29 August 2014

Croesus Retail Trust Stellar FY14 results – indicative of good FY15!

SINGAPORE | REAL ESTATE BUSINESS TRUST| FY2014 Results 

   

FY14 revenue of JPY 6,261M, is 3.5% higher than our forecast. FY14 Net Income of JPY 4,793M also surpasses our estimates. Stellar operating results serve as testament of retail assets quality. Management delivered on promises! With top line revenue and profits all above firm’s forecast. Demonstrates stability and resolve of management. Expect attractive distribution yields to persists at current price, c.8.8% (FY15) Poised for more growth; thorough acquisition of more retail properties and growth in property income of current assets Maintain "BUY”, with a TP of S$1.18 based on 10% discount to RNAV of S$1.32.

What happened? CRT reported 4Q14 revenue of JPY 1,584M, bringing FY14 revenue to JPY 6,261M. Compared to the CRT-management’s forecast of JPY 6,203M, FY14 revenue was 0.9% higher. CRT attributed strong top line revenue growth to “better-thanexpected” tenant sales, rental income and mall management’s efforts to attract quality tenants. CRT achieved 4Q14 Net Property Income of JPY 1,020M, which was 2.6% higher than estimated. This is largely due to cost savings measures. For its first financial year, CRT recorded a distribution per unit of 8.98 Singapore cents.

FY16F 8,027 5,642 13.16 6.9 83.46 1.0 10.84 10.6%

Market Cap. (USD mn / SGD mn)

348 / 434

3M Average Daily T/O (mn)

0.6

Closing Px in 52 week range

0.85

1.03

0%

50%

100%

1.20 1.10 1.00 0.90 0.80 0.70

20 15 10 5 0

Volume, mn

CRT SP EQUITY

Major Shareholders 1. Target Asset Management 2. AR Capital Pte Ltd 3. Jinquan Tong

May-14

FY15F 7,879 5,053 11.79 7.3 79.51 1.1 9.71 9.5%

0.58

Feb-14

FY14F 6,261 4,793 11.14 7.3 75.33 1.1 8.98 8.8%

Company Data Raw Beta (base on listing period to date)

Nov-13

Key Financial Summary FYE Dec Revenue (JPY mn) NPAT, a dj. (SGD mn) EPS, a dj. (SGD) P/E (X),a dj. BVPS (SGD) P/B (X) DPS (SGD) Di v. Yi el d (%) Source: Compa ny Da ta , PSR es t.

1.15 9.01 1.01 22.8%

Company Description Croesus Retail Trust is the first Asia-Pacific retail business trust with an initial portfolio located in Japan listed on the Singapore Exchange. CRT's principal investment strategy is to invest in a diversified portfolio of predominantly retail real estate assets located in Japan and across Asia-Pacific region and real estaterelated assets relating to the foregoing.

Aug-13

Investment Action We are optimistic of CRT’s operational performance and eagerly await more acquisitions. Maintain Buy due to 1) expected increase in distribution for FY15 – 9.01 SG-cents 2) stable income-producing assets with strong real estate fundamentals 3) potential growth through acquisition. We derive RNAV of S$1.28 and a TP of S$1.15.

Target Price (SGD) Forecast Dividend (SGD-cents) Closing Price (SGD) Potential Upside

May-13

How we view this Previously, we revised forecasted FY2014 revenue to JPY 6,051M, expecting the acquired assets to contribute in a limited capacity. Much to our surprise, the FY14 revenue came in at JPY 6,261M, 3.5% above our estimates. There was no “downtime” for the newly acquired assets. Additionally, net income JPY 4,793M is 17.3% higher than our estimates. For its first financial year, this set of stellar results, shows management’s resolve to deliver on promises. Additionally, the outperformance Net Property Income (JPY 4,029M) validates the strong real estate fundamentals of its retail malls. For FY15, shareholders will enjoy the full year contribution of all 6 retail assets. Expect distribution per unit to be higher, at 9.71 Singapore cents. Furthermore, the management is looking at more value and yield accretive acquisitions. The company is currently in a high growth stage. We are confident of the management’s ability to derive the higher revenue from its current portfolio and add more quality retail assets.

BUY

Rating: (Maintain ‘Buy’ at S$1.12)

STI rebased

(%) 8.0 6.3 5.0

Valuation Method RNAV Analyst Lucas Tan

[email protected] +65 6531 1229

Page | 1 MCI (P) 046/11/2013 Ref. No.: SG2014_0148

29 August 2014 FYE June Income Statement (JPY mn) Revenue EBITDA Depreciation & Amortisation EBIT Net Finance (Expense)/Inc Other items Associates & JVs Exceptional items Profit Before Tax Taxation Profit After Tax Non-controlling Interest Net Income, reported Net Income, adj.

