20150722-Maybank_KERPL-Jobs_secured,_aligned_with_NOC_26页_638kb
报告摘要
PetroVietnam Drilling (PVD VN) Summary
Core Content
PetroVietnam Drilling (PVD VN) is a drilling contractor in Vietnam's offshore oil and gas (O&G) sector, offering both drilling services and related technical support. It is a subsidiary of PetroVietnam (PVN), the dominant O&G player in Vietnam, which provides PVD with a strategic advantage in securing contracts. PVD's share price is currently VND43,900, with a market capitalization of USD701M. The target price is VND58,900, indicating a potential upside of +34%.
Main Business and Revenue Breakdown
PVD's operations are split between drilling and related services, contributing 60% and 38% to profit, respectively. Drilling accounts for 60% and 63% of revenue and gross profit, while services contribute 32% and 34%. This reflects PVD's focus on the drilling segment.
Investment Case
- Defensive Nature: PVD's young rig fleet (average age of 5 years) and strong relationship with PVN enhance job security and reduce profit volatility.
- Undervalued: Despite a 52% drop from its peak in 2014, PVD's valuation is considered undemanding relative to the VN-Index and regional peers.
- Strategic Position: Vietnam's O&G expansion plan and PVN's commitment to increasing national output support long-term demand for drilling services.
Key Catalysts
- Block B Omon Project: Expected to start in 2017, this project will generate significant job flows and is seen as a key driver for PVD's growth.
- New Rigs: PVD is planning to invest in one jack-up and one tender barge for the project, which is projected to lead to a 21% profit growth in 2017.
Valuation
- Conservative Target Price: The target price is based on a 25-year useful life for each rig, considering declining day rates and replacement costs.
- Financial Leverage: PVD's debt-to-equity ratio is 0.4x, which is lower than the industry average, indicating a strong balance sheet.
- Dividend Yield: The net dividend yield is expected to reach 6.2% in 2017, showing strong shareholder returns.
Risk Analysis
- Pricing Pressure: Day rates are sensitive to oil prices, but PVD's contracts allow for flexible adjustments and its young fleet requires less maintenance, mitigating this risk.
- Market Volatility: While pricing pressure is a risk, PVD's job security due to PVN's support leads to more stable profits compared to peers.
Market Share and Fleet Overview
- Market Share: PVD holds 70% of the local drilling market, excluding non-commercialized rigs of Vietsovpetro.
- Rig Fleet: PVD's fleet consists of young, high-efficiency rigs with an average age of 5 years, built by well-known shipyards. These rigs have an efficiency rate of 99% and are capable of performing in Vietnam's offshore waters.
Rig Fleet Expansion Strategy
- Prudent Growth: PVD has expanded its rig fleet over the past 8 years, with each new rig serving a specific drilling campaign.
- Future Plans: PVD is considering investing in new rigs for the Block B Omon project, including a jack-up and a tender barge, which are expected to boost profitability in 2017.
Financial Performance
- Revenue and EBITDA: FY13A to FY17E show fluctuating revenue and EBITDA, with FY17E expected to grow by 21%.
- Net DPS: Expected to rise to VND2,700 in 2017, reflecting improved profitability.
- Core EPS: Projected to grow to VND6,716 in 2017, showing strong earnings potential.
Industry and Market Outlook
- Global E&P Capex Cut: Has led to reduced rig demand and lower day rates globally, but PVD's young fleet and strategic position help it maintain stability.
- Vietnam's O&G Expansion: Vietnam's fourth-largest O&G reserves and its strategic plans for energy infrastructure development support long-term demand for drilling services.
- Rig Utilization: Declining globally, but PVD's rigs are expected to remain in use due to their efficiency and PVN's ongoing expansion.
Strategic Position
- NOC Relationship: PVD's relationship with PVN, the state-owned NOC, ensures access to drilling projects and job security.
- International Expansion: PVD is exploring international markets through a joint venture, PVD Overseas, with 80% ownership.
Summary of Key Financial Metrics
| Metric | FY13A | FY14A | FY15E | FY16E | FY17E |
|---|---|---|---|---|---|
| Revenue (VND b) | 14,866.7 | 20,884.3 | 15,729.9 | 16,175.3 | 18,873.6 |
| EBITDA (VND b) | 3,445.7 | 4,005.2 | 3,656.4 | 3,805.2 | 4,942.3 |
| Core Net Profit (VND b) | 1,883.4 | 2,419.4 | 1,911.3 | 1,934.9 | 2,340.6 |
| Core EPS (VND) | 5,978 | 6,945 | 5,484 | 5,552 | 6,716 |
| Net DPS (VND) | 1,581 | 1,304 | 1,800 | 1,800 | 2,700 |
| Core P/E (x) | 7.3 | 6.3 | 8.0 | 7.9 | 6.5 |
| P/BV (x) | 1.6 | 1.3 | 1.2 | 1.1 | 1.0 |
| Net Dividend Yield (%) | 3.6 | 3.0 | 4.1 | 4.1 | 6.2 |
| ROAE (%) | 22.4 | 22.7 | 15.8 | 14.4 | 15.8 |
| ROAA (%) | 9.3 | 10.8 | 7.7 | 6.6 | 7.0 |
| EV/EBITDA (x) | 5.3 | 5.2 | 4.7 | 6.1 | 4.3 |
| Net Debt/Equity (%) | 30.4 | 9.0 | 12.4 | 55.4 | 37.1 |
Conclusion
PVD is well-positioned in Vietnam's O&G sector with a strong relationship with PVN, a young and efficient rig fleet, and a strategic focus on the country's expansion plans. Despite current pricing pressures and a downturn in the market, the company's financial health and the upcoming Block B Omon project provide a solid foundation for future growth. With a target price indicating a 34% upside and a 70% market share, PVD is recommended as a BUY for investors willing to take calculated risks in the O&G sector.
试读结束,高清完整版pdf/doc/ppt,请点下载