Excerpts from DBS Research report

Analysts: Dale LAI & Derek TAN 

Throwing a spanner in the works

What happened?

What’s New
• Divestments to face potential delay with Purchaser’s failure to obtain Transaction Financing

EC WORLD REIT 

Share price: 
S$0.48

Target: 
S$0.40

• A delay in divestment implies a breach in conditions to refinance expiring loans

• Worst case scenario a termination of the divestment and a need for equity fund raising

• Downgrade to FULLY VALUED on uncertainties surrounding ECWREIT; lower TP of S$0.40.


Investment Thesis
Fresh doubts cast on its ability to refinance loans. It was recently announced that the proposed divestments of two of its assets may potentially be delayed. A delay in the divestments could lead to a breach by ECWREIT’s lenders to refinance both offshore and onshore loans due on 30 April 2023.

ECWorldChair CEO3.18(L-R): EC World REIT Chairman Zhang Guobiao with CEO Goh Toh Sim. (Mr Zhang is also chairman of the REIT's sponsor, Forchn Holdings Group).
NextInsight file photo.
We have adjusted our TP and recommendation to account for this uncertainty.

Will the proposed divestment to sponsor pass the shareholder test? With the manager entering into an MOU with the sponsor for the sale of two assets totalling about S$432.8m (at last valuation), funds received by the REIT will be more than sufficient to pare down its loans (25% by end-Dec 22) and pay a special dividend to unitholders.

Given that it’s an interested party transaction (IPT), we envision unitholders only accepting a deal that is valued close to NAV.

Inherent organic growth in the portfolio underpinned by master leases. Rental escalations ranging from 1.0% to 2.5% built into its master leases ensures organic growth in ECWREIT’s earnings.

Moreover, multi-tenanted assets that cater to the fast-growing logistics industry also have the potential to deliver revenue growth.

Valuation:
Our TP of S$0.40 is based on a DCF valuation and considers ECWREIT’s historical P/NAV multiple and risks arising from uncertainties in refinancing outstanding loans.

Where we differ:
In addition to the one-off pre-termination compensation to be paid in FY22, we have also assumed a slight increase in all-in financing costs when maturing loans are refinanced next year.


Key Risks to Our View:
Key risks include those that are sponsor-related, such as a failure to extend master lease agreements and challenges in maintaining occupancy.

Counter NameLastChange
AEM Holdings2.3600.010
Best World2.440-0.040
Boustead Singapore0.9600.010
Broadway Ind0.128-0.001
China Aviation Oil (S)0.9100.005
China Sunsine0.410-
ComfortDelGro1.4600.010
Delfi Limited0.900-
Food Empire1.320-
Fortress Minerals0.3200.005
Geo Energy Res0.305-0.010
Hong Leong Finance2.4900.010
Hongkong Land (USD)2.8500.030
InnoTek0.535-
ISDN Holdings0.295-0.010
ISOTeam0.0430.004
IX Biopharma0.045-0.003
KSH Holdings0.250-
Leader Env0.0500.002
Ley Choon0.043-
Marco Polo Marine0.069-0.002
Mermaid Maritime0.139-0.003
Nordic Group0.315-0.010
Oxley Holdings0.0890.001
REX International0.135-0.002
Riverstone0.795-0.010
Southern Alliance Mining0.445-0.005
Straco Corp.0.485-
Sunpower Group0.210-
The Trendlines0.069-
Totm Technologies0.022-0.001
Uni-Asia Group0.8250.005
Wilmar Intl3.3800.010
Yangzijiang Shipbldg1.770-0.010