Professional Documents
Culture Documents
Reuters: CAEP.SI
8 Aug 2012
Price Relative
S$ 0 .8 0 .8 0 .7 0 .7 0 .6 0 .6 0 .5 0 .5 0 .4 0 .4 0 .3 A u g -0 8 A u g -0 9 A u g -1 0 A u g -1 1 R e la t iv e In d e x 213 193 173 153 133 113 93 73 53 A u g -1 2
C h in a M e r c h a n t H ld g s ( P a c if ic ) ( L H S )
R e la t iv e S T I IN D E X ( R H S )
Revenue EBITDA Pre-tax Profit Net Profit Net Pft (Pre Ex.) EPS (S cts) EPS Pre Ex. (S cts) EPS Gth (%) EPS Gth Pre Ex (%) Diluted EPS (S cts) Net DPS (S cts) BV Per Share (S cts) PE (X) PE Pre Ex. (X) P/Cash Flow (X) EV/EBITDA (X) Net Div Yield (%) P/Book Value (X) Net Debt/Equity (X) ROAE (%) Earnings Rev (%): Consensus EPS (S cts): Other Broker Recs:
131 245 281 261 220 5.8 4.9 15 (49) 4.2 3.9 74.0 12.4 14.7 nm 8.2 5.5 1.0 CASH 6.7
847 736 538 314 314 7.0 7.0 20 43 6.0 5.5 78.2 10.3 10.3 8.4 10.1 7.6 0.9 0.3 7.7
1,548 1,298 1,158 719 450 16.0 10.0 129 43 8.5 5.5 87.1 4.5 7.2 8.0 7.4 7.6 0.8 0.5 16.3 (4.9) 9.6 S: 0
2,040 1,627 973 521 521 11.6 11.6 (28) 16 9.9 6.0 92.3 6.2 6.2 3.3 5.5 8.3 0.8 0.4 10.9 1.9 9.8 H: 0
B: 1
ICB Industry : Industrials ICB Sector: Industrial Transportation Principal Business: Owns and operates toll roads in various provinces in China.
www.dbsvickers.com Refer to important disclosures at the end of this report ed: JS / sa: JC
Details of the acquisition CMHP announced that it will be buying the concession rights of 51km Ningbo-Beilun Port Expressway (Daqi-Xiwu section), located in Zhejiang province, for a consideration of Rmb890m; the price is subject to change depending on the final expiry date of the concession, which still requires approval from the relevant Zhejiang government authorities. The seller is China Ping An Life Insurance (Holdings). An EGM will need to be convened and completion is expected in 4Q12. The price of Rmb890m is based on the concession expiring on 31 Dec 2023, and either a refund or top-up will be required depending on the final approved concession expiry date, which could be up to 2027. The amount to be refunded (by the seller to CMHP if the expiry date is before 2023) or topped up (paid by CMHP to the seller) if the expiry date is after 31 Dec 2023, is Rmb100m per annum (pro-rated fractionally on number of days based on difference with 31 Dec 2023). If the expiry date is before 31 Dec 2019, the seller will refund Rmb400m to CMH. Ningbo-Beilun Port Expressway
Ningbo-Beilun Port Eway financials at a glance Rmb m Revenue Gross Profit PBT Net Profit NAV Traffic Volume 2011 347.9 188.9 115.6 87.8 314.7 20.8m vehicles
Based on Ningbo-Beilun Port Expressways 2011 financials, the acquisition price paid by CMHP represents 10.1x PE, 8.1x EV/EBITDA and 2.8x P/NAV. Whilst the remaining concession period of 11 years or so is rather short, the road is already fairly mature and profitable (with a high cash yield), hence we see the acquisition price as fair. Based on the traffic and revenue forecast study (THI Asia Consultants) and valuation report (Savills), both of which are independent, the estimated acquisition IRR of this asset is over 13%. (The appraised value of the project is RMB920m based on a discount rate of 13%). Revenue and earnings impact Earnings accretion assuming 100% debt funding RMB m Net Profit before adjustments Less: Adjustments Interest Cost Concession rights amortisation Accretion to CMHP net profit
Source: DBS Vickers Estimates
Besides adding some Rmb350m to the Groups topline, we estimate that this transaction will add about 9.6% to CMHPs net earnings in 2013. This is assuming that the deal consideration of Rmb890m is entirely funded by debt. There is also an additional adjustment for the amortisation (over the life of the asset) of the premium paid over the NAV of the asset (as concession rights using units of usage methodology). This additional concession rights amortisation adjustment is a non-cash item, and it is also non tax-deductible.
