Yum Cha 飲茶 INDICES Closing DoD% Hang Seng Index 30792.3 0.7 HSCEI 12115.2 0.6 Shanghai COMP 3135.1 (0.2) Shenzhen COMP 1806.1 (0.2) Gold 1298.1 (0.3) BDIY 1077.0 (2.9) Crude Oil, WTI(US$/BBL) 67.9 (4.0) Crude Oil, BRENT(US$/BBL) 75.3 (1.5) HIBOR, 3-M 1.8 0.3 SHIBOR, 3-M 4.2 0.6 RMB/USD 6.4 0.1 DATA RELEASES DUE THIS WEEK 31 May Manufacturing PMI 31 May Non-manufacturing PMI Source: Bloomberg May 29, 2018 TALKING POINT LARGE SOUTHBOUND INFLOW TO HUANENG-H AGAIN 28.00% 26.00% 24.00% 22.00% 20.00% 18.00% 16.00% 14.00% 12.00% 10.00% 14.99% 17.37% 21.48% 22.28% 1-Jan-18 1-Feb-18 1-Mar-18 1-Apr-18 1-May-18 Southbound investors' holdings in H-shares of Huaneng Power (0902.HK) 25.78% Source: HKEx After a short-term slowdown in April, southbound fund inflow to Huaneng Power (0902.HK) accelerated again in May. Southbound investors owned 25.78% of the H-shares of Huaneng Power on May 28, increased from 22.28% a month ago. On May 24, Qiu Guogen, a mainland investor, increased his stake in Huaneng H-shares from 7.96% to 8.08%. In terms of valuation, the Company is trading at 14.3x 2018E PER after a rally of 27% in the past few months. It may not look very attractive at the first glance. We don t rule out the possibility that southbound investors are focusing on the restructuring potential as the stock is trading at 0.83x 2018E PBR. Following the restructuring of Guodian Group and China Power Investment, there is restructuring potential for Huaneng as the largest IPP in China. Analyst: Wong Chi-man, CFA RESEARCH NOTES TRADING IDEA - FIRST PACIFIC [0142.HK; HK$4.13; NOT RATED] - Following a correction of >20% YTD, we see a good trading opportunity for First Pacific (0142.HK). The share price stabilized in recent weeks and has rebounded gradually. We expect the rebound to continue because (i) the total value of its major listed assets is equivalent to 216% of its market cap, still near the high end of the 3-year range; and (ii) its latest forward PER (6.8x) and PBR (0.7x) are still near the low end of the 3-year range, which should offer a good margin of safety. Currently, the Street is expecting its major listed assets to report decent earnings growth in 2018. More investors will revisit First Pacific, in our view, if these listed assets deliver results which meet market expectations. SNIPPETS XIONGAN NEW AREA DEVELOPMENT - The authorities began the international promotion of Xiongan New Area development yesterday. The Ministry of Foreign Affairs invited more than 160 countries to participate a briefing session yesterday. We may see more news flow related to the Xiongan New Area development in the near term. Please click here for the promotion video released yesterday. 1
TRADING IDEA FIRST PACIFIC [0142.HK; HK$4.13; NOT RATED] - TRADING AT 6.8X PER; VALUE OF LISTED ASSETS = 216% OF MARKET CAP Analyst: Wong Chi Man, CFA (cmwong@chinastock.com.hk; Tel: (852) 3698 6317) Summary. Following a correction of >20% YTD, we see a good trading opportunity for First Pacific (0142.HK). The share price stabilized in recent weeks and has rebounded gradually. We expect the rebound to continue because (i) the total value of its major listed assets is equivalent to 216% of its market cap, still near the high end of the 3-year range; and (ii) its latest forward PER (6.8x) and PBR (0.7x) are still near the low end of the 3- year range, which should offer a good margin of safety. Currently, the Street is expecting its major listed assets to report decent earnings growth in 2018. More investors will revisit First Pacific, in our view, if these listed assets deliver results which meet market expectations. Company background. First Pacific is a conglomerate with an investment focus in consumer food products, infrastructure, natural resources and telecommunications. Most of its earnings are contributed by four listed companies: Indofood (50.1%- owned; the largest vertically integrated food company in Indonesia), PLDT (25.6%-owned; a leading telecommunications provider in the Philippines), MPIC (42%-owned; the largest infrastructure investment management and holding company in the Philippines), and Philex (31.2%-owned; one of the largest metal mining companies in the Philippines). First Pacific was listed on the main board in 1988. Anthoni Salim owns a 44.35% stake in the Company. Earnings breakdown. In 2017, about 35% of its profit was from Indofood, 29.7% from PLDT, 28.1% from MPIC, and 3% from Philex. Underperformance because of weakness in SE Asia stock markets. Although the share price correction of First Pacific since late January was triggered mainly by overall market weakness, its