More informationWINDLAB LTD HOLD. Lakeland financial close delayed again. Downgrade to HOLD. COMPANY UPDATE EVENT IMPACT INVESTMENT VIEW
WINDLAB LTD HOLD Lakeland financial close delayed again. Downgrade to HOLD. Utilities / Renewable Electricity 7 November 2018 COMPANY UPDATE Ticker WND Stock Price $1.180 Target Price $1.350 Forecast Capital
More informationSales increased 8.1% to $128.0m (HY17: $118.4m)
Nick Scali Limited NCK.ASX HY18 Results Presentation 7th February 2018 Key Highlights Sales increased 8.1% to $128.0m (HY17: $118.4m) Sales Like for like sales growth of +2.6% for Nick Scali Furniture
More informationSlater & Gordon Limited
BBY Company Research 29 November 2013 Slater & Gordon Limited SGH A$4.39 TARGET PRICE A$5.00 BUY 0.5X Slater & Gordon Limited (SGH) is a national law firm. The Firm's areas of practice include commercial,
More informationFisher & Paykel Healthcare
NEW ZEALAND FPH NZ Price (at 05:00, 10 Jul 2015 GMT) Outperform NZ$7.03 Valuation NZ$ 7.39 - DCF (WACC 8.8%, beta 0.9, ERP 7.0%, RFR 4.5%, TGR 2.0%) 12-month target NZ$ 7.80 12-month TSR % +13.1 Volatility
More informationDowner EDI Two out of three ain t bad Event
AUSTRALIA DOW AU Price (at 06:26, 01 Dec 2016 GMT) Outperform A$6.08 Valuation - Sum of Parts A$ 5.69-6.38 12-month target A$ 6.40 12-month TSR % +9.6 Volatility Index Medium GICS sector Commercial & Professional
More informationSG Fleet Group % growth in FY17. Earnings and target price revision. Price catalyst. Catalyst: Results and contract wins.
AUSTRALIA SGF AU Price (at 07:57, 27 Oct 2016 GMT) Outperform A$3.85 Valuation - PER A$ 3.92-4.18 12-month target A$ 4.37 12-month TSR % +18.1 Volatility Index Medium GICS sector Commercial & Professional
More informationPlatinum Asset Management (PTM)
24 February 2017 Analyst Lafitani Sotiriou 613 9235 1668 Associate Analyst James Filius 613 9235 1612 Authorisation TS Lim 612 8224 2810 Recommendation Hold (unchanged) Price $5.10 Target (12 months) $4.90
More informationAuckland International Airport
NEW ZEALAND AIA NZ Price (at 04:00, 27 Nov 2013 GMT) Neutral NZ$3.42 Valuation NZ$ 3.37 - DCF (WACC 8.0%, beta 0.9, ERP 7.0%, RFR 4.3%, TGR 3.0%) 12-month target NZ$ 3.37 12-month TSR % +2.6 Volatility
More informationFor personal use only
Appendix 4D Half-year report 1. Company details Name of entity: ABN: 57 155 848 589 Reporting period: For the half-year ended 30 June 2016 Previous period: For the half-year ended 30 June 2015 2. Results
More information22 February 2018 Ian Munro
22 February 2018 Ian Munro imunro@ccz.com.au 03 8605 7902 Recommendation: BUY, target price $0.43 (from $0.50) Share price: $0.36 Market cap: $103.7m Year end June 2016A 2017A 2018E 2019E 2020E Sales ($m)
More informationQBE Insurance. QBE ANZ performance: LMI vs. Excl. LMI (A$m) Source: Company data, Macquarie Research, April 16. Earnings and target price revision
AUSTRALIA QBE AU Price (at 10:44, 27 Apr 2016 GMT) Neutral A$11.19 Valuation A$ - DCF (WACC 9.3%, beta 1.1, ERP 5.0%, RFR 3.8%) 11.34 12-month target A$ 12.00 12-month TSR % +12.7 Volatility Index Low/Medium
More informationMantra Group Limited (ASX Code: MTR) ABN Annual General Meeting 22 November 2017
Mantra Group Limited (ASX Code: MTR) ABN 69 137 639 395 2017 Annual General Meeting 22 November 2017 Chairman s Address Peter Bush Good Morning, and welcome to the 2017 Mantra Group Annual General Meeting.
