20141218-大华继显-Regional_Morning_Notes_18页_889kb
报告摘要
Regional Morning Notes Summary
Key Stories
Malaysia
- EcoWorld Development (ECW MK/BUY/RM3.91/Target: RM5.59)
- The company is poised to become one of the largest property developers in Malaysia.
- Initiate coverage with a BUY recommendation due to its strong team and growth potential.
China
- Geely Auto (175 HK/SELL/HK$2.59/Target: HK$2.20)
- 2014 net profit is expected to drop 50% yoy to Rmb1.33b, much lower than previous estimates and consensus.
- The decline is attributed to:
- A 26% yoy drop in sales volume.
- Unrealised foreign exchange losses due to the Russian ruble's depreciation.
- Squeezed margins from reduced capacity utilisation and price cuts.
- Maintain SELL recommendation and cut target price from HK$2.97 to HK$2.20.
- The company is expected to face EBIT margin pressures, with revised forecasts from 11.5% to 9.4% for 2014-16.
Indonesia
- Red Planet Indonesia (PSKT IJ/NOT RATED)
- The company is focusing on budget hotel growth in Indonesia.
- It operates under the Tune Hotel brand with a 66.7% occupancy rate.
- Plans to revoke the alliance with Tune Hotels to improve margins by 8%.
- A rights issue is in the pipeline to fund expansion plans.
Singapore
- City Developments (CIT SP/HOLD/S$9.70/Target: S$10.84)
- Monetising the Sentosa portfolio at attractive valuations.
- Maintain HOLD recommendation.
Thailand
- Hemaraj Land and Development (HEMRAJ TB/HOLD/Bt4.22/Target: Bt4.55)
- A tender offer for shares is likely to start in March 2015.
- Maintain HOLD due to an expected special dividend from asset divestment.
Key Indices Performance (as of 18 December 2014)
| Index |
Prev Close |
1D % |
1W % |
1M % |
YTD % |
| DJIA |
17356.9 |
1.7 |
-1.0 |
-1.6 |
4.7 |
| S&P 500 |
2012.9 |
2.0 |
-0.7 |
-1.4 |
8.9 |
| FTSE 100 |
6336.5 |
0.1 |
-2.5 |
-5.0 |
-6.1 |
| AS30 |
5140.6 |
0.2 |
-1.8 |
-4.5 |
-4.0 |
| CSI 300 |
3360.6 |
1.7 |
4.3 |
32.2 |
44.2 |
| FSSTI |
3227.2 |
0.4 |
-3.0 |
-2.6 |
1.9 |
| HSCEI |
11269.4 |
1.2 |
-0.9 |
8.1 |
4.2 |
| HSI |
22585.8 |
-0.4 |
-4.0 |
-4.0 |
-3.1 |
| JCI |
5035.6 |
0.2 |
-2.5 |
-1.3 |
17.8 |
| KLCI |
1681.9 |
0.5 |
-4.7 |
-7.5 |
-9.9 |
| KOSPI |
1900.2 |
-0.2 |
-2.3 |
-3.4 |
-5.5 |
| Nikkei 225 |
16819.7 |
0.4 |
-3.4 |
-3.0 |
3.2 |
| SET |
1480.2 |
1.3 |
-5.1 |
-6.4 |
-14.0 |
| TWSE |
8828.4 |
-1.4 |
-2.3 |
0.3 |
2.5 |
| BDI |
827 |
-1.3 |
-9.2 |
-34.6 |
-63.7 |
| CPO (RM/mt) |
2121 |
-1.7 |
-1.0 |
-3.5 |
-17.6 |
| Nymex Crude |
56 |
0.0 |
-8.2 |
-26.1 |
-43.2 |
Top Picks
BUY
- Sunac China (1918 HK): Target price HK$9.29, current price HK$6.61, potential upside 40.5%
- ICBC (1398 HK): Target price HK$6.15, current price HK$5.31, potential upside 15.8%
- Bank Mandiri (BMRI J): Target price JPY12,500, current price JPY10,600, potential upside 17.9%
- Gamuda (GAM MK): Target price RM5.50, current price RM4.81, potential upside 14.3%
- DBS (DBS SP): Target price S$22.68, current price S$19.08, potential upside 18.9%
- Pacific Radiance (PACRA SP): Target price RM1.57, current price RM0.79, potential upside 100.0%
- Bangkok Bank (BBL TB): Target price THB276.00, current price THB192.50, potential upside 43.4%
- Advanced Info (ADVANC): Target price THB270.00, current price THB242.00, potential upside 11.6%
SELL
- UMWH Holdings (UMWH MK): Target price HK$10.00, current price HK$10.40, potential downside 3.8%
Key Assumptions
| Metric |
2013 |
2014F |
2015F |
| GDP (% yoy) |
7.7 |
7.2 |
7.0 |
| Brent (US$/bbl) |
110 |
100 |
85 |
| CPO (US$/mt) |
736 |
725 |
765 |
| BDI |
1,219 |
1,200 |
1,300 |
Corporate Events
| Event |
Venue |
Begin |
Close |
| Regional Oil & Gas Conference |
Kuala Lumpur |
13 Jan |
13 Jan |
Company Update: Geely Auto
- 2014 net profit expected to drop 50% yoy to Rmb1.33b.
