Gaming - Tax hit from Budget 2019

Date: 05/11/2018

Source  :  HLG
Stock  :  GENTING       Price Target  :  7.51      |      Price Call  :  HOLD
        Last Price  :  7.51      |      Upside/Downside  :  0.00 (0.00%)
Source  :  HLG
Stock  :  BJTOTO       Price Target  :  2.16      |      Price Call  :  HOLD
        Last Price  :  2.34      |      Upside/Downside  :  -0.18 (7.69%)
Source  :  HLG
Stock  :  GENM       Price Target  :  4.01      |      Price Call  :  SELL
        Last Price  :  3.50      |      Upside/Downside  :  +0.51 (14.57%)

We are negative on the multiple increases in taxes and duties on casinos. While the market has long anticipated the hike, the magnitude caught us by surprise with a 10% hike on casino gaming tax to 35%. We tactically downgrade GENM to SELL, GENT to HOLD while maintaining our HOLD call on BTOTO as we adjust the earnings impacts for respective companies. Downgrade to NEUTRAL as the sector is now undermined by the higher gaming tax, margin compression and potential earnings contraction.


Budget 2019 has hit the gaming industry hard with increased taxes, fees and levies, which includes (1) higher casino license of RM150m/annum from RM120m/annum, (2) higher casino duties on GGR of 35% from 25%, (3) higher machine dealer’s license of RM50k/annum from RM10k/annum, (4) higher gaming machine duties on gross collection to 30% from 20% and (5) the number of special draws for NFO to be reduced by half.


Detrimental. The market has long anticipated a gaming tax hike, which is in line with the government’s will to increase and diversify its revenue streams via indirect taxes. However, the magnitude caught us by surprise with a 10% hike (to 35% from 25%). This hike essential makes Malaysia’s GGR tax rate higher than her neighbouring peers-ex Macau (Figure #1). The increase in machