Tuesday, October 1, 2013

Golden Agri Resources : Improving outlook (DBSV)

Golden Agri Resources
NOT RATED S$0.53
STI: 3,211.75
Price Target: 12-month S$0.48 (Prev S$0.45)
Improving outlook

• FY13F-15F earnings raised by 3-12% on higher expected 2H13 CPO output, weaker Rupiah; partly offset by lower CPO ASP
• Expansion target cut by 33%; as 1H13 achievement looks too low
• Acquisition of 16k ha and investment in Verdant Fund still on target for completion in 2H13
• NOT RATED. Fair value is adjusted to S$0.48

Earnings revised up. We raised FY13F/14F/15F earnings by 3%/8%/12%. We are slightly more optimistic on 2H13 output, which should account for c.60% of its full year forecast.
We now expect FY13F CPO output to rise by 5% yo- y, instead of 0.4% previously. Weaker imputed Rupiah should also work to improve operating profits, despite lower CPO price (in USD terms). We assumed 18% rise in labour costs next year on expected minimum wage hikes across Indonesia. We expect slower growth in G&A expenses over the next two years, as we understand headcount expansion will slow down, following completion of its Jakarta refinery earlier this year. With lower feedstock costs, FY13F/FY14F refining spread is revised up to US$12/US$35 from US$8/ US$31 respectively.

Expansion target cut. Capex outlay is expected to settle at US$540m this year and US$537m next year; after we cut this year new planting target to 10k ha this year (20% for smallholder estates) from 15k ha; but maintain next year’s expansion target at 15k ha (20% for smallholder estates).

Update on acquisition. Acquisition of 16k ha mature estates and investment in Verdant Fund (to acquire the 17k ha mature estates) are still pending, subject to transfer of land rights. We understand this is still targeted for completion in 2H13. Golden Agri is due to receive dividends from Verdant Fund two years following its additional investment. As at end Jun13, GGR has net debt/EBITDA ratio of 2.04x and net debt/equity ratio of 0.17x. Hence, any fair value losses on its biological assets (non-cash) should bear no consequences on the group’s ability to service its debts.

Fair value adjusted. We revised Golden Agri’s DCF-based fair value to S$0.48 (WACC 12.5%; TG 3%), after imputing the above revisions.




Source/Extract/Excerpts/来源/转贴/摘录: DBSV-Research,
Publish date: 26/09/13

No comments:

Post a Comment

Warren E. Buffett(沃伦•巴菲特)
Be fearful when others are greedy, and be greedy when others are fearful
别人贪婪时我恐惧, 别人恐惧时我贪婪
投资只需学好两门课: 一,是如何给企业估值,二,是如何看待股市波动
吉姆·罗杰斯(Jim Rogers)
“错过时机”胜于“搞错对象”:不会全军覆没!”
做自己熟悉的事,等到发现大好机会才投钱下去

乔治·索罗斯(George Soros)

“犯错误并没有什么好羞耻的,只有知错不改才是耻辱。”

如果操作过量,即使对市场判断正确,仍会一败涂地。

李驰(中国巴菲特)
高估期间, 卖对, 不卖也对, 买是错的。
低估期间, 买对, 不买也是对, 卖是错的。

Tan Teng Boo


There’s no such thing as defensive stocks.Every stock can be defensive depending on what price you pay for it and what value you get,
冷眼(冯时能)投资概念
“买股票就是买公司的股份,买股份就是与陌生人合股做生意”。
合股做生意,则公司股份的业绩高于一切,而股票的价值决定于盈利。
价值是本,价格是末,故公司比股市重要百倍。
曹仁超-香港股神/港股明灯
1.有智慧,不如趁势
2.止损不止盈
成功者所以成功,是因为不怕失败!失败者所以失败,是失败后不再尝试!
曾淵滄-散户明灯
每逢灾难就是机会,而是在灾难发生时贱价买股票,然后放在一边,耐性地等灾难结束
  • Selected Indexes 52 week range

  • Margin of Safety

    Investment Clock

    World's First Interactive Investment Clock