800 Super Holdings Ltd – Transitional pains November 13, 2018 897

PSR Recommendation: NON RATED Status: Downgraded
Target Price: S$0.80
  • Revenue 4.6% lower than expected, PATMI 51% lower than estimate
  • We under-estimated the purchase of supplies and disposal charge by 23%
  • Returned to profit after 4Q18 surprise loss; underpinned by QoQ improvement in core business

Downgrade to Neutral; new target price of $0.80 (previously $1.03) as we slash FY19e and FY20e earnings estimate by 45% and 43% respectively

The Positives

  • Sequential improvement in EBITDA, indicating that utilisation of fixed assets has picked-up. EBITDA increased QoQ by $3.70mn to $5.67mn, but fixed depreciation increased QoQ by only $62,000 to $3.12mn. Recall that there was a surprise loss in 4Q FY18 due to ramp-up phase of new projects. Nonetheless, EBITDA is still lower YoY, because of new projects that are coming online now, that were not present a year ago.
  • Employee benefits expense kept under control. Labour is the largest cost component (49% of opex), and it was 1.6% lower YoY despite the higher revenue. The Company attributed this to labour productivity.
  • Pasir Ris–Bedok Public PWC contract has begun contributing. The Pasir Ris–Bedok public waste collection (PWC) sector is an amalgamation of the former Pasir Ris–Tampines and Bedok sectors. 800 Super took over the Pasir Ris–Tampines sector since July 2018, and contributed under $3mn of revenue this quarter by our estimate. Subsequent to the quarter, 800 Super has taken over the Bedok sector in November, which would contribute ~$2mn additional revenue by our estimate, in 2Q FY19.

The Negatives

  • Higher than expected purchase of supplies and disposal charge. The increase in this cost item had out-paced revenue growth in both absolute and percentage terms. It grew $4.3mn or +75% YoY. We expect this expense item to remain elevated, as the Bedok PWC sector kicks-in November onwards.
  • YoY margins compression as projects are starting-up and not fully contributing. We understand that the sludge treatment plant is about 50% utilised, and consequently, the biomass plant is also not operating at full capacity. The energy generated by the biomass plant is used to power the sludge treatment plant. Utilisation of the biomass plant will increase in tandem with power demand from the sludge treatment facility as volumes increase. We believe that Iwash is an additional source of drag to margins, as it is currently not performing well.
  • YoY weaker balance sheet, but expected. Debt/equity ratio increased substantially YTD from 1.05 times to 1.24 times. We see the debt/equity ratio improving sequentially due to back-loaded revenue recognition as projects ramp-up during the FY. We expect a lower debt/equity ratio of 1.17 times by 4Q FY19. Current ratio has actually improved YTD from 0.84 times to 0.98 times, albeit remaining in a net current liability position. We also expect short-term liquidity returning to net current asset position.

Outlook

The outlook for FY19 is muted. In our recent reports, we had been stating our expectation of near-term PATMI weakness due to transitional ramp-up of new projects. Despite the additional revenue recognition, margins expansion has not been as rapid as we had expected. Integration downtime is also likely to arise for the new Tuas South laundry plant (refer to Appendix). However, we do see a general trend of improving margins and cash-flow in the coming quarters, though not necessarily sequentially. We expect earnings this year to be lower than last year, but maintain our forecast of 1.5 cent full year dividend (higher than last year’s 1 cent) in view of the better cash-flow.

The outlook for FY20 is positive.  We expect an earnings recovery in FY20. Cash-flow to improve significantly due to the high-operating leverage (significant non-cash adjustment for depreciation), coupled with the significant reduction in capex. Ending cash balance to increase significantly, raising the possibility of a much higher dividend declared in FY20. We forecast 2 cents dividend for FY20, but hold the belief that the Company has the ability to declare 4 cents dividend in FY20.

Downgrade from BUY to Neutral; new target price of $0.80 (previously $1.03)

We raise our estimates for purchase of supplies and disposal charge. Our FY19e and FY20e earnings estimates are consequently slashed by 45% and 43% respectively. Our target price gives an implied FY19e forward P/E multiple of 18.2x.

 

Important Information

This report is prepared and/or distributed by Phillip Securities Research Pte Ltd ("Phillip Securities Research"), which is a holder of a financial adviser’s licence under the Financial Advisers Act, Chapter 110 in Singapore.

By receiving or reading this report, you agree to be bound by the terms and limitations set out below. Any failure to comply with these terms and limitations may constitute a violation of law. This report has been provided to you for personal use only and shall not be reproduced, distributed or published by you in whole or in part, for any purpose. If you have received this report by mistake, please delete or destroy it, and notify the sender immediately.

The information and any analysis, forecasts, projections, expectations and opinions (collectively, the “Research”) contained in this report has been obtained from public sources which Phillip Securities Research believes to be reliable. However, Phillip Securities Research does not make any representation or warranty, express or implied that such information or Research is accurate, complete or appropriate or should be relied upon as such. Any such information or Research contained in this report is subject to change, and Phillip Securities Research shall not have any responsibility to maintain or update the information or Research made available or to supply any corrections, updates or releases in connection therewith.

Any opinions, forecasts, assumptions, estimates, valuations and prices contained in this report are as of the date indicated and are subject to change at any time without prior notice. Past performance of any product referred to in this report is not indicative of future results.

