Results at a glance
Unexpected underperformance was due to several unfavorable factors, including one-off and recurring items.
The unsatisfactory 4Q16 results was mainly due to the top line downfall, mainly resulting from 52.5% Y-o-Y decrease in production volume to 4040.58 ounces (oz), and the fall was partially offset by the 17.4% Y-o-Y increase in average realized gold price to US$1283.29/oz. The two revenue drivers, production volume and gold price, are the performance instabilities that are not within CNMC’s control.
Firstly, gold price has been volatile. Fiscal or monetary policies launched by major economies or political events such as country leader elections could trigger gold price shock. Generally, gold has been viewed as an inflation hedge and safe heaven commodity. Economic and political uncertainties are expected to persist in 2017. Whether Trump’s economic revitalisation can be achieved, whether tensions regarding South China Sea will be escalated, or whether European Union will approach to disintegration with Netherlands, France, and Germany election held one after another this year, will reinforce the market sentiment towards risk awareness. Therefore, we still have a bullish view on gold price.
Secondly, production volume is decided by two factors, capacity and gold grade. The former is at the discretion of the management, who have been actively optimising it. While the latter is at the mercy of existing geological features, which can be prospected rather than transformed. At this moment, we think the substantial reduction in gold grade in 4Q16 could be temporary, since Sokor’s reserves are yet close to total depletion based on gauge from FY15 JORC report. Moving forward, we need to see the remaining quarters’ results to have a clear view on gold grade.
Thirdly, as our 9M16 results report had mentioned, the stop-work order generated opportunity cost that made CNMC miss 21 days’ operation. Besides, the c.RM20mn (US$5mn) expenditure of mining concession extension and large scale operation approval impacted the free cash flow. These are one-off events that should not be expected again.
Finally, operating expenses increased by 8% Y-o-Y to US$17.1mn in FY16, due mainly to upward adjustment of compensation package. Moreover, royalty and tribute fee rate was up from 5% to 10% since 4Q16. The rise in overhead costs is expected are recurring in the upcoming future.
Long-term fundamental is still sound
In terms of Pulai project, the management has not delivered new updates since last year.
The management shed some light of the future that they will focus on gold mining industry within the border in Malaysia. Rule of thumb for acquisitions is potential project’s commercial viability and synergy with current operation. Gold mining market in Malaysia is fragmented, according to the management, and CNMC has competitive advantages in low all-in cost operation together with know-how in mining industries, which are the merits that attract other miners to seek for cooperation. We believe that Pulai is just the start for CNMC to pursue inorganic growth, which is expected to materialise soon.
Revise down the valuation due to uncertainty of gold price and output volume, as well as expected increasing overhead costs
We revise down our FY17e and FY18e revenue forecast to US$39.9mn and US$46.1mn from previous forecast of US$49.5mn and US$55.8mn respectively. Consequently, our new net profit forecast of US$10.4mn and US$12.1mn for FY17e and FY18e respectively, are both 47% lower than our previous forecast.
Based on unchanged 9.8% cost of equity and discounted FCFE, we derive our updated TP of S$0.68 (previous: S$1.01). We maintain our “Buy” rating, which implies a 65.8% return from the last close price of S$0.41.
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.
