Excerpts from Maybank Kim Eng report

Analyst: Lai Gene Lih, CFA

After the rain comes a rainbow
Strong 2020E after 2019E speed-bump; Initiate BUY
We model a base case scenario where 2020E earnings could rebound 133% YoY following a 51% slump in 2019E, driven by i) a potential recovery of HDMT test handler (TH) deliveries, and ii) production ramp-up from new customers.

AEM 

Share price: 
90.5 c

Target: 
$1.21

There may be upside to our forecasts, as we have not factored in contributions from Huawei and a second project AEM is involved in for its core customer, a USD215b market-cap chipmaker.

Initiate with BUY with ROE-g/COE-g TP of SGD1.21, based on 2.9x average 2019-20E P/B, based on 2019-20E average ROE of 27.3%, COE of 10.6% and LTG of 2%. Our TP implies 2020E EV/EBITDA of 5.2x, vs. peers’ at 9.6x.


lokewaisan8.17bLoke Wai San, executive chairman, AEM. NextInsight file photoHDMT recovery in 2020E
Following two strong years of production ramp-up, HDMT TH orders are expected to be tempered by slower operational fleet replacement.

However, we believe deliveries in 2020E could pick up as the core customer completes its capacity expansion in Israel.

Concomitantly, the customer has re-affirmed the timelines of new chips manufactured on its new 10nm process, which we believe bodes well for AEM’s prospects. We currently forecast HDMT TH shipments of 44/17/35 in 2018-20E.

However, we may have to update our earnings forecasts as and when AEM updates on 2019E guidance.

Still lucrative with core customer
Thanks to AEM’s strong execution, it has been selected to work with the customer on various other initiatives, including a next-gen hybrid solutions product. Meanwhile, the progress of the core customer’s 10nm process, R&D (2017: USD13b) that is head-and-shoulders ahead of peers, and strong portfolio of IPs and chip manufacturing know-how suggests that the customer’s competitive advantages are intact.

Diversification underway
Since 2017, AEM has acquired three companies and introduced its own inhouse modular and massively parallel test handling solutions AMPS. With these, AEM has secured at least three customers. Development and customisation for these products are already underway. Management expects production ramp-ups in 2020E.

Lai Gene LihLai Gene Lih, CFAValuation
We believe our TP is reasonable, as it implies 8.2x 2020E P/E, for earnings growth of 133%, while global test handling peers are trading at 11.7x for growth of 33%.

On a 2019E basis, our TP implies 19.1x while peers are trading at 14.3x.We believe our TP is reasonable, as it implies 8.2x 2020E P/E, for earnings growth of 133%, while global test handling peers are trading at 11.7x for growth of 33%.

If our base case scenario plays out, we expect AEM’s cash position to account for 27% of its market cap by 2020E. This implies that AEM is currently trading at only 4.5x ex-cash 2020E P/E.

AEM’s share price may be volatile in 2019, especially considering the softer than expected outlook of its key customer at its 4Q18 earnings briefing.

However, disclosures by the customer suggest that the weakness is transient, and that its secular prospects are intact. Moreover, given the earnings tailwinds we see for AEM in 2020, we would be BUY-ers on dips.

 
Full report here.


Share Prices

Counter NameLastChange
AEM Holdings3.1400.020
AusGroup0.0280.001
Avi-Tech Electronics0.4000.010
Best World Int.1.360-
CEI0.890-0.010
China Sunsine0.3800.010
CNMC GoldMine0.2200.005
CSE Global0.4750.025
Food Empire0.5350.015
Golden Energy0.170-
GSS Energy0.0770.004
ISDN Holdings0.235-0.005
ISOTeam0.1320.005
IX Biopharma0.2800.010
JB Foods0.490-
KSH Holdings0.3300.020
Medtecs Intl0.265-0.005
Moya Asia0.0670.002
Nordic Group0.2350.010
Oxley Holdings0.2450.005
Procurri0.270-0.010
REX International0.1950.011
Riverstone2.240-0.170
Roxy-Pacific0.370-0.005
Sing Holdings0.330-
SingMedical0.2450.005
Straco Corp.0.505-
Sunningdale Tech0.980-0.005
Sunpower Group0.4800.025
The Trendlines0.1110.001
Tiong Seng0.1620.002
Uni-Asia Group0.6200.030
Yangzijiang Shipbldg0.9950.025

NextInsight RSS

rss_2 NextInsight - Latest News

Online Now

We have 714 guests and no members online