- New models like the New Emgrand and GX9 have not significantly boosted sales.
- Sales rebounded from 20,100 units in July 2014 to 44,000 units in October-November 2014.
- New GC9 model is expected to contribute to future sales growth.
- Margin pressures are expected to continue due to:
- Reduced capacity utilisation.
- Price cuts.
- Lower margins from new models.
- Net margin is expected to fall to 5-6% in 2H14 from 10.9% in 1H14 and 9.3% in 2013.
- EBIT margin revised down to 9.4%, 9%, and 9% for 2014-16, down from 11.5%, 11%, and 11%.
Valuation/Recommendation
- Cut target price from HK$2.97 to HK$2.20.
- Based on revised core EPS estimates, the stock trades at 10x 2014F PE and 9.4x 2015F PE.
- Target 2015F PE multiple cut to 8x, below historical mean.
- Earnings downgrade is expected after the release of 2014 results due to margin issues.
Strategy: Indonesia
Red Planet Indonesia (PSKT IJ)
- Budget hotel growth is the main focus.
- Occupancy rate of 66.7% in seven major cities.
- IT system supports efficient online booking and price generation.
- Plans to revoke the alliance with Tune Hotels to improve 8% margin.
- A rights issue is in the pipeline to fund 20 new hotels over the next five years.
- 2015 target: Launch three new hotels in Cikini, Tendean, and Karawang.
- Expected revenue of Rp80b in 2015, up 85% yoy.
- EBITDA target of Rp40b, up 145% yoy.
Risks
- Overbuilding in the budget hotel sector.
- High borrowing costs.
- Macroeconomic slowdown and social/political instability.
- Delays in expansion due to difficulty in finding suitable sites.
Valuation (Red Planet Indonesia)
- 9M14: Net loss of Rp68.1b.
- 2015 revenue target: Rp80b, up 85% yoy.
- EBITDA target: Rp40b, up 145% yoy.
- Occupancy rate increased after the implementation of a new reservations system.
Financial Highlights (Geely Auto)
Profit & Loss
| Metric |
2013 (Rmbm) |
2014F (Rmbm) |
2015F (Rmbm) |
2016F (Rmbm) |
| Net turnover |
28,708 |
22,140 |
25,850 |
28,560 |
| EBITDA |
4,449 |
3,093 |
3,337 |
3,579 |
| Net profit (rep./act.) |
2,680 |
1,753 |
1,860 |
2,056 |
| EPS (fen) |
30.5 |
19.9 |
21.1 |
23.4 |
Balance Sheet
| Metric |
2013 (Rmbm) |
2014F (Rmbm) |
2015F (Rmbm) |
2016F (Rmbm) |
| Fixed assets |
6,209 |
6,197 |
6,187 |
6,178 |
| Shareholders’ equity |
16,068 |
17,081 |
18,781 |
20,614 |
Cash Flow
| Metric |
2013 (Rmbm) |
2014F (Rmbm) |
2015F (Rmbm) |
2016F (Rmbm) |
| Operating |
3,562 |
1,323 |
3,236 |
1,600 |
| Net cash inflow |
1,330 |
-952 |
1,086 |
-610 |
Key Metrics
| Metric |
2013 (%) |
2014F (%) |
2015F (%) |
2016F (%) |
| EBITDA margin |
15.5 |
14.0 |
12.9 |
12.5 |
| Pre-tax margin |
11.5 |
7.5 |
8.9 |
8.9 |
| Net margin |
9.3 |
7.9 |
7.2 |
7.2 |
| ROE |
18.5 |
10.6 |
10.4 |
10.4 |
Stock Data (Geely Auto)
| Metric |
Value |
| Bloomberg ticker |
175 HK |
| Shares issued (m) |
8,801 |
| Market cap (HK$m) |
22,796 |
| Market cap (US$m) |
2,941 |
| 3-mth avg daily turnover (US$m) |
16.9 |
Stock Data (Red Planet Indonesia)
| Metric |
Value |
| Bloomberg ticker |
PSKT IJ |
| Shares issued (m) |
1,353.0 |
| Market cap (Rpb) |
1,136.5 |
| Market cap (US$m) |
916.0 |
Analysts
-
Ken Lee
-
Villya Christin Purba
-
Stevanus Juanda
展开完整摘要
试读结束,高清完整版pdf/doc/ppt,请点下载