Excerpts from analysts' report

CIMB analysts: NGOH Yi Sin, Roy CHEN & Keith LI

China Everbright Water: Project pipeline to sustain growth

model3.15Though China Everbright Water's 9M15 core net profit rose 26.7% yoy, core EPS fell 3.9% due to the enlarged share base.
■ 9M15 core EPS below expectations at 70%/69% of our/consensus FY15 forecasts, due to higher-than-expected tax and finance expenses. 


■ Lower 3Q15 EBITDA margin of 40% (3Q14: 49%) due to higher mix of construction income. Estimated net gearing of 41% still allows for leverage and ROE expansion. 

■ Successful negotiations for tariff hike and continual upgrading projects lift our assumed water tariffs marginally upwards. 

■ Proposed share premium reduction to allow possible dividend payments. 

■ Maintain Add with a lower TP of S$0.94, based on DCF valuation (WACC: 6%). 


3Q15 topline grew 63% yoy, driven by construction activities
3Q15 revenue rose 63% yoy, due to expansion and upgrading of water treatment plants which led to higher construction revenue (3Q14: no construction revenue).

At 71% of our FY15 estimates, we consider 9M15 income to be in line as projects which have recently completed construction will commence operation and contribute to operation services income. Completed acquisition of Dongda Water (FY14 operating income: HK$283m, net profit: HK$47m) will also contribute 2 months’ earnings to CEWL in 4Q15.


9M15 core EPS fell 3.9% yoy
Due to the higher mix of construction revenue, gross margin for 3Q15 dipped to 47% (3Q14: 52%, 2Q15: 44%). Interest expenses for 3Q15 were reduced by 41% yoy, thanks to the refinancing of high interest rate loans. Though 9M15 core net profit rose 26.7% yoy, core EPS fell 3.9% due to the enlarged share base. After including the payment and loan made for Dalian acquisition, CEWL’s estimated net gearing will increase to c.41% by end-15, vs. 3Q15’s 24.5%.

Marginal upward adjustment for water tariffs
CEWL has embarked on a series of negotiations for higher water tariffs, to mitigate the VAT implementation (effective Jul 15).

Share premium reduction – potential dividends? 
In Oct 15, CEWL proposed to reduce its share premium to offset against accumulated losses, which include impairment loss of HK$4.7bn from the RTO of Hankore.

"While this transaction will take place in the accounts of the holding company, and not affect CEWL’s financials on the group level, this could allow for future dividend payments should there be retained profits." -- CIMB 

Given this, and the upgrading of projects (from existing National Grade 1B/2 to 1A) which will allow for higher tariffs, we also marginally lift our average tariff growth rates assumptions from 4.6% to 5.1% pa, starting with an average tariff rate of c.Rmb1/ton for FY15.

Maintain Add, with a lower DCF-based target price of S$0.94
CEWL remains committed to becoming a leading water company in the PRC and achieve 10mt/d of designed capacity by 2020 (currently about 4.6mt/d). While we think that CEWL will be able to increase its designed capacity by 1mt/d pa, we revise our earnings estimates slightly downwards to reflect a more subdued construction pace, different mix of acquisitions/project wins, higher depreciation charges and tax rate. Our DCF-derived TP (WACC: 6%) falls to S$0.94. Maintain Add.

Full report here. 


Share Prices

Counter NameLastChange
AEM Holdings4.6200.240
Avi-Tech Electronics0.3000.005
Broadway Ind0.150-0.003
China Sunsine0.470-0.005
DISA0.004-
Food Empire0.550-0.005
Fortress Minerals0.375-
Geo Energy Res0.395-0.015
Golden Energy0.495-0.045
GSS Energy0.053-0.003
InnoTek0.435-
ISDN Holdings0.480-0.025
ISOTeam0.101-0.004
IX Biopharma0.165-0.004
Jiutian Chemical0.091-0.003
KSH Holdings0.3550.005
Leader Env0.061-
Medtecs Intl0.181-0.005
Meta Health0.0300.001
Moya Asia0.060-0.002
Nordic Group0.425-
Oxley Holdings0.180-0.004
REX International0.240-0.005
Riverstone0.710-0.045
Sinostar PEC0.220-
Southern Alliance Mining0.670-
Straco Corp.0.390-
Sunpower Group0.385-
The Trendlines0.096-
Totm Technologies0.124-
UG Healthcare0.210-
Uni-Asia Group1.1200.040
Wilmar Intl4.120-0.060
Yangzijiang Shipbldg0.945-0.015

NextInsight RSS

rss_2 NextInsight - Latest News

Online Now

We have 708 guests and no members online