Excerpts from analyst's report

UOB Kay Hian analyst: Loke Chunying


Undervalued Stock With A Rising Recurring Income


ong paOng Pang Aik, executive chairman of Lian Beng Group.
NextInsight file photo.
We initiate coverage on Lian Beng with a BUY and SOTP target price of S$0.725, representing a 39.4% upside. Lian Beng has nearly S$90m of unrecognised development profits that will be progressively recognised from FY15-18, setting the profit base as its recurring income grows.

We forecast Lian Beng’s core profit to grow at FY14-17 CAGR of 8.3%, driven primarily by highly recurring rental income from investment properties such as the Jalan Papan workers’ dormitory. Excluding development profits, Lian Beng is currently trading at 7.8x core FY15F PE that is set to compress to only 6.1x FY17F PE. Of note, 40% of core profit will be derived from highly recurring rental income by FY17F deeming current valuations too attractive to ignore.


INVESTMENT HIGHLIGHTS

Initiate coverage with a BUY and SOTP target price of S$0.725. With a FY16F dividend yield of 4.7%, a growing recurring income primarily driven by rental from investment properties and nearly S$90m of development profits yet to be recognised, we believe Lian Beng offers good value at current price levels.

RNAV VALUATION
  Per share (S$)

Comments

Net asset value 0.806

As at 28 Feb 15

Development profits 0.155

Present value of development profits surplus (discount rate: 8%)

RNAV premium of Jalan Papan dormitory 0.005

Present value of profits surplus (discount rate: 8%)

Total 0.967  
Less 25% Conglomerate discount (0.242)  
  0.725  


Lian Beng is currently trading at 35% discount to its net asset value of S$0.806 (where 55% of its assets are in the form of cash, investment securities and properties)

• Bulging property development portfolio with locked in sales. Currently, Lian Beng has stakes in 10 property development and investment projects, with nearly S$90m of development profit that will be progressively recognised from FY15-18. With the exception of Floraville and Hexacube, most of the development projects have locked in sales of more than 78%. (Profit from the Floraville and Hexacube projects represents only 7% of the development profit yet to be recognised.)

• Building its recurring income and strong cash flow. We estimate income from the supply of RMC, leasing of equipment and investment properties may grow from S$13m in FY15 to S$25m in FY17-18, driven primarily by high recurring rental income as various investment properties (eg workers’ dormitory at Jalan Papan) come on stream. Rental income from investment properties is estimated to form 40% of core profit by FY17-18. We have not factored in contribution from the supply of asphalt and as such, this may also provide further upside to our earnings forecasts.

• Deep potential value waiting to be unlocked. We note management has tried to spin off its construction-related businesses (leasing of equipment, supply of RMC) in 2011. While the plan was abandoned due to unfavourable market conditions, we believe there is potential value waiting to be unlocked from the construction-related segment and this may be a potential price catalyst. We also do not dismiss the possibility of Lian Beng monetising some of its investment properties if the price is right, such as in the case of its hotel investment at Middle Road.

• Consistent dividend payout. Lian Beng paid out 9-18% of its earnings as dividends in the last four financial years. For FY16, we expect Lian Beng to pay a dividend of S$0.024/share, based on a 15% payout ratio, translating into a dividend yield of 4.7%. Share price may also be supported if Lian Beng resumes its share buyback programme. In Oct-Dec 14, Lian Beng repurchased 19.6m shares (about 3.7% of total outstanding shares) at S$0.60-0.68/share.

You may also be interested in:


You have no rights to post comments

Counter NameLastChange
AEM Holdings2.290-0.070
Best World2.4600.020
Boustead Singapore0.945-0.015
Broadway Ind0.125-0.003
China Aviation Oil (S)0.905-0.005
China Sunsine0.400-0.010
ComfortDelGro1.450-0.010
Delfi Limited0.895-0.005
Food Empire1.280-0.040
Fortress Minerals0.305-0.015
Geo Energy Res0.300-0.005
Hong Leong Finance2.480-0.010
Hongkong Land (USD)2.830-0.020
InnoTek0.520-0.015
ISDN Holdings0.3000.005
ISOTeam0.042-0.001
IX Biopharma0.040-0.005
KSH Holdings0.2550.005
Leader Env0.050-
Ley Choon0.0440.001
Marco Polo Marine0.067-0.002
Mermaid Maritime0.136-0.003
Nordic Group0.310-0.005
Oxley Holdings0.089-
REX International0.1380.003
Riverstone0.790-0.005
Southern Alliance Mining0.445-
Straco Corp.0.4950.010
Sunpower Group0.205-0.005
The Trendlines0.069-
Totm Technologies0.022-
Uni-Asia Group0.825-
Wilmar Intl3.4000.020
Yangzijiang Shipbldg1.740-0.030
 

We have 434 guests and no members online

rss_2 NextInsight - Latest News