HOLD (Maintained) R e g i o n a l ...

R e g i o n a l
M o r n i n g
N o t e s
Monday, 27 October 2014
COMPANY RESULTS
HOLD
(Maintained)
Ezra Holdings (EZRA SP)
4QFY14: Share Price Turnaround Is Contigent On Emas AMC And EOL
4QFY14 results were within our expectation. We cut our FY15-16 earnings forecasts
by 17-34% and lower our target price from S$1.36 to S$0.94. While Ezra is deep in
value, an earnest turnaround in its share price can only come about when Emas
AMC and EOL deliver a clear earnings pick-up. Maintain HOLD. Entry price: S$0.80.
S$0.83
S$0.94
+13.3%
S$1.36)
COMPANY DESCRIPTION
4QFY14 RESULTS
Year to 31 Aug
(US$m)
Revenue
Gross Profit
Operating Profit
Pre-tax Profit
Tax
Minorities
Net Profit
Gross Margin (%)
Op. Margin (%)
Share Price
Target Price
Upside
(Previous TP
4QFY14
445.9
63.3
24.4
16.9
(4.1)
(1.9)
11.0
14.2
5.5
yoy
% chg
+6
(15)
(3)
(22)
(51)
(45)
+10
-3.7ppt
-0.5ppt
FY14
1,488.3
226.9
76.8
74.7
(20.7)
(8.7)
45.3
15.2
5.2
yoy
% chg
+18
+34
(29)
(19)
(27)
(16)
(16)
+1.8ppt
-3.4ppt
Ezra Holdings is an owner-operator of
offshore support and construction vessels. In
1Q11, it completed the strategic acquisition of
deepwater subsea construction company,
Emas AMC.
Remarks on FY14
Subsea revenue +32% yoy
Subsea turned around from a
loss, but OSS and marine
segments posted lower earnings
STOCK DATA
GICS sector
Bloomberg ticker:
Shares issued (m):
Market cap (S$m):
Market cap (US$m):
3-mth avg daily t'over (US$m):
Source: Ezra Holdings Ltd, UOB Kay Hian
RESULTS
• Within our expectation. Net profit was US$11.0m and US$45.3m for 4QFY14 and
FY14 respectively, in line with our net profit forecast of US$45m for FY14.
• Higher revenue due to subsea services. Revenue increased by 18% yoy to S$1.5b in
FY14 due to higher revenue posted by the subsea segment. Subsea revenue increased
to US$1,040b in FY14 from US$797m in FY13. This offset the lower revenues from the
offshore support services (OSS) and marine segments. Revenue from OSS declined
from US$285m to US$260m while marine revenue fell marginally from US$189m to
US$188m. FY14’s lower OSS revenue was due to lower revenue from two leased-in
vessels which were returned to their owner during FY14. In addition, the weakness in the
AHT and shallow-water PSV segments and the transfer of two vessels from the OSS for
use in the subsea segment also contributed to the OSS revenue decline.
• Higher gross profit for FY14. Gross profit increased by 34% to US$227m with gross
margin improving from 13.4% to 15.2%. The subsea turned around from a loss in FY13
which was affected by a one-off cost resulting from delays in the execution of certain
projects, coupled with other unforeseen project costs.
Energy
EZRA SP
978.8
812.4
636.1
2.8
Price Performance (%)
52-week high/low
S$1.48/S$0.735
1mth
3mth
6mth
1yr
YTD
(14.9)
(30.5)
(22.4)
(33.6)
(39.6)
Major Shareholders
%
Lee Chye Tek Lionel
22.7
Aker Solutions
7.4
FY15 NAV/Share (US$)
1.07
FY15 Net Debt/Share (US$)
1.49
PRICE CHART
(lcy)
EZRA HOLDINGS LTD
EZRA HOLDINGS LTD/FSSTI INDEX
(%)
130
1.60
120
1.40
110
100
1.20
90
1.00
KEY FINANCIALS
Year to 31 Aug (US$m)
Net turnover
EBITDA
Operating profit
Net profit (rep./act.)
Net profit (adj.)
EPS (US$ cent)
PE (x)
P/B (x)
EV/EBITDA (x)
Dividend yield (%)
Net margin (%)
Net debt/(cash) to equity (%)
Interest cover (x)
ROE (%)
Consensus net profit
UOBKH/Consensus (x)
2013
1,262
169
109
54
54
5.7
11.4
0.7
13.3
0.6
4.3
101.8
4.4
5.1
-
Source: Ezra Holdings Ltd, Bloomberg, UOB Kay Hian
Refer to last page for important disclosures.
