IOI Corporation - Divests 70% Stake in IOI Loders Croklaan

Date: 13/09/2017

Source  :  HLG
Stock  :  IOICORP       Price Target  :  4.76      |      Price Call  :  HOLD
        Last Price  :  4.48      |      Upside/Downside  :  +0.28 (6.25%)


    • IOI announced that it has entered into a definitive sale and purchase agreement to dispose a 70% stake in IOI Loders Croklaan (Loders) and its related businesses for €297m plus US$595m (translating to RM3.94bn).
    • Out of the RM3.94bn disposal proceeds, IOI intends to utilize: (1) 30% as working capital/ future investment opportunities; (2) 50% to repay borrowings (which will in turn result in interest savings of RM58.3m p.a.); and (3) 20% as dividends to shareholders (which translates to DPS of 13 sen and dividend yield of 2.9%).
    • Post disposal, IOI will remain a vital partner in supporting Loder’s growth, given IOI’s expertise in palm oil sourcing and experience in the fast-growing Asia Pacific region.
    • The proposed disposal is expected to complete by 4Q 2018.


    • Impact on earnings… IOI is expected to record a gain of RM2,505.8m from the proposed disposal and re- measurement of its remaining 30% stake in Loders. Disposal and revaluation gain aside, we expect minimal impact on IOI’s earnings given: (1) loss of earnings contribution will likely be partly offset by lower interest expense (in FY17, Loders and the related businesses contributed to about 18% of IOI’s reported earnings); and (2) IOI’s large earnings base.
    • Impact on balance sheet… The disposal will bring down IOI’s net debt and net gearing from RM5.44bn and 0.76x (as at end-FY16) to RM2.93bn and 0.34x.
    • We are positive on the latest development, as the proposed disposal allows IOI to: (1) monetize its investment at an attractive consideration (P/E of >40x based on FY17 core PAT); (2) reduce its net gearing position.


    • Sharp fall in FFB output and/or palm product prices;
    • Escalating CPO production cost; and
    • Weaker-than-expected recovery in edible oil demand and prices.


    • Maintain for now, pending completion of the disposal.



    • While we like IOI for its efficient plantation management (evidenced by its superior FFB yield vis-à-vis the industry average), and strong operating cash flow generation, further upside is capped by its lofty valuation (FY17-18 P/E of 23.2x and 21.4x respectively). Valuation
    • SOP-derived TP raised by 8.7% to RM4.76 to reflect the expected disposal proceeds and loss of income from Loders and its related businesses. Maintain HOLD as valuation remains stretched.

    Source: Hong Leong Investment Bank Research - 13 Sep 2017

    Share this
    Labels: IOICORP

    Related Stocks

    Chart Stock Name Last Change Volume 
    IOICORP 4.48 -0.11 (2.40%) 9,492,900 

      Be the first to like this.


    419  313  498  663 

    Top 10 Active Counters
     SAPNRG 0.435-0.005 
     DIALOG 3.56+0.01 
     MAYBANK 9.790.00 
     MYEG 1.79+0.03 
     HSI-H4O 0.405-0.06 
     LIONIND 1.02+0.10 
     VELESTO 0.28+0.01 
     LAYHONG-WA 0.255+0.005 
     HSI-C3P 0.41+0.07 
     CIMB 6.20+0.06 
    Partners & Brokers