This report does not constitute, and should not be used as a substitute for, tax, legal or investment advice. This report should not be relied upon exclusively or as authoritative, without further being subject to the recipient’s own independent verification and exercise of judgment. The fact that this report has been made available constitutes neither a recommendation to enter into a particular transaction, nor a representation that any product described in this report is suitable or appropriate for the recipient. Recipients should be aware that many of the products, which may be described in this report involve significant risks and may not be suitable for all investors, and that any decision to enter into transactions involving such products should not be made, unless all such risks are understood and an independent determination has been made that such transactions would be appropriate. Any discussion of the risks contained herein with respect to any product should not be considered to be a disclosure of all risks or a complete discussion of such risks.

Nothing in this report shall be construed to be an offer or solicitation for the purchase or sale of any product. Any decision to purchase any product mentioned in this report should take into account existing public information, including any registered prospectus in respect of such product.

Phillip Securities Research, or persons associated with or connected to Phillip Securities Research, including but not limited to its officers, directors, employees or persons involved in the issuance of this report, may provide an array of financial services to a large number of corporations in Singapore and worldwide, including but not limited to commercial / investment banking activities (including sponsorship, financial advisory or underwriting activities), brokerage or securities trading activities. Phillip Securities Research, or persons associated with or connected to Phillip Securities Research, including but not limited to its officers, directors, employees or persons involved in the issuance of this report, may have participated in or invested in transactions with the issuer(s) of the securities mentioned in this report, and may have performed services for or solicited business from such issuers. Additionally, Phillip Securities Research, or persons associated with or connected to Phillip Securities Research, including but not limited to its officers, directors, employees or persons involved in the issuance of this report, may have provided advice or investment services to such companies and investments or related investments, as may be mentioned in this report.

Phillip Securities Research or persons associated with or connected to Phillip Securities Research, including but not limited to its officers, directors, employees or persons involved in the issuance of this report may, from time to time maintain a long or short position in securities referred to herein, or in related futures or options, purchase or sell, make a market in, or engage in any other transaction involving such securities, and earn brokerage or other compensation in respect of the foregoing. Investments will be denominated in various currencies including US dollars and Euro and thus will be subject to any fluctuation in exchange rates between US dollars and Euro or foreign currencies and the currency of your own jurisdiction. Such fluctuations may have an adverse effect on the value, price or income return of the investment.

To the extent permitted by law, Phillip Securities Research, or persons associated with or connected to Phillip Securities Research, including but not limited to its officers, directors, employees or persons involved in the issuance of this report, may at any time engage in any of the above activities as set out above or otherwise hold an interest, whether material or not, in respect of companies and investments or related investments, which may be mentioned in this report. Accordingly, information may be available to Phillip Securities Research, or persons associated with or connected to Phillip Securities Research, including but not limited to its officers, directors, employees or persons involved in the issuance of this report, which is not reflected in this report, and Phillip Securities Research, or persons associated with or connected to Phillip Securities Research, including but not limited to its officers, directors, employees or persons involved in the issuance of this report, may, to the extent permitted by law, have acted upon or used the information prior to or immediately following its publication. Phillip Securities Research, or persons associated with or connected to Phillip Securities Research, including but not limited its officers, directors, employees or persons involved in the issuance of this report, may have issued other material that is inconsistent with, or reach different conclusions from, the contents of this report.

The information, tools and material presented herein are not directed, intended for distribution to or use by, any person or entity in any jurisdiction or country where such distribution, publication, availability or use would be contrary to the applicable law or regulation or which would subject Phillip Securities Research to any registration or licensing or other requirement, or penalty for contravention of such requirements within such jurisdiction.

This report is intended for general circulation only and does not take into account the specific investment objectives, financial situation or particular needs of any particular person. The products mentioned in this report may not be suitable for all investors and a person receiving or reading this report should seek advice from a professional and financial adviser regarding the legal, business, financial, tax and other aspects including the suitability of such products, taking into account the specific investment objectives, financial situation or particular needs of that person, before making a commitment to invest in any of such products.

This report is not intended for distribution, publication to or use by any person in any jurisdiction outside of Singapore or any other jurisdiction as Phillip Securities Research may determine in its absolute discretion.

IMPORTANT DISCLOSURES FOR INCLUDED RESEARCH ANALYSES OR REPORTS OF FOREIGN RESEARCH HOUSE

Where the report contains research analyses or reports from a foreign research house, please note:

  1. recipients of the analyses or reports are to contact Phillip Securities Research (and not the relevant foreign research house) in Singapore at 250 North Bridge Road, #06-00 Raffles City Tower, Singapore 179101, telephone number +65 6533 6001, in respect of any matters arising from, or in connection with, the analyses or reports; and
  2. to the extent that the analyses or reports are delivered to and intended to be received by any person in Singapore who is not an accredited investor, expert investor or institutional investor, Phillip Securities Research accepts legal responsibility for the contents of the analyses or reports.
Subscribe
Notify of
guest
0 Comments
Inline Feedbacks
View all comments

About the author

Profile photo of Richard Leow

Richard Leow
Research Analyst
Phillip Securities Research Pte Ltd

Richard covers the Transport Sector and Industrial REITs. He graduated with a Master of Science in Applied Finance from the Singapore Management University. He holds the CFTe and FRM certifications and is a CFA charterholder.

He was ranked #2 Top Stock Picker (Asia) for Real Estate Investment Trusts in the 2018 Thomson Reuters Analyst Awards, and ranked #2 Top Stock Picker (Singapore) for Resources & Infrastructure in the 2016 Thomson Reuters Analyst Awards.

Get access to all the latest market news, reports, technical analysis
by signing up for a free account today!