Tuesday, November 19, 2013

Pan United : Flattish 3Q Results, Stable Outlook (VR)

Pan – United Corporation Ltd
Faiirlly Vallued
Flattish 3Q Results, Stable Outlook
 Intrinsic Value S$1.000
 Prev Closing S$0.960

 Pan – United Corporation Ltd (Pan United) released its 3Q FY13 results with 3Q revenue remaining flat at S$184.1m as compared to 2Q revenue of S$184.9m. PAT rose 5% YoY from S$14.0m to S$14.6m mainly due to a decrease in material costs and staff costs.


The lower than expected results and the increase in borrowings have led us to lower our profit estimates from S$51.1m to S$49.9m for FY13 onwards. We adjusted our WACC to 8.7% to reflect higher borrowing costs for Pan United, following their borrowing of S$62m for the purchase of Changshu Xinghua Port (CXP). Since our last update, Pan United has appreciated by 10.4% and with no catalysts for additional upside, we adjust our recommendation to Fairly Valued with an intrinsic value of S$1, implying a forward P/E of 10.8X compared to the current P/E of 13.0X.

Fundamental Drivers
Growth in ready-mix concrete (RMC) sales volume to be negated by higher labour costs: Demand for RMC in Singapore increased by 7.3% YoY from 9.4m m³ to 10.1m m³ due to higher construction activity. While we expect RMC sales volume to at least maintain at current levels, our forecasts of a 3% increase in labour costs would negate the upside from higher sales volume of RMC.

Higher gearing to fund CXP: The acquisition of Macquarie International Infrastructure Fund’s (MIIF) 34.2% stake in the CXP will allow Pan United to benefit from economic growth in China’s hinterland and high cargo flow along the Yangtze River. While we expect the port’s results to improve over the next few quarters, we believe that the profit for the next few years to go towards further port acquisition, or for reinvestment into the port facilities.

Back to normal for shipping: Although the Baltic Dry Index (BDI) has increased by 71% for 3Q FY13 (from 1,171 to 2,003) and fleet utilization rate rose to 89%, operating profits at the shipping division remain minimal. Currently, with the BDI returning to 1,543 and assuming utilization rate remains constant, we expect minimal contributions from the shipping division to Pan United’s bottom line profits.
Business Update: The Basic Building Resources (BBR) division continues to see demand from the construction sector. However, the increase in checks for dengue and other safety hazards has led to slower than expected project progress and hence, affected the demand for RMC from 2Q FY13 onwards. Furthermore, it is probable that the ‘Hungry Ghost Festival’ period will affect the level of construction activities in August.1 The depreciating Malaysian ringgit to Singapore dollars has also led to a fall in raw material prices, which has allowed Pan United to pass these cost savings to their customers

The BBR division continues to look into opportunities to expand in South East Asia. The company’s operations in Vietnam has reached breakeven point, however, contribution from the Vietnam unit is still inconsequential. Pan United has also recently embarked into Indonesia to explore the possibility of providing RMC for the Indonesian construction market.

The port and logistics division saw improved performance due to healthy cargo volume. Till 3Q FY13, we estimate the company to have handled a total of 6.6m tonnes of cargo. Compared to the same period for last year, we estimate that the total volume of cargoes handled has increased marginally by 0.3m tonnes from 6.3m tonnes of cargo. The increase was mainly brought on by higher volumes of logs, pulp and containers cargo (estimated 0.5m tonnes increase). However, this was offset by a decrease in steel cargo (estimated 0.2m tonnes).
Forecasts and Valuation: We have revised our forecasts slightly downwards after taking into account the growth prospects of the company in terms of its BBR division, and the ports and logistics division. Higher earnings from the port are likely to come in only from FY14 onwards. Growth from the overseas market for the BBR division are likely to be muted in the next few quarters as these are still in the start-up phases.

Nonetheless, the volume of building materials sold in Singapore should continue to increase in line with the high activity level in the construction sector. We expect demand for RMC to increase gradually for the Q4 FY13. While the company has taken on more borrowings to fund the acquisition of the port, we expect the company to maintain a similar dividend yield of 4% or S$0.04/share for shareholders. Since our last update, the company has appreciated by 10.4% and as there are no immediate growth catalysts, we are adjusting our recommendation to Fairly Valued with an intrinsic value of $1.



Source/Extract/Excerpts/来源/转贴/摘录: Voyage-Research,
Publish date: 15/11/13

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