Old Chang Kee Ltd. – A strong finish, marking the inflection point May 31, 2018 1636

PSR Recommendation: BUY Status: Maintained
Target Price: SGD0.98
  • FY18 Revenue grew 9.1% YoY, driven by product innovations and in line with our expectation
  • FY18 Earnings beat our FY18e estimate by 13% on higher operating leverage and lower than expected start-up costs from its UK JV
  • Growth momentum to extend into FY19e, while gains from the expanded factory capacity and new factory equipment should start to roll in more significantly
  • Final dividend of 1.50 cents, unchanged from last year
  • Maintained BUY with unchanged DCF-derived TP of S$0.98

The Positive

+ FY18 Revenue growth is the strongest in the past 5 years, mainly from underlying sales growth. Sales from retail outlets were up 9.2% YoY, driven by the +8.0% YoY average sales per store; and to a lesser extent, by the net one additional store count during FY18.

In addition, puff sales were up 3.3% YoY, and remained as the major revenue contributor (c.30% of the FY18 Revenue). We believe these figures are a testament to the Group’s successful product innovation.

+ 4Q18 Gross margin returned to c.63%; which should be sustainable. Gross margin has been depressed for the past 3 quarters. Average selling prices have been revised to pass on the higher raw material costs to consumers in Apr-18. It also benefit from a more favourable input prices arising from bulk purchasing, on the back of expanded factory space.

The Negative

– UK joint venture incurred S$0.08mn of start-up costs prior to opening. The Group is on-track to open its first flagship outlet in Covent Garden – London, United Kingdom in Jun-18.


Positive outlook as growth momentum extend into FY19e. New stores opening and product innovations will continue to drive topline growth. The new factory will increase production capacity (in terms of variety and volume) to fuel their expansion strategy, and improve its margins via (a) enhanced manufacturing efficiencies and (b) cost savings from bulk purchasing.

Maintained Buy with unchanged DCF-derived TP of S$0.98

We have increased our FY19e sales growth expectation to 6.0% YoY from 4.1%. We also introduce FY20 estimates in his report. Core net profit is estimated grow by 21.6%/22.8% in FY19/20e as the Group continues to ramp up its product innovation effort while deriving better operating efficiencies from its new factory facilities and equipment.

OCK is currently trading at 19% discount to its peers average of 28.1x. Our TP implies a F19e/FY20e PER of 22.6x and 18.5x, respectively.

We like the stock as we expect OCK to:

  1. Continue to pay out more than 90% of its earnings in FY19e, supported by an increasing free cash flows. We expect FY19e dividend to increase by 1.0 cents to 4.0 cents as free cash flows improve from S$1.6mn in FY18 to S$5.2mn.
  2. Enjoy a high ROE of 18.0% in FY19e.

Figure 1: Comparables

Notify of
Inline Feedbacks
View all comments

About the author

Profile photo of Soh Lin Sin

Soh Lin Sin
Investment Analyst
Phillip Securities Research Pte Ltd

Lin Sin has been an investment analyst in Phillip Securities Research since June 2014, where she started as an economist, focusing on China and ASEAN macroeconomics. Currently, she covers primarily the Consumers and Healthcare sectors in Singapore equities market.

She graduated with a Bachelor of Science in Mathematics and Economics from NTU.

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