Keppel Corporation – 2H21 results blow past expectations January 31, 2022 547

PSR Recommendation: BUY Status: Maintained
Target Price: SGD7.07
  • FY21 net profit of S$1.01bn ahead of our forecasts, 63.7% above our FY21e earnings. The surprise came from fair value gains from its investments in new technology and startups.
  • Group announced $500mn share buyback program and 21 cents final dividend to reward shareholders.
  • Planned business transformation of Group on track. Keppel Offshore & Marine (KOM) -SembMarine (SMM SP, Non-Rated) and logistics divestment definitive agreement expected by end-1Q22.
  • Maintain BUY with unchanged SOTP TP of S$7.07. We valued the Group based on the four new segments unveiled during Vision 2030 to better reflect the Group’s reporting segments going forward. Our TP translates to about 1.0x FY22e book value, in-line with its 5-year average. Catalysts expected from SPH resolution and a successful resolution of its O&M unit.

+ Net profit ahead of our forecasts, boosted by S$303mn in fair value gains. 2H21 net profit was a significant improvement over the previous period as all its business units saw growth accelerate.

Business segments
Energy & Environment: Its Offshore & Marine division achieved better results driven by better cost management and a lower share of losses from associated companies.

Urban development: Despite the more cautious environment in China, sales still increased 32% YoY.

Connectivity segment: Logistics turned around from the loss last year from the disposal of its interest in Keppel Logistics (Foshan) and Wuhu Sanshan Port.

Asset Management: Higher contribution from acquisitions and divestments by the REITs & Trust as well as fair value gains of its investment properties and data centres. Corporate & Others surprised with FY21 net profit of $309mn driven by fair value gains from its investments in new technology & startups.

Overall, FY21 profit of $1.01bn is a reversal of the $508mn loss last year.

+ S$500mn share buyback program and 21 cents proposed final dividend to reward shareholders. Keppel has announced a $500mn share buyback program which will be held as treasury shares to be used in part for the annual vesting of employee share plans, and also as possible currency for future M&A activities. We view the share buyback program positively as current share price is below its net asset value of $6.41. The group has also proposed a final dividend of 21 cents, bringing full year dividend to 33 cents. FY21 dividends represent a 45% payout ratio, in-line with previous years, after ring-fencing KrisEnergy impairment.

+ Planned business transformation of Group on track, KOM-SMM and logistics divestment definitive agreement expected by end-1Q22. Keppel has announced $2.9bn of monetisation since the asset monetisation program was announced in September 2020. It now expects to surpass the $5bn milestone well ahead of schedule. The planned divestment of its Offshore & Marine unit and its logistics business is also progressing steadily. Keppel expects to reach a definitive agreement with SMM by end-1Q22. It has also received bids for its logistics business and is working on definitive agreements by end-1Q22 for divestment of its Southeast Asia/Australia logistics business.


– Lack of clarity on roadmap for SPH’s acquisition. We were a little disappointed on the lack of clarity on the time-line for its acquisition of SPH. The absence of a clear time-line in our view is an overhang on the stock.


The next catalyst investors should look out for is the proposed merger of KOM and Sembmarine (SMM SP, Non-rated). The management is working towards signing definitive agreements by end-1Q22. The outlook of the industry is also improving, underpinned by firmer oil prices. Modern jackup rig utilisation and day rates are expected to improve (Figure 3) as oil prices continue to rise. We expect KOM’s legacy rigs to be substantially monetised in the next three to five years on the back of the improving industry outlook. While nothing has been firmed up, we view the developments positively as it provides better clarity on the fate of its O&M unit. With the overhang removed, along with the planned divestment of its logistics unit, we believe Keppel will be re-rated.

Maintain BUY with unchanged SOTP target price of S$7.07

We maintain our BUY recommendation with an unchanged SOTP TP of $7.07. We valued the Group based on the four new segments unveiled during Vision 2030 to better reflect the Group’s reporting segments going forward (Figure 4). For its Energy & Environment business, we valued its O&M division at 0.8x book value. Keppel Infrastructure Holdings is valued at 10x FY22e earnings. For its Urban Development segment, we applied a 40% discount on Keppel Land’s RNAV and 1.5x price to book value of the Sino-Singapore Tianjin Eco-City. In the Connectivity segment, we valued M1 at 9x FY22e earnings. For the Asset Management division, we valued Keppel Capital at 10x FY22e earnings, a slight discount to its peers. We also applied a holding-company discount of 20% to the Group.

Risks to our view include 1) a prolonged resolution for Keppel O&M, 2) lack of developments on the SPH resolution and 3) a worsening global economy.

Notify of
Inline Feedbacks
View all comments

About the author

Profile photo of Terence Chua

Terence Chua
Senior Research Analyst
Phillip Securities Research

Terence specialises in the consumer, conglomerate and industrials sector. He has over five years of experience as an analyst in the buy- and sell-side. As an institutional fund management analyst, he sat on the China-Hong Kong desk. Terence was ranked top 3 for Best Analyst under the small caps and energy category in the Asia Money poll 2018.

He graduated from the Singapore Management University with a major in Finance (Honours), and is the honoured recipient of the CFA scholarship.

Get access to all the latest market news, reports, technical analysis
by signing up for a free account today!