This expressway is a dual-2 lane expressway and comprises of 2 sections: a) Beilun Port Toll Station to Dazhujia (30.4km) and b) Ningbo East Toll Station to Jiangshan Toll Station (21km).
Page 2
Balance Sheet impact and funding options CMHP has stated that it intends to finance the acquisition using a combination of internal cash resources and external financing, including external bank borrowings and/or the issuance of new shares. For our forecast, we have assumed that the RMB890m consideration is entirely funded by debt, which will take the Groups 2012F net debt to equity ratio to 56% (assuming the deal is completed by end 2012) from our previous projection of 17%. Without this acquisition, CMHPs estimated net profit for 2013 is HK$481.6m and fully diluted EPS of HK$0.564 (after we lower our estimates to factor in the recently announced waiver of toll fees during major public holidays).
Although we see potential equity fund raising as independent of this acquisition, we illustrate in the table below the impact on EPS and the Groups balance sheet assuming different levels of equity fund raising for this transaction. The scenario analysis is based on an acquisition price of Rmb890m for the asset, debt cost of 2.5% (short-term loans) and a new share issue price of S$0.84 (just above the Groups NAV per share as at end 1Q12). EPS calculations are fully diluted, and include the outstanding 135.8m RCPS. Net gearing is calculated based on net debt over total shareholders equity (including minority interest).
Funding scenario analysis impact on earnings and balance sheet 2013F 100% Debt 75% Debt 25% Equity 50% Debt 50% Equity 25% Debt 75% Equity 100% Equity
Source: DBS Vickers
Dividends and payout ratio We believe this acquisition does not impact the Groups commitment to pay annual dividends of at least 5.5Scts. Even if all the outstanding RCPS were converted and this transaction was entirely funded by the issuance of 211m new shares, CMHPs payout ratio in 2013 based on DPS of 5.5Scts works out to be 65%, which is very manageable for CMHP. In fact, one can argue that there is room for CMHP to pay more than 5.5Scts dividends (we project 6Scts dividend in 2013). Dividend Payout Ratio FY13 - 5.5Scts dividend Basic Shares (718.4m) If all RCPS converted (135.8m) Plus 211m new shares
Source: Company
Page 3
Valuation Taking into account the waiver of toll fees for major public holidays, our TP for CMHP reduces to S$1.05 (from S$1.12 previously). The Ningbo-Beilun Port Expressway acquisition adds about 4Scts to our target price, hence our TP for CMHP is S$1.09. This is based on DCF methodology with a WACC of 9.7%. Our TP of S$1.09 translates to FY13 PE of 9.3x and dividend yield of 5.5%.
Besides offering an attractive acquisition story, the stock is trading at undemanding valuations of 7.3x FY12 PE, declining to 6.3x FY13 PE, with an attractive prospective dividend yield of 7.6%, which is the highest amongst HK-listed peers (with the exception of Hopewell Highway, which is paying out 100% of earnings but is also facing an earnings decline in 2013).
