Investment Highlights
|
|
- Tracy Garrett
- 5 years ago
- Views:
Transcription
1 Vtech Holdings 15 November 2017 Maintaining TP of HK$130 Slower growth in top line Vtech Holdings (0303.HK) Export Sector Rating Buy Target Price HK$130.0 (12/18) Close Price 52 weeks high/low Market cap HK$114.0 HK$ HK$28.7 bil Source: HKEX, Bloomberg, CASH Relative performance HK Equity HSI Index Source: Bloomberg, CASH CASH Research 15 November 2017 Gary Tsz Yeung KONG Research Analyst Tel: (+852) Investment Highlights VTech is the global leader in electronic learning products and cordless phones. It also provides contract manufacturing services. The group just reported its 1HFY18 results. Sales revenue was up 5.8%YoY, slightly lower than market expectation. Net profit increased 45.1%, much better than market expectation. We maintain our TP at HK$130 and reiterate BUY rating. Leapfrog likely to be the reason for slow ELPs revenue growth in North America: The group s sales revenue increased 5.8%YoY to US$1,040 million, slightly lower than our expectation. The slower sales revenue growth was mainly attributable to the Electronic Learning Products (ELPs) sales in North America. In our view, Leapfrog, which is still being in a turnaround stage, is likely to be the reason for the slow growth. Management is uncertain about the impact on top line by Toys R Us: As VTech s sales to Toys R Us was covered by credit insurance only up to the date of the bankruptcy protection filing, VTech chose to suspend its shipments towards Toys R Us, pending negotiation of new terms. The impact on VTech s sales and gross margin is still uncertain. Gross margin and net profit improved: Despite the increasing material price, the group s gross margin was up from 31.9% in 1HFY17 to 32.3% in 1HFY18. The increase was largely due to the depreciation of RMB against USD as well as the change of product mix. Net profit was up 45.1%YoY to US$104 million with a net margin of 10% owing to the low base in 1HFY17 caused by restructuring cost associated with the integration of Leapfrog and Snom last year. Valuation: Our target price of HK$130 is based on DDM analysis and implies 16.3X 3/FY19 PE.
2 November 15, 2017 Valuation and financial ratios of China Exports Stocks (Bloomberg Consensus) EPS Growth (%) Return on Equity (%) Dividend Yield (%) PB Ratio (X) PE Ratio (X) Company Stock Code TP ($HKD) Price ($HKD) Techtronic Industries 669 HK Equity Vtech 303 HK Equity Regina Miracle 2199 HK Equity N/A PAX Global 327 HK Equity N/A 4.11 N/A N/A N/A 1.75 N/A 1.06 N/A 8.11 Shenzhou International 2313 HK Equity N/A N/A N/A N/A 2.45 N/A 4.30 N/A Li & Fung 494 HK Equity N/A N/A 9.56 N/A 9.70 N/A 1.29 N/A Man Wah 1999 HK Equity N/A Median Average Source: Bloomberg, Cash 2
3 Interim results highlight November 15, 2017 The group s revenue was up 5.8%YoY to US$1,040 million, with an increase in sales in regions including North America, Europe, and Asia Pacific. Gross profit increased 6.9%YoY to US$335.4 million with a higher gross margin of 32.3% compared with the same period last year due to the contribution of Leapfrog and Snom, the depreciation of RMB against USD, and the change in product mix, offsetting the increase in material price. Net profit was up 45.1% due to the increase in GPM and low base effect caused by the restructuring cost associated with the integration of Leapfrog last year. Stocks turnover days were up significantly from 110 days at Sep-16 to 128 days at Sep-17 as the management expects a strong 2HFY18 demand. North America ELPs revenue rose 2.6%YoY to US$192 million. The slower growth was negatively impacted by Toys R Us bankruptcy protection filing. CMS revenue increased 35%YoY to 141 million owing to the sales of professional audio equipment, solid-state lighting and industrial products. Europe Revenue was up 0.3%YoY to US$414 million with higher sales in ELPs and TEL products, offsetting declining sales in CMS. Asia Pacific and other regions All 3 segments grew at a double-digit (around 30-50%) rate in Asia Pacific. 3
4 Figure 1. VTech Results review Source: Company data, CASH 1HFY18 results review Slower growth in ELPs sales in North America November 15, 2017 The group s 1HFY18 sales growth was slightly lower than our expectation. The decline in growth was mainly attributable to the slower growth in ELPs sales in North America. We believe that the slower growth was mainly attributable to Leapfrog, which was acquired by VTech last year and is still being in a turnaround stage. Looking forward, we believe that the group s R&D effort on standalone products and platform products under Leapfrog and the insourcing of manufacturing process will improve the situation. Electronic Learning Products FY3/16 % FY3/17 % YoY(%) HY9/16 % HY9/17 % YoY(%) North America % % 44.7% % % 2.6% Europe % % 9.8% % % 7.8% Asia Pacific % % 28.9% % % 43.4% Other regions % % 15.7% 9 2.6% % 12.8% Total % % 26.9% % % 7.6% Telecommunication Products FY3/16 % FY3/17 % YoY(%) HY9/16 % HY9/17 % YoY(%) North America % % -1.5% % % -8.5% Europe % % -5.5% % % 10.3% Asia Pacific % % 5.8% % % 30.7% Other regions % % -20.9% % % -10.5% Total % % -3.4% % % -2.0% Contracted Manufacturing Services FY3/16 % FY3/17 % YoY(%) HY9/16 % HY9/17 % YoY(%) North America % % 1.6% % % 34.4% Europe % % 14.2% % % -8.1% Asia Pacific % % 10.9% % % 51.9% Other regions 1 0.1% 1 0.1% 33.3% 0 0.1% 1 0.2% 50.0% Total % % 9.8% % % 10.2% Total Revenue % % 4