More informationCarbon Trading. Terms and Conditions. FEBRUARY ISSUER: BBY LIMITED ABN AFSL
Carbon Trading Terms and Conditions FEBRUARY 2012 http://www.bby.com.au ISSUER: BBY LIMITED ABN 80 006 707 777 AFSL 238095 BBY CARBON TRADING TERMS AND CONDITIONS These Terms and Conditions apply where
More informationBoart Longyear. Earnings and target price revision. No change. Price catalyst. Action and recommendation
AUSTRALIA BLY AU Price (at 08:01, 12 Sep 2013 GMT) Neutral A$0.50 Valuation A$ 0.71 - DCF (WACC 10.1%, beta 1.5, ERP 0.1%, RFR 0.1%, TGR 0.0%) 12-month target A$ 0.56 12-month TSR % +12.0 Volatility Index
More informationNegotiating Cyclone project buy in
4 July 2017 Negotiating Cyclone project buy in Cape Bedford : High quality silica sand Recommendation Strong BUY, High Risk Price Valuation Products : 0.7c 6.5c Mineral Sands (Zircon rich) Silica sand
More informationHalf Year Report EMPIRED LIMITED AND ITS CONTROLLED ENTITIES INTERIM FINANCIAL REPORT FOR THE HALF YEAR ENDED 31ST DECEMBER 2016 ACN
Half Year Report EMPIRED LIMITED AND ITS CONTROLLED ENTITIES INTERIM FINANCIAL REPORT FOR THE HALF YEAR ENDED 31ST DECEMBER ACN 090 503 843 Contents Corporate Directory 3 Directors' Report 4 Statement
More informationNIB Holdings. Lowest in 4 years still enough A$3.72 AUSTRALIA. Event. Impact. Earnings and target price revision. Price catalyst
AUSTRALIA NHF AU Price (at 09:52, 02 Mar 2016 GMT) Outperform A$3.72 Valuation A$ 3.85 - DCF (WACC 8.5%, beta 1.0, ERP 5.0%, RFR 3.8%, TGR 2.5%) 12-month target A$ 4.00 12-month TSR % +11.7 Volatility
More informationHalf Year Results 2018
Half Year Results 2018 15 th August 2018 HT&E Limited ABN 95 008 637 643 1 Agenda Statutory Results Sale of Adshel Operational Performance Financial Results H2 Priorities and Trading Update Q&A Appendices
More informationFor personal use only
23 August 2013 Full Year Results June 2013 We attach an Investor Presentation for the FY13 Full Year Results. As previously announced, a results briefing for analysts will be held at 10:30am Sydney time
More informationCENTREPOINT ALLIANCE LIMITED (CAF)
Low Return High Financial Results 25 August 2014 CENTREPOINT ALLIANCE LIMITED (CAF) ACTION & RECOMMENDATION Financial planning and SME insurance premium funding business Centrepoint Alliance (ASX code:
More informationOneVue Holdings (OVH)
24 April 2018 Analyst Lafitani Sotiriou 613 9235 1668 Authorisation Peter Arden 613 9235 1833 OneVue Holdings (OVH) Restructured and focused Recommendation Buy (unchanged) Price $0.745 Target (12 months)
More informationThe quiet achiever. Earnings and target price revision. Price catalyst. Catalyst: July building approvals 30 August. Action and recommendation
AUSTRALIA ABC AU Price (at 08:02, 16 Aug 2012 GMT) Outperform A$2.90 Volatility index Low/Medium 12-month target A$ 3.10 12-month TSR % +13.0 Valuation A$ 3.18 - DCF (WACC 10.0%, beta 1.2, ERP 4.5%, RFR
More informationNoni B (NBL) BUY: Acquisition may signal the end of discounting in mature womenswear. Key points. Risks and catalysts
Date Theme Company Update Company Noni B (NBL) BUY: Acquisition may signal the end of discounting in mature womenswear Noni B Group has agreed to acquire 5 brands from Specialty Fashion Group. Funded by
More informationSouthern Cross Media. Streamlining ahead of reform? A$1.37 AUSTRALIA
AUSTRALIA SXL AU Price (at 05:10, 27 Mar 2017 GMT) Neutral A$1.37 Valuation A$ - DCF (WACC 8.0%, beta 1.2, ERP 5.0%, RFR 3.3%) 1.39 12-month target A$ 1.30 12-month TSR % +0.8 Volatility Index Medium GICS
More informationSims Metal Management
AUSTRALIA SGM AU Price (at 5:11, 17 Nov 215 GMT) Outperform A$7.19 Valuation - EV/EBIT A$ 8.49-9.6 12-month target A$ 8.9 12-month TSR % +26.6 Volatility Index Medium GICS sector Materials Market cap A$m
More informationNanosonics Limited. Australia Health Care Equipment & Supplies. Growth outlook unchanged. Earnings Forecasts. Source Company, LINWAR Research
LINWAR Securities 30 August 2011 Nanosonics Limited Australia Health Care Equipment & Supplies Outperform (Unchanged) Price: Target Price: Stock's expected return (12mth) $0.57 $1.20 Capital growth 112.4%
More informationCash Converters Intl.
