CapitaLand Retail China Trust: Mall rejuvenations at multi-tenanted malls driving NPI October 24, 2017 1106

PSR Recommendation: NEUTRAL Status: Maintained
Target Price: SGD1.64
  • 3Q17 NPI and DPU were within our expectations.
  • Portfolio occupancy (95.6%) and rental reversions (7.5%) remain healthy.
  • Stable average cost of debt at 2.42%.
  • Tenant sales slowing, 3Q17 down 2.0% YoY.
  • Maintain NEUTRAL with unchanged DDM-derived target price of S$1.64.



+ Stripping out impact from acquisition (Xinnan) and divestment (Anzhen), NPI grew 6.1% YoY in RMB terms. Multi-tenanted (non-Master lease) malls grew NPI by 4.9%, excluding new acquisition Xinnan. This is driven by stable portfolio occupancy (3Q17: 95.6% vs 2Q17: 96.2%) and positive rental reversions of 7.5% for the 20,283 sqm of leases renewed in the quarter.

+ Stable average cost of debt at 2.42%: This compares with 2.44% as at 2Q17. The stable cost of debt is achieved despite the re-financing of a S$300mn 1-year bridging term loan secured in FY16 for the financing of Xinnan’s acquisition into longer term debt. The new loan now expires >2021. Gearing remains stable at 35.4%.

+ Gradual shifting away from underperforming department stores into higher yielding trade sectors: Percentage of total rental income as at Sept17 (disclosed in results slides) from department stores saw a significant drop YoY to 6.5% (FY16: 16.8%). The shift is towards higher yielding trade sectors such as fashion and F&B.


Tenant sales slowing, 3Q17 down 2.0% YoY (2Q up 1.9% YoY): YTD tenant sales is up 0.8%. Weaker trade sectors include leisure (cinema) and supermarkets, while stronger sectors include fashion and F&B.


We expect flat DPU YoY for FY17e and a 5.1% increase for FY18e. Tenant sales should stabilise after falling the past 2 years as CRCT’s malls mature. Mall rejuvenations at CapitaMall Wangjing, Xinnan and Minzhongleyuan are expected to drive FY18 tenant sales and rental reversions.

Maintain NEUTRAL with unchanged target price of S$1.64.

This translates to a FY18e yield of 6.4% and P/NAV of 1.0. At a current yield of 6.0%, CRCT is trading at -1s.d. for post-GFC yields (Figure 2), which we deem fair given that tenant sales and rental reversions are stabilising around mid-single digits as malls mature. We also prefer to see a more sustainable pick-up in rental reversions or more accretive acquisitions before relooking at our recommendation.


Figure 1: CRCT portfolio statistics – Rental reversions stabilizing in mid-single digits 


Figure 2: CRCT trades at close to -1S.D. average yields (post GFC) and above average P/NAV


Figure 3: Peer Comparison Table 



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!