20180813-中国银河国际证券-华润水泥控股-01313.HK-Q2_Recurring_Net_Profit_Surged_120__Reiterate_BUY_6页_1mb
报告摘要
China Resources Cement [1313.HK] Summary
Core Content
China Resources Cement (CR Cement) reported a recurring net profit of HK$2.28 billion in Q2 2018, representing a 120% year-over-year (YoY) increase. This strong performance was driven by a 35.6% YoY rise in blended ASP (average selling price) for cement and clinker, along with effective cost management. Operating expenses only increased by 6.2% YoY, significantly lower than the 41.1% YoY revenue growth, highlighting the company's ability to maintain profitability despite rising costs.
The company moderately raised its 2018E/2019E recurring EPS by 6.9% and 9%, respectively. This adjustment was primarily due to impressive cost control and the revised down ASP forecasts caused by RMB depreciation. The target price was increased to HK$11.40, which is equivalent to 2x 2018E PBR and 9.5x 2018E PER, indicating a positive outlook.
The company is currently trading at 7.6x 2018E PER and a 6.5% 2018E dividend yield, which the analysts consider undemanding. Given that 1H18 net profit already accounted for 54% of the full-year Street estimates, and with 2H profit typically higher due to seasonality, the analysts expect another round of upward revisions in the consensus forecast.
Main Points
-
Q2 2018 Performance:
- Recurring net profit surged by 120% YoY to HK$2.28 billion.
- Blended ASP increased to HK$392/tonne from HK$383/tonne in Q1 2018.
- Sales volume of cement and clinker rose by 6.3% YoY to 22.4m tonnes.
- Cost per tonne decreased from HK$236 to HK$216, and blended gross profit per tonne increased from HK$148 to HK$176.
-
Cost Control:
- Operating expenses grew only 6.2% YoY, outperforming the 41.1% revenue growth.
- The company effectively managed its costs, which helped offset the impact of RMB depreciation.
-
Outlook for 2H18:
- Guangdong and Guangxi, key operating regions, showed strong FAI (Financial and Administrative Income) growth of 10.1% and 11.5% YoY, respectively, outperforming the national average of 6%.
- These regions are expected to maintain resilient cement prices in 2H18 due to limited new supply of clinker production capacity.
-
Earnings and Valuation:
- The target price was raised to HK$11.40 (+25%).
- The company is trading at 7.6x 2018E PER and 1.59x 2018E PBR, which are seen as undervalued.
- Analysts believe the company has potential for further earnings upgrades as 2H profit is usually higher due to seasonality.
Key Financials
Income Statement Highlights (HK$'000)
| Item | 2015 | 2016 | 2017 | 2018E | 2019E |
|---|---|---|---|---|---|
| Revenue | 20,706,812 | 20,172,719 | 22,861,292 | 31,751,070 | 32,296,615 |
| Gross Profit | 6,417,267 | 7,025,459 | 9,230,479 | 11,880,600 | 11,491,250 |
| Operating Profit | 2,362,682 | 3,186,331 | 5,305,070 | 8,424,615 | 11,131,232 |
| Net Profit | 1,035,349 | 2,234,286 | 3,475,421 | 11,880,600 | 11,491,250 |
| Adjusted Net Profit | 1,039,499 | 2,284,844 | 3,495,234 | 11,880,600 | 11,491,250 |
| Recurring Net Profit | 2,055,492 | 1,877,814 | 3,566,988 | 8,380,045 | 8,634,756 |
EPS and Profit Growth
- Recurring EPS for 2018E is HK$1.20, with a 119.8% YoY increase.
- EPS growth is projected at 119.8% for 2018E and 3% for 2019E.
Margins and Ratios
| Metric | 2015 | 2016 | 2017 | 2018E | 2019E |
|---|---|---|---|---|---|
| Gross Margin | 24.0% | 27.4% | 30.8% | 40.1% | 38.7% |
| Net Margin | 7.4% | 7.1% | 11.8% | 21.2% | 20.8% |
| EBIT Margin | 13.1% | 10.4% | 17.7% | 29.8% | 28.1% |
| Net Debt/Equity (%) | 63 | 56 | 39 | 3 | - |
| EBITDA Interest Coverage (x) | 8.8 | 8.0 | 12.7 | 31.7 | 47.8 |
| Core ROE (%) | 7.5 | 7.1 | 12.7 | 23.8 | 20.5 |
Regional Performance
-
Guangdong:
- Cement volume increased by 9.1% YoY to 8,021,000 tonnes.
- ASP rose by 40.0% YoY to HK$434.7.
- Revenue increased by 52.8% YoY to HK$3,486,328,000.
-
Guangxi:
- Cement volume increased by 14.8% YoY to 6,473,000 tonnes.
- ASP rose by 39.7% YoY to HK$360.9.
- Revenue increased by 60.4% YoY to HK$2,336,036,000.
-
Fujian:
- Cement volume increased by 34.5% YoY to 2,618,000 tonnes.
- ASP rose by 50.5% YoY to HK$399.5.
- Revenue increased by 102.5% YoY to HK$1,045,962,000.
-
Hainan:
- Cement volume decreased by 7.3% YoY to 1,343,000 tonnes.
- ASP increased by 22.7% YoY to HK$438.9.
- Revenue increased by 13.8% YoY to HK$589,380,000.
-
Shanxi:
- Cement volume increased by 17.7% YoY to 885,000 tonnes.
- ASP increased by 7.6% YoY to HK$281.7.
- Revenue increased by 26.6% YoY to HK$249,294,000.
-
Yunnan:
- Cement volume increased by 8.6% YoY to 1,484,000 tonnes.
- ASP increased by 13.9% YoY to HK$372.
- Revenue increased by 23.7% YoY to HK$552,277,000.
-
Guizhou:
- Cement volume increased by 44.6% YoY to 723,000 tonnes.
- ASP increased by 30.2% YoY to HK$337.
- Revenue increased by 88.2% YoY to HK$243,427,000.
Market and Financial Overview
- Market Cap: US$8,095m
- Shares Outstanding: 6,983m
- Auditor: Deloitte
- Free Float: 31.3%
- 52W Range: HK$4.27–10.38
- 3M Average Daily T/O: US$50.5m
Analysts and Contact
-
Wong Chi Man—Head of Research
- Phone: (852) 3698-6317
- Email: cmwong@chinastock.com.hk
-
Mark Lau - Research Analyst
- Phone: (852) 3698-6393
- Email: marklau@chinastock.com.hk
Investment Highlights
- The company is expected to see another round of earnings upgrades.
- The dividend yield is at 6.5% for 2018E, which is attractive.
- Valuation metrics such as PER and PBR are seen as undemanding, with the target price at HK$11.40.
Disclaimer and Disclosure
- The report is issued by Galaxy International Securities and is not directed at individuals or entities in jurisdictions where it would be unlawful.
- The report is based on reliable information sources, but no guarantees are made regarding accuracy.
- The analysts may have financial interests in the company, with holdings potentially equal to or more than 1% of the market cap.
- The analysts may have participated in financing transactions or provided investment advice to the company.
试读结束,高清完整版pdf/doc/ppt,请点下载