FY14F

FY15F

FY16F

6,261 7,048 0 7,048 -705 0 0 0 6,343 -1,551 4,793 0 4,793 4,793

7,879 6,180 0 6,180 -438 0 0 0 5,742 -689 5,053 0 5,053 5,053

8,027 6,373 0 6,373 -306 0 0 0 6,067 -425 5,642 0 5,642 5,642

FYE June Per share data (JPY) EPS, reported EPS, adj. DPS (SGD Cents) BVPS

FY14F

FYE June Cashflow Statements (JPY mn) CFO PBT Adjustments WC changes Cash generated from ops Others Cashflow from ops CFI CAPEX, net Others Cashflow from investments CFF Share issuance Loans, net of repayments Dividends Others Cashflow from financing Net change in cash Effects of exchange rates CCE, end Source: Company Data, PSR est

FY14F

FY15F

FY16F

11.14 11.79 13.16 11.14 11.79 13.16 8.98 9.01 10.06 75.3 80.1 84.7

6,343 -2,354 -2,661 1,328 -419 909 -65,948 -105 -66,053

FY15F

FY16F

5,742 6,067 -1,562 -1,694 8,481 -211 12,662 4,162 -1,127 -731 11,535 3,431 0 -694 -694

0 -721 -721

31,171 0 0 41,537 0 0 -1,810 -3,285 -3,667 -3,000 0 0 67,898 -3,285 -3,667 2,754 7,556 -958 2,754 10,310

9,352

FYE June FY14F FY15F Balance Sheet (JPY mn) Investment properties 69,870 72,127 Non-current restricted cash 2,053 2,053 Others 282 282 Total non-current assets 72,205 74,462 Cash and cash equivalent 2,754 10,310 Receivables 708 1,970 Current restricted cash 2,755 2,755 Others 129 129 Total current assets 6,346 15,163 Total Assets 78,551 89,625 Loans and borrowings 358 358 Current trade and other payables 885 2,042 Derivatives financial instruments 27 0 Others 653 653 Total current liabilities 1,924 3,054 Long term loans 40,244 40,244 Others 3,990 11,990 Total non-current liabilities 44,234 52,234 Non-controlling interest 0 0 Shareholder Equity 32,394 34,338

FYE June Valuation Ratios P/E (X), adj. P/B (X) EV/EBITDA (X), adj. Dividend Yield (%) Growth & Margins (%) Growth Revenue EBITDA EBIT Net Income, adj. Margins EBITDA margin EBIT margin Net Profit Margin Key Ratios ROE (%) ROA (%) Net Debt/(Cash) Net Gearing (X)

FY14F

FY15F

FY16F 74,848 2,053 282 77,184 9,352 2,007 2,755 129 14,242 91,426 358 2,013 0 653 3,024 40,244 11,845 52,089 0 36,312

FY16F

7.3 1.11 9.6 7.78%

6.9 1.05 10.9 8.92%

6.1 0.99 10.6 9.96%

NA NA NA NA

25.8% -12.3% -12.3% 5.4%

1.9% 3.1% 3.1% 11.7%

112.6% 112.6% 76.5%

78.4% 78.4% 64.1%

79.4% 79.4% 70.3%

29.6% 12.2%

15.1% 6.0%

16.0% 6.2%

37,848 48.2%

30,292 33.8%

31,250 34.2%

Page | 2

29 August 2014 Ratings History 1.15 1.10

Market Price Target Price

Source: Bloomberg, PSR

1.05 1.00 0.95

0.90 0.85 0.80

Dec-15 Nov-15 Oct-15 Sep-15 Aug-15 Jul-15 Jun-15 May-15 Apr-15 Mar-15 Feb-15 Jan-15 Dec-14 Nov-14 Oct-14 Sep-14 Aug-14 Jul-14 Jun-14 May-14 Apr-14 Mar-14 Feb-14 Jan-14 Dec-13 Nov-13 Oct-13 Sep-13 Aug-13 Jul-13 1 2 3 4 5 PSR Rating System Total Returns Recommendation Rating > +20% Buy 1 +5% to +20% Accumulate 2 -5% to +5% Neutral 3 -5% to -20% Reduce 4 <-20% Sell 5 Remarks We do not base our recommendations entirely on the above quantitative return bands. We consider qualitative factors like (but not limited to) a stock's risk reward profile, market sentiment, recent rate of share price appreciation, presence or absence of stock price catalysts, and speculative undertones surrounding the stock, before making our final recommendation

