What is in the news?
Centurion Corporation Limited has entered into an agreement to acquire a development site in Adelaide, Australia for A$3.5mn to be developed into a new student accommodation. The student accommodation asset will be part of a mixed-use development called Frome Central which will include a hotel, serviced apartments and car park and is owned and developed by Kyren Group. Centurion Corp will be acquiring the student accommodation asset from Kyren Group. The total development cost for the student accommodation, including land cost, will be approximately A$45.5mn. The construction and development of the site is expected to be completed in 4Q2018, catering to the student intake for 2019 academic year. The new student accommodation asset will be known as “dwell Adelaide” which will have 21 levels with a capacity of 280 beds comprising self – contained studios, 2-bedroom and 4-bedroom en-suite apartments, and with communal facilities, including lounges, TV room, games room and a rooftop terrace.
The development site is on freehold land. It is located at 12-18 Synagogue Place, Adelaide, South Australia, 5000 Australia, within walking distance to University of Adelaide and University of South Australia and in close proximity to the main Rundle Mall shopping belt.
The neighborhood
Source: Google Maps
How do we view this?
Though the project is slated for completion by 4Q 2018, we expect the new accommodation to be well received by incoming students for the 2019 academic year intake. Given the high shortage of Purpose Build Student Accommodation Beds (“PBSA”) to full-time students in Adelaide of approximately 1:10, we expect occupancy to quickly move up to c.90% or above by 1Q 2019. We estimate the dwell Adelaide’s average bed rate will be c.A$350 per week which will potentially generate c.A$4.7mn in annual revenue in FY19F. Based on our model, we also estimate the annual net profit contribution in FY19F to be c.A$1.7mn (c.S$1.8mn, assuming 1 AUD : 1.07 SGD)
Our preliminary FY19F net profit estimate for Centurion Corporation is S$38.5mn, an increase from FY18F net profit estimate of S$35.3mn. Dwell Adelaide’s net profit contribution in FY19F is therefore estimated to be c.5% of FY19F total net profit.
Of the total A$45.5mn purchase price, A$40.95mn is expected to be paid upon completion of the project. We expect the funds to be disbursed by 4Q18. Owing to the lumpy cash outflow, we expect the Net Debt to Equity Ratio to be at c.120% compared to our initiation projections of c.100% by 4Q19.
Centurion’s reliance on capital expenditure to grow its business means its balance sheet will be impacted by lumpy cash outflows in the near term but the benefits of these capital expenditures will only accrue from rental over a long period of time.
Barring any changes to room rates and occupancy in its accommodation business and cost of debt, we expect a near term catalyst for its business should also come from improvements to operating margins. Figure 3 shows the total expense (Cost of Goods, Distribution and Admin) margin trend and it is projected to remain c.51%. Our model indicates that if total expense could reduce by 2.75%, the total expense margin could reduce 1 percentage point to c.50% and translate to about 3.4% improvement to operating cash flow. Based on our DCF model, if Centurion could maintain its total expense margin a c.50% on the long term, it could improve its fair value from the current S$0.42 to S$0.44.
Maintain “Accumulate” rating with an unchanged price of S$0.420. Bulk of the cash outflow for the acquisition of dwell Adelaide student accommodation will happen in 4Q18 while operations from dwell Adelaide, Westlite Juru and Weslite Minyak will only contribute by 2019. Given the long time frame, there is no significant impact to share price in the near term.
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:
Jeremy covers primarily the Banking and Finance sector. He has 6 years’ experience in equities related dealing and research roles.
He graduated with Bachelors of Mechanical Engineering from Nanyang Technological University.