China Toll Roads Peer Valuations (Based on 6th August Closing Prices)
Mkt Price Company Name Jiangsu Expressway Zhejiang Expressway Sichuan Expressway Hopewell Highway Shenzhen Expressway Anhui Expressway Yuexiu Transport CMHP Lcl $ 7.10 5.48 2.32 3.71 2.80 3.49 3.69 0.725 Cap US$m 4,177 3,058 1,425 1,432 1,073 945 796 419 Dec Dec Dec Dec Dec Dec Dec Dec FYE 12F 12.2 11.1 4.8 11.2 6.7 6.3 9.3 7.3 PE (x) 13F 11.4 12.3 5.4 14.6 6.2 6.3 8.3 6.3 12F 5.5 6.1 4.0 8.6 5.4 5.9 6.0 7.6 Net Yield (%) 13F 5.9 5.5 3.5 6.6 5.8 5.9 6.8 8.3 P/B (x) 12F 1.68 1.26 0.57 1.25 0.52 0.70 0.62 0.83 13F 1.61 1.24 0.52 1.25 0.50 0.66 0.60 0.79 ROE (%) 12F 13.5 11.5 12.4 11.1 8.0 11.5 6.8 10.5 13F 14.3 10.1 10.1 8.6 8.2 10.8 7.4 10.7 FY12 Payout % 75% 75% 21% 96% 40% 41% 59% 54%
CMHPs Toll Road Portfolio at a glance Length Road Portfolio Yongtaiwen E'way Guiliu Expressway Guihuang Highway Ningbo-Beilun Port E'way
Source: Company, DBS Vickers
2011 (Rmb m) Revenue 1136 471 218 348 PAT 380.0 80.4 110.2 88.0 Comments PAT at company level Contribution to CMHP Contribution to CMHP PAT at company level
Page 4
2Q12 Results Commentary CMHPs 2Q12 earnings were largely in line with our expectations, except for lower than expected contribution from Guihuang Highway, due to the diversion of some traffic on the complete opening of a competing parallel road. Otherwise maiden contribution by Yongtaiwen Expressway during the quarter helped boost net earnings growth by 54% y-o-y to HK$110m. As at halftime, the Groups net earnings are up by 91% yo-y to HK$222m.
The Groups balance sheet remains firm and indeed, CMHP has already started paying down its loans (used to finance the acquisition of Yongtaiwen Expressway) and its net gearing has improved from 0.25x as at the end of 2011 to just 0.14x as at the end of 1H12.
Results Summary
FYE Dec (HK$ m) Revenue Cost of Sales Gross Profit Distribution Expenses Administrative Expenses Other Operating Expenses Other Operating Income Operating Profit Finance Costs Subsidy Income Share of results of JVs Exceptional Gains/(Losses) Profit Before Tax Tax Profit After Tax MI PATMI Net Profit by Toll Road (HK$m) Guiliu Expressway Guihuang Highway Yuyaho Highway Yongtaiwen Expressway Other expenses Total 1Q11 14.1 (13.0) 1.1 (1.2) (9.0) (0.0) 4.2 (5.0) (1.0) 4.3 49.3 0.0 47.6 (2.7) 44.9 0.0 44.9 2Q11 18.4 (14.5) 3.9 (1.4) (9.0) (0.8) 0.0 (7.3) (0.4) 4.3 79.0 0.0 75.6 (4.1) 71.5 0.0 71.5 1Q12 370.1 (152.8) 217.3 (1.9) (16.4) (0.0) 5.7 204.6 (35.8) 4.4 55.1 0.0 228.3 (48.8) 179.5 (67.3) 112.2 2Q12 393.7 (170.2) 223.5 (2.7) (16.4) 0.0 6.0 210.4 (31.8) 4.3 52.1 0.0 235.0 (52.3) 182.73 (72.5) 110.2 y-o-y 2044% 1077% 5632% 98% 81% NM NM 2982% 7132% 1% -34% NM 211% 1176% 156% NM 54% 1H11 32.5 (27.5) 5.0 (2.6) (18.0) (0.8) 4.2 (12.3) (1.5) 8.6 128.3 0.0 123.2 (6.8) 116.4 0.0 116.4 1H12 763.8 (323.0) 440.8 (4.7) (32.8) (0.0) 11.7 415.0 (67.6) 8.7 107.2 0.0 463.4 (101.1) 362.2 (139.9) 222.4 y-o-y 2252% 1076% 8690% 79% 82% -94% 182% 3486% 4521% 1% -16% NM 276% 1387% 211% NM 91% Comments Consolidation of Yongtaiwen
