Results at a glance
CAO is expanding its business and improving profitability. In view of higher working capital (which could lead to declining or even negative CFOs), we think that PER is a more appropriate valuation method. Based on the average forward PER of 14.2x from its peers and an estimated FY16 EPS of US$10.1 cents (S$13.5 cents), we derived a higher TP of S$1.92 and upgrade our rating to Buy.
Low oil price fueled aviation sector boom, benefiting aviation fueling business correspondingly
CAO performed outstandingly in 1H16 with mid double-digit growth in gross, operating, and net profit, albeit the top line dipped slightly. Riding on the growth of global civil aviation traffic, CAO’s jet fuel supply has been experiencing strong demand, especially in China market. The jet fuel supply and trading volume increased by 11.77% yoy to 6.74mn tonnes in 1H16, which offset the 49.8% yoy decrease in jet fuel price. As a result, the revenue dropped moderately by 16.6% yoy to US$3,247.3mn in 1H16.
Figure 1. Revenue and volume of jet fuel supply and trading
Source: Company, PSR
According to China Aviation Administration of China (CAAC), the revenue passenger kilometer (RPK) in China increased by 14.5% yoy to 331.5 bn persons kilometer from Jan-16 to May-16, together with 10.7% yoy increase in passenger during the same period. Referring to Figure 2 and 3, not only the China air traffic is trending up, but global air passenger volume is also on an upward trajectory. International Air Transport Association (IATA) reported a 6% yoy RPK growth in the first 5 months. Since China is still the biggest market for CAO, we expect that the jet fuel trading volume will grow by 13% in FY16.
Figure 2. China RPK and passenger traffic
Source: CAAC, PSR
Figure 3. Air passenger volumes
Source: IATA Economic, IATA Monthly Statistics
Gains from other oil products trading surged, proving the success of product mix diversification
In 1H16, the revenue contributed by the oil product trading segment amounted to US$1,240.3mn with 74.1% yoy up. The high double-digit growth was attributable to the 154.2% yoy increase in trading volume which reach 6.89mn tonnes. The segment mainly engage in fuel oil and gas oil trading, with fuel oil being the major revenue generator. Referring to Figure 4 and 5, according to Joint Organizations Data Initiate, the import and export volumes of fuel oil in Singapore improved in the first 4 month this year, and are hovering above their 5-year averages. Riding on the upward momentum, we expect CAO to see stronger growth in fuel oil trading in Singapore in the foreseeable future.
Figure 4. Revenue and volume of other oil products
Source: Company, PSR
Figure 5. Singapore fuel oil import (kbbl)
Source: Jodi, PSR
Figure 6. Singapore fuel oil export (kbbl)
Source: Jodi, PSR
Investments in associates and joint ventures enhance the profitability substantially
SPIA’s shared profit boosted by 41.4% yoy, amounting to US$29.6mn. The substantial increment was mainly due to higher refueling volume and profit margin which resulted from the oil price recovery in 1H16. Due to higher operating profit from storage leasing activities, profit from OKCY, with the largest growth of 275.8% yoy, amounted to US$2.5mn during the same period. Though Xinyuan’s profit declined, as well as CNAF HKR made further loss, the overall investment portfolio is still robust and should see higher growth in 2H16.
Figure 7
Source: Company
Medium-term catalyst: China government plans to build more than 500 airports by 2020
The State Council guided that China will have more than 500 general aviation airports in major agricultural areas, major forest regions, and over 50% of 5A tourist scenic spots by 2020. At the same time, it also further opens up lower altitude airspace for civilian use. Since CAO has been actively seeking expansionary deployment in oil-related fields, this could pose a good opportunity for the Group to widen its jet-fuel supply networks as well as to increase its equity investment. We think that its monopolistic position of CAO and its parent company CNAF could give it an edge in gaining market share.
Valuation
CAO will leverage on the low oil price period and lift the trading volume of both jet fuel and other transportation fuels, hence it is expected to increase its working capital expenditures. Therefore the discounted FCFE model applied previously was not suitable given the FCFE will decline or even be negative in the near future. Now we change to PE model which is more applicable.
We use World Fuel Services, Bangkok Aviation Fuel, and San-Ai Oil as peers. World fuel Services is a global transportation fuels provider, which is a goal CAO aims to achieve. The rest of the companies are single region fuel providers.
Based on our FY16e EPS of US$10.1 cents (S$13.5 cents) and the average forward PER of 14.2x, we derived a higher TP of SG$1.92 and upgrade to Buy.
Peer comparison
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:
Guangzhi graduated from Singapore Management University with a Master degree in Applied Finance and from South China University of Technology with a Bachelor degree in Electronic Commerce.
The current sector coverages include Energy, Utilities, and Mining sectors. He has 3 years experience in equity research in both Hong Kong and Singapore market. He is the mandarin spokesperson for Phillip Securities Research in relation to China-related projects and all mandarin seminars and client events.
