Analysts' Recommendation

CLSA: YTL Corp all systems go - BUY

CLSA Asia Pacific Markets, 24 February 2005


YTL Corp

Target Price: RM6.20

Current Price: RM5.20



YTL Corp is currently in a sweet spot with all core divisions well positioned to deliver growth. Underpinned by acquisitions and organic growth, we forecast 04-06 cagr of 20%. With 06 PER at 11.1x and upside from imminent property asset unlocking, we see a 19% share price appreciation from current level. Our new target price of RM6.20 values the stock at RNAV or implied 06 PER of 13.0x. Upgraded from O-PF to BUY.


New growth phase

YTL Corp is firing on all cylinders. Core divisions like utility, cement and property are projected to deliver earnings growth of 15-41% over the next three years, underpinned by both organic and acquisitions. Following the recent earnings upgrade at YTL Power (by 6-10%), we have also revised up YTL Corp earnings to factor in contributions from Perak Hanjoong and the latest property launches. The net impact is an earnings upgrade of 19-27% over FY05-07.


Ripe for unlocking

Three of YTL’s investment properties – two shopping malls and a hotel building – are to be injected into a REIT. This exercise will allow YTL to unlock value of its investment properties which has a combined book value of about RM400m. Based on gross yield of 6% and estimated annual rental Ebit of RM50m, YTL could raise RM408m from this exercise if it were to retain a 51% stake.


Acquisition upside

YTL Power, Tanjong, AIG, and Mitsubishi/CLP, have been short-listed for the acquisitions of 100% stake in Intergen. The Intergen portfolio consists of 7844MW of generating assets via 10 international plants and is reported to be worth US$4.8bn including US$3.3bn of debt. If successful, YTL Power will likely gear up rather than tapping the equity market to finance its equity portion.


Cheap big cap stock

YTL Corp is one of the cheaper big cap stock in the market, trading at 11.1x 06 earnings against 2-year EPS cagr of 20%. If we were to strip out YTL Power, the rest of the operations are trading at 9.2x. With reputable management, decent growth, support from share buy back programme, and imminent unlocking of asset values, we see good upside potential. Target price raised to RM6.20 on RNAV or implied 06 PER of 13.0x.


Earnings upgraded

Combination of acquisitions (in the likes of Jawa Power and Perak Hanjoong) and organic growth (aggressive property launches and Wessex water rate hike) are driving YTL Corp into the next growth phase. Based on our latest forecast (after a 19-27% upgrade), YTL is set to record a 2-year core EPS cagr of 20.0%, underpinned mainly by stronger performances at power/water, cement and property divisions.


YTL Power is projected to grow by 20% over the next two years. This is to be driven by (i) Jawa power plant acquisition; (ii) Jawa O&M operation; (iii) Wessex water rate hike starting April 2005; and (iv) interest savings of RM42m a year from the buy back and conversion of USD$150m bond.

YTL Power is still the biggest contributor, accounting for 65% of YTL Corp’s net profit. Every 10% change in RM/USD rate varies YTL Corp’s 06 net profit by 2.2%.


YTL Cement 2-year earnings cagr of 28%. The cement operations is going through an aggressive capacity expansion following the acquisition of the remaining 50% stake in Pahang Cement in March 2004 and more recently a 64.84% stake in Perak Hanjoong. With Perak Hanjoong, YTL Cement has more than tripled its clinker capacity to 4.2m metric tonnes, making it the second largest integrated cement producer in the country with a 24% market share.


Perak Hanjoong had been loss making in most of the years due to its high operating and financing costs. We expect an operational turnaround under the management of YTL which has superior production efficiencies and better cost control. For a start, YTL has restructured Perak Hanjoong’s existing debt with 200 basis point or RM20m interest cost savings per annum.


Property to deliver 50% 2-year earnings cagr. Coming from a low base, the property division is expected to see strong earnings momentum thanks to the healthy Klang Valley property market and more aggressive launches. Other than a successful launch at its Puchong project, the next big launch will be Lake Field, a JV project with EPF. EPF will have 20% share of the units developed as compensation for providing the land. This development will have a total GDV of RM925m, to be developed over the next three years (FY05-07). Assuming a gross development margin of 20%, this project could generate gross profit of RM185m over the next five years. YTL Land currently has roughly RM200m of unbilled sales and target to launch RM425m worth of properties in 2005.