2014
1,488
149
77
45
45
4.6
14.0
0.6
15.1
0.0
3.0
137.2
3.8
4.1
-
2015F
1,830
187
110
43
43
4.4
14.7
0.6
12.0
0.0
2.4
124.4
4.6
3.7
69
0.63
2016F
2,213
234
144
68
68
6.9
9.5
0.6
9.6
0.0
3.1
124.6
5.7
5.6
92
0.74
2017F
2,570
288
193
82
82
8.3
7.9
0.5
7.8
0.0
3.2
119.7
7.0
6.4
-
80
70
0.80
60
0.60
50
40
30
Volume (m)
20
10
0
Oct 13
Dec 13
Feb 14
Apr 14
Jun 14
Aug 14
Source: Bloomberg
ANALYSTS
Nancy Wei
+65 6590 6628
nancy.wei@uobkayhian.com
Vijay Natarajan
+65 6590 6626
vijaynatarajan@uobkayhian.com
17
1
R e g i o n a l
M o r n i n g
N o t e s
Monday, 27 October 2014
EZRA’S FY14 REVIEW AND FY PRIORITIES
Source: Ezras
STOCK IMPACT
• Not out of the woods yet, but Ezra is pushing ahead. The secondary listing of Emas
Offshore (EOL) has been completed with EOL acquiring Ezra’s OSS business at
US$520m. Ezra now owns 75% of EOL. With the OSS business now under a separately
listed entity, EOL will focus on reviving the OSS margins as well as growing the OSS
business which had stagnated over the last three years. In addition, EOL will also expand
its own offshore accommodation business.
• The marine segment under Triyards looks forward to a bright outlook. Demand for
liftboats has picked up with Triyards in negotiations for 10-12 liftboat contracts worth
US$500m-600m. The recent earnings-accretive acquisition of Strategic Marine’s yards
will boost Triyards’ yard capacity and expand its product segment and client base.
• However, subsea still needs to achieve a larger orderbook and better margins.
Emas AMC’s subsea orderbook currently stands at US$1.2m, of which 60% will be
recognised in FY15. With the completion of its game-changer vessel Lewek Constellation
in 2Q15, it should enable Emas AMC to achieve a higher orderbook level. However,
margins will depend on project execution. Thus far, Emas AMC’s margins have been
below those of its peers.
EARNINGS REVISION/RISK
• Cutting FY15-16 forecasts. We cut our FY15-16 forecasts by 17-34% on the back of
lower subsea margins and higher minorities (following the listing of EOL). Through EOL,
Ezra now effectively owns 75% of its OSS business which was previously a wholly-owned
business.
VALUATION/RECOMMENDATION
• Maintain HOLD with a lowered target price of S$0.94 which is pegged at 0.7x 2015F
P/B vs 1.0x previously. Our recommended entry price is S$0.80. Ezra is deep in value,
but an earnest turnaround in share price can only come about when Emas AMC and EOL
deliver strong earnings improvement.
SHARE PRICE CATALYSTS
• Clear earnings pick-up at Emas AMC and EOL.
Refer to last page for important disclosures.
18
2
R e g i o n a l
M o r n i n g
N o t e s
PROFIT & LOSS
Year to 31 Aug (US$m)
BALANCE SHEET
2014
2015F
2016F
2017F
1,488
1,830
2,213
2,570.0
149
187
234
287.7
Deprec. & amort.
72
77
90
94.6
EBIT
77
110
144
193.1
Associate contributions
37
28
28
28.0
(39)
(41)
(41)
(41.0)
75
97
131
180.1
(21)
(27)
(37)
(51.1)
LT debt
Minorities
(9)
(27)
(26)
(47.0)
Other LT liabilities
Net profit
45
43
68
82.0
Shareholders' equity
Net profit (adj.)
45
43
68
82.0
Minority interest
Net turnover
EBITDA
Net interest income/(expense)
Pre-tax profit
Tax
Year to 31 Aug (US$m)
2014
2015F
2016F
2017F
1,594
1,667
1,727
1,782.6
559
581
604
625.9
Cash/ST investment
0
150
169
237.8
Other current assets
1,210
1,360
1,525
1,678.1
Total assets
3,363
3,758
4,025
4,324.4
ST debt
510
567
672
776.7
Other current liabilities
574
843
912
978.0
1,040
1,040
1,040
1,040.3
54
54
54
53.7
1,130
1,171
1,238
1,319.7
56
83
109
156.0
3,363
3,758
4,025
4,324.4
2014
2015F
2016F
2017F
Fixed assets
Other LT assets
Total liabilities & equity
CASH FLOW
Year to 31 Aug (US$m)
Monday, 27 October 2014
KEY METRICS
2014
2015F
2016F
2017F
Operating
99
(1)
25
72.1
Pre-tax profit
75
97
131
180.1
EBITDA margin
10.0
10.2
10.6
11.2
Deprec. & amort.