5 November 15, 2017 Management is uncertain about the impact on top line by Toys R Us Toys R Us is 1 of the top 5 clients of VTech. It filed for bankruptcy protection in US and Canada in Sep-17. As VTech s sales to Toys R Us was covered by credit insurance only up to the date of the filing, VTech chose to suspend its shipments towards Toys R Us, pending negotiation of new terms. Management, therefore, is uncertain about its impact on VTech s sales and gross margin in future. According to Reuters business news titled Toys R Us says most top vendors have resumed shipments, 100% of merchandise vendors that supply the top 20 products have resumed shipments, followed by 49 of the top 50 vendors and 91 of the top 100. In our view, it is believed that VTech will finish negotiation of new terms with Toys R Us in near term. In the longer term, even if Toys R Us really undergoes liquidation, its market share would likely be taken by other VTech s clients, imposing limited impact to VTech. Adjustment in profit forecast We made some minor adjustment in our forecast to reflect the unexpected slower growth in ELPs sales in North America. Gross margin in FY19E is revised upward to reflect the strong cost control effort of the group. Figure 2. VTech Earnings adjustment New Old Change Year to March US$ million 3/FY18E 3/FY19E 3/FY18E 3/FY19E 3/FY18E 3/FY19E Sales revenue 2,202 2, % -3.5% Gross profit % -1.1% EBIT % -0.3% Net profit % -0.2% EPS % -0.2% Assumptions Gross margin 33.3% 33.1% 33.2% 32.3% 0.1% 0.8% Source: CASH estimates 5
6 Cost of equity Figure 3. VTech DDM Analysis Source: Company data, CASH estimates Valuation and risks Valuation November 15, 2017 Our Dec-18 target price of HK$130 is based on our DDM analysis and implies 16.3X 3/FY19 PE. We assume constant dividend payout ratio of around 98% in future, a beta of 0.78 and cost of equity of 11.5%. We estimate dividend until 3/FY25 and assume a terminal growth rate of 2.5% to arrive the TP of HK$130 for VTech. 3/FY18E 3/FY19E 3/FY20E 3/FY21E 3/FY22E 3/FY23E 3/FY24E Terminal Cash flow estimate Net profits Dividend Present value ,281 DDM parameters Cost of equity 11.5% Assumptions Terminal growth Risk-free rate 2.5% 1.8% Equity value 4160 Market risk 12.4% /Number of shares 251 Beta 0.78 =Equity value per share (US$)(Dec 18) 16.5 Equity value per share (HK$)(Dec 18) 130 Implied exit P/E multiple (x) 17.4 We also analyse the DDM price sensitivity to the cost of equity and the terminal growth rate. Figure 4. VTech Sensitivity Analysis based on cost of equity and perpetual terminal growth Terminal growth % 1.5% 2.00% 2.5% 3.00% 3.5% 4.0% 10.0% % % % % % % Source: Company data, CASH estimates 6
7 November 15, 2017 Figure 5. VTech Leading PE band Forward PE mean +1 s.d. -1 s.d. +2 s.d. -2 s.d. Source: Bloomberg, CASH Risks Risks include: 1) Trade war occurs between China and the US, 2) Aggressive depreciation of USD in short time, 3) Lower birth rate in the US and European Zone, 4) Deterioration of economic condition. 7
8 November 15, 2017 Vtech Holdings Income Statement (US$ million) Balance Sheet (US$ million) Year-end 31 March 3/FY16 3/FY17 3/FY18E 3/FY19E 3/FY20E Year-end 31 March 3/FY16 3/FY17 3/FY18E 3/FY19E 3/FY20E Revenue 1,857 2,079 2,202 2,384 2,642 Cash & equivalents Cost of goods sold (1,273) (1,390) (1,468) (1,595) (1,766) Marketable securities Gross profit Accounts receivable SG&A (325) (412) (392) (424) (456) Inventories R&D (56) (77) (74) (80) (89) Other current assets Other expense Total current assets ,010 Employee share expense LT investments Operating profit Fixed assets EBITDA Goodwill Depreciation (35) (34) (36) (37) (39) Other intangible assets Amortisation (0) (1) (1) (1) (1) Other LT assets EBIT Total assets 911 1,060 1,077 1,108 1,154 Net interest expense ST debt Associates & JCEs Accounts payable Other income Other current liabilities Earnings before tax Total current liabilities Income tax (22) (21) (28) (30) (35) LT debt Net profit After tax Convertible debt Minority interests Other LT liabilities Other items Total liabilities Preferred dividends Minority interest Normalised NPAT Preferred interest Extraordinary items Common stock Income attr. to shareholders Retained earnings Dividends (106) (176) (234) (250) (291) Proposed dividend Transfer to reserves Other equity and reserves Total shareholders' equity EPS Total equity & liabilities 911 1,060 1,077 1,108 1,154 EPS (In HK$) DPS Key Ratios 3/FY16 3/FY17 3/FY18E 3/FY19E 3/FY20E Cashflow statement (US$ million) Profitability (%) Year-end 31 March 3/FY17 3/FY18E 3/FY19E 3/FY20E Gross margin 