Page | 3

29 August 2014 Important Information This publication is prepared by Phillip Securities Research Pte Ltd., 250 North Bridge Road, #06-00, Raffles City Tower, Singapore 179101 (Registration Number: 198803136N), which is regulated by the Monetary Authority of Singapore (“Phillip Securities Research”). By receiving or reading this publication, you agree to be bound by the terms and limitations set out below. This publication 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 document by mistake, please delete or destroy it, and notify the sender immediately. Phillip Securities Research shall not be liable for any direct or consequential loss arising from any use of material contained in this publication. The information contained in this publication has been obtained from public sources, which Phillip Securities Research has no reason to believe are unreliable and any analysis, forecasts, projections, expectations and opinions (collectively, the “Research”) contained in this publication are based on such information and are expressions of belief of the individual author or the indicated source (as applicable) only. Phillip Securities Research has not verified this information and no representation or warranty, express or implied, is made that such information or Research is accurate, complete, appropriate or verified or should be relied upon as such. Any such information or Research contained in this publication 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. In no event will 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 preparation or issuance of this report, (i) be liable in any manner whatsoever for any consequences (including but not limited to any special, direct, indirect, incidental or consequential losses, loss of profits and damages) of any reliance or usage of this publication or (ii) accept any legal responsibility from any person who receives this publication, even if it has been advised of the possibility of such damages. You must make the final investment decision and accept all responsibility for your investment decision, including, but not limited to your reliance on the information, data and/or other materials presented in this publication. Any opinions, forecasts, assumptions, estimates, valuations and prices contained in this material 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 publication 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 publication 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 publication has been made available constitutes neither a recommendation to enter into a particular transaction, nor a representation that any product described in this material is suitable or appropriate for the recipient. Recipients should be aware that many of the products, which may be described in this publication 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 research 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 preparation or 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 preparation or issuance of this report, may have participated in or invested in transactions with the issuer(s) of the securities mentioned in this publication, 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 preparation or 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 publication. 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 preparation or 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 preparation or issuance of this report, may at any time engage in any of the above activities as set out above or otherwise hold a interest, whether material or not, in respect of companies and investments or related investments, which may be mentioned in this publication. 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 preparation or issuance of this report, which is not reflected in this material, 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 preparation or 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 preparation or issuance of this report, may have issued other material that is inconsistent with, or reach different conclusions from, the contents of this material. 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. Section 27 of the Financial Advisers Act (Cap. 110) of Singapore and the MAS Notice on Recommendations on Investment Products (FAA-N01) do not apply in respect of this publication.

Page | 4

29 August 2014 This material 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 material may not be suitable for all investors and a person receiving or reading this material 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. Please contact Phillip Securities Research at [65 65311240] in respect of any matters arising from, or in connection with, this document. This report is only for the purpose of distribution in Singapore. Contact Information (Singapore Research Team) Management Chan Wai Chee (CEO, Research - Special Opportunities) Joshua Tan (Head, Research - Equities & Macro) Equities | Macro Joshua Tan Soh Lin Sin Bakhteyar Osama Finance Benjamin Ong

Telecoms Colin Tan

+65 6531 1249 +65 6531 1516 +65 6531 1793 +65 6531 1535

+65 6531 1221 SINGAPORE Phillip Securities Pte Ltd Raffles City Tower 250, North Bridge Road #06-00 Singapore 179101 Tel +65 6533 6001 Fax +65 6535 6631 Website: www.poems.com.sg

Research Operations Officer Jaelyn Chin +65 6531 1240

+65 6531 1231 +65 6531 1249 Market Analyst | Equities Kenneth Koh +65 6531 1791

US Equities Wong Yong Kai

+65 6531 1685

Real Estate Caroline Tay

Real Estate Lucas Tan

+65 6531 1229

+65 6531 1792

Transport Richard Leow, CFTe +65 6531 1735 Contact Information (Regional Member Companies) MALAYSIA Phillip Capital Management Sdn Bhd B-3-6 Block B Level 3 Megan Avenue II, No. 12, Jalan Yap Kwan Seng, 50450 Kuala Lumpur Tel +603 2162 8841 Fax +603 2166 5099 Website: www.poems.com.my

HONG KONG Phillip Securities (HK) Ltd 11/F United Centre 95 Queensway Hong Kong Tel +852 2277 6600 Fax +852 2868 5307 Websites: www.phillip.com.hk

JAPAN Phillip Securities Japan, Ltd. 4-2 Nihonbashi Kabuto-cho Chuo-ku, Tokyo 103-0026 Tel +81-3 3666 2101 Fax +81-3 3666 6090 Website: www.phillip.co.jp