71
77
90
94.6
Pre-tax margin
5.0
5.3
5.9
7.0
(37)
(28)
(28)
(28.0)
Net margin
3.0
2.4
3.1
3.2
Working capital changes
0
0
0
(87.5)
ROA
1.4
1.2
1.7
2.0
Non-cash items
0
(5)
(5)
(5.0)
ROE
4.1
3.7
5.6
6.4
(10)
(142)
(163)
(82.0)
Associates
Other operating cashflows
Year to 31 Aug (%)
Profitability
Investing
(331)
(79)
(109)
(108.6)
Growth
Capex (growth)
(327)
(150)
(150)
(150.0)
Turnover
17.9
23.0
20.9
16.1
Investments
0
0
0
0.0
EBITDA
(11.7)
25.4
25.3
23.0
Proceeds from sale of assets
6
80
50
50.0
Pre-tax profit
(19.1)
29.9
34.8
37.7
Others
(10)
(9)
(9)
(8.6)
Net profit
(15.6)
(5.0)
58.1
20.6
Financing
187
56
104
105.0
Net profit (adj.)
(15.6)
(5.0)
58.1
20.6
(5)
(2)
(2)
0.0
EPS
(18.5)
(4.8)
55.8
20.0
0
0
0
0.0
Dividend payments
Issue of shares
Proceeds from borrowings
404
150
400
400.0
(225)
(93)
(295)
(295.0)
13
0
0
0.0
Net cash inflow (outflow)
(45)
(24)
20
68.5
Beginning cash & cash equivalent
173
174
150
169.3
0
0
0
0.0
129
150
169
237.8
Loan repayment
Others/interest paid
Changes due to forex impact
Ending cash & cash equivalent
Refer to last page for important disclosures.
Leverage
Debt to total capital
56.7
56.2
56.0
55.2
Debt to equity
137.2
137.2
138.3
137.7
Net debt/(cash) to equity
137.2
124.4
124.6
119.7
3.8
4.6
5.7
7.0
Interest cover (x)
19
3
R e g i o n a l
M o r n i n g
N o t e s
Monday, 27 October 2014
Disclosures/Disclaimers
This report is prepared and/or distributed by UOB Kay Hian Pte Ltd (“UOBKH”), which is a holder of a capital markets services licence and
an exempt financial adviser in Singapore.
This report is provided for information only and is not an offer or a solicitation to deal in securities or to enter into any legal relations, nor an
advice or a recommendation with respect to such securities.
This report is prepared for general circulation. It does not have regard to the specific investment objectives, financial situation and the
particular needs of any recipient hereof. Advice should be sought from a financial adviser regarding the suitability of the investment
product, taking into account the specific investment objectives, financial situation or particular needs of any person in receipt of the
recommendation, before the person makes a commitment to purchase the investment product.
This report is confidential. This report may not be published, circulated, reproduced or distributed in whole or in part by any recipient of this
report to any other person without the prior written consent of UOBKH. This report is not intended for distribution, publication to or use by
any person in any jurisdiction outside Singapore or any other jurisdiction as UOBKH may determine in its absolute discretion, where the
distribution, publication or use of this report would be contrary to applicable law or would subject UOBKH and its connected persons (as
defined in the Financial Advisers Act, Chapter 110 of Singapore) to any registration, licensing or other requirements within such
jurisdiction.
The information or views in the report (“Information”) has been obtained or derived from sources believed by UOBKH to be reliable.
However, UOBKH makes no representation as to the accuracy or completeness of such sources or the Information and UOBKH accepts
no liability whatsoever for any loss or damage arising from the use of or reliance on the Information. UOBKH and its connected persons
may have issued other reports expressing views different from the Information and all views expressed in all reports of UOBKH and its
connected persons are subject to change without notice. UOBKH reserves the right to act upon or use the Information at any time,
including before its publication herein.
Except as otherwise indicated below, (1) UOBKH, its connected persons and its officers, employees and representatives may, to the
extent permitted by law, transact with, perform or provide broking, underwriting, corporate finance-related or other services for or solicit
business from, the subject corporation(s) referred to in this report; (2) UOBKH, its connected persons and its officers, employees and
representatives may also, to the extent permitted by law, transact with, perform or provide broking or other services for or solicit business
from, other persons in respect of dealings in the securities referred to in this report or other investments related thereto; (3) the officers,
employees and representatives of UOBKH may also serve on the board of directors or in trustee positions with the subject corporation(s)
referred to in this report. (All of the foregoing is hereafter referred to as the “Subject Business”); and (4) UOBKH may otherwise have an
interest (including a proprietary interest) in the subject corporation(s) referred to in this report.