31.4% 33.2% 33.3% 33.1% 33.2% Income attr. to shareholders EBITDA margin 12.8% 11.3% 13.8% 13.5% 14.1% Non-cash item EBIT margin 10.9% 9.6% 12.1% 12.0% 12.6% Change in working capital (12) (0) (33) (33) Net Margin 9.8% 8.6% 10.8% 10.7% 11.2% Cashflow from operationgs Effective tax rate 10.7% 10.5% 10.6% 10.6% 10.6% Capital expenditure (34) (36) (39) (44) Dividend payout 58.2% 98.2% 98.0% 98.0% 98.0% Free cashflow ROE 34.6% 30.6% 40.5% 42.9% 49.4% Dec in other LT assets 1 (0) (0) (0) ROA 19.9% 16.9% 22.2% 23.0% 25.7% Inc in other LT liabilities Adjustment (31) (0) (0) (0) Liquidity (x) CF from investing acts (62) (37) (40) (44) Current ratio Cash dividend (176) (234) (250) (291) Interest coverage N/A N/A N/A N/A N/A Equity issue Debt issue 2 (1) 0 0 Leverage Convertible debt issue Net Debt/EBITDA (x) Net Cash Net Cash Net Cash Net Cash Others (16) Net Debt/Equity (%) Net Cash Net Cash Net Cash Net Cash CF from financial acts (113) (235) (250) (291) Net cashflow 10 4 (30) (31) Activity (days) Beginning cash Days receivable Adjustments (14) Days inventory Ending cash Days payable (99.0) (110.9) (108.0) (105.0) (103.0) Ending net debt (267) (272) (242) (212) Cash cycle Source: Company data, CASH 303.HK, BUY, TargetPrice: 130 Source: Company data, CASH 8
28,491 PRICE: HK$ EARNINGS
2 Recommendation: BUY TP: HK$139 (+18.1%) VTech Holdings Ltd (303.HK) 11 October 2017 SECTOR: Communications Equipment HSI: 28,491 PRICE: HK$117.70 EARNINGS (reported in USDm) KEY DATA For the fiscal year
More informationExport-oriented dividend yield play; initiate at Hold. Net profit (US$ m) Turnover (US$ m) YoY chg (%)
Equity Research Information Technology VTech (303 HK) Hold (initiation) Target price: HK$109.00 Exportoriented dividend yield play; initiate at Hold Initiate at Hold We initiate coverage of VTech with
More informationGoodbaby (1086 HK) Buy (maintained) Target price: HK$ H16 results miss, but margin expansion continues. Equity Research Consumer Discretionary
Equity Research Consumer Discretionary Goodbaby (1086 HK) Buy (maintained) Target price: HK$4.20 1H16 results miss, but margin expansion continues Maintain Buy Net profit rose 21% YoY to HK$107m in 1H16,
More informationLuk Fook (590 HK) Hold (downgraded) Target price: HK$ HFY18 results beat, but downgrade from Accumulate to Hold on rich valuation
Equity Research Consumer Discretionary Luk Fook (590 HK) Hold (downgraded) Target price: HK$34.80 Albert Yip, CFA SFC CE No. ADT599 albertyip@gfgroup.com.hk +852 3719 1010 GF Securities (Hong Kong) Brokerage
More informationAnta Sports (2020 HK)
Equity Research Consumer Discretionary Anta Sports (2020 HK) Hold (downgraded) Target price: HK$22.80 Albert Yip, CFA SFC CE No. ADT599 albertyip@gfgroup.com.hk +852 3719 1010 GF Securities (Hong Kong)
More informationKingsoft (3888 HK) Buy (maintained) Target price: HK$20.77
Equity Research Information Technology May 24, 216 Kingsoft (3888 HK) Buy (maintained) Target price: HK$2.77 Full-year earnings forecast trimmed as 1Q16 results miss; maintain Buy but lower target price
More informationChina Lilang (1234 HK)
HONG KONG EQUITY Investment Research Ethel Ng +852 2103 9415 ethel.ng@hk.oskgroup.com 1H12 Results Review China Lilang (1234 HK) Strong growth amidst the storm BUY Target Price Previous Price HKD7.94 HKD8.73
More informationTCL Communication (2618 HK) Painful transition period. Buy (Maintain) Target Price HK$2.33 Up/downside +28.5% Current price HK$1.
Securities Analysis (Equity) TCL Communication (218 HK) Painful transition period 1H12 profit warning. TCL Com announced profit warning on 15 Jul and expected to record a significant drop in 2Q12 net profit
More informationChina TCM (570 HK) Buy (maintained) Target price: HK$ H17 earnings beat, 2017 growth guidance reaffirmed; TP raised to HK$5.
Oct-14 Dec-14 Feb-15 Apr-15 Jun-15 Aug-15 Oct-15 Dec-15 Feb-16 Apr-16 Jun-16 Aug-16 Oct-16 Dec-16 Feb-17 Apr-17 Jun-17 Equity Research Healthcare China TCM (570 HK) Buy (maintained) Target price: HK$5.40
More informationAnta Sports (2020 HK)
Equity Research Consumer Discretionary Anta Sports (2020 HK) Buy (maintained) Target price: HK$18.50 Strong FY14 results; order book momentum maintained FY14 results above expectation Net profit jumped
More informationKingsoft (3888 HK) Buy (maintained) Target price: HK$ Strong earnings recovery ahead amid continued revenue momentum; maintain Buy
Equity Research Information Technology Mar 29, 216 Kingsoft (3888 HK) Buy (maintained) Target price: HK$24.7 Strong earnings recovery ahead amid continued revenue momentum; maintain Buy FY1 results in
More informationSunny Optical 2382.HK. Competition disruptive to GPM
Mar-12 Jun-12 Sep-12 Dec-12 Mar-13 Jun-13 Sep-13 Dec-13 Mar-14 Sunny Optical 2382.HK Competition disruptive to GPM Slightly disappointing FY13 results Sunny Optical reported a FY13 results with 45.9% yoy
More informationKingsoft (3888 HK) Buy (maintained) Target price: HK$ Q16 results in line, renewed growth outlook; maintain Buy with target price of HK$20.