MICROCAP COMPANY RESEARCH Cash Converters Intl. 22 nd November 2012 GICS: Diversified Financials Consumer Finance 1Q13 Trading Update RECENT NEW S Cash Converters [ASX:CCV] recently provided a trading
More informationEarnings and target price revision. Price catalyst. Action and recommendation
AUSTRALIA TLS AU Price (at 13:07, 19 Apr 2012 GMT) Outperform A$3.39 Volatility index Low 12-month target A$ 3.55 12-month TSR % +13.0 Valuation A$ - DCF (WACC 9.6%, beta 0.9, ERP 6.0%, TGR 1.0%) 3.55
More informationTatts Group. Earnings and target price revision. Price catalyst. Action and recommendation. Maintain Underperform on valuation grounds.
AUSTRALIA TTS AU Price (at 8:37, 23 Aug 212 GMT) Underperform A$2.79 Volatility index Low 12-month target A$ 2.45 12-month TSR % -6.8 Valuation - Sum of Parts A$ 2.4-2.47 GICS sector Consumer Services
More informationRajesh Exports (RJEX_IN) Earnings Update Report Consumer Discretionary: Gold Jewelry Manufacturer
Monday, February 4, 2019 www.evaluateresearch.com Target Price Rs. 900.00 Current Price Rs. 598.00 Upside Potential 50% Market Cap. Shares Outstanding Rs. 176,802 mn US$ 2.47 bn 295.3 mn Free Float (FF
More informationIOOF. Positive flows in 1Q17. FUM and Net Flows for September Qtr Source: Company data, Macquarie Research, Oct 2016.
AUSTRALIA IFL AU Price (at 06:35, 26 Oct 2016 GMT) Outperform A$8.34 Valuation A$ - DCF (WACC 8.8%, beta 1.1, ERP 5.0%, RFR 3.3%) 8.74 12-month target A$ 9.00 12-month TSR % +14.3 Volatility Index Low/Medium
More informationQube Holdings Limited Investor Presentation FY 16 Interim Results
Qube Holdings Limited Investor Presentation FY 16 Interim Results 1 Disclaimer Important Notice ABN 141 497 230 53 The information contained in this Presentation or subsequently provided to the recipient
More informationFund Managers. Aust. Fund managers review & rank AUSTRALIA. Event. Stock Views
AUSTRALIA 4 February 2016 Macquarie Securities (Australia) Limited Aust. Fund managers review & rank Event We review and rank the listed Australian under Macquarie Securities coverage, assessing fund performance,
More informationCredit Suisse Annual Asian Investment Conference
Adelaide Brighton Limited Credit Suisse Annual Asian Investment Conference Hong Kong, 27 30 March 2017 Martin Brydon Chief Executive Officer and Managing Director Adelaide Brighton Limited Overview of
More informationAveo presentation at Morgans Queensland Conference 2016
12 October 2016 Aveo presentation at Morgans Queensland Conference 2016 Australia s leading owner, operator and manager of retirement communities, Aveo Group Limited (ASX: AOG) today presented at the Morgans
More informationChina Renewable Energy Investment Ltd (987_HK)
Wednesday, March 21, 2018 www.evaluateresearch.com Target Price HK$ 0.50 Current Price HK$ 0.23 Upside Potential 117% Market Cap. Shares Outstanding HK$ 525 mn $ 66.90 mn 2,364.7 mn Free Float (FF %) 631.9
More informationAventus Retail Property Fund
AUSTRALIA AVN AU Price (at 06:10, 29 Apr 2016 GMT) A$2.16 Volatility Index Low GICS sector Real Estate Market cap A$m 741 30-day avg turnover A$m 0.7 Number shares on issue m 343.2 Investment fundamentals
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 informationExamples = + = + = = = =
Examples = + = + = = = = Calculation of ratios an example Formula Year 1 Year 2 Year 3 Year 4 Year 5 Comments Adjusted Profit/Loss for the Period excl. Minorities 33.0 37.4 36.8 62.3 79.4 Adjusted
More informationTox Free Solutions. Winning work again A$2.34 AUSTRALIA. Event. Impact. Earnings and target price revision. Price catalyst. Action and recommendation
AUSTRALIA TOX AU Price (at 05:10, 30 Nov 2016 GMT) Outperform A$2.34 Valuation - EV/EBITDA A$ 2.52-3.07 12-month target A$ 2.79 12-month TSR % +23.1 Volatility Index Medium GICS sector Commercial & Professional
More informationFor personal use only
IMPORTANT NOTICE AND DISCLAIMER Important notice and disclaimer This document is a presentation of general background information about the activities of Mantra Group Limited (Mantra Group) current at
More informationFor personal use only
Annual General Meeting Managing Director Presentation Jamie Pherous 31 October 2011 Disclaimer While every care has been taken in the preparation of this presentation, Corporate Travel Management (CTM)
More informationOffer for Colonial First State Property Trust Group
Offer for Colonial First State Property Trust Group Mirvac Announces Offer to Acquire All Issued Units in Colonial First State Property Trust Group This Offer Delivers Positive Benefits to the Unitholders
More information