28.0 31.5
26.1 30.4
16% -20% NM NM -14% 103% Lower revenue from lower traffic due to diversion on opening of parallel road Slated for sale th Acquisition completed on 6 July 2011
(6.3) 47.3
(8.2) 75.1
Page 5
Revenue Cost of Goods Sold Gross Profit Other Opng (Exp)/Inc Operating Profit Other Non Opg (Exp)/Inc Associates & JV Inc Net Interest (Exp)/Inc Exceptional Gain/(Loss) Pre-tax Profit Tax Minority Interest Preference Dividend Net Profit Net Profit before Except. EBITDA Growth Revenue Gth (%) EBITDA Gth (%) Opg Profit Gth (%) Net Profit Gth (%) Margins & Ratio Gross Margins (%) Opg Profit Margin (%) Net Profit Margin (%) ROAE (%) ROA (%) ROCE (%) Div Payout Ratio (%) Net Interest Cover (x)
211 (174) 37 (19) 18 68 290 (4) (168) 203 (8) 0 (11) 184 352 377 (0.5) 19.3 13.9 (35.4) 17.4 8.4 87.4 4.9 4.7 0.4 87.5 4.1
131 (114) 17 (25) (8) 16 236 (4) 41 281 (14) 0 (6) 261 220 245 (38.0) (34.9) (143.0) 41.9 13.0 (5.8) 200.1 6.7 6.5 (0.2) 67.7 (1.7)
847 (464) 383 (53) 331 17 252 (62) 0 538 (97) (122) (6) 314 314 736 548.9 200.1 (4,454.8) 20.0 45.3 39.0 37.0 7.7 4.0 3.8 78.1 5.3
1,548 (676) 872 (81) 792 17 220 (141) 270 1,158 (169) (263) (6) 719 450 1,298 82.7 76.3 139.4 129.3 56.3 51.1 46.4 16.3 5.7 5.7 34.1 5.6
2,040 (946) 1,094 (110) 984 19 227 (257) 0 973 (174) (271) (6) 521 521 1,627 31.7 25.3 24.3 (27.5) 53.6 48.2 25.6 10.9 3.7 6.0 51.3 3.8
Yongtaiwen Eway revenue contribution from 2H11 onwards. Ningbo-Beilun Port Eway revenue from 2013 onwards.
Margins Trend
193.0%
143.0%
93.0%
43.0%
Page 6
Net Fixed Assets Invts in Associates & JVs Other LT Assets Cash & ST Invts Inventory Debtors Other Current Assets Total Assets ST Debt Other Current Liab LT Debt Other LT Liabilities Shareholders Equity Minority Interests Total Cap. & Liab. Non-Cash Wkg. Capital Net Cash/(Debt) Debtors Turn (avg days) Creditors Turn (avg days) Inventory Turn (avg days) Asset Turnover (x) Current Ratio (x) Quick Ratio (x) Net Debt/Equity (X) Net Debt/Equity ex MI (X) Capex to Debt (%) Z-Score (X)
14 2,438 14 1,012 0 73 454 4,006 28 139 0 22 3,817 0 4,006 388 984 147.1 210.4 N/A 0.1 9.2 6.5 CASH (0.3) 0.0 NA
14 2,366 13 1,282 0 22 396 4,093 66 69 0 12 3,946 0 4,093 350 1,216 133.4 275.5 N/A 0.0 12.6 9.7 CASH (0.3) 1.3 8.0
176 2,165 7,081 1,505 0 211 389 11,528 664 1,320 2,519 365 4,171 2,488 11,528 (719) (1,678) 50.2 506.2 N/A 0.1 1.1 0.9 0.3 0.0 0.3 0.7
168 1,882 9,449 1,976 0 30 389 13,895 2,136 504 3,757 365 4,646 2,488 13,895 (85) (3,917) 28.4 403.9 N/A 0.1 0.9 0.8 0.5 0.8 0.0 1.2
161 1,882 9,062 2,401 0 38 389 13,932 1,886 514 3,757 365 4,922 2,488 13,932 (88) (3,242) 6.0 31.5 N/A 0.1 1.2 1.0 0.4 0.7 0.0 1.3
Assocs'/JVs 53.4%
More debt taken on at both company levels of Yongtaiwen and NingboBeilun Port Eways, as well as at holding company level to fund the acquisitions of these companies.