Equity Research Information Technology Kingsoft (3888 HK) Buy (maintained) Target price: HK$2.77 2Q16 results in line, renewed growth outlook; maintain Buy with target price of HK$2.77 2Q16 results in
More informationCR Lands. Winner of next 5 years, BUY. March 21, 2018 Equity Research. Stock code: 1109.HK Rating: BUY Price target (HK$) 34.74
Equity Research Winner of next 5 years, BUY 2017 result: slow growth, but high profitability Revenue slightly improved by 8.5% YoY to HKD 118.5 bn. Thanks to GPM growing by 6.5 pts to 40%, gross profit
More informationYili ( CH) Improved margins in 1Q17 May 8, 2017
Yili (600887 CH) Improved margins in 1Q17 In 1Q17, Yili s revenue, gross profit, and net profit grew 3.03% YoY, 10.49% YoY and 11.58% YoY The Group s NPM improved from 9.34% in FY16 to 10.98% in 1Q17;
More informationLuk Fook (590 HK) Hold (maintained) Target price: HK$ In line results, 1QFY17 remains weak. Equity Research Consumer Discretionary.
Equity Research Consumer Discretionary Luk Fook (590 HK) Hold (maintained) Target price: HK$16.50 In line results, 1QFY17 remains weak In line results Net profit slumped 41% YoY to HK$959m in 1QFY17, in
More informationChow Tai Fook (1929 HK)
Equity Research Consumer Discretionary Hold (maintained) Target price: HK$8.50 Albert Yip, CFA SFC CE No. ADT599 albertyip@gfgroup.com.hk +852 3719 1010 GF Securities (Hong Kong) Brokerage Limited 29-30/F,
More informationChow Sang Sang (116 HK)
Equity Research Consumer Discretionary Chow Sang Sang (116 HK) Hold (maintained) Target price: HK$14.00 1H16 China sales outperformed peers; still cautious on HK market Maintain Hold We revise down our
More informationDRAGON CROWN GROUP HOLDINGS (935.HK) 1H 2013 Review: Bucked the Trend. Company Profile. 1-Yr Price Performance vs. HSI. Basic Share Information
20 August 2013 LOGISTIC SERVICES DRAGON CROWN GROUP HOLDINGS (935.HK) BUY TARGET Maintain HK$1.30 Previous Target HK$1.30 Consensus Target N/A Current (19/8/2013) HK$0.98 Upside 33% Market Cap. HK$1,087.5M
More informationCompany Report. TCL Comm (2618 HK) Strong FY15E ahead backed by solid product roadmap in smartphone/wearables/apps/cloud; Reiterate BUY BUY
Company Report China Merchants Securities (HK) Co.Ltd. Hong Kong Equity Research TCL Comm (2618 HK) Strong FY15E ahead backed by solid product roadmap in smartphone/wearables/apps/cloud; Reiterate BUY
More informationDaphne (210 HK) Hold (maintained) Target price: HK$1.07. Takeaways from company visit. Equity Research Consumer Discretionary.
Equity Research Consumer Discretionary Daphne (21 HK) Hold (maintained) Target price: HK$1.7 Takeaways from company visit Maintain Hold We recently visited Daphne to gain a more in-depth insight into its
More informationLuk Fook (590 HK) Hold Target price: HK$ Downgrade to Hold on more challenging HK & Macau market outlook. Equity Research Consumer Discretionary
Equity Research Consumer Discretionary Luk Fook (590 HK) Hold Target price: HK$24.60 Albert Yip, CFA SFC CE No. ADT599 albertyip@gfgroup.com.hk +852 3719 1010 GF Securities (Hong Kong) Brokerage Limited
More informationChow Tai Fook (1929 HK)
Equity Research Consumer Discretionary Chow Tai Fook (1929 HK) Accumulate Target price: HK$11.60 3QFY15 sales disappoint SSS plunge 21% YoY in HK and Macau The sluggish sales was attributable to protest
More information23,315 PRICE: HK$3.55 EARNINGS
Recommendation: BUY TP: HK$4.87(+37.2%) Comba Telecom Systems Holdings Limited (2342.HK) 06 October 2014 SECTOR: Telecom Equipment HSI: 23,315 PRICE: HK$3.55 EARNINGS (reported in HK$m) KEY DATA For the
More informationAnta Sports (2020 HK)
Equity Research Consumer Discretionary Anta Sports (2020 HK) Buy (maintained) Target price: HK$18.50 Product mix improvement in 4Q15 order book 4Q15 order book kept at low-teen, better product mix Order
More informationChinasoft International (0354 HK)
Equity Research Tech, Media & Telecom 11 Jun 2014 Chinasoft International (0354 HK) SaaS initiative in cloud business Advancing in SaaS cloud with government and corporates demand: Following exclusive
More informationNew merchandise to prop up results
Korea/Pharmaceuticals Daewoong Pharmaceutical Earnings preview BUY 12 July 2010 BUY BUY BUY 4 May 2010 16 Apr 2010 23 Mar 2010 Ji-Won Shin, Korea Pharmaceuticals Analyst, +82 2 3774 2176 jwshin@miraeasset.com
More informationKWG. Seeking balance between scale and profitability. March 27, 2018 Equity Research. Stock code: 1813.HK Rating: HOLD Price target (HK$) 12.
Equity Research Seeking balance between scale and profitability Downgrade to HOLD and revise down TP to HK$12.50: 2017 result missed our estimation; core net profit dropped by 19% YoY, expansion execution
More informationFila Korea (081660) Widespread growth potential
Fila Korea (8166) BUY (Maintain), TP: W98, (Maintain) Stock price (Apr 26, KRW) 83,5 Yr to Sales OP EBT NP EPS % chg EBITDA P/E EV/EBITDA P/B ROE Market cap (USD mn) 697 Dec (W bn) (W bn) (W bn) (W bn)
More informationSilicon Works (108320)
Earnings Review August 14, 2017 12M rating BUY (Maintain) 12M TP W50,000 from W50,000 Up/downside +44% Stock Data KOSPI (Aug 11, pt) 2,320 Stock price (Aug 11, KRW) 34,700 Market cap (USD mn) 494 Shares
More informationCRRC (1766 HK) Accumulate (maintained) Target price: HK$8.20. Weak 1H17 results, but management s optimistic view on EMU orders eases market concern
Equity Research Rail Equipment CRRC (1766 HK) Accumulate (maintained) Target price: HK$8.2 Dominic Chan, CFA, FRM SFC CE No. APP69 dominicchan@gfgroup.com.hk +852 3719 1218 GF Securities (Hong Kong) Brokerage
More informationPICC Group (1339 HK)
Equity Research Financials PICC Group (1339 HK) Accumulate (Maintained) Target price: HK$4.40 Company undervalued; maintain Accumulate Positive signs for both the P&C sector in China and PICC P&C We see
More informationIDICO INFRASTRUCTURE DEVELOPMENT INVESTMENT JSC (HTI: HOSE) BUY 1Y TP VND 20,500. Background
IDICO INFRASTRUCTURE DEVELOPMENT INVESTMENT JSC (HTI: HOSE) BUY 1Y TP VND 20,500 Minh Dinh minhdd@ssi.com.vn +84 8 3824 2897 ext. 2148 Current price (VND) 16,000 Target price (12M) 20,500 Recommendation
More informationKorea Zinc (010130) Company Note. 1Q12 preview: Not over until it s over. BUY (Maintain)
Company Note April 1, 212 Korea Zinc (113) 12M rating BUY (Maintain) 12M TP W6, from W6, Up/downside +57% Stock Data KOSPI (Apr 9, pt) 1,997 Stock price (Apr 9, KRW) 381,5 Market cap (USD mn) 6,286 Shares
More informationS-Oil (010950) Healthier revenue structure already reflected in valuations
S-Oil (010950) Hold (Initiate) Stock price (Sep 15, KRW) 46,000 Market cap (USD mn) 4,989 Shares outstanding (mn) 113 52W High/Low (KRW) 81,200/43,500 6M avg. daily turnover (USD mn) 15.4 Free float (%)
More informationWH Group (288 HK) 3Q17 growth continued to pick up Nov 20, 2017
WH Group (288 HK) 3Q17 growth continued to pick up 3Q17 growth momentum picked up and OPM continued to improved; NPM was lower than that of previous quarters Geographical segments saw varying performance
More informationCOMPANY UPDATE. May 16, ROE (%) Dividend yield (%)
Summary. Man Wah s relatively weak FY2018 results were somewhat anticipated, given rising commodity prices and RMB appreciation. On the positive side, the China business performed well and will be the
More informationBUY CMEC [1829.HK] July 23, Impact from longer-than-expected suspension of Iraq power project. Infrastructure Sector
CMEC [9.HK] Impact from longer-than-expected suspension of Iraq power project We expect H net income to decline by 7% because of Iraq power project suspension since June. After discussing with management,
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 informationWipro. 3QFY18 Result Update. Still not of the woods, maintain Hold. Sector: Technology CMP: ` 328. Recommendation: Hold
Wipro 3QFY18 Result Update Still not of the woods, maintain Hold Sector: Technology CMP: ` 328 Recommendation: Hold Market statistics Current stock price (`) 328 Shares O/S (cr.) 452.3 Mcap (` cr) 148,571
More informationMaruti Suzuki (RHS) BUY. Operationally In Line; Reiterate Buy. Automobiles October 31, 2014 RESULT REVIEW. Outlook & Valuation.
Oct13 Dec13 Jan14 Feb14 Apr14 May14 Jun14 Aug14 Sep14 Oct14 India Research Automobiles RESULT REVIEW Bloomberg: MSIL IN Reuters: MRTI.BO BUY Operationally In Line; Reiterate Buy India s (MSIL) Revenue/EBIDTA/PAT
More informationJewelry Sector. YTD HK market stronger-than-expected; FY18 results could beat. Equity Research Consumer Discretionary. Mar 12, 2018.
Equity Research Consumer Discretionary Jewelry Sector YTD HK market stronger-than-expected; FY18 results could beat Albert Yip, CFA SFC CE No. ADT599 albertyip@gfgroup.com.hk +852 3719 1010 GF Securities
More informationCompany Report. TCL Comm (2618 HK) NDR takeaways: Conservative shipment outlook; Positive on stable margin NEUTRAL WHAT S NEW N/A.
Company Report China Merchants Securities (HK) Co., Ltd. Hong Kong Equity Research TCL Comm (2618 HK) NDR takeaways: Conservative shipment outlook; Positive on stable margin Expect FY15E Smartphone/tablets/feature
More informationLuk Fook (590 HK) Strong 1Q gem-set SSS in China. Core profit (HK$ m) Net profit (HK$ m) Turnover (HK$ m)
Equity Research Consumer Discretionary Luk Fook (590 HK) Hold (maintained) Target price: HK$23.10 Strong 1Q gem-set SSS in China China gem-set SSS outperformed CTF SSS in China improved from -5% in 1QFY15
More informationCompany Update. Benefiting from using an IP platform. Yuexiu Property (123 HK)
Company Update Ronney Cheung Analyst ronney.cheung@samsungfn.com +852 3411 3709 Wee Liat Lee Analyst weeliat.lee@samsungfn.com +852 3411 3716 Benefiting from using an IP platform WHAT S THE STORY? Event:
More informationWijaya Karya Beton (WTON IJ)
Equity Research Result Notes Thursday,30 November 2017 BUY Maintain Last price (IDR) 600 Target Price (IDR) 800 Upside/Downside +33.3% Previous Target Price (IDR) 1,100 Stock Statistics Sector Bloomberg
More informationIGG (799 HK) Buy (maintained) Target price: HK$3.75. Strengthened global operation and development capability; maintain Buy but cut TP to HK$3.
