Location via proxy:   [ UP ]  
[Report a bug]   [Manage cookies]                
0% found this document useful (0 votes)
18 views4 pages

Evergrn 1HFY10 Results Preview 20100806 OSK

Download as pdf or txt
Download as pdf or txt
Download as pdf or txt
You are on page 1/ 4

PP10551/10/2010(025682)

06 August 2010

MALAYSIA EQUITY
Investment Research
Daily News
1HFY10 Results Preview
Vincent Lim Vi Ming
+60 (3) 9207 7663
viming.lim@my.oskgroup.com Evergreen Fibreboard
2Q Fundamentals Looking Good
BUY  Evergreen Fibreboard (EFB) is slated to release its 1HFY10 results sometime in the
third week of August. Overall, we expect its earnings to meet our estimates but
Target RM2.63
Previous RM2.08 slightly beat the consensus average, which is still conservative in view of the
Price RM1.52 company’s earnings prospects. We maintain our BUY recommendation on the stock
with a higher target price of RM2.63 against RM2.08 previously, premised on rolling
BUILDING MATERIALS over to its FY11 EPS and pegging the stock at a higher tier building material PE of
Evergreen Fibreboard is involved in the 10x from 9x previously.
manufacture of medium density fibreboards
(MDF), particle boards, value-added
fibreboard and furniture. Higher selling prices. MDF prices have risen y-o-y and q-o-q, with the average selling
prices of EFB’s 2.5mm and 18mm sized MDFs having risen by 13.5% and 15.9%
Stock Statistics
respectively y-o-y. Q-o-q selling prices of the respective MDF sizes also increased by 4.4%
Bloomberg Ticker EVF MK
Share Capital (m) 513.0 and 3.6%. The overall increase in average selling prices was largely due to recovering
Market Cap (RMm) 779.8 global demand as the construction and furniture sectors’ prospects brightened. We are
52 week H│L Price (RM) 1.80 0.81
3mth Avg Vol (‘000) 660.7 aware that in the latest quarter, EFB was operating at utilization of above 75%. This is
YTD Returns 8.6 expected to increase to above 85% towards year-end.
Beta (x) 1.84

Major Shareholders (%) Raw material prices unchanged or lower. Despite higher demand, which has pushed up
EPF 5.2 selling prices, EFB’s operating costs have not changed much. Prices of two of its main raw
LTH 5.1 materials, namely rubber wood and glue, have not increased YTD. Benchmarking prices as
HIMB Trading Ltd 5.0
at the month of May against the start of the year, rubber wood cost in particular - which
Share Performance (%) accounts for 30% of the company’s operating costs - have instead declined by 10.7%. As
Month Absolute Relative for glue, comprising 25% of operating costs, it has remained unchanged YTD, only chalking
1m 11.0 -0.5 up a slight 0.7% increase. Though not currently visible, we reckon that greater economies
3m 6.0 -1.1
6m 15.7 1.1 of scale could be achieved should EFB further ramp up production capacity. EFB currently
12m 80.5 44.1 operates at a maximum production capacity of 1.3m m3 of MDF per annum.
6-month Share Price Performance
Orders still heading towards Malaysia. In our 10 June 2010 report entitled, “Keeping
1.80
Tabs on the Numbers” we said that the political turmoil in Thailand may bode well for EFB.
1.70

1.60
Although it is unfortunate that recent events have caused uncertainty in downtown
1.50
Bangkok, we believe that as long as the political turmoil is confined to Thailand, MDF
1.40 buyers will continue to look out for EFB in Malaysia when considering sourcing their
1.30 products from the ASEAN region.
1.20

