Excerpts from DBS Group Research report

Analysts: Carmen Tay & Rachel Tan

Riding on residential tailwinds
• One of the largest land banks with a substantial residential portion of c.4,000 units to be launched over 2018/2019

Oxley

Share price: 
48.5 c

Target: 
68 c

• Recurring income stream to grow strongly from an expanding commercial portfolio

• Strong sell-through rates and execution of its overseas ventures to alleviate concerns that financials are stretched

• Trading at 54% discount to RNAV; fair value of S$0.68



The Business
Strong pipeline of residential profits. After a 5- year hiatus, Oxley returns to Singapore with a bang, amassing a substantial residential land bank of nearly 4,000 units worth c.S$3.0bn in attributable gross development value (GDV).

With tailwinds from an improved residential market, strong sell-through rates for its projects when 
launched over 2Q18-2019 could drive its share price higher.

Outside 
Singapore, Oxley Towers KLCC and Deanston Wharf could contribute an additional c.S$1.3bn when launched and sold.

Potential unlocking of Singapore hotel assets, which could fetch bids of S$1.2m a key. The keen competition for hotel assets could offer an opportunity for Oxley’s recently completed Novotel and Mercure hotels, estimated at c.S$910m (S$1.2m/key), which we believe is not reflected in the share price. 

If a sale materialises, it would empower the group with improved financial flexibility, lowering its debt-to-equity ratio towards peer average of 1.2x (vs 2.1x as of 2Q18).

hotels10.17Oxley's twin hotels on Stevens Road, Singapore: The Novotel and Mercure.



Addressing its high leverage of 2.1x should instil investor confidence. Oxley’s high debt-to-equity ratio of 2.1x stands out among peers, which means that the group needs to remain nimble and maintain a quick-asset-turn strategy.

The group’s high debt 
levels will not put it in good stead in the event of an external shock or a slowdown in property sales momentum as it could undermine profits.

Potential higher interest costs upon refinancing of its bonds 
in 2019/2020 could mean that a quick-asset-turn strategy has to be employed in this current property market upcycle. Potential asset sales in Singapore and the UK will further strengthen its balance sheet.

The Stock
Trading at c.50% discount to RNAV. Our RNAV of S$1.05 is derived after revaluing Oxley’s existing investments and development projects. After imputing a 35% discount to RNAV (vs 10% discount for large-cap developers), we arrive at a fair value of S$0.68.

Key risks include 1) execution of project launches, 2) policy risk, and 3) rising gearing levels and interest costs in a rising rate environment.

Counter NameLastChange
AEM Holdings2.3900.040
Best World2.460-
Boustead Singapore0.960-
Broadway Ind0.128-
China Aviation Oil (S)0.9200.015
China Sunsine0.410-
ComfortDelGro1.490-
Delfi Limited0.900-
Food Empire1.2800.030
Fortress Minerals0.310-
Geo Energy Res0.310-
Hong Leong Finance2.500-
Hongkong Land (USD)3.1100.080
InnoTek0.525-
ISDN Holdings0.3100.005
ISOTeam0.042-0.001
IX Biopharma0.043-
KSH Holdings0.245-0.005
Leader Env0.0510.001
Ley Choon0.0460.003
Marco Polo Marine0.0660.001
Mermaid Maritime0.1420.004
Nordic Group0.340-
Oxley Holdings0.089-
REX International0.1370.001
Riverstone0.8150.015
Southern Alliance Mining0.4450.015
Straco Corp.0.490-
Sunpower Group0.2100.010
The Trendlines0.069-
Totm Technologies0.022-
Uni-Asia Group0.830-0.005
Wilmar Intl3.5000.050
Yangzijiang Shipbldg1.7800.060