YTD performance (>20% decline) was much weaker than that of Hang Seng Index (largely flat YTD). We believe the share price performance of First Pacific was affected by the lacklustre SE Asian stock markets. For instance, the FTSE Philippines and MSCI Indonesia indices have dropped 15.5% and 10.9% YTD, respectively. Total value of listed assets = 216% of market cap. The latest total value of First Pacific s listed assets is HK$38.7bn, equivalent to 216% of its market cap, which is still near the high end of the 3-year range (Figure 2). Limited analyst coverage has led to mispricing. As shown in Figure 3, the share price performance of First Pacific YTD is weaker than that of its two major listed assets: Indofood and PLDT. This has led to a deep discount to the sum-of-the-parts valuation. We believe the phenomenon is attributable partly to limited analyst coverage (only two analysts). Major listed assets expected to deliver decent profit growth. According to market consensus, the net profit of Indofood is expected to grow 9% YoY to 4548bn rupiah in 2018E. Based on (HK$) 7 6 5 4 3 Market Cap: US$2,286m; Free Float: 53.05% May 29, 2018 Note: Recurring net profit in 2016 and 2017 was US$265m and US$300m, respectively. Source: Bloomberg, Company Data FIRST PACIFIC (HK$ million) 80 2 0 May-17 Jul-17 Sep-17 Nov-17 Jan-18 Mar-18 May-18 Turnover (RHS) Price (LHS) US$ 2016 2017 2018E 2019E Revenue (m) 6,779 7,297 7,517 7,980 EBIT (m) 856 1,006 1,079 1,192 Net profit (m) 103 121 334 361 Net margin (%) 1.5 1.7 4.4 4.5 EPS 0.02 0.03 0.08 0.09 ROE (%) 3.34 3.81 9.95 9.98 Dividend yield (%) 3.27 3.27 3.40 3.78 PER (x) 22.0 18.7 6.8 6.2 PBR (x) 0.73 0.71 0.66 0.62 the guidance issued in March, PLDT is expecting its recurring net profit to grow >5% YoY to 23-24bn PHP. Meanwhile, the Street is projecting the net profit of MPIC and Philex to grow 11% and 24% YoY, respectively. If these companies can deliver results that meet market expectations, we expect more investors to revisit First Pacific, as the stock is trading at merely 6.8x 2018E PER. Relatively large margin of safety. First Pacific is trading at 6.8x 2018E PER and 0.66x PBR, which is near the low end of the 3-year range (Figure 4 and 5). With such low market expectations, we see limited downside risk, unless the Company misses the market consensus forecast significantly. The 0.66x PBR may look too conservative if the Company achieves ~10% ROE. Although the stock has limited analyst coverage, we see decent trading volume on a daily basis. In the past three months, the average daily turnover of First Pacific has been about HK$30m. Major risk factors: Sharp depreciation of the rupiah and PHP; the results of its major listed assets miss market consensus. 60 40 20
Figure 1: First Pacific s major listed assets Company name Ticker Stake Attributable market cap (HK$m) Indofood INDF IJ Equity 50.10% 17,460 PLDT TEL PM Equity 25.60% 10,708 MPIC MPI PM Equity 42.00% 9,379 Philex PX PM Equity 31.20% 1,180 Total 38,727 Market cap of First Pacific 17,932 Sources: Bloomberg, CGIS Research Figure 2: Total value of listed assets/ market cap of First Pacific 250% 240% 230% 220% 210% 200% 190% 180% 170% 160% Sources: Bloomberg, CGIS Research Figure 3: Relative performance of First Pacific s listed assets
Figure 4: Forward PER of First Pacific 13.00x 12.00x 11.00x 10.00x 9.00x 8.00x 7.00x 6.00x 5.00x Figure 5: Forward PBR of First Pacific 1.30x 1.20x 1.10x 1.00x 0.90x 0.80x 0.70x 0.60x
Disclaimer This research report is not directed at, or intended for distribution to or used by, any person or entity who is a citizen or resident of or located in any jurisdiction where such distribution, publication, availability or use would be contrary to applicable law or regulation or which would subject China Galaxy International Securities (Hong Kong) Co., Limited ( Galaxy International Securities ) and/or its group companies to any registration or licensing requirement within such jurisdiction. This report (including any information attached) is issued by Galaxy International Securities, one of the subsidiaries of the China Galaxy International Financial Holdings Limited, to the institutional clients from the information sources believed to be reliable, but no representation or warranty (expressly or implied) is made as to their accuracy, correctness and/or completeness. This report shall not be construed as an offer, invitation or solicitation to buy or sell any securities of the company(ies) referred to herein. 