As of the date of this report, no analyst responsible for any of the content in this report has any proprietary position or material interest in
the securities of the corporation(s) which are referred to in the content they respectively author or are otherwise responsible for.
Each research analyst of UOBKH who produced this report hereby certifies that (1) the views expressed in this report in any event
accurately reflect his/her personal views about all of the subject corporation(s) and securities in this report; (2) the report was produced
independently by him/her; (3) he/she does not carry out, whether for himself/herself or on behalf of UOBKH or any other person, any of the
Subject Business involving any of the subject corporation(s) or securities referred to in this report; and (4) he/she has not received and will
not receive any compensation that is directly or indirectly related or linked to the recommendations or views expressed in this report or to
any sales, trading, dealing or corporate finance advisory services or transaction in respect of the securities in this report. However, the
compensation received by each such research analyst is based upon various factors, including UOBKH’s total revenues, a portion of
which are generated from UOBKH’s business of dealing in securities.
IMPORTANT DISCLOSURES FOR INCLUDED RESEARCH ANALYSES OR REPORTS OF FOREIGN RESEARCH HOUSES
Where the report is distributed in Singapore and contains research analyses or reports from a foreign research house, please note:
(i) recipients of the analyses or reports are to contact UOBKH (and not the relevant foreign research house) in Singapore in respect of any
matters arising from, or in connection with, the analysis or report; and
(ii) to the extent that the analyses or reports are delivered to and intended to be received by any person in Singapore who is not an
accredited investor, expert investor or institutional investor, UOBKH accepts legal responsibility for the contents of the analyses or reports
IMPORTANT DISCLOSURES FOR U.S. PERSONS
This research report was prepared by UOBKH, a company authorized, as noted above, to engage in securities activities in Singapore.
UOBKH is not a registered broker-dealer in the United States and, therefore, is not subject to U.S. rules regarding the preparation of
research reports and the independence of research analysts. This research report is provided for distribution by UOBKH (whether directly
or through its US registered broker dealer affiliate named below) to “major U.S. institutional investors” in reliance on the exemption from
registration provided by Rule 15a-6 of the U.S. Securities Exchange Act of 1934, as amended (the “Exchange Act”). All US persons that
Refer to last page for important disclosures.
25
4
R e g i o n a l
M o r n i n g
N o t e s
Monday, 27 October 2014
receive this document by way of distribution from or which they regard as being from UOBKH by their acceptance thereof represent and
agree that they are a major institutional investor and understand the risks involved in executing transactions in securities.
Any U.S. recipient of this research report wishing to effect any transaction to buy or sell securities or related financial instruments based on
the information provided in this research report should do so only through UOB Kay Hian (U.S.) Inc (“UOBKHUS”), a registered brokerdealer in the United States. Under no circumstances should any recipient of this research report effect any transaction to buy or sell
securities or related financial instruments through UOBKH.
UOBKHUS accepts responsibility for the contents of this research report, subject to the terms set out below, to the extent that it is
delivered to and intended to be received by a U.S. person other than a major U.S. institutional investor.
The analyst whose name appears in this research report is not registered or qualified as a research analyst with the Financial Industry
Regulatory Authority (“FINRA”) and may not be an associated person of UOBKHUS and, therefore, may not be subject to applicable
restrictions under FINRA Rules on communications with a subject company, public appearances and trading securities held by a research
analyst account.
Analyst Certification/Regulation AC
As noted above, each research analyst of UOBKH who produced this report hereby certifies that (1) the views expressed in this report
accurately reflect his/her personal views about all of the subject corporation(s) and securities in this report; (2) the report was produced
independently by him/her; (3) he/she does not carry out, whether for himself/herself or on behalf of UOBKH or any other person, any of the
Subject Business involving any of the subject corporation(s) or securities referred to in this report; and (4) he/she has not received and will
not receive any compensation that is directly or indirectly related or linked to the recommendations or views expressed in this report or to
any sales, trading, dealing or corporate finance advisory services or transaction in respect of the securities in this report. However, the
compensation received by each such research analyst is based upon various factors, including UOBKH’s total revenues, a portion of
which are generated from UOBKH’s business of dealing in securities.
Copyright 2014, UOB Kay Hian Pte Ltd. All rights reserved.
http://research.uobkayhian.com
MCI (P) 116/03/2014
RCB Regn. No. 198700235E
Refer to last page for important disclosures.
26
5