20140320-Maybank_KERPL-Sea_of_opportunities_13页_929kb

Ezion Holdings (EZI SP) Summary

Core Information

• Share Price: SGD2.13
• Market Cap (USD): 2.0B
• Sector: Oil & Gas
• Target Price (TP): SGD2.90 (+36% from current price)
• ADTV (USD): 10M
• Listing: Singapore
• Recommendation: BUY
• Free Float (%): 75.6
• Issued Shares (m): 1,204
• Major Shareholders:
  • Chew Thiam Keng: 14%
  • Franklin Templeton: 7%

Key Insights

• Market Opportunity: The liftboat market in Southeast Asia and the Middle East is underpenetrated, with significantly lower adoption rates compared to the Gulf of Mexico (GOM).
• Ezion's Leadership: As the first mover in the Southeast Asian liftboat market and the largest player in the region, Ezion has been creating its own demand.
• GMS Listing Impact: The recent listing of Gulf Marine Services (GMS) in London supports Ezion's valuation, as GMS's implied valuations are less attractive than Ezion's.
• Growth Drivers: An increase in liftboat penetration rate is a key growth driver, with every 1ppt rise expected to result in an additional 5 liftboats in the market.
• Future Projections: Based on a 24% penetration rate, 36 additional liftboats are expected to be required from 2013 to 2020 due to organic growth. With increased adoption, demand could rise to 151 liftboats by 2020.
• Competitive Advantage: New entrants could lead to higher adoption rates, which would benefit Ezion due to its established market position and secured charters.

Financial Performance (FYE Dec)

Share Price Performance

• 1-Month Return: -7.8%
• 3-Month Return: -5.3%
• 12-Month Return: +8.7%
• Relative to Country: -7.9% (1M), -6.1% (3M), +14.8% (12M)

Market Valuation Comparison

Market Penetration and Demand

• Liftboat Penetration Rate: 24% (base case)
• Liftboat Demand (2013-2020): 46 liftboats by 2020 (at 24% penetration)
• Projected Liftboat Demand (2020): 151 units if penetration rises to 30%
• Liftboat Demand per Region (2013-2020):
  • MENA: 37 units (at 24%) → 47 units (at 30%)
  • Northwest Europe: 50 units (at 24%) → 62 units (at 30%)
  • Southeast Asia: 11 units (at 24%) → 13 units (at 30%)
  • West Africa: 24 units (at 24%) → 29 units (at 30%)

Contract and Operational Status

Ezion has secured contracts across multiple regions, including:

• Southeast Asia: Units 1-16, with additional units expected to come online in FY14E and FY15E.
• GOM: Units 10, 14, 20, 21, 26, and 27.
• Middle East: Units 3, 6, 19, 29, and 32.
• North Sea: Units 17, 24, 27, and 32.
• Other Regions: Units 13 (China), 18 (Caspian Sea), and 28 (Arabian Sea).

Strategic View

• Opportunity to Accumulate: The current share price is 13% below its high of SGD2.43 on 22 Jan 2014, suggesting a good time to accumulate.
• Valuation Justification: Based on 13x FY14E P/E, the TP is set at SGD2.90.
• Resilience to Capex Cuts: Ezion's liftboat contracts are based on opex-led activities, which are more stable than capex-led projects.

Conclusion

Ezion is positioned as a leader in the underpenetrated liftboat market in Southeast Asia and the Middle East. With its strong track record, secured contracts, and the potential for increased penetration rates, the company is expected to benefit from market expansion. Despite a recent decline in share price, the valuation remains attractive, and the company's growth prospects support a BUY recommendation.