The Positives
+ June 2020 turnover rent recovered to 90.4% of 4Q19 average, lifted by the easing of lockdown measures (Figure 1). 4% of leases are on pure turnover basis, a proxy for tenant sale, which have exhibited a similar recovery.
+ Portfolio occupancy inched by 0.2ppts QoQ to 97.0% (4Q19: 98.8%). 9,085sqm (13.2%) of NLA in Ocean underwent AEI in 4Q19. Due to COVID-19 disruptions, completion was delayed from 1Q to 2Q. Since then, occupancy at Ocean improved by 2.5% QoQ (Figure 2.), securing rental reversion of 47% over previous rents. Separately, rents signed in 2Q were flattish, likely to remain flat for 2H20. Occupancy at Dasin E-Colour fell 5.6ppts to 90.7% since 4Q19. Tenant trading at Dasin E-Colour was affected by the closure of schools (universities), which are the mall’s primary catchment. Dasin E-Colour is the smallest mall in the portfolio, accounting for 3.3% of 1H20’s revenue.
+ NPI margin improved to 81.6% in 1H20, from 80.7% in 1H19, mainly due to lower operating expenses from lower electricity charges and property tax, as well as property tax rebates provided by the government. Dasin has provided c.S$8mn in out-of-pocket rental rebated for tenants, which translated to c.1month in rental waivers. The management does not foresee offering any additional rebates, given the recovery in tenant trading, which is has recovered to near pre-COVID levels.
The Negatives
– Portfolio valuation fell by 4.6% in RMB terms, due to lower expected rental growth rate, higher discount rate and terminal cap rate assumptions assumed by valuers. In SGD terms, valuations fell by a lower 2.5% due to the strengthening of RMB against SGD.
– 13.8% of leases by GRI expiring in FY20 to be renewed, majority coming from Xiaolan (17.8%), Ocean (17.7%) Shiqi (15.6%) (Figure 3). Historically, these three assets are strong performers have maintained high occupancies of 98% to 99%. As such, we are optimistic on the leasing demand for these malls. A noteworthy 13.8% of leases by GRI (3.5% by NLA) has yet to be renewed (Figure 2), likely due to the uncertainty and softer leasing sentiment in 1H20. The steady recovery in tenant sales is encouraging and may return confidence to tenants who were delaying renewal decisions.
Outlook
Income visibility from lease structure
Assets maintain high occupancy of 97% and WALE by GRI of 4.0 years. Only 4% of leases by GRI are on pure turnover terms, 20% of leases are structured as higher of base rent or turnover rent, 12% of leases are fixed while 64% of leases are fixed with build-in escalation ranging 3% to 10% per annum.
AEIs and refreshing of the malls tenant mix have borne fruit
Xiaolan Metro Mall underwent and AEI on 5% of NLA in 1Q19, which yielded reversions of 44% over previous rents. Similarly, the most recent AEI for 9,085sqm (13.2%) of space at Ocean Metro Mall over the 4Q19 to 2Q20 period has secured rental reversion of 47%.
Acquisition update
The acquisition of Shunde and Tanbei Metro Mall was completed on 8 July 2020 and will contribute c.12% to revenue. Dasin will relook at acquisitions plans in FY21.
Positioned to benefit of transformation of the Great Bay Area
China’s plans to transform the Greater Bay Area (GBA) into a booming financial hub was announced in the 13th 5-year plan in December 2016. The up-and-coming exchanges are located in Guangzhou (for carbon emission futures trading) and Macau (NASDAQ-like market that helps start-ups). With this transformation, the population for Greater Bay Area is forecast to grow by 43% over the next 15 years to around 100 million. All 7 of Dasin’s malls are located within the GBA – 5 in Zhongshan, 1 in Foshan and 1 in Zhuhai, and are within a 1-hour traffic circle of GBA cities (Figure 4). As Tier 2 cities, they provide affordable housing alternatives for the surrounding Tier 1.5 cities like Guangzhou and Shenzhen. Zhongshan is primed to benefit from its location in the midpoint of the GBA, as well as the Shenzhen-Zhongshan bridge which is under construction (est. completion 2021), and will slash traveling time between these two cities from 1hour and 15minutes to 30minutes.
We remain positive on the inorganic growth prospects for Dasin. There remains a ROFR pipeline of 18 properties spanning four cities – six of which are still under construction, which will help to mitigate the DPU gap as the distribution waiver progressively falls off. The number of units under distribution waivers was 38.2% in 2019 and will fall to 24.3% and 19.3% in FY20 and FY21, increasing the number of units that are entitled distributions over the years.
Key risks to our valuation: slowdown in discretionary consumption, second wave of virus and lingering fear and deferment of discretionary spending.
Maintain ACCUMULATE with unchanged target price of S$0.91.
Our TP translates to a FY20e/21e DPU yield of 6.1%/6.9%.
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:
