The news
Keppel Corporation has entered into definitive agreements with Sembmarine for the proposed combination of its KOM unit and Sembmarine. The proposed combination is based on a 50-50 enterprise value ratio between KOM and Sembmarine. After the deal is completed, Keppel and Sembcorp Marine will own 56% and 44% of the combined entity respectively. Keppel will distribute in-specie 46% of the combined entity shares to its shareholders and retain a 10% stake.
In a separate transaction, Keppel will also sell KOM’s legacy rigs and associated receivables to Asset Co and hold a 10% stake. The Group will receive vendor notes and perpetual securities, which have a value of about $3.9bn and $120mn respectively.
Keppel will realise about $9.4bn in value comprising $4.9bn which represents a 56% stake in the combined entity; an extraction of $500mn in cash as part of KOM’s pre-combination restructuring; as well as vendor notes, perpetual securities and a 10% stake in Asset Co worth a total of $4.1bn.
The two proposed transactions, inter-conditional and being executed concurrently, will be subject to relevant regulatory and shareholder approvals. Keppel expects the deals to be completed by end-2022.
Positives
+ Another step toward Group’s transformation to an asset-light recurring income model. The proposed combination of KOM and Sembcorp Marine and the resolution of KOM’s legacy rigs will see Keppel be more streamlined and focused. Importantly, this will continue the Group’s transformation toward an asset-light business model with a bigger proportion from recurring income (FY21: 28.5%).
The implied valuation of KOM at $4.87bn, which is represented as the value attributable to its 56% interest in the combined entity represents a significant upside to our valuation of KOM at ~$1.5bn (or its NTA of $0.9bn). The upside represented here accounts for KOM’s $5.1bn orderbook, future order wins and margins computed by its independent financial advisor.
Post-completion, Keppel’s Energy & Environment segment would comprise mainly renewables, clean energy, decarbonisation and environmental solutions. The Group will then be much more streamlined, focused and aligned to its Vision 2030 plans.
+ Improved financial metrics. The proposed transactions, if successful, are expected to be earnings accretive to Keppel for FY21 on a pro forma basis. For illustration, had the proposed transaction been completed on 1 January 2021, the earnings per share for FY21 would have been $0.725 instead of $0.562, excluding the net disposal gain from the proposed transactions.
Had the proposed transaction and proposed distribution been completed on 31 Dec 2021, the net gearing would have decreased from 0.68x to 0.63x. Had the proposed transactions and proposed distribution been completed on 31 Dec 2021, the net tangible assets per share would have increased to $5.54 from $5.53.
+ $500mn in cash to be re-invested into new growth areas, including potential share of gains with shareholders. Keppel will seek to re-invest the $500mn in cash extracted as part of KOM’s pre-combination restructuring into new growth areas. We believe the Group could re-invest the proceeds into new growth areas such as data centres and clean energy assets.
We also believe that management could distribute some of the share of gains to its shareholders.
+ Uncompleted rigs at Asset Co, which will no longer be funded by Keppel carry future potential upside. Under the second agreement signed, Keppel has entered into a definitve agreement with Baluran Limited (Baluran), an indirect wholly-owned subsidiary of ASM Connaught House Fund V, and Kyanite Investment Holdings, an indirect wholly-owned subsidiary of Temasek, for the sale of Keppel O&M’s legacy completed and uncompleted rigs and the receivables associated with certain legacy rigs to a separate Asset Co.
Asset Co, which will be independently managed, will maintain, complete and monetise the rigs over time for repayment of the vendor notes and perpetual securities. The external investors of Asset Co will provide capital for completing uncompleted rigs, which would no longer be funded by Keppel. With the improving market conditions, there is confidence on the monetisation of these legacy assets over time. The vendor notes issued to Keppel come with a 5% redemption premium, which allow for the conglomerate to capture future potential upside on these legacy assets.
Outlook
The signing of the definitive agreements is a positive first step, but there are a couple of developments we continue to watch closely – regulatory approvals required for the deal, integration plan of the combined entity, outcome of the remaining 10% combined entity shares and Keppel’s plan for the $500mn in cash.
On the regulatory approvals required for the deal, we note that both Keppel and Sembmarine operate in many jurisdictions, and anti-trust and regulatory approvals will require some time to run through. The second item we are watching is the integration plan of the combined entity. We are watching for the detailing of the upside synergies expected to be created through the proposed combination, as well as opportunities for the combined entity in the energy transition as well as the recovery in the O&M business. Thirdly, there is the outcome of the remaining 10% of the combined entity shares which will be deposited into a segregated account for certain identified contingent liabilities.
The account will be terminated no later than 48 months from the completion of the the proposed combination, or as soon as these contingent liabilities have been dismissed or fully resolved. The balance amount in the account will then be returned to Keppel after making payments to the combined entity, if any. Last but not least, we are watching for how the Group will re-invest the proceeds for the $500mn in cash.
We will provide updates of these developments as they come along.
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:
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.