Equity Research Information Technology IGG (799 HK) Buy (maintained) Target price: HK$3.7 Strengthened global operation and development capability; maintain Buy but cut TP to HK$3.7 Lowerthanexpected 2Q
More informationWipro. 3QFY17 Result Update. Guidance subdued, maintain Hold. Sector: Technology CMP: ` 474. Recommendation: Hold
Wipro 3QFY17 Result Update Guidance subdued, maintain Hold Sector: Technology CMP: ` 474 Recommendation: Hold Market statistics Current stock price (`) 474 Shares O/S (cr.) 243.1 Mcap (` cr) 115,090 52W
More informationShenzhen International [152.HK]
Shenzhen International [152.HK] Eyes on Higher 2017 DPS & Airlines Segment in 2018. Reiterate BUY. We met the management of Shenzhen International (SZI) recently, and we update our forecast accordingly.
More informationPeak Sport (1968 HK)
Equity Research Consumer Discretionary Sport (1968 HK) Buy (maintained) Target price: HK$2.41 Signing of NBA All-Star player to enhance brand equity and ease concerns Signing of Dwight Howard to enhance
More informationREXLot Holdings 555.HK
REXLot Holdings 555.HK 1H14 growth slower than expected Rating Neutral Downgrade Target Price HK$0.97 From HK$1.08 Current price HK$0.87 Upside +11% Revenue and profit growth missed our estimate Revenue/
More informationJiangnan Group (1366 HK)
Jiangnan Group (1366 HK) Target price: N/A Previous TP: N/A Last price: HK$2.42 China / Industrial Goods/ Company Visit Note Potential Return: N/A Targeting to be the No.1 in three years Benefit from the
More informationE 2016E 2017E
November 26, 2015 Sinosoft Technology Group [1297.HK] A beneficiary of establishing carbon trading platform. BUY The development of the sales tax refund system for overseas visitors is in line with Sinosoft
More informationBUY CMEC [1829.HK] May 19, More new flow on overseas contract is expected to come under, upgrade to BUY. Infrastructure Sector
CMEC [9.HK] More new flow on overseas contract is expected to come under, upgrade to BUY A total of US$21bn of major economic corporation contracts were signed (or reinforced) after the visiting activities
More informationInline 2017 results Net profit up 52% yoy; Maintain BUY
2 March 2018 Company update Environment Inline 2017 results Net profit up 52% yoy; Maintain BUY reported an inline FY2017 results with profit up 52% yoy and core earnings up 45% yoy Biomass construction
More informationYG Entertainment (122870)
Company Note August 29, 212 12M rating BUY (Maintain) 12M TP W69, from W69, Up/downside +11% Stock Data KOSPI (Aug 28, pt) 1,916 Stock price (Aug 28, KRW) 62,2 Market cap (USD mn) 561 Shares outstanding
More informationNear-term pressure, but long-term outlook positive
INDUSTRY IT CMP (as on 2 Nov 2015) Rs 1,812 Target Price Rs 2,050 Nifty 8,051 Sensex 26,559 KEY STOCK DATA Bloomberg ECLX IN No. of Shares (mn) 30 MCap (Rs bn) / ($ mn) 55/843 6m avg traded value (Rs mn)
More informationWipro. 4QFY18 Result Update. Still not of the woods, maintain Hold. Sector: Technology CMP: ` 287. Recommendation: Hold
Wipro 4QFY18 Result Update Still not of the woods, maintain Hold Sector: Technology CMP: ` 287 Recommendation: Hold Market statistics Current stock price (`) 287 Shares O/S (cr.) 452.3 Mcap (` cr) 129,927
More informationBUY. China Suntien Green Energy [0956.HK] January 25, 2016
China Suntien Green Energy [0956.HK] Profit decline largely due to provision; Current valuation of 0.4x PBR already reflected significant impairment Suntien preannounced that its net profit in 2015 would
More informationWonik Materials (104830)
Company Note January 19, 2012 Wonik Materials (104830) 12M rating 12M TP Up/downside Stock Data NM NA NM KOSPI (Jan 18, pt) 1,892 Stock price (Jan 18, KRW) 37,350 Market cap (USD mn) 189 Shares outstanding
More informationVTech Announces FY2009 Annual Results. Strong balance sheet to ride out global economic downturn
FOR IMMEDIATE RELEASE VTech Announces FY2009 Annual Results Strong balance sheet to ride out global economic downturn Group revenue decreased by 6.7% to US$1,448.2 million Profit attributable to shareholders
More informationIndustry: CABLE TV August 7, 2013 Recommendation: BUY. Company Overview
Price Target $74.09 Price (08/07/2013) $61.11 52-WK ($) 47.71-67.85 Market Cap ($M) $34,000 Outstanding Shares 556 Insider % 7.0 Revenue $30,750 Valuation TEV ($M) $50,590 EBITDA ($M) $7,480 EV/EBITDA
More informationEarnings sustainability and asset quality remain under pressure
Bank of Chongqing (1963 HK; TP H KD6.85; H OLD) Bank of Chongqing (1963 HK) Equity Research Earnings sustainability and asset quality remain under pressure Huatai Research 30 October 2017 Equity China
More informationEAST ASIA SECURITIES COMPANY LIMITED 9/F, 10 Des Voeux Road Central, Hong Kong. Dealing: Research: Facsimile:
9/F, 10 Des Voeux Road Central, Hong Kong. Dealing: 3608 8000 Research: 3608 8097 Facsimile: 3608 6132 HONG KONG RESEARCH Analyst: Paul Sham 31 st August 2009. CHINA CITIC BANK CORPORATION LIMITED ( 中信銀行
