Keppel DC REIT: Lifted by acquisitions and more to come January 23, 2018 1136

PSR Recommendation: NEUTRAL Status: Maintained
Target Price: SGD1.47
  • Gross revenue and DPU were within expectations
  • 49 cents DPU declared for 2H17 to be paid on Feb 28 (2H16: 2.80 cents)
  • Maintain Neutral, higher target price of $1.47 (previously $1.36)


The Positives

  • Portfolio WALE remains long at 9.1 years, albeit marginally lower QoQ from 9.2 years.
  • Aggregate leverage remains unchanged QoQ at 32.1%, affording a debt headroom of ~$210mn (based on the manager’s internal cap of 40% gearing). Weighted average debt maturity has been extended to 3.8 years from 2.5 years in 3Q17; and no debt maturing in 2018.

The Negatives

  • QoQ lower portfolio occupancy from 93.4% to 92.6%. This is due to lower occupancy at KDC SGP 1 and KDC DUB 1. Portfolio WALE is also marginally lower QoQ from 9.2 years to 9.1 years.
  • Key tenant renewed at -4.5% reversion. This was for a key client in Gore Hill, who takes up multiple spaces within the portfolio. The tenant took up more space in this renewal and was given a bulk discount. No annual step-up embedded in the lease.
  • $8.52mn revaluation loss that came mainly from four properties. Cap rates remained relatively unchanged YoY, and valuations were impacted mainly by lower incomes. Properties of particular interest are Gore Hill (key tenant with -4.5% reversion, compounded by depreciated AUD), KDC SGP 2 (bulk discount given to another key customer), Basis Bay (client returned one floor of space when lease expired) and KDC DUB 1 (valuer revised rental projection).


The outlook is stable to positive. Income visibility due to negligible renewal risk with only 2.2% and 2.3% of leased area for renewal in 2018 and 2019. The next debt maturity is in 2019, thus avoiding impact from any interest rate hikes in 2018. The low gearing and available debt headroom are favourable for growing the portfolio inorganically. The investment properties are currently valued at $1.54bn, and the manager is working towards achieving the $2bn AUM target in 2018.

Maintain Neutral, higher target price of $1.47 (previously $1.36)

We expect higher revenue and DPU in FY18e on the back of full year contribution from KDC DUB 2 (acquired in September 2017) and partial contribution from maincubes Data Centre (expected from 2Q18 onwards). We have factored in issuance of new units to partially fund the acquisition of maincubes Data Centre. We like the growth story for the stock, but opine that valuation appears to be rich at an implied 1.45 times FY18e P/NAV multiple.

  • Update on maincubes Data Centre. With the commencement of 15-year triple-net master lease, income visibility for the REIT should be improved and extending WALE further out from the current 9.1 years.

Figure 1: Update on maincubes Data Centre


Source: Company FY17 Financial Results presentation, 22 January 2018

Figure 2: Portfolio update



Source: Company FY17 Financial Results presentation, 22 January 2018

Relative valuation

KDCREIT is relatively over-valued in terms of trailing P/NAV, in comparison to its Australia Stock Exchange (ASX)-listed peer, Asia Pacific Data Centre.


Notify of
Inline Feedbacks
View all comments

About the author

Profile photo of Richard Leow

Richard Leow
Research Analyst
Phillip Securities Research Pte Ltd

Richard covers the Transport Sector and Industrial REITs. He graduated with a Master of Science in Applied Finance from the Singapore Management University. He holds the CFTe and FRM certifications and is a CFA charterholder.

He was ranked #2 Top Stock Picker (Asia) for Real Estate Investment Trusts in the 2018 Thomson Reuters Analyst Awards, and ranked #2 Top Stock Picker (Singapore) for Resources & Infrastructure in the 2016 Thomson Reuters Analyst Awards.

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