20150922-大和证券-Asia_Pacific_Daily_29页_2mb
报告摘要
Asia Pacific Daily Summary - Daiwa Capital Markets
Core Content
This document provides a comprehensive overview of Daiwa Capital Markets' investment analysis and research updates for various sectors and companies in the Asia-Pacific region, with a focus on the Singapore Oil Services Sector and other relevant financial data. It outlines sector performance, company-specific insights, valuation analysis, and investment recommendations.
Main Sectors and Key Points
Singapore Oil Services Sector
- Sector Outlook: The sector is not yet indicating a bottom, with oil prices and E&P spending still weak. Oversupply is a key issue that needs to be resolved for a sustainable earnings recovery.
- Investment Recommendations:
- Ezion Holdings (EZI SP): Buy rating, with a revised 12-month target price of SGD0.940 (previously SGD1.240), showing an upside of 31.5%.
- Pacific Radiance (PACRA SP): Hold rating, with a revised target price of SGD0.320 (previously SGD0.400), showing a downside of 4.5%.
- Ezra Holdings (EZRA SP): Underperform rating, with a revised target price of SGD0.116 (previously SGD0.140), showing a downside of 6.5%.
- Catalysts:
- Decline in demand for offshore support vessels (OSVs) due to accelerated MODU scrapping.
- Subsea construction faces intense competition with a book-to-bill ratio expected below 1.0x in 2015.
- Ezion's liftboat market remains strong due to its 100% contracted fleet and oil companies' commitment to opex spending.
Key Stock Calls
| Company | Rating | Target Price (SGD) | Upside/Downside |
|---|---|---|---|
| Ezion Holdings | Buy | 0.940 | ▲ 31.5% |
| Pacific Radiance | Hold | 0.320 | ▼ 4.5% |
| Ezra Holdings | Underperform | 0.116 | ▼ 6.5% |
Other Research Highlights
- Goodbaby International (1086 HK):
- Rating: Buy
- Analyst: Carlton Lai
- Key Points: Strong integration of CYBEX and Evenflo brands, expected to drive revenue and cost synergies. EPS growth forecasted at 254% YoY in 2015E and 28-47% in 2016-17E.
- New Target Price: HKD4.10 (from HKD3.90), based on revised 2016E EPS and a 15x PER (previously 16x PER).
- Lafarge Malaysia (LMC MK):
- Rating: Hold
- Analyst: Sharifah Farah
- Key Points: Merging with Holcim, with a Hold rating.
- Indonesia Retail:
- Analyst: Bagus Adi Yoga Prawira
- Key Points: General retail sector analysis, with Hero Supermarket (HERO IJ) receiving a Reduce rating.
- Korea Cosmetics Sector:
- Analyst: Iris Park
- Key Points: Positive news is flooding in.
Macro Research
- US Data Review:
- Analyst: Michael Moran
- Focus: Existing home sales.
- Asia Tech Sector:
- Analyst: Rick Hsu
- Focus: Rumors of Dialog Semi acquiring Atmel, with no near-term impact but long-term concerns.
- Regional Indices:
- Performance: Declines in TPX, HSCEI, HSI, TWSE, and others, with positive EPS growth expected in some regions.
- PER and EPS Growth:
- TPX: PER 13.9x, EPS growth 20.4% (15E), 8.1% (16E)
- HSCEI: PER 6.2x, EPS growth 3.1% (15E), 5.2% (16E)
- HSI: PER 10.3x, EPS growth (1.5)% (15E), 7.0% (16E)
- KOSPI: PER 10.8x, EPS growth 33.0% (15E), 7.7% (16E)
- TWSE: PER 12.4x, EPS growth 4.7% (15E), 5.9% (16E)
- SENSEX: PER 18.8x, EPS growth 11.4% (15E), 19.8% (16E)
- FBMKLCI: PER 16.0x, EPS growth (2.5)% (15E), 9.7% (16E)
- SET: PER 13.9x, EPS growth 8.6% (15E), 12.7% (16E)
- PCOMP: PER 19.5x, EPS growth 8.4% (15E), 11.9% (16E)
- JCI: PER 13.9x, EPS growth (3.5)% (15E), 12.6% (16E)
Investment Conference and Events
- Daiwa Investment Conference:
- Date: 10-13 November 2015, Venue: Hong Kong
- Daiwa Asian Events:
- 28-29 Sep: Daiwa ASEAN Conference - Daiwa-AffinHwang: Best of Malaysia Tokyo 2015
- 30 Sep: Daiwa ASEAN Conference - Daiwa-AffinHwang: Malaysia Corporate Day
- 6 Oct: Daiwa ASEAN Conference - Daiwa-Bahana-IDX: Best of Indonesia 2015
- 8-9 Oct: Daiwa ASEAN Conference - Daiwa-Bahana-IDX: Best of Indonesia 2015
- 21-22 Oct: SM Group Corporate Day Tokyo 2015
- 10-13 Nov: Daiwa Investment Conference Hong Kong 2015
- 29 Feb-4 Mar 2016: Daiwa Investment Conference Tokyo 2016
Company Roadshows
- 21-25 Sep: L’Arc Macau (Not Listed), Stella International (1836 HK)
- 22-23 Sep: Thai Union Frozen Products Pcl (TUF TB)
- 24-25 Sep: CITIC Telecom (1883 HK)
- 25 Sep: NagaCorp (3918 HK)
- 29-30 Sep: Central Plaza Hotel PCL (CENTEL TB)
- 7-8 Oct: PTT PCL (PTT TB)
- 13-14 Oct: CITIC Telecom (1883 HK), CALC (1368 HK), Yongda Auto (3669 HK), Xstep (1368 HK)
- 21-22 Oct: SM Investments/SM Prime (SM PM/SMPH PM)
- 4-6 Nov: CITIC Telecom (1883 HK)
- 9 Nov: HKEx (388 HK)
Financial Highlights
Ezon Holdings (EZI SP)
- 12-month range: 0.550–1.910 SGD
- Market Cap: USD0.80bn
- 3m Avg Daily Turnover: USD10.22m
- Shares Outstanding: 1,579m
- Major Shareholder: Chew Thiam Keng (14.2%)
- EPS Forecast Revisions:
- 2015E: Core EPS (FD) change of -10.3%
- 2016E: Core EPS (FD) change of -3.2%
- 2017E: Core EPS (FD) change of -29.7%
- Valuation Method: Changed from PER to SOTP, with a revised 12-month target price of SGD0.940.
- Key Risks: Further delays in asset deployment, which could impact utilisation and margins.
Financial Summary (USD)
| Metric | 2015E | 2016E | 2017E |
|---|---|---|---|
| Revenue (m) | 404 | 551 | 495 |
| Net Profit (m) | 165 | 269 | 215 |
| Core EPS (FD) | 0.102 | 0.167 | 0.134 |
| EBITDA (m) | 307 | 445 | 392 |
| Net Debt/(Cash) | 1,444 | 1,322 | 1,004 |
| BVPS (USD) | 0.801 | 0.971 | 1.110 |
| Net Interest Cover (x) | 6.4 | 8.2 | 8.1 |
| Free Cash Flow Yield | n.a. | 26.8% | 40.8% |
Key Ratios (USD)
| Ratio | 2015E | 2016E | 2017E |
|---|---|---|---|
| Gross-Profit Margin | 81.9% | 85.5% | 83.8% |
| EBITDA Margin | 75.9% | 80.8% | 79.2% |
| Operating-Profit Margin | 38.9% | 50.1% | 44.6% |
| Net Profit Margin | 40.7% | 48.8% | 43.4% |
| ROE | 13.9% | 19.2% | 13.1% |
| ROAA | 5.2% | 7.4% | 5.4% |
| ROCE | 5.3% | 8.1% | 5.9% |
| ROIC | 6.0% | 9.8% | 7.6% |
| Net Debt to Equity | 114.1% | 86.2% | 57.3% |
Summary of Key Assumptions
- Contract Wins (USDm): Expected to be 0 for 2015E-2017E, due to no new contracts anticipated.
- LiftBoats/Service Rigs Additions: Expected to be 9 in 2015E, 6 in 2016E, and 0 in 2017E.
- Utilisation Rates:
- Bareboat: 90.0%
- Time Charter: 75.0%
- EPS Forecast Revisions:
- 2015E: -12.3% YoY
- 2016E: +63.1% YoY
- 2017E: -19.9% YoY
- Key Risks: Delayed asset deployment, continued low utilisation, and macroeconomic uncertainty.
Conclusion
The report highlights the ongoing challenges in the Singapore Oil Services Sector, emphasizing the need for addressing oversupply before a sustainable recovery. Ezion Holdings is positioned as the most resilient player with a Buy rating and revised target price, while Pacific Radiance and Ezra Holdings are viewed as Hold and Underperform, respectively. Goodbaby International is highlighted as a Buy with strong potential for growth due to its recent acquisitions and brand repositioning. Overall, the report underscores the importance of sector fundamentals and macroeconomic trends in shaping investment decisions.
试读结束,高清完整版pdf/doc/ppt,请点下载