More informationGMM Pfaudler Limited BUY. Performance Update CMP. `945 Target Price ` QFY2019 Result Update Industrial Machinery. Investment Period 12 Months
2QFY2019 Result Update Industrial Machinery October 26, 2018 GMM Pfaudler Limited Performance Update Standalone (` cr) Q2FY19 Q2FY18 % yoy Q1FY19 % qoq Net sales 99.2 93.2 29.8% 76.4 6.4% EBITDA 16.0 15.3
More informationUBS Investment Research Brambles Limited
UBS Investment Research Brambles Limited FY12 result: strong revenue momentum Result highlights strong revenue momentum Brambles FY12 result was slightly ahead of expectations, revealing 11% underlying
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 informationBYD Electronic 285.HK. Ride on fashion wave
Mar-12 Jun-12 Sep-12 Dec-12 Mar-13 Jun-13 Sep-13 Dec-13 Mar-14 BYD Electronic 285.HK Ride on fashion wave Casing business rides on fashion wave BYDE has reported a FY13 results with 14.0% yoy revenue growth
More informationEAST ASIA SECURITIES COMPANY LIMITED 9/F, 10 Des Voeux Road Central, Hong Kong. Dealing: Research: Facsimile:
9/F, 10 Des Voeux Road Central, Hong Kong. Dealing: 3608 8000 Research: 3608 8097 Facsimile: 3608 6113 HONG KONG RESEARCH Analyst: Paul Sham 25 th March 2011. BOC HONG KONG (HOLDINGS) LIMITED ( 中銀香港 )
More informationTCL Communication (LHS)
China / Hong Kong Company Focus Bloomberg: 2618 HK EQUITY Reuters: 2618.HK DBS Group Research. Equity 13 August 2015 Refer to important disclosures at the end of this report HOLD Last Traded Price: HK$5.73
More informationEsprit Holdings Limited
Esprit Holdings Limited FY00/01 Final Results September 26, 2001 www.espritholdings.com Forward-looking Statements This presentation and subsequent discussion may contain certain forward-looking statements
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 informationGathering momentum. BUY Target Price: HK$2.70 (+37%) Price: HK$1.97 HKEx Code: 206 Mon, 28 Mar Result Update. Key points:
Mar-10 May-10. Jul-10 Sep-10 Nov-10 Jan-11 Mar-11 TSC Group (TSC 集團 ) BUY Target Price: HK$2.70 (+37%) Price: HK$1.97 HKEx Code: 206 Mon, 28 Mar 2011 Gathering momentum Equity Research Oil & Gas equip/
More informationXtep International (1368 HK)
Equity Research Consumer Discretionary International (1368 HK) Hold (Initiation) Target price: HK$3.66 Albert Yip, CFA SFC CE No. ADT599 albertyip@gfgroup.com.hk +852 3719 1010 GF Securities (Hong Kong)
More informationPHU NHUAN JEWELRY JSC
PHU NHUAN JEWELRY JSC Ample Room For Market Share Expansion Equity Research I March 30, 2017 We reiterate BUY rating to PNJ with a revised 12M TP of VND 91,000 (previously VND 85,000) after adjusting earning
More informationGeely Auto (175 HK) EPS (Rmb) Turnover (Rmb m) Net profit. Sources: Company data, GF Securities (Hong Kong)
Equity Research Auto Geely Auto (175 HK) Buy (maintained) Target price: HK$ 33.29 Chongjing Deng SFC CE No. BEY953 dengchongjing@gf.com.cn +86 2 8757 6482 GF Securities (Hong Kong) Brokerage Limited 29-3/F,
More informationRecommendation: BUY. CIMC Enric Holdings Ltd. (3899.HK) 18 August 2014 TP: HK$14.2 (+42.7%) SECTION 1 RESULTS BRIEFING SECTION 2 COMPANY BACKGROUND
Recommendation: BUY TP: HK$14.2 (+42.7%) CIMC Enric Holdings Ltd. (3899.HK) 18 August 2014 SECTOR: Oil & Gas equipment HSI: 24,955.46 PRICE: HK$9.95 EARNINGS (reported in RMBm) KEY DATA For the fiscal
More informationLG Innotek (011070) Company Note. Concerns unjustified, 3Q14 results to beat consensus. BUY (Maintain)
Company Note August 29, 214 LG Innotek (117) 12M rating BUY (Maintain) 12M TP W17, from W17, Up/downside +29% Stock Data KOSPI (Aug 28, pt) 2,76 Stock price (Aug 28, KRW) 132, Market cap (USD mn) 3,22
More informationSilicon Works (108320)
Company Note June 8, 2018 12M rating BUY (Maintain) OLED growth starts with Silicon Works 12M TP W56,000 Up/downside +38% from W56,000 2Q18 OP to surge 165% YoY to W8.4bn Despite disappointing 1Q18 results,
More informationDICKER DATA LIMITED ANNUAL RESULTS
DICKER DATA LIMITED ANNUAL RESULTS ANOTHER YEAR OF GROWTH DESPITE SOFT MARKET CONDITIONS Newport Capital produced this report to provide Australian wholesale clients and sophisticated investors with an
More informationCummins India Ltd Bloomberg Code: KKC IN
Company Update Margins Under Pressure; Domestic Recovery Underway Half-yearly revenue was flat; margins were under pressure: Cummins India revenue, EBITDA and PAT for H1FY17 reached to Rs.24,784mn, Rs.4,649mn
More informationGarware Wall Ropes ACCUMULATE. Performance Highlights CMP. `550 Target Price `618. 2QFY2017 Result Update Textile. Investment Period 12 months
2QFY217 Result Update Textile November 16, 216 Garware Wall Ropes Performance Highlights Quarterly Data (`cr) 2QFY17 2QFY16 % yoy 1QFY17 % qoq Revenue 232 214 8.5 225 3.3 EBITDA 4 26 5.9 31 29.4 Margin
More informationDangote Cement Plc. Improved Product Pricing Boosts Earnings. Nigeria Equities Industrial Goods April 3, 2018
Dangote Cement Plc Nigeria Equities Industrial Goods April 3, 2018 Improved Product Pricing Boosts Earnings INVESTMENT SUMMARY Dangote Cement Plc reported a stellar performance in its FY 17 audited account.
