CapitaLand Commercial Trust: Armed and equipped for interest rate hikes April 25, 2018 2339

PSR Recommendation: ACCUMULATE Status: Upgraded
Target Price: SGD1.88
  • NPI and DPU within our estimates.
  • Continued recovery in Grade A office rents, up 3.2% QoQ in 1Q18.
  • Minimal lease expiries left for 2018 (5% by gross rental income, GRI).
  • Fully refinanced debt due in 2018. Increase in funding costs our only major concern.
  • Upgrade to Accumulate with increased TP of S$1.88 (from S$1.80).


The Positives

+ Continued recovery in Grade A office rents, growing 3.2% QoQ in 1Q18. Since bottoming in 2Q17, rents have now risen 8.4% to S$9.70psf, according to CBRE data. (Figure 1)

+ Minimal lease expiries left for 2018. With the 96k sq. ft. of new and renewed leases signed in 1Q18, CCT has only c.5% (by rental income, GRI) of leases left expiring in 2018. Though the Group does not reveal official rental reversion numbers, expiring rents for the quarter came in at the lower end of the range of newly committed rents. Lease renewal risks are now significantly mitigated with the minimal leases expiring for rest of 2018.

+ 2019 lease expiries will benefit from expected rising rents from now till then. We expect spot rents to continue growing over the next two years with the tapering of office supply and improving demand. We are thus less worried about the 31% of leases expiring in 2019 (by GRI) than those expiring this year.

+ Fully refinanced debt due in 2018. No more refinancing risks for the year. Management has been proactive to refinance debt expiring in 2018/2019 in view of rising interest rates. Only about c.8% of total debt expires in 2019. We note that a higher proportion of total debt (90%) is now hedged on fixed rates, vs the usual 80% over the last two FYs. Average cost of debt increased slightly to 2.7% (up 0.1% bps from FY17) as a result.

The Negatives

– Increase in funding costs our major concern. RCS Trust (which holds Raffles City) launched a 7-year MTN at 3.2% last month. We note that RCS’ other similar tenure 6-year MTN launched at a lower 2.6% in June last year. Nonetheless, management commented bank spreads/margins have remained fairly stable.


Lease renewal and interest rate refinancing risks have been largely reduced with only 5% of leases and zero debt expiring this year. DPU outlook is thus stable. There is potential earnings upside from higher occupancy at AST2, which stands at 90.8% currently. Our only major concern is the elevated gearing level at 37.9% which could prove inhibitive to future acquisitions. Nonetheless, near term growth drivers are contributions from AST2 (acquired Sept 2017) and the completion of CapitaSpring in 2021.

Upgrade to Accumulate with increased target price of S$1.88

With strengthening rents, refinancing risks much reduced until FY19 and negative rental reversions turning out less severe than we expected, we revise our FY19e DPU upwards by 3%, with a corresponding increase in target price to S$1.88. Our target price translates to FY18e yield of 4.6% and P/NAV of 1.04.

Figure 1: Strengthening office rents


Figures 2 and 3: CCT trades at >1s.d more expensive valuations vs post GFC average


Notify of
Inline Feedbacks
View all comments

About the author

Profile photo of Tan Dehong

Tan Dehong
Research Analyst
Phillip Securities Research Pte Ltd

Dehong covers primarily the REITs and property developer sector. He has close to 7 years experience in equities related dealing and research roles.

He graduated with a Masters of Science in Applied Finance from SMU and Bachelors of Accountancy from NTU.

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