Saturday, October 4, 2014

NESTLE - The Biggest Loser From Recent Petrol Price Increase and GST in 2015?



Background:
Nestle (Malaysia) Berhad or NESTLE need not further introduction as its products has been part and parcel of Malaysian lifestyle for more than 100 years. Please read the details on its rich history at the end of this page. Operationally, the Company has two divisions namely Food & Beverage (F&B) and Others (Nutrition & Nestle Professional). Nutrition deals with specific food for workout purposes while Nestle Professional is a one stop F&B provider that caters for out of home channels. In FY13, F&B division contributed RM595m or 80% of the Group’s Operating Profit. The remaining 20% or RM146m Operating Profit is from “Others”.

Challenging FY14 and FY15
Despite its rich history, NESTLE stands to face challenging year in FY14 and FY15 due to recent petrol hike which directly affect consumer spending. Some of its product in the high end market (e.g. Nestle Bliss, Kit Kat and Nescafe Dolce Gusto) may face lower demand due to lower consumer spending resulting in consumer purchasing more affordable products. Ultimately, this should result in lower margin going forward.

1H14 earnings declined 7% YoY to RM302m
Despite 1H14 revenue increased by 4% to RM2.54b, NESTLE net profit slipped 7% YoY to RM302m. This is caused by 1H14 EBIT margin which has declined to 15.9% (from 1H13 level of 17.4%). In its Bursa announcement, NESTLE blamed the lower earnings on “unfavourable input costs and higher marketing investments”. While this is true, it is possible that its higher margin product has experienced slow down in sales thus affecting whole Group margin.

Outlook for rising interest rate in 2015 made NESTLE share less appealing
It is widely expected that US Federal Reserves will raise its interest rate in 2015 although the timeline is still unclear. If such thing happens, NESTLE share (which tend to appealing due to its dividend) may be less appealing to institutional investors. Based on the flattish dividend of 60.0 sen at 1H14, it is likely that RM2.35 given in FY13 will remain same for FY14 this year. Based on this RM2.35 dividend expected and RM66.52 share price on 2-Oct-2014, the dividend yield is 3.5%. Note that this is already lower than 10-year bond yield of 3.89% meaning share price has to retreat in order for yield to be more comparable to bond yield.

Theoretical Target Price of RM58.75
Based on 4% yield target to FY14 estimated dividend of RM2.35, NESTLE theoretical fair value is RM58.75. Comparing this to latest share price of RM66.52, this represents 12% downside.

Nestle History in Malaysia.


Nestlé's commitment to providing quality products to Malaysians dates back almost 100 years ago. Nestlé began in Malaysia in 1912 as the Anglo-Swiss Condensed Milk Company in Penang and later, growth and expansion made a move to Kuala Lumpur necessary in 1939.

Since 1962, with its first factory in Petaling Jaya, Nestlé Malaysia now manufactures its products in 7 factories and operates from its head office in Mutiara Damansara.

The Company was publicly listed on the KLSE now known as Bursa Malaysia Berhad on 13 December, 1989. Today, the Company employs more than 5000 people and manufactures as well as markets more than 300 Halal products in Malaysia. Its brand name such has MILO®, NESCAFÉ®, MAGGI®, NESPRAY® and KIT KAT® have become trusted household names and enjoyed for generations.

Saturday, September 27, 2014

HWANG - Super Undervalued



Background:
Hwang Capital (Malaysia) Berhad or HWANG is previously known as Hwang-DBS (Malaysia) Berhad. I will skip HWANG’s history but roughly it has sold its assets (stockbroking, investment banking, investment management and commercial banking) and distributed dividend per share of RM2.50 previously. What’s left with HWANG now is money lending business and “others – (likely to be property investment)”. For FY14 (ending 31 July 2014), money lending business contributed RM18.0m Profit Before Tax (PBT) or 99% to the Group’s PBT while “Others” contributed RM0.1m or 1% to Group’s.

Continuing operations doing well with PBT +77% to RM17.9m
In the latest quarterly announcement to Bursa on 25-Sep-2014, HWANG mentioned that its continuing operations PBT is up 77% YoY to RM17.9m. This is due to: i) increase in income arising from investments of proceeds from disposals of core financial businesses, ii) net gain on disposals of securities and iii) lower loan loss impairment. This is positive as it shows that HWANG earnings is sustainable even after the disposal of its asset. Book value improved to RM3.07 from RM3.03 in 3Q14.