Capital Expenditure
10 9 8 7 6 5 4 3 2 1 0 2010A 2011A 2012F 2013F
Pre-Tax Profit Dep. & Amort. Tax Paid Assoc. & JV Inc/(loss) Chg in Wkg.Cap. Other Operating CF Net Operating CF Capital Exp.(net) Other Invts.(net) Invts in Assoc. & JV Div from Assoc & JV Other Investing CF Net Investing CF Div Paid Chg in Gross Debt Capital Issues Other Financing CF Net Financing CF Currency Adjustments Chg in Cash Opg CFPS (HK cts) Free CFPS (HK cts)
203 1 (14) (290) 39 146 85 0 106 0 221 0 327 (152) (26) 0 0 (178) 3 238 7.9 14.6
281 1 0 (236) (35) (33) (21) (1) 133 0 285 0 418 (177) 32 0 0 (145) 19 270 1.9 (3.1)
538 136 (14) (252) (22) 0 386 (9) (1,567) 107 275 0 (1,193) (318) 1,317 0 0 1,000 30 223 56.8 52.5
1,158 269 (169) (220) (635) 0 403 (2) (1,086) 282 220 0 (586) (515) 1,086 0 0 571 0 389 144.5 55.9
973 398 (174) (227) 3 0 972 (2) 0 0 227 0 225 (522) (250) 0 0 (772) 0 425 134.9 135.1
Page 7
DBSV recommendations are based an Absolute Total Return* Rating system, defined as follows: STRONG BUY (>20% total return over the next 3 months, with identifiable share price catalysts within this time frame) BUY (>15% total return over the next 12 months for small caps, >10% for large caps) HOLD (-10% to +15% total return over the next 12 months for small caps, -10% to +10% for large caps) FULLY VALUED (negative total return i.e. > -10% over the next 12 months) SELL (negative total return of > -20% over the next 3 months, with identifiable catalysts within this time frame)
Any assumptions made in this report that refers to commodities, are for the purposes of making forecasts for the company (or companies) mentioned herein. They are not to be construed as recommendations to trade in the physical commodity or in the futures contract relating to the commodity referred to in this report. DBS Vickers Securities (USA) Inc ("DBSVUSA")"), a U.S.-registered broker-dealer, does not have its own investment banking or research department, nor has it participated in any investment banking transaction as a manager or co-manager in the past twelve months. Any US persons wishing to obtain further information, including any clarification on disclosures in this disclaimer, or to effect a transaction in any security discussed in this document should contact DBSVUSA exclusively.
ANALYST CERTIFICATION The research analyst primarily responsible for the content of this research report, in part or in whole, certifies that the views about the companies and their securities expressed in this report accurately reflect his/her personal views. The analyst also certifies that no part of his/her compensation was, is, or will be, directly, or indirectly, related to specific recommendations or views expressed in this report. As of 8 Aug 2012, the analyst and his / her spouse and/or relatives who are financially dependent on the analyst, do not hold interests in the securities recommended in this report (interest includes direct or indirect ownership of securities, directorships and trustee positions).
