British American Tobacco (M) Berhad - Potential Recovery Underway

Date: 20/07/2018

Source  :  MIDF
Stock  :  BAT       Price Target  :  37.70      |      Price Call  :  BUY
        Last Price  :  22.26      |      Upside/Downside  :  +15.44 (69.36%)


  • 2QFY18 earnings within expectations
  • Illicit cigarettes market remains at all time high of 63%
  • Rothmans remains the fastest growing brand
  • Declared 35.0sen second interim dividend
  • Maintain BUY with an unchanged TP of RM37.70 per share

Within expectations. British American Tobacco’s (BAT) 2QFY18 normalised net profit came in at RM110.1m which is within our but below consensus’ full-year earnings estimates at 47.2% and 38.3% respectively. Comparing against 2QFY17, revenue and normalised earnings dipped by - 12.3% and -27.3%yoy respectively whilst on a quarterly sequential basis; revenue and earnings improved by +6.5% and +14.5% respectively.

Illicit cigarettes market remains at all time high of 63%. The dip in BAT’s revenue and earnings yoy was mainly attributable to the lower domestic and duty-free volumes which slumped by -6.7%ytd. The lower domestic volume was mainly driven by the legal market volume which contracted by -3.5%yoy vs 2QFY17. However, on a quarterly sequential basis, BAT’s domestic and duty-free volume increased by +4.8% outperforming the total legal market which grew at +2.2%qoq owing to the introduction of its new fresh and stimulating line as well as festive limited-edition pack. That said, the illicit cigarettes volume share continues remains at record high of 63% in 2QFY18 which consists of smuggled cigarettes at 59% and quasi legal cigarettes with fake tax stamps at 4%.

Rothmans remains the fastest growing brand. BAT’s total market share year-to-date within the legal market grew by 1.3ppt to 57.8% in 2QFY18 from 56.5% in 2QFY17. In addition, Dunhill now registers a market share of 39.7% with a share growth of 0.2ppt attributable to its ongoing initiative to reinforce the brand’s legacy. Furthermore, its Value For Money (VFM) segment, with the re-introduction of Rothmans; remains the fastest growing brand within the VFM segment with 3.4% market share against last quarter’s 3.2%. Meanwhile, the Aspirational Premium segment’s market share remains stable despite the growth of the VFM segment. Additionally, management also revealed that it has launched a capsule menthol line for Rothmans as well as; a Dunhill Light line last quarter in order to further entice the market to switch to the legal cigarettes and drive the volume growth.

Declared 35sen dividend for 2QFY18. In-line with its higher earnings for the quarter, BAT declared a second interim dividend of 35sen per share for 2QFY18 (YTD: 68sen) which represents a 91% payout ratio (YTD: 94%). This is as opposed to 43sen declared during the same period last year. The 35sen dividend declared for the quarter under review is within our dividend forecast of 149sen for the year. As such, we are making no changes to our dividend forecasts at this juncture.

FY18-19F earnings maintained. We are making no changes to our FY18-19F earnings as we have previously imputed: (i) slow recovery in sales due to high illicit cigarette trade and; (ii) growth in lower price segment (VFM) within the legal market into our earnings assumptions.

Maintain BUY with an unchanged TP of RM37.70. Post earnings announcement, we are maintaining our BUY recommendation on BAT with an unchanged target price of RM37.70. Our valuation is derived from a dividend discount model valuation with a cost of equity of 6.5% and a long term expected dividend growth rate of 1.25%. We opine that while business environment will continue to remain challenging for BAT however, we are comforted by the fact that BAT’s VFM brand Rothmans which was re-introduced in 4Q17 remains the fastest growing brand which we opine will assist in sustaining its position as a market leader in legal cigarettes. Although the reintroduction will come at the expense of lower expected earnings for the next 2-3years due to the lower pricing of Rothmans, we opine that this will nonetheless cushion the negative impact on earnings coming from the high illicit cigarettes. In addition, the launch of capsule line for both Rothmans and Dunhill shows the management’s commitment in making sure that it continues to create brand awareness to entice customers to switch to legal cigarettes and drive volume growth. Furthermore, its dividend yield remains attractive at 4.9% FY19F.

Source: MIDF Research - 20 Jul 2018

Share this
Labels: BAT

Related Stocks

Chart Stock Name Last Change Volume 
BAT 22.26 -0.38 (1.68%) 364,100 

  Be the first to like this.


402  228  504  796 

Top 10 Active Counters
 GPACKET-WB 0.165-0.01 
 HSI-H6P 0.265-0.04 
 HSI-C7F 0.35+0.02 
 EDUSPEC 0.06+0.005 
 TAWIN-PA 0.055+0.01 
 KNM 0.38+0.005 
 KNM-WB 0.19+0.01 
 PCCS 0.54+0.035 
 DSONIC-WA 0.41-0.02 
 IRIS 0.16+0.005 
Partners & Brokers