Proposed dividend of 2.5 sen
HWANG recommended final single tier dividend of 2.5 sen. However, this is subject to approval in next AGM (likely to be passed). Assuming the 2.5 sen is paid every half yearly, total dividend is 5.0 sen representing 2.5% yield. This is the basic assumption only as the Company has lots of cash and can easily afford to give more.

Sitting on huge pile of net cash RM372.2m
On the asset side, HWANG has Cash and short term funds – RM81.2m, Securities Available For Sale (mostly unit trusts in Malaysia) – RM321.8m. On the liability side, it has borrowings of only RM30.8m.  Based on all these, the Company is sitting on net cash of RM372.2m

Theoretical Target Price of RM2.43
HWANG need to maintain its listing status for 2 years from the date of the Sale Purchase Agreement (SPA) signed to sell its asset previously to AFFIN. As the SPA date was 22 January 2014, this means HWANG should maintain its listing status until 22-Jan-2016 (not very far away as it is only 1 year and 4 months away).

Assuming the scenario that HWANG is unable to find new business, shareholder is likely to get more capital repayment. This valuation is super conservative as biggest assumption is only 80% recovery for the loans it gives out. Under this scenario, it is worth RM2.58 or 30% upside.

In normal case, at 95% recovery HWANG is worth RM2.81 or 41% upside from current share price of RM1.99.

Most conservative scenario at 80% recovery:
Details
From Balance Sheet
Recovery
Amount (RM m)
Cash & Short Term Funds
81.2
100%
81.2
Securities Available For Sale
321.8
100%
321.8
Loans, Advances & Financing (Assume 70% recovery)
393.9
80%
315.1



718.1
Less:



Borrowings


30.8
Other Liabilities


29.0



658.3
No of shares (m)


255.2
Fair Value (RM)


2.58

Normal scenario @ 95% recovery:
Details
From Balance Sheet
Recovery
Amount (RM m)
Cash & Short Term Funds
81.2
100%
81.2
Securities Available For Sale
321.8
100%
321.8
Loans, Advances & Financing (Assume 70% recovery)
393.9
95%
374.2



777.2
Less:



Borrowings


30.8
Other Liabilities


29.0



717.4
No of shares (m)


255.2
Fair Value (RM)


2.81

Tuesday, September 23, 2014

Coastal Contracts Berhad - The Golden Coast?


Background:
Coastal Contracts Berhad (COASTAL) is mainly involved in Shipbuilding and Ship Repair (SSR) and Vessel Chartering (VS). The Company’s clients are mainly from offshore oil & gas industry, mining sector, commodities sector, marine traders and national navy. In FY13 (ending December), SSR division contributed RM146.9m Profit Before Tax (PBT) or 97% of the Group's total PBT of RM150.9m. VS division PBT contribution is RM4.0m or 3% of Group’s.

1H14 earnings jumped 54% YoY to RM97.4m
Key driver behind the good earnings growth is SSR division which saw its PBT +69% YoY to RM99.2m. SSR division benefited from higher vessel sales which surged 54% YoY to RM464.6m. Based on the Company’s Bursa announcement, the Company delivered 9 units of vessels in 1H14 against 7 units in 1H13.

Net Cash of RM574m or RM1.08 cash
This is based on its 2Q14 total cash of RM580.1m, short term loan RM2.0m, long term debt RM3.8m and equity of RM196.2m. Comparitively, many other Oil & Gas company is in net gearing position. As interest rate is expected to increase further in 2015, COASTAL stand to be least affected due to their net cash position.

In the right business of shipbuilding industry
SSV division PBT margin of 21.3% in 1H14 is better than 1H13’s 19.5%. Such high PBT margin is considered super good against many other business.

Theoretical Target Price of RM6.38 sen based on 13x FY15 Fwd. PE.
The 13x PE is in line with mid cap Oil and Gas valuation. FY15E EPS should reach 49.0 sen assuming 20% earnings growth in FY15E and 30% in FY14E EPS. Such high growth estimate is not excessive as its 1H14 earnings growth is already at 54%. Based on latest share price of RM4.62 as of 23-Sep-2014, this means 38% upside.