Page 8
COMPANY-SPECIFIC / REGULATORY DISCLOSURES DBS Vickers Securities (Singapore) Pte Ltd and its subsidiaries do not have a proprietary position in the company mentioned as 1. of 06-Aug-2012 2. DBSVR, DBSVS, DBS Bank Ltd and/or other affiliates of DBS Vickers Securities (USA) Inc ("DBSVUSA"), a U.S.-registered brokerdealer, may beneficially own a total of 1% or more of any class of common equity securities of the company mentioned as of 8 Aug 2012. Compensation for investment banking services: i. DBSVR, DBSVS, DBS Bank Ltd and/or other affiliates of DBSVUSA may have received compensation, within the past 12 months, and within the next 3 months receive or intends to seek compensation for investment banking services from the company mentioned. DBSVUSA does not have its own investment banking or research department, nor has it participated in any investment banking transaction as a manager or co-manager in the past twelve months. Any US persons wishing to obtain further information, including any clarification on disclosures in this disclaimer, or to effect a transaction in any security discussed in this document should contact DBSVUSA exclusively.
3.
ii.
RESTRICTIONS ON DISTRIBUTION General This report is not directed to, or intended for distribution to or use by, any person or entity who is a citizen or resident of or located in any locality, state, country or other jurisdiction where such distribution, publication, availability or use would be contrary to law or regulation. Australia This report is being distributed in Australia by DBSVR and DBSVS, which are exempted from the requirement to hold an Australian financial services licence under the Corporation Act 2001 [CA] in respect of financial services provided to the recipients. DBSVR and DBSVS are regulated by the Monetary Authority of Singapore [MAS] under the laws of Singapore, which differ from Australian laws. Distribution of this report is intended only for wholesale investors within the meaning of the CA. This report is being distributed in Hong Kong by DBS Vickers (Hong Kong) Limited which is licensed and regulated by the Hong Kong Securities and Futures Commission. This report is being distributed in Singapore by DBSVR, which holds a Financial Advisers licence and is regulated by the MAS. This report may additionally be distributed in Singapore by DBSVS (Company Regn. No. 198600294G), which is an Exempt Financial Adviser as defined under the Financial Advisers Act. Any research report produced by a foreign DBS Vickers entity, analyst or affiliate is distributed in Singapore only to Institutional Investors, Expert Investors or Accredited Investors as defined in the Securities and Futures Act, Chap. 289 of Singapore. Any distribution of research reports published by a foreign-related corporation of DBSVR/DBSVS to Accredited Investors is provided pursuant to the approval by MAS of research distribution arrangements under Paragraph 11 of the First Schedule to the FAA. This report is being distributed in the UK by DBS Vickers Securities (UK) Ltd, who is an authorised person in the meaning of the Financial Services and Markets Act and is regulated by The Financial Services Authority. Research distributed in the UK is intended only for institutional clients. This report is being distributed in Dubai/United Arab Emirates by DBS Bank Ltd, Dubai (PO Box 506538, 3 Floor, Building 3, Gate Precinct, DIFC, Dubai, United Arab Emirates) and is intended only for clients who meet the DFSA regulatory criteria to be a Professional Client. It should not be relied upon by or distributed to Retail Clients. DBS Bank Ltd, Dubai is regulated by the Dubai Financial Services Authority. Neither this report nor any copy hereof may be taken or distributed into the United States or to any U.S. person except in compliance with any applicable U.S. laws and regulations. In any other jurisdictions, except if otherwise restricted by laws or regulations, this report is intended only for qualified, professional, institutional or sophisticated investors as defined in the laws and regulations of such jurisdictions.
rd
Hong Kong
Singapore
United Kingdom
Other jurisdictions
DBS Vickers Research (Singapore) Pte Ltd 8 Cross Street, #02-01 PWC Building, Singapore 048424 Tel. 65-6533 9688 Company Regn. No. 198600295W
Page 9