1.10
Feb-10 Mar-10 Apr-10 Apr-10 May-10 Jun-10 Jul-10

FYE Dec (RMm) FY07 FY08 FY09 FY10f FY11f


Revenue 731.6 730.5 771.5 874.5 967.7
Net Profit 118.5 76.7 87.4 118.3 134.8
% chg y-o-y 98.4 -35.3 13.9 35.4 13.9
Consensus - - - 104.8 119.4
EPS (sen) 24.7 15.0 17.0 23.1 26.3
DPS (sen) 7.0 0.0 5.3 7.2 8.2
Dividend yield (%) 4.6 0.0 3.5 4.7 5.4
ROE (%) 24.7 13.4 13.3 15.7 15.9
ROA (%) 13.0 6.2 7.0 8.6 9.0
PER (x) 6.2 10.2 8.9 6.6 5.8
BV/share (RM) 1.04 1.19 1.38 1.55 1.75
P/BV (x) 1.5 1.3 1.1 1.0 0.9
EV/ EBITDA (x) 5.2 10.7 7.6 6.3 6.2

OSK Research | See important disclosures at the end of this report 1


OSK Research

VALUATIONS & RECOMMENDATIONS

Strengthening ringgit. Our economics team recently forecast that the year-end USD-MYR exchange
rate could be a stronger 3.18 against 3.3 previously. A strong ringgit will be negative for EFB as most of
the company’s exports are quoted in USD, and as such, will bring about currency losses. Nevertheless,
we understand that timber related companies have pricing flexibility to avoid events such as significant
currency losses.

Valuations. We make no change to our earnings estimates but are ascribing a higher target price for
EFB of RM2.63 from RM2.08 previously. This is upon rolling over to its FY11 EPS of 26.3 sen and
applying a higher tier end building material PE of 10x from 9x previously. We maintain EFB as our Top
buy in the Building Materials sector.

Figure 1: 2.5mm MDF price from 2002-2010 Figure 2: 18mm MDF price from 2002-2010
(USD) Far East (USD) Far East
360 290
340 270
320
250
300
230
280
210
260
190
240
220 170

200 150
Jan Feb Mar Apr May Jun Jul Aug Sept Oct Nov Dec Jan Feb Mar Apr May Jun Jul Aug Sept Oct Nov Dec

2005 2006 2007 2008 2009 2010 2005 2006 2007 2008 2009 2010

Source : www.evergreengroup.com.my Source : www.evergreengroup.com.my

Figure 3: Rubber Wood Index 2005-2010 Figure 4: Glue price Index 2005-2010
170.0 180.0
160.0
150.0 160.0

140.0
140.0
130.0
120.0 120.0
110.0
100.0 100.0
90.0
80.0
80.0
Jan Feb Mar Apr May Jun Jul Aug Sept Oct Nov Dec
Jan Feb Mar Apr May Jun Jul Aug Sept Oct Nov Dec

2005 2006 2007 2008 2009 2010 2005 2006 2007 2008 2009 2010

Source : www.evergreengroup.com.my Source : www.evergreengroup.com.my

OSK Research | See important disclosures at the end of this report 2


OSK Research

EARNINGS FORECAST

FYE Dec (RMm) FY07 FY08 FY09f FY10f FY11f


Turnover 731.6 730.5 771.5 874.5 967.7
EBITDA 146.1 100.7 148.1 194.4 215.3
PBT 140.4 63.9 80.4 120.2 136.9
Net Profit 118.5 76.7 87.4 118.3 134.8
EPS (sen) 24.7 15.0 17.0 23.1 26.3
DPS (sen) 7.0 0.0 5.3 7.2 8.2

Margin
EBITDA (%) 20.0 13.8 19.2 22.2 22.2
PBT (%) 19.2 8.7 10.4 13.7 14.2
Net Profit (%) 16.2 10.5 11.3 13.5 13.9

ROE (%) 24.7 13.4 13.3 15.7 15.9


ROA (%) 13.0 6.2 7.0 8.6 9.0

Balance Sheet
Fixed Assets 517.7 902.9 885.0 873.3 830.1
Current Assets 347.8 289.4 308.8 454.7 605.9
Total Assets 912.6 1246.2 1249.4 1383.4 1491.1
Current Liabilities 138.4 407.3 227.9 267.7 267.7
Net Current Assets 209.3 -117.9 80.9 187.0 338.2
LT Liabilities 235.1 222.6 313.6 313.3 313.3
Shareholders Funds 532.5 610.7 706.2 796.6 899.7
Net Gearing (%) 19.7 64.5 42.8 29.0 9.2