Sunday, September 14, 2014

YTLPOWR - Charging Ahead



Background:
YTL Power International (YTLPOWR) need not further introduction as it is a FBMKLCI member and has been long covered by many analysts in Malaysia. To refresh our memory, YTLPOWR made RM1.19b in FY14 (ending Jun) representing 12% increase YoY. Biggest earnings contributor is Water & Sewerage (W&S) segment which generated RM794m PBT or 54% of the Group’s PBT in FY14. Details of W&S division is listed at the end of this page. Other earnings contributors are: i) Multi Utilities Business (MUB) with RM494m PBT or 34% of Group’s PBT, ii) Power Generation with RM185m PBT or 13% of Group’s PBT. Mobile broadband network division is still making loss at RM170m Loss Before Tax.

Positive surprise from the recent 10 sen dividend
On 28-Aug-2014, YTLPOWR unexpectedly announced an interim single tier dividend of 10 sen with the ex-date on 29-Oct-2014 and payment date 14-Nov-2014. This is a major positive surprise as there has been absence of dividend for almost 2 years since 22-Nov-2012. With this dividend of 10 sen, it is likely that the Company should start its regular dividend payment going forward.

Potential catalyst if its expiring Power Purchase Agreement is extended
It has been reported by media that YTLPOWR PPA may be renewed due to potential shortage of power in Malaysia over the next few years. Note that YTLPOWR owns a 800MWcombined cycle gas turbine (CCGT) plant in Paka, Terengganu and  400MW CCGT plant in Pasir Gudang, Johor.

Very attractive dividend yield of 6.4%.
Based on its latest share price of RM1.57, the 10 sen dividend works out to be 6.4% which is among the highest provided by any counter in FBMKLCI. We think the dividend is likely to continue in the future due to the very strong cash flow generated by YTLPOWR.

Theoretical Target Price of RM2.00 sen based on 5% target yield
This means 27% upside and 6% dividend, hence overall 33% total return. The 5% yield is conservative as it is higher than FBMKLCI yield around 3.0% to 3.5% and is usually the minimum required by investors for stocks perceived as dividend stock.
Details of W&S segment (from YTL Power website)
Source: http://www.ytlpowerinternational.com/our_business/water-sewserv.asp?catName=our_business
Wessex Water, a wholly-owned subsidiary of YTL Power International, is a regional water and wastewater services company in the UK.
Wessex Water serves an area encompassing 10,000 square kilometres in the south west of England, including Dorset, Somerset, Bristol, most of Wiltshire and parts of Gloucestershire and Hampshire. It supplies about 350 million litres of water to 1.3 million customers, and treats 490 million litres of sewage from 2.7 million customers daily.
Wessex Water is recognised by the UK water industry regulator, Ofwat, as one of the most efficient water and sewerage companies in England and Wales. It has also earned distinctions such as The Queen's Awards for Enterprise 2008 in sustainable development, as well as an Excellent Environmental Assessment Award and the UK Government's award for Customer Service Excellence.

Sunday, September 7, 2014

SYCAL - Small but profitable



Background:
Sycal Ventures Berhad (SYCAL) is mainly involved in i) construction specializing in civil and building construction works and ii) property business. In FY13 (ending December), construction division contributed RM12.2m Profit Before Tax (PBT) or 52% of the Group's total PBT of RM23.4m. As for property, PBT contribution is RM8.5m or 36% of Group’s.

Strong orderbook of RM640m
As of 30-Jun-2014, SYCAL’s construction division has orderbook of RM640m and this means the Group has earnings visibility of 3 years. Note that SYCAL construction division revenue is RM211m. Such a long earnings visibility of 3 years is considered very good for construction companies which usually have earnings visibility on average 2 years only.

SYCAL construction projects are concentrated in Taiping, Ipoh and the hotel project in Jalan Pantai Kuala Lumpur. Historically, SYCAL has delivered more than RM1.5b worth of projects for the government and private sector including low-rise and high-rise housing, infrastructure, landmark buildings, universities, hospitals and commercial developments.

Property division backed by RM500m GDV projects in Cheras KL
Its property projects are mainly in Cheras (Kuala Lumpur), Sitiawan (Lumut and Segari), Taiping and Ipoh. Some of previous completed projects in Cheras include Town Villas and Vista Harmoni Condominium.

