20150824-Maybank_KERPL-Still_Some_Headwinds_Ah_16页_991kb
报告摘要
Courts Asia (COURTS SP) Summary
Core Content
Courts Asia (COURTS SP) is a Singapore-based consumer discount retailer with a current share price of SGD0.36 and a target price of SGD0.36 (unchanged). The company operates in Malaysia, Indonesia, and Singapore, and faces challenges in its core markets despite some recent operational improvements.
Main Market Performance
-
Malaysia:
- Sales in 1QFY3/16 increased by 5.6% YoY, driven by a successful credit campaign and store makeovers.
- However, the positive effect is expected to be offset by a weakening MYR, leading to only 2.7% YoY growth in FY3/16 in reported currency.
- Operating profit is forecasted to grow by 23% YoY, reaching 11.4%, due to margin expansion from credit sales.
-
Singapore:
- Sales have declined for five consecutive quarters, with no sign of revival.
- The company is focusing on new retail concepts and partnerships to improve sales, but results remain weak.
- Sales are expected to be flat in FY16, with potential gradual improvement starting in FY3/17 if initiatives prove successful.
- HDB plans to release 26,000 flats this year and 25,000 per year from 2016-2018, which could bring some demand for Courts' products, but the impact is uncertain.
-
Indonesia:
- Sales are growing, with an expected break-even point in 3QFY3/16 following the opening of its second Megastore in Greater Jakarta.
- The company is looking to open a fifth store in this market.
- Sales are expected to grow by 4–6% YoY from FY16–18E, with net profit increasing faster due to margin expansion.
Financial Highlights
| Metric | FY14A (SGD m) | FY15A (SGD m) | FY16E (SGD m) | FY17E (SGD m) | FY18E (SGD m) |
|---|---|---|---|---|---|
| Revenue | 830.3 | 758.6 | 789.2 | 823.5 | 871.1 |
| EBITDA | 72.9 | 60.3 | 65.4 | 68.1 | 74.0 |
| Core net profit | 28.3 | 18.7 | 19.5 | 21.6 | 25.8 |
| Core FDEPS (cts) | 5.1 | 3.3 | 3.5 | 3.9 | 4.6 |
| Net DPS (cts) | 1.8 | 1.3 | 1.0 | 1.2 | 1.4 |
| Core FD P/E (x) | 7.1 | 10.8 | 10.3 | 9.3 | 7.8 |
| P/BV (x) | 0.7 | 0.7 | 0.6 | 0.6 | 0.5 |
| Net dividend yield (%) | 4.9 | 3.6 | 2.9 | 3.2 | 3.9 |
| ROAE (%) | 9.6 | 6.3 | 6.2 | 6.4 | 7.2 |
| ROAA (%) | 4.0 | 2.5 | 2.5 | 2.7 | 3.1 |
| EV/EBITDA (x) | 7.1 | 7.7 | 5.9 | 5.6 | 4.9 |
| Net debt/equity (%) | 64.5 | 72.4 | 55.7 | 50.9 | 43.8 |
Key Initiatives and Performance
-
Margin Improvement:
- Courts has implemented initiatives to improve profitability, including store makeovers, innovative retail concepts, and new credit products.
- Gross margins have remained above 32% since 3QFY14, with a forecast of reaching 33.1% by FY18.
- The company is focusing on high-margin product categories such as electrical and furniture to drive sales and margins.
-
Credit Campaign:
- The Flexi Home credit product was launched in 1QFY3/16 and contributed to higher service charge income and improved margins.
- The campaign was more proactive compared to previous SMS-based strategies, leading to increased credit sales.
- The positive impact is expected to last for the next 1–2 quarters, but will be offset by the weak MYR.
-
Store Refurbishment:
- Courts is refocusing on store makeovers and re-launches rather than expansion.
- In FY3/15, the company opened and relocated six stores, while closing four underperforming ones.
- Plans to refurbish 15 stores in FY3/16, with fresh retail concepts and sales team overhauls.
Analyst Outlook
-
EPS Forecasts:
- FY16–18E EPS forecasts have been cut by 5–25%, reflecting weaker sales in core markets.
- The target price of SGD0.36 is based on a 9x FY17E P/E ratio, aligning with the historical 3-year P/E average.
-
Overall Outlook:
- Courts is expected to be a 2016–2017 story, with potential for gradual improvement.
- Despite improvements in previous quarters, headwinds in core markets may mitigate progress.
- The company is maintaining a HOLD recommendation due to these challenges.
Summary of Key Points
- Sales in Malaysia have improved slightly, but are expected to be flat in FY16 due to MYR depreciation.
- Singapore sales remain weak, with no sign of improvement.
- Indonesia sales are growing, with a potential break-even point in 3QFY3/16.
- Gross margins are expected to improve to 33.1% by FY18.
- The company is focusing on store makeovers and credit initiatives to improve performance.
- The target price remains unchanged at SGD0.36, based on a 9x P/E ratio.
- Analysts maintain a HOLD recommendation due to ongoing market challenges.
展开完整摘要
试读结束,高清完整版pdf/doc/ppt,请点下载