CapitaLand Retail China Trust: Declining rental reversions on back of slowing tenant sales January 31, 2017 566

PSR Recommendation: NEUTRAL Status: Downgraded
Target Price: 1.44
  • Weak RMB dragged down gross revenue by 2.7%. (Otherwise up 4.5% in RMB terms on comparable mall basis, excluding the new 5% VAT expensed from revenue from 1 May 2016).
  • CapitaMall Xizhimen’s -19.7% rental reversion in 4Q16 due to strategic entry of two new lifestyle retail concept tenants who will pay lower base rental versus the outgoing fashion tenants.
  • 46% of debt to be re-financed in 2017, 30% of which is a bridging loan taken out this year for the acquisition.
  • Outlook for rental reversion to remain in single digit.
  • Downgrade from ACCUMULATE to NEUTRAL with lowered DDM-derived target price of S$1.44 (from $1.62).

1 2

What is the news?

Xizhimen’s -19.7% negative rental reversion in 4Q16 explained.

CapitaMall Xizhimen is the biggest mall (by NLA and gross revenue) in CRCT’s portfolio, contributing 27% of FY16 total gross revenue.  The -19.7% rental reversion in 4Q16 may have caused some uneasiness in investors. This was due to two new lifestyle retail concept tenants occupying large areas, who are paying lower base rents than the previous fashion retail tenants. The first is a hybrid bookstore/café and the second a premium textile seller. Management opined that lifestyle retailers such as the bookstore/café could help attract traffic into the mall and at the same time entice them to stay longer in the mall. Excluding these two tenants, 4Q16 and FY16 rental reversion for Xizhimen would have been 4.9% and 4.8% respectively.

As the threat of e-commerce grows, retail malls could increasingly turn to such lifestyle/entertainment/services tenants to attract shoppers to “hang out” in the mall. These trade sectors are also less affected by e-commerce. These tenants however, typically occupy larger floor areas and pay lower base rents. We think what CapitaMall Xizhimen faced would be a continuing future trend for retail malls as they reshape in the new economy.

Other portfolio updates of note.

CapitaMall Minzhongleyuan has benefitted from the re-opening of Zhongshan Avenue and commencement of the new metro line. Committed occupancy improved from 70.5% at end FY15 to 93.6% currently. NPI of this mall when CRCT acquired it in 2011 was ~RMB30mn (translating to gross revenue of ~RMB46mn assuming 65% NPI margin) versus FY16 gross revenue of RMB12.3mn. Management guided that it targets to bring mall revenue and NPI back to the acquisition levels in 3 years’ time.

CapitaMall Wuhu continues to undergo tenancy adjustments and is expected to remain under pressure in FY17.

46% of debt (S$450.5mn) to be re-financed in 2017, S$300mn of which is a bridging loan taken out last year for the acquisition.

S$300mn of debt to be refinanced this year is a bridging term loan taken out last year for the acquisition of CapitaMall Xinnan. Management guided that financing margins (spread that banks quote on top of the benchmark Swap Offer Rate or SOR) have stayed relatively stable, notwithstanding a rising SOR rate since November 2016. We have assumed an average cost of debt of 3% for FY17 versus 2.81% in FY16.

Outlook for rental reversion to remain in single digit.

Since the high of 23.1% in 2014, rental reversion slowed to single digits in 2015 (8.1%) and 2016 (3.9%) on the back of slowing tenant sales in 2016. We expect the single digit rental reversion trend to continue into 2017.

Figure 1: CRCT Portfolio Statistics and Rental Reversions

3

Investment Action

Downgrade to NEUTRAL from ACCUMULATE with lower target price of S$1.44 (from S$1.62).

We downgrade our ACCUMULATE rating to NEUTRAL with a lower DDM-derived target price of S$1.44, at an implied FY17e dividend yield of 7.2%. This compares with CRCT’s average yield of 6.6% since 2010 (post GFC). On the back of slowing fundamentals and rising interest rates posing more headwinds, we deem the higher yield justifiable in current economic climate.

Figure 2: Historical Dividend Yield and P/NAV Charts

5 6

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 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!