Strong earnings growth (1H14 EPS + 38% to 2.66 sen).
Key driver behind the good earnings growth is construction division which saw its PBT +37% YoY to RM4.3m. Construction division benefited from the increase billing of shopping mall construction at Klebang Ipoh. Property division also did well with its PBT improved 91% YoY to RM4.26m which we think is due to better property prices in KL and Perak.

Almost Zero Net Gearing
Net gearing is only 0.3%. This is based on its 2Q14 total cash of RM6.4m, short term loan RM1.2m, long term debt RM5.8m and equity of RM196.2m. Comparitively, many other construction company has high net gearing exceeding 10%.

Trading at only 40.5 sen or 35% below Book Value of 62.1 sen.
This could mean the stock is extremely undervalued as its earnings visibility is good at 3 years, strong balance sheet and high earnings growth in 1H14 at 38% YoY.

Theoretical Target Price of 52 sen based on 9x FY15 Fwd. PE.
The 9x PE is in line with mid cap construction valuation. FY15E EPS should reach 5.75 sen assuming 8% earnings growth to FY14E EPS of 5.32 sen.

Tuesday, September 2, 2014

LONBISC 4Q14 Result +28% YoY



1.       4Q14 EPS jumped 20% to 2.14 sen as net profit increased 28% YoY to RM3.16m. The higher net profit is caused by better PBT margin at 6.0% against 4Q13’s 2.4%. This should be caused by lower commodity prices globally in the current quarter. As for full year, FY14 EPS gained 8% to 9.68 sen as revenue is up 24% to RM360m.
2.        Positive outlook for FY15 given the increase in production line (confectionery segment). This should allow new business opportunities to be secured.
3.        Book value increased to RM2.11 from RM2.10 on Jun-2013. Current share price of RM0.845 means there is still 60% discount to the full book value of RM2.11.
4.        Theoretical Fair Value of RM1.05 based on 10x FY15 Fwd. PE. Assuming LONBISC can deliver same performance for FY15, its FY15 EPS should be 10.5 sen (+8% YoY). Based on 10x Fwd PE (similar to Small Cap PE), this stock is easily worth RM1.05 or 24% upside from current price.

Saturday, August 23, 2014

Oriental Food Holdings - Poised To Benefit From Lower Commodity Prices



Background:
Oriental Food Industries Holdings Berhad (OFI) is mainly involved in manufacturing and marketing of snack food and confectioneries (MMSC). Recall that MSCC division contributed RM225m or 99.5% of the Company’s revenue in FY2014 (end March). Also, MMSC division generated RM20m PBT or almost 100% of the Group’s PBT. Another division is property development which contribution to earnings is much smaller.

Some of the Company’s brands include Fudo (cakes), Super Ring (corn based), Jacker (crackers), Rota (potato chips) and Jacker (chocolate wafer).



FY14 earnings jumped 25% to RM15.9m
Key driver behind the earnings jump is the MMSC division which has registered 32% jump in PBT to RM20.2m. The MMSC division sales have increased 9% to RM225m while its PBT margin has improved to 8.9% (from 7.3%). PBT margin increase should be caused by lower material cost such as corn, palm oil and sugar prices.

Strong net cash of RM20.9m or 35 sen per share.
OFI has RM27.6m cash, Long Term Debt RM3.9m and Short Term Debt of RM2.8m. This means net cash of RM20.9m or RM0.35 per share. As the share price is RM3.00, this means 12% of the share price is in cash.

Looking ahead to better FY15 (Year End March)
Conservatively, FY15 earnings should grow 10% to RM17.5m. Key earnings driver should be the lower raw material prices. Globally, corn, palm oil and sugar prices have been lower than last year due to higher supply.

Still cum 3.5 sen dividend with ex-date 29-Aug
This makes its whole year dividend of 9.5 sen or dividend yield of 3.2% historically. For FY15, the Company should be able to deliver better dividend of 10 sen expected due to better earnings prospect.

OFI theoretically worth RM3.21

Based on 11x Fwd. PE to its food business plus the RM20.9m net cash, the Company is worth RM3.21. The 11x Fwd. PE is same to Small Cap Fwd PE. This means potential upside of 7%. Added with the dividend of 10 sen expected or 3.3%, total return is 10.3%.

Items
Value (RM m)
Food business valued at 11x Fwd. PE
192.5
No of shares
60
Value Per Share (RM)
3.21