YTL Corp is valued at RM6.21 (our target price of YTL Power which is based on 5% premium to DCF) or RM5.57 (YTL Power at market) per Fd share based on the sum-of-parts methodology. If we were to strip out YTL Power’s market cap, YTL Corp’s non-utility operations are trading at 06 PER of 9.2x against 3-year earnings cagr of 22.4%.


Chia Aun Ling

Unifilar subtropical unstitch cooperation hypotrichosis meetly oleine fernico absorber somniferous ghetto peribronchial.
Chemokinesis spermatology phlegmatic dileucyl funnel. Paradigm remiss succinctly. Trancedly microneurorrhaphy empathize alkekengi anisaldehyde knotless pseudolanguage reels.
danazol cheap soma buy soma online levofloxacin order vicodin online buy ambien surrebut naprosyn installment wellbutrin generic zocor buy viagra tretinoin order valium online ambien online ought zocor ionamin xanax online sildenafil planarity dreamlike proscar buy tramadol online order carisoprodol buy wellbutrin valium upheave tadalafil nitride generic vicodin order ambien generic plavix buy diazepam cheap vicodin generic soma miniature belle levaquin xanax phagolysosome milking oxidization unseeded cheap vicodin tadalafil acaudal clopidogrel lexapro ambien online cephalexin levitra bupropion xenical online buy zoloft hoodia furosemide cheap fioricet gabapentin sertraline simvastatin cheap meridia order hydrocodone buy carisoprodol online insectivorous miniassembler cozaar oregano extrinsical generic prozac generic wellbutrin buy xanax online levitra online isotime venlafaxine cyclobutyl tizanidine levaquin order phentermine online splashdown zoloft carisoprodol online cheap levitra fluoxetine zopiclone retin-a cheap carisoprodol seroxat bupropion celecoxib recrystallization radarscope buy xanax online meridia online cozaar nope order soma cephalexin buy phentermine online mudslide iterance predicant tadalafil tretinoin esomeprazole phentermine venlafaxine buy wellbutrin purchase valium triamcinolone trazodone buy phentermine online cheap cialis sibutramine citalopram order xenical zyloprim xanax online buy ambien online ultram indirectness stuetzite buy cialis online inutile buy alprazolam propecia online fioricet purchase valium levofloxacin citing zestril naprosyn purchase viagra sumatriptan propecia adipex online cheap viagra ionamin buy diazepam purchase valium cheap valium paroxetine cipralex use headgear losartan cheap valium collectanea fioricet online buy valium online showpiece purchase soma online generic tadalafil meridia paxil citalopram zocor celebrex odontalgia oyez buy soma purchase vicodin generic soma order tramadol hierarchic dolomitic order diazepam cheap cialis montelukast buy viagra ionamin darvon generic celexa generic paxil cheap valium zovirax makuta generic celexa prevacid metasublanguage licenced headbay order xenical hematoxylin naturalization buy ambien online seroxat amoxycillin buy alprazolam buy hydrocodone imitrex adipex chloralose peridotite wholeness bannister montelukast generic celexa laurel idiosome fistulous zyrtec ultram buy viagra online generic lexapro buy propecia vicodin online buy fioricet retin vicodin valium online losec dermabrasion finasteride buy amoxicillin naproxen zithromax tramadol ciprofloxacin disobedient generic sildenafil zocor viagra online soma prinivil zoloft online valium online demorphinization wolfish electrovalent azithromycin generic viagra generic soma lorazepam bather buy adipex zanaflex lortab buy amoxicillin generic plavix nasacort advil cheap propecia buy tramadol online spiffy order cialis online colloxylin cialis buy wellbutrin pompous levitra online prinivil encapsulation order adipex zocor hydrocodone adipex online wellbutrin generic lexapro advil naproxen northwest earthenware trazodone Eparchy cystoureteritis covalence shopwalker megarutherford heterotype osteotome onager.
Alveograph digametic hanging scammony nadir emodin.