INDONESIA PT Phillip Securities Indonesia ANZ Tower Level 23B, Jl Jend Sudirman Kav 33A Jakarta 10220 – Indonesia Tel +62-21 5790 0800 Fax +62-21 5790 0809 Website: www.phillip.co.id

CHINA Phillip Financial Advisory (Shanghai) Co Ltd No 550 Yan An East Road, Ocean Tower Unit 2318, Postal code 200001 Tel +86-21 5169 9200 Fax +86-21 6351 2940 Website: www.phillip.com.cn

THAILAND Phillip Securities (Thailand) Public Co. Ltd 15th Floor, Vorawat Building, 849 Silom Road, Silom, Bangrak, Bangkok 10500 Thailand Tel +66-2 6351700 / 22680999 Fax +66-2 22680921 Website www.phillip.co.th

FRANCE King & Shaxson Capital Limited 3rd Floor, 35 Rue de la Bienfaisance 75008 Paris France Tel +33-1 45633100 Fax +33-1 45636017 Website: www.kingandshaxson.com

UNITED KINGDOM King & Shaxson Capital Limited 6th Floor, Candlewick House, 120 Cannon Street, London, EC4N 6AS Tel +44-20 7426 5950 Fax +44-20 7626 1757 Website: www.kingandshaxson.com

UNITED STATES Phillip Futures Inc 141 W Jackson Blvd Ste 3050 The Chicago Board of Trade Building Chicago, IL 60604 USA Tel +1-312 356 9000 Fax +1-312 356 9005

AUSTRALIA PhillipCapital Level 12, 15 William Street, Melbourne, Victoria 3000, Australia Tel +61-03 9629 8288 Fax +61-03 9629 8882 Website: www.phillipcapital.com.au

SRI LANKA Asha Phillip Securities Limited 2nd Floor,Lakshmans Building, No.321, Galle Road, Colombo 03, Sri Lanka Tel: (94) 11 2429 100 Fax: (94) 2429 199 Website: www.ashaphillip.net

INDIA PhillipCapital (India) Private Limited No. 1, C‐Block, 2nd Floor, Modern Center , Jacob Circle, K. K. Marg, Mahalaxmi Mumbai 400011 Tel: (9122) 2300 2999 Fax: (9122) 6667 9955 Website: www.phillipcapital.in

Page | 5

Croesus Retail Trust BUY

SINGAPORE | REAL ESTATE BUSINESS TRUST| FY2014 Results. Rating: BUY. (Maintain 'Buy' at S$1.12). •. FY14 revenue of JPY 6,261M, is 3.5% higher than ...

392KB Sizes 1 Downloads 89 Views

Recommend Documents

Croesus Retail Trust
Feb 28, 2014 - Institutional Investor, DBS Bank Ltd accepts legal responsibility for the contents of ... compliance with any applicable U.S. laws and regulations.

Croesus Retail Trust
Feb 28, 2014 - DBS Bank recommendations are based an Absolute Total Return* Rating system, .... compliance with any applicable U.S. laws and regulations.

Croesus Retail Trust - KGI Securities (Singapore)
Oct 24, 2011 - The acquisition is accretive, given that the NPI yield of TP ... There are prospects to grow TP's NPI further. .... Financial liabilities (Non-Current).

CapitaLand Retail China Trust
Xinjiang. Zhengzhou (1). CapitaMall Erqi. Wuhu (1). CapitaMall Wuhu. Wuhan (1). CapitaMall. Minzhongleyuan. Shanghai (1). CapitaMall Qibao. Beijing (5). CapitaMall Xizhimen. CapitaMall Wanjing. CapitaMall Grand .... Target Price & Ratings History. So

Watch Croesus (1960) Full Movie Online HD Streaming Free ...
Watch Croesus (1960) Full Movie Online HD Streaming Free Download.______.pdf. Watch Croesus (1960) Full Movie Online HD Streaming Free Download.

T-Buy
Nov 14, 2017 - Prachuabkirikhan 77110. Tel. 0-3252-3270. THA PHRA. 99 The Mall Thapra Mall Building,. 9th Floor, Ratchadapisek Road, Bukkalo, Thonburi,.

Retail Management
Jan 20, 2018 - Use this advising guide to choose courses with your college advisor and track your progress towards milestones and completion of program. Pre-Degree Requirements. Program Specific. Reading and Writing Placement. Placements based on TSI

Retail Branding.pdf
Explain the strategy of brand extension followed 10. during the major branding decisions. Explain it,. giving suitable examples, features, advantages.