PATMI was better than expected, lifted by lower than expected staff cost
Y-o-y lower PATMI was better than our forecast of S$4.5 million (40% y-o-y lower). This was mainly due to lower than expected staff cost that was 55% of 3Q FY17 operating expenses (opex). We were expecting a larger increase in staff cost, in line with historical trend. Staff cost as a percentage of opex has been increasing over the last five years from 44% of opex in FY12 to 56% in FY16. 3Q FY17 staff cost was 9.3% y-o-y higher due to a decrease in government grant under the Wage Credit Scheme, but still 16.8% lower than we expected.
WTE plant will only contribute nearer to the end of 2017
The waste-to-energy (WTE) plant which is on track to be completed in 2Q CY2017, will supply electricity to the existing vehicle depot and future sludge treatment facility. We expect the WTE plant would only have a meaningful contribution to the Group’s financials at the end of CY2017, due to the ramp-up period.
Development of sludge treatment facility has commenced
800 Super signed a $133.65 million contract with the Public Utilities Board in October 2016 for the treatment and disposal of sludge from water reclamation plants for a period of 15.5 years. 800 Super has commenced the development of the sludge treatment facility at Tuas South, adjacent to the soon-to-be-completed WTE plant. The capital expenditure budget for the facility is $53 million and will be funded by internal resources and debt. This sludge treatment project replaces the material recovery facility (MRF) that was announced previously and is expected to be completed in 2Q CY2018. We understand that the existing MRF at Woodlands has capacity to support existing needs.
We forecast full year contribution for sludge treatment facility in FY20F
We have forecasted the project to be 40% funded by new debt (~$21 million), in line with the Group’s FY16 debt-to-equity ratio of 0.65x. We have assumed revenue contribution from 1Q FY19 onwards, ramping it up to steady-state over two quarters. We have lowered our FY17F and FY18F dividend payout assumptions to 2.50 cents, in anticipation of the Group retaining cash to fund the project. We have raised our terminal growth assumption to 1.5% and increased long-term capital expenditure assumption as well.
Catalyst: tender of the consolidated Bedok and Pasir Ris-Tampines PWC contract
The National Environment Agency (NEA) will be calling for tender in 3Q CY2017 for the Public Waste Collection (PWC) contract for the consolidated Bedok and Pasir Ris-Tampines sectors, where SembWaste and Veolia are the respective incumbents. We understand through our channel check that there are 13 candidates who are in the pre-qualification stage now, and that six candidates were pre-qualified in the last tender.
Downgrade to “Accumulate” rating with higher target price of S$1.57 (previous: S$1.42)
Our target price represents an FY17F forward P/E multiple of 15.5x, which is higher than the Straits Times Index (STI) implied P/E multiple of 14.9x (Source: Bloomberg).
Relative valuation
We prefer 800 Super for its superior return-on-equity (ROE) over its closest peer. At the same time, 800 Super’s last-twelve-months’ earnings grew 25%, while its peer had 8.1% earnings growth for its most recent fiscal year ended December.
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:
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.