More informationBinggrae ( KS)
(518 KS) Operating profit to improve in 2H Food & Beverage Results Comment August 16, 213 (Maintain) Trading Buy Target Price (12M, W) 115, Share Price (8/14/13, W) 12, Expected Return 13% OP (13F, Wbn)
More informationPou Sheng International (3813 HK)
Pou Sheng International (3813 HK) Continue to grow along with intl brands Rating Maintain BUY Target price HK$2.50 From HK$2.00 In-line 1Q16 result; Increased SG&A pave way for future growth, GPM continue
More informationDaewoong Pharmaceutical (069620)
Earnings Review July 31, 2014 12M rating BUY (Maintain) 12M TP W85,000 from W85,000 Up/downside +44% Stock Data KOSPI (Jul 30, pt) 2,083 Stock price (Jul 30, KRW) 58,900 Market cap (USD mn) 666 Shares
More informationKingdee. China / Hong Kong Company Focus FULLY VALUED HK$1.57 HSI: 22,100. On the right track but will take time to recover
China / Hong Kong Company Focus Bloomberg: 268 HK Equity Reuters: 0268.HK DBS Group Research. Equity 8 November 2012 FULLY VALUED HK$1.57 HSI: 22,100 Price Target : 12-Month HK$ 0.90 Reason for Report:
More informationKPIT. 1QFY18 Result Update. Profitability does it again, looking for sustenance. Sector: Technology CMP: ` 130. Recommendation: Hold
KPIT 1QFY18 Result Update Profitability does it again, looking for sustenance Sector: Technology CMP: ` 130 Recommendation: Hold Market statistics Current stock price (`) 130 Shares O/S (cr.) 19.7 Mcap
More informationLi Ning Company [2331.HK]
Li Ning Company [2331.HK] The 1H18 results of Li Ning Company (LNC) met market expectations, as net profit jumped 42% YoY to RMB269m. To promote healthy sales and GPM improvement, LNC introduced various
More informationLink REIT 领展房地产基金 (823 HK)
Link REIT 领展房地产基金 (823 HK) Riding the momentum of retail recovery Link REIT announced its FY18 annual result yesterday. It is in line with our estimates. Total distributable income in FY18 grew 7% YoY
More informationContextVision. Solid 2Q and more details on the contract awaited. August 18 th 2014 Share price: NOK Target: NOK Risk: Medium.
August 18 th 2014 Share price: NOK 21.70 Target: NOK 24.00 Risk: Medium ContextVision Key share data Sector Reuters Bloomberg Health Care COVI.OL COV:NO Market Cap (NOKm) 167.9 Net debt (NOKm) -28.6 EV
More informationCSI Properties. FY13 results review
CSI Properties HK$0.34 - BUY Jackson Hui jackson.hui@clsa.com (852) 26008723 Nicole Wong (852) 26008207 20 June 2013 Hong Kong Property Reuters Bloomberg 0497.HK 497 HK Priced on 19 June 2013 HK HSI @
More informationXinao Gas (2688) Hold January 17, Company update. Short-term uncertainty- negative for city gas sector
Xinao Gas (2688) Company update Hold January 17, 2006 Short-term uncertainty- negative for city gas sector NDRC endorsed the cancellation of connection fee in Guangdong. NDRC issued an official statement
More informationMusic Broadcast BUY. Performance Update. CMP Target Price `329 `475. 2QFY2019 Result Update Media. Historical share price chart.
Mar-17 May-17 Jul-17 Sep-17 Nov-17 Jan-18 Mar-18 May-18 Jul-18 Sep-18 2QFY2019 Result Update Media November 3, 2018 Music Broadcast Performance Update Y/E March (` cr) 2QFY19 2QFY18 % yoy 1QFY19 % qoq
More informationHK Retail Sector Monthly
Equity Research Consumer Discretionary May 4, 218 HK Retail Sector Monthly March retail sales jump 11.2%; momentum continued into April and Labor Day holiday Albert Yip, CFA SFC CE No. ADT599 albertyip@gfgroup.com.hk
More informationCOCOALAND HOLDINGS BUY. 9MFY15: On track for a record year. Company report. (Maintained) CONSUMER
CONSUMER COCOALAND HOLDINGS (COLA MK EQUITY, CCLD.KL) 26 Nov 2015 Company report Cheryl Tan, CFA cheryl-tan@ambankgroup.com 03-2036 2333 9MFY15: On track for a record year Rationale for report: Company
More informationCMP: INR1,327 TP: INR1,607(+21%) Buy
24 May 217 4QFY17 Results Update Sector: Technology Tata Elxsi BSE SENSEX S&P CNX 3,32 9,361 Bloomberg TELX IN Equity Shares (m) 31 M.Cap.(INRb)/(USDb) 45.8 /.7 52-Week Range (INR) 1863 / 122 1, 6, 12
More informationAdani Ports & SEZ Rating: Target price: EPS:
Adani Ports & SEZ : price: EPS: Volume traction continues in a seasonally good quarter; maintain Adani Ports & SEZ reported a good quarter with total operating revenues (standalone) of Rs. 8.02bn and PAT
More informationEAST ASIA SECURITIES COMPANY LIMITED 9/F, 10 Des Voeux Road Central, Hong Kong. Dealing: Research: Facsimile:
9/F, 10 Des Voeux Road Central, Hong Kong. Dealing: 3608 8000 Research: 3608 8097 Facsimile: 3608 6132 HONG KONG RESEARCH Analyst: Vincent Leung 8 th August 2007. STANDARD CHARTERED PLC ( 渣打集團 ) Sector
More informationMRF BUY. Performance Highlights. CMP `9,407 Target Price `11,343. Company Update Automobile. Key financials
Company Update Automobile February 22, 212 MRF Performance Highlights Y/E Sept. (` cr) 1QSY12 1QSY11 % chg (yoy) 4QSY11 % chg (qoq) Net sales 2,875 2,167 32.7 2,62 9.8 EBITDA 258 243 5.9 181 42.6 EBITDA
More information