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. The recipient of this report should understand and comprehend the investment objectives and its related risks, and where necessary consult their own independent financial advisers prior to any investment decision. Where any part of the information, opinions or estimates contained herein reflects the personal views and opinions of the analyst who prepared this report, such views and opinions may not correspond to the published views or investment decisions of China Galaxy International Financial Holdings Limited and any of its subsidiaries ( China Galaxy International ), directors, officers, agents and employees ( the Relevant Parties ). All opinions and estimates reflect the judgment of the analyst on the date of this report and are subject to change without notice. China Galaxy International and/or the Relevant Parties hereby disclaim any of their liabilities arising from the inaccuracy, incorrectness and incompleteness of this report and its attachment/s and/or any action or omission made in reliance thereof. Accordingly, this report must be read in conjunction with this disclaimer. Disclosure of Interests China Galaxy Securities Co., Ltd. (6881.HK; 601881.CH) is the direct and/or indirect holding company of the group of companies under China Galaxy International. China Galaxy International may have financial interests in relation to the subjected company(ies) the securities in respect of which are reviewed in this report, and such interests aggregate to an amount may equal to or more than 1 % of the subjected company(ies) market capitalization. One or more directors, officers and/or employees of China Galaxy International may be a director or officer of the securities of the company(ies) mentioned in this report. China Galaxy International and the Relevant Parties may, to the extent permitted by law, from time to time participate or invest in financing transactions with the securities of the company(ies) mentioned in this report, perform services for or solicit business from such company(ies), and/or have a position or holding, or other material interest, or effect transactions, in such securities or options thereon, or other investments related thereto. China Galaxy International may have served as manager or co-manager of a public offering of securities for, or currently may make a primary market in issues of, any or all of the entities mentioned in this report or may be providing, or have provided within the last 12 months, significant advice or investment services in relation to the investment concerned or a related investment or investment banking services to the company(ies) mentioned in this report. Furthermore, China Galaxy International may have received compensation for investment banking services from the company(ies) mentioned in this report within the preceding 12 months and may currently seeking investment banking mandate from the subject company(ies). Analyst Certification The analyst who is primarily responsible for the content of this report, in whole or in part, certifies that with respect to the securities or issuer covered in this report: (1) all of the views expressed accurately reflect his or her personal views about the subject, securities or issuer; and (2) no part of his or her compensation was, is, or will be, directly or indirectly, related to the specific views expressed by the analyst in this report. Besides, the analyst confirms that neither the analyst nor his/her associates (as defined in the code of conduct issued by The Hong Kong Securities and Futures Commission) (1) have dealt in or traded in the securities covered in this research report within 30 calendar days prior to the date of issue of this report; (2) will deal in or trade in the securities covered in this research report three business days after the date of issue of this report; (3) serve as an officer of any of the Hong Kong-listed companies covered in this report; and (4) have any financial interests in the Hong Kong-listed companies covered in this report. Explanation on Equity Ratings BUY SELL HOLD : : share price will increase by >20% within 12 months in absolute terms share price will decrease by >20% within 12 months in absolute terms : no clear catalyst, and downgraded from BUY pending clearer signal to reinstate BUY or further downgrade to outright SELL Copyright Reserved No part of this material may be reproduced or redistributed without the prior written consent of China Galaxy International Securities (Hong Kong) Co., Limited. China Galaxy International Securities (Hong Kong) Co. Limited, CE No.AXM459 20/F, Wing On Centre, 111 Connaught Road Central, Sheung Wan, Hong Kong. General line: 3698-6888.