Excerpts from RHB report

Initiate coverage with a BUY and DCF-derived SGD5.45 TP, 50% upside with c.3% FY20F yield.

Riverstone 

Share price: 
$3.64

Target: 
$5.45

Our TP, which implies 12.7x FY21F P/E, is close to its 13.4x average P/E and at a 29% discount to the sector average.

The discount reflects its smaller market cap and lower liquidity.
We expect FY20F earnings to surge 262% YoY, followed by another 105% in FY21F, supported by rising ASPs and a 42% capacity expansion between FY19 and FY22F.


RS Glove Stripping

Nitrile glove producer specialising in cleanroom and healthcare glove production. Riverstone is primarily a nitrile glove manufacturer, with a 95% focus on nitrile gloves.

The remaining 5% consists of latex gloves.

Its clients are mainly from the cleanroom and healthcare industries.

OBM business model for cleanroom; OEM for healthcare. Products from Riverstone’s cleanroom division are sold under the “RS Riverstone Resources” brand, for use in cleanroom environments.

As for the healthcare division, Riverstone is an OEM producer – similar to most glove producers in Malaysia. Revenue contribution from the cleanroom and healthcare divisions are at 31% and 69%.

FY20F earnings to surge 262% YoY, 105% in FY21F. Riverstone stands to benefit from the rising ASPs in healthcare and cleanroom gloves, given the acute global shortage of gloves.

WongTeekSon219

Strong management team. The company’s founder and CEO, Wong Teek Son, has 31 years of experience in the gloves manufacturing industry.

The company has increased its ASP for healthcare gloves by 10% MoM since June, and expects the uptrend to continue for both healthcare and cleanroom gloves, up to end-2020.

42% capacity expansion over the next three years. The company plans to expand its capacity by 1.5bn pieces pa (ppa) in FY20F, FY21F and FY22F.

All in, we expect Riverstone to expand its production capacity by 42% to 13.5bn ppa by end-FY22.

Strong balance sheet with net cash of MYR264.1m – an improvement from its net cash of MYR117.4m as at end-Dec 2019. This was on the back of higher net cash flow from its operations in 1H20, which has tripled YoY.


Undervalued. At its current share price of SGD3.64, Riverstone is trading at 8.6x FY21F P/E.

This is below its average forward P/E of 13.4x, which we think is unjustified.

Its long term earnings growth prospects are bright, given the positive outlook for the cleanroom and healthcare industries.

Risks to our valuation and earnings forecasts: Industry overexpansion, lower-than-expected USD/MYR, and volatile raw material prices.


TP of SGD5.45. We use Discounted Cash Flow-Free Cash Flow to Firm (DCF-FCFF) to value Riverstone.

Key parameters are a WACC of 8.3% and terminal growth rate of 1%.

Our TP of SGD5.45 implies 12.7x FY21F P/E.

Against peer average of 18x, the implied forward PE of 12.7x is at a 29% discount.

We believe that the discount is justified, given Riverstone’s smaller market cap and lower stock liquidity.



Full report here.


Share Prices

Counter NameLastChange
AEM Holdings3.980-0.070
Avarga0.305-
Avi-Tech Electronics0.405-
BH Global0.295-
China Sunsine0.495-
Food Empire0.850-
Fortress Minerals0.620-0.020
Golden Energy0.380-0.005
GSS Energy0.0670.001
InnoTek0.860-0.025
ISDN Holdings0.710-0.015
ISOTeam0.123-0.011
IX Biopharma0.230-
KSH Holdings0.365-0.005
Leader Env0.0780.004
Medtecs Intl0.800-0.010
Moya Asia0.0680.001
Nordic Group0.310-0.005
Oxley Holdings0.2250.005
Procurri0.330-
REX International0.205-
Riverstone1.240-0.040
Roxy-Pacific0.395-
Southern Alliance Mining1.0000.010
Sri Trang Agro1.560-
Straco Corp.0.520-0.010
Sunpower Group0.665-0.015
The Trendlines0.1030.001
UG Healthcare0.560-0.015
Uni-Asia Group0.950-0.015
Wilmar Intl4.410-0.050
Yangzijiang Shipbldg1.3900.010
Yinda Infocomm0.2350.005

NextInsight RSS

rss_2 NextInsight - Latest News

Online Now

We have 330 guests and no members online