Cash Flow
PBT 140.4 63.9 80.4 120.2 136.9
Other Operating Cash -265.8 -138.0 379.1 18.3 18.8
Chg in Working Capital -17.1 155.8 -397.3 -42.6 -9.6
Operating Cashflow 1.7 121.5 121.2 157.4 209.5
CAPEX -179.5 -457.6 -19.5 -50.0 -20.0
FCF -177.9 -336.1 101.8 107.4 189.5

OSK Research | See important disclosures at the end of this report 3


OSK Research

OSK Research Guide to Investment Ratings

Buy: Share price may exceed 10% over the next 12 months
Trading Buy: Share price may exceed 15% over the next 3 months, however longer-term outlook remains uncertain
Neutral: Share price may fall within the range of +/- 10% over the next 12 months
Take Profit: Target price has been attained. Look to accumulate at lower levels
Sell: Share price may fall by more than 10% over the next 12 months
Not Rated (NR): Stock is not within regular research coverage

All research is based on material compiled from data considered to be reliable at the time of writing. However, information and opinions expressed
will be subject to change at short notice, and no part of this report is to be construed as an offer or solicitation of an offer to transact any securities or
financial instruments whether referred to herein or otherwise. We do not accept any liability directly or indirectly that may arise from investment
decision-making based on this report. The company, its directors, officers, employees and/or connected persons may periodically hold an interest
and/or underwriting commitments in the securities mentioned.

This report has been prepared by OSK Research Sdn. Bhd. for purposes of CMDF-Bursa Research Scheme ("CBRS") administered by Bursa
Malaysia Berhad and has been compensated to undertake the scheme. OSK Research Sdn. Bhd. has produced this report independent of any
influence from CBRS or the subject company. For more information about CBRS and other research reports, please visit Bursa Malaysia’s website
at: http://www.bursamalaysia.com/website/bm/listed_companies/cmdf_bursa_research_scheme/

Distribution in Singapore

This research report produced by OSK Research Sdn Bhd is distributed in Singapore only to “Institutional Investors”, “Expert Investors” or
“Accredited Investors” as defined in the Securities and Futures Act, CAP. 289 of Singapore. If you are not an “Institutional Investor”, “Expert Investor”
or “Accredited Investor”, this research report is not intended for you and you should disregard this research report in its entirety. In respect of any
matters arising from, or in connection with, this research report, you are to contact our Singapore Office, DMG & Partners Securities Pte Ltd
(“DMG”).

All Rights Reserved. No part of this publication may be used or re-produced without expressed permission from OSK Research.
Published and printed by :-

OSK RESEARCH SDN. BHD. (206591-V)


(A wholly-owned subsidiary of OSK Investment Bank Berhad)

Chris Eng

Kuala Lumpur Hong Kong Singapore Jakarta Shanghai

Malaysia Research Office Hong Kong Office Singapore Office Jakarta Office Shanghai Office
OSK Research Sdn. Bhd. OSK Securities DMG & Partners PT OSK Nusadana Securities OSK (China) Investment
6th Floor, Plaza OSK Hong Kong Ltd. Securities Pte. Ltd. Indonesia Advisory Co. Ltd.
Jalan Ampang 12th Floor, 20 Raffles Place Plaza Lippo, 14th Floor, Room 6506, Plaza 66
50450 Kuala Lumpur World-Wide House #22-01 Ocean Towers Jln. Jend. Sudirman Kav 25, No.1266, West Nan Jing Road
Malaysia 19 Des Voeux Road Singapore 048620 Jakarta 12920 200040 Shanghai
Tel : +(60) 3 9207 7688 Central, Hong Kong Tel : +(65) 6533 1818 Indonesia China
Fax : +(60) 3 2175 3202 Tel : +(852) 2525 1118 Fax : +(65) 6532 6211 Tel : +(6221) 520 4599 Tel : +(8621) 6288 9611
Fax : +(852) 2810 0908 Fax : +(6221) 520 4598 Fax : +(8621) 6288 9633

OSK Research | See important disclosures at the end of this report 4

You might also like