Result Highlights
Soft overall performance
SMRA delivered another tepid performance for 3Q17 as the laggard trend it has exhibited since 1Q17 continues. Revenue was reported at IDR 1.3 tn (-10% QoQ, +1% YoY), operating profit at IDR 296.1 bn (+22.8% QoQ, -4% YoY), and NPAT at IDR 70.6 bn ( +113% YoY; Figure 1). In terms of cumulative performance, SMRA’s 9M17 top and bottom lines met 73.89% and 35.48%, respectively, of our revised FY17F projection. Furthermore, gross profit grew slower than expected (+4.8% YoY) as gross margin contracted at 43.2%, down 2.35%. We believe this was due to an elevated portion of revenue recognition from high-rise projects. (Springlake Bekasi and MTown Serpong). In terms of costs, SG&A expenses rose by 9.5% YoY to IDR 889 bn, in particular from rising promotion and advertising expenses. Overall 9M17 bottom line performance came in below our and consensus’ expectation at 35.48% and 36.1%, respectively.
Marketing sales achievement has some catching up to do
Sluggish marketing sales hampered SMRA’s earnings delivery in 3Q17 as marketing sales in 9M17 only reached IDR 1.99 tn (-9.6% YoY vs. 9M16’s IDR 2.2 tn), achieving 56.65% of the company’s revised full-year marketing sales target of IDR 3.5 tn. There were several projects launched in 3Q17 such as Sapphire Commercial Karawang, Cynthia Bandung phase 2 and Burgundy Residence Bekasi phase 2. Looking at those projects, we note that the take-up rates for the launches conducted by SMRA in 3Q17 varied from 33% – 82%. We believe the wide-ranging take-up rate occurred due to customers being more selective in acquiring properties. Limited price appreciation, flat rental yields and hefty price discrepancies between the primary and secondary markets, we expect customers’ appetite to be remained selective until at the end of the year. Due to this reason, we expect recognition from one-off land sales, which should help buffer 4Q earnings. We forecast SMRA to book revenue of IDR 1.411 tn and net profit amounting to IDR 218 bn in 4Q17.
We are cautious on interest coverage level
Currently, SMRA net debt level stood at IDR 5.84 tn in the third quarter, rose 2.5% from IDR 5.69 tn in the second quarter. Net gearing, thus, stood higher at 70.7% vs. 69.3% in 2Q17. We are cautious with SMRA’s interest coverage which currently stood at 1.49x as it was below the sector average threshold at 2x. Meanwhile, operating cash flow was recorded positive at IDR 104 bn but lower than the previous period of IDR 146 bn and sales advances increased slightly to IDR 2.8 tn from IDR 2.7 tn in 2Q17.
Rating and Valuation
We maintain our HOLD recommendation but revised the 12 month forward target price from IDR 1,180 to IDR 1,110. We downgraded our FY17/18F earnings by 43.56%/21.49% due to extensive pressure on its operational margin from prolonged interest burden and low revenue recognition. Our view remains neutral on SMRA as margins contraction and lethargic marketing sales achievement will continue to undermine its bottom line until majority of revenue backlog from previous high-rise projects can be recognized. Currently, SMRA is trading at FY17/FY18 P/E of 43.7x/31.7x and FY17F RNAV of 62%.
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:
