Highlights

AmInvest Research Reports

Author: AmInvest   |   Latest post: Fri, 24 May 2019, 6:26 PM

 

Petronas Gas - Prolonged transportation tariff erosion

Author:   |    Publish date:


Investment Highlights

  • We maintain our SELL recommendation for Petronas Gas (PGas) with a lower sum-of-parts-based (SOP) fair value of RM15.35/share, which implies an FY19F PE of 16x, as the share price has fallen to our earlier target price of RM17.50.
  • Our FY19F-FY20F earnings have been reduced by 2%-4% due to the pilot gas transportation tariff that will be effective from 1 January 2019 until 31 December 2019, and the new regulatory period (RP1) from FY20F-FY22F.
  • Given the sharply lower transportation revenues for PGas if the guidelines were to be implemented immediately, the Energy Commission (EC) has allowed a 1-year pilot period from 1 January 2019 and two 3-year regulatory periods starting from 1 January 2020 to 31 December 2025, wherein the optimised replacement cost (ORC) valuation being employed currently will be replaced with historical cost over these transitional periods.
  • As the weighting for optimised replacement cost (ORC) valuation for the transportation segment’s regulated asset base gradually phases out, the impact on RP1 will be lower compared to RP2 (FY23F-FY25F).
  • Although details have not been provided on the ORC under the 2019 pilot tariff, we estimate that it could reach RM6.8bil – 2.6x the transportation segment’s NBV of RM2.6bil – assuming a WACC of 8%.
  • Starting from FY25F, PGas’ revenues will be formulated on returns based entirely on the substantially lower historical net book valuation of the gas transportation segment.
  • Assuming a WACC of 8%, we estimate that PGas will suffer a reduction in the transportation segment’s annual revenue requirement (ARR) by 5.6% in FY20F under RP1 and 17.9% in FY23F in RP2. This means that the EC has allowed PGas to significantly backload the impact of the ARR reduction towards FY23F onwards, which cushions the earnings impact in FY20F-FY22F.
  • Overall, this translates to a minimal PGas’ annual earnings reduction of 2% in FY20F while FY23F earnings will drop by a larger quantum of 7.5%. Assuming a terminal growth rate of 2%, our DCF for the group’s gas processing and transportation business has fallen by 11% to RM29bil.
  • The stock currently trades at an FY19F PE of 18x, 18% below its 3-year average of 22x. However, these valuations are unjustified given that PGas’ recurring income and margins will be declining progressively over a prolonged trajectory due to the new gas transportation framework. Assuming a payout ratio of 70%, this leads to DPS shrinking by 4 sen in FY23F with yields decreasing to 3% from 4% currently.

Source: AmInvest Research - 11 Jan 2019

Share this
Labels: PETGAS

Related Stocks

Chart Stock Name Last Change Volume 
PETGAS 16.38 +0.08 (0.49%) 855,200 

  Be the first to like this.
 


 

417  266  466  748 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.25-0.02 
 VC-PA 0.06+0.005 
 IMPIANA 0.035-0.005 
 LAMBO 0.06+0.005 
 HSI-C5J 0.255+0.01 
 HSI-C5H 0.28+0.01 
 SAPNRG 0.29-0.01 
 DAYANG 0.92+0.03 
 ARMADA 0.185+0.005 
 EKOVEST 0.77-0.005 

TOP ARTICLES

1. EXFLOUSIVE EARNINGS UNVEILED WITH MAGNANIMOUS GROWTH POTENTIAL !!! Bursa Master
2. PLEASE WAKE UP. MARKET IS CRASHING!! KLCI GOING DOWN TO 1300 - 1400 Undervalued Stocks
3. How a Malaysian Fresh Grad like You can have RM 100,000 Sitting in Your Account by Retirement How a Malaysian Fresh Grad like You can have RM 100,000 Sitting in Your Account by Retirement with M
4. .....China cannot do well when it has to take anti US stand.....but what choice is left to Xi? *****
5. MFLOUR - 爆发的收益利润与巨大的增长潜力! MFLOUR - 爆发的收益利润与巨大的增长潜力!
6. 现在进入投资还是暂时退出? 特殊信托基金投资法
7. [转贴] 43岁被裁员,年薪200万:这5件事,你越早明白越好! Good Articles to Share
8. [转贴] 突然對華為下黑手,美國需要認真掂量的10個後果! Good Articles to Share
Partners & Brokers