20140319-Maybank_KERPL-Daily_Edge_12页_400kb
报告摘要
Daily Edge Summary - 19 March 2014
Core Content Overview
This document provides an analysis of the financial performance and outlook for Robinsons Retail Holdings Inc (RRHI), a key player in the consumer sector. It also includes updates on other financial sectors and market activities, including banking and utilities.
Key Information
RRHI Performance and Outlook
- Stock Price: PHP67.60
- Target Price: PHP77.50
- Recommendation: BUY
- 2013 Adjusted Net Income: PHP2.68b, up 151% from 2012, driven by a 17% increase in net sales and improved margins.
- 2013 Net Sales: PHP67.3b, aligning with the forecast of PHP67.7b.
- 2013 Gross Profit: PHP14.3b, up 30%, due to better supplier support and discounts.
- 2013 EBITDA: PHP5.2b, up 63%, with improved gross profit margin and lower cash operating costs.
- 2013 Gross Margin: Improved by 215bps to 21.3%
- 2013 Net Profit Margin: Improved by 190bps to 4%
- 2014 Outlook: Management expects net sales and net selling space to grow by mid to high teens organically, with gross profit margin to improve by 40bps.
- 2014 Net Sales Forecast: PHP89.8b, up 33.6% YoY.
- 2014 Operating Income Forecast: PHP5b, up 22.5% YoY.
- 2014 Net Income Forecast: Expected to grow over 30% due to higher interest income.
- Store Expansion: 152 new stores opened in 2013, increasing net selling space by 11% to 597k sqm.
- 2014 Store Openings: 49 stores opened by end-February, with 160 contracts secured and 180 under negotiation.
- New Store Mix: 40% in Visayas-Mindanao, 36% in Luzon (outside Metro Manila), and the rest in Metro Manila.
- New Supermarket Formats:
- One high-end supermarket (Robinsons Selection)
- Seven to eight compact neighborhood grocery stores
- Wholesale-retail supermarkets (Jaynith's Supermarkets)
- Capex Forecast: PHP7b for 2014, with 75% allocated to new stores and 17% for renovations.
Market Highlights
- Banks:
- MBT closed its public offering of Basel III-compliant Tier 2 notes early due to oversubscription.
- The final issue size may vary and will be determined within the week.
- Debt carries a 5.375% coupon rate, 50bps higher than a government issuance.
- Utilities:
- PEMC set new regulated WESM rates for November and December 2013.
- New rates should lower electricity charges for December and January billing periods.
- MER is still awaiting official revised invoices to compute new rates.
Key Financial Metrics
| Metric | 2012 (PHPm) | 2013 (PHPm) | Change (%) | 4Q12 (PHPm) | 4Q13 (PHPm) | Change (%) |
|---|---|---|---|---|---|---|
| Net Sales | 57,393 | 67,254 | 17.2 | 17,962 | 20,078 | 11.8 |
| Supermarkets | 29,295 | 32,491 | 10.9 | 8,402 | 9,487 | 12.9 |
| Department Stores | 11,374 | 11,877 | 4.4 | 3,843 | 3,921 | 2.0 |
| DIY Stores | 6,195 | 7,095 | 14.5 | 1,756 | 2,007 | 14.3 |
| Convenience Stores | 3,826 | 4,208 | 10.0 | 1,009 | 1,125 | 11.6 |
| Drug Stores | 2,443 | 6,287 | 157.3 | 1,476 | 1,691 | 14.5 |
| Specialty Stores | 4,260 | 5,296 | 24.3 | 1,475 | 1,846 | 25.1 |
| Cost of Merchandise Sold | (46,414) | (52,942) | 14.1 | (14,483) | (15,739) | 8.7 |
| Gross Profit | 10,979 | 14,312 | 30.4 | 3,479 | 4,339 | 24.7 |
| Royalty, Rent and Other Income | 1,079 | 1,321 | 22.4 | 293 | 352 | 20.1 |
| Operating Expenses | (10,636) | (11,569) | 8.8 | (3,182) | (3,269) | 2.7 |
| Operating Income | 1,422 | 4,064 | 185.8 | 589 | 1,422 | 141.4 |
| Interest Income | 114 | 113 | -0.9 | 45 | 63 | 40.6 |
| Interest Expense | (58) | (77) | 32.8 | (21) | (13) | -38.2 |
| Net Income | 1,200 | 2,682 | 123.5 | 412 | 923 | 124.2 |
| Adjusted Net Income | 1,070 | 2,682 | 150.7 | 412 | 923 | 124.2 |
| EBITDA | 3,180 | 5,191 | 63.2 | 1,267 | 1,841 | 45.3 |
Key Insights
- RRHI's Growth Drivers: Expansion and improved margins are the main growth drivers in 2014F.
- Segment Performance:
- Drug stores and larger formats were the top contributors to EBITDA growth.
- Supermarkets remained the largest contributor to sales and EBITDA.
- Smaller store formats showed stronger SSSG, while supermarkets and department stores had flattish growth.
- Market Outlook:
- The company is actively seeking M&A targets, particularly in regional supermarkets and drug stores.
- It is also exploring international brands for expansion into the Philippines.
Upcoming Events
- 19 Mar: Metro Pacific Investments Corporation
- 21 Mar: Travellers International Hotel Group, Inc.
- 24 Mar: Trans-Asia Oil and Energy Development Corp.
- 31 Mar: Col Financial Group, Inc.
Valuation Metrics
| Metric | 2012 | 2013F | 2014F | 2015F |
|---|---|---|---|---|
| Net Sales | 48,303 | 67,697 | 89,846 | 115,849 |
| EBITDA | 1,694 | 4,876 | 6,357 | 8,744 |
| Adjusted Net Profit to Common | 483 | 2,590 | 3,433 | 4,669 |
| Adjusted EPS | 0.54 | 1.90 | 2.51 | 3.42 |
| PER | 126.0 | 35.7 | 26.9 | 19.8 |
| EV/EBITDA | 33.4 | 12.5 | 9.8 | 7.1 |
| Adjusted Net Income Margin | 2.1 | 4.0 | 4.6 | 5.4 |
Conclusion
RRHI's 2013 results were largely in line with expectations, driven by store expansion, acquisitions, and improved margins. The company is positioned for continued growth in 2014F, with a focus on new store openings and margin improvements. Analysts maintain a BUY recommendation, with a target price of PHP77.50, indicating a 15% upside. The company is also actively pursuing M&A opportunities and international expansion, which could further boost its earnings.
试读结束,高清完整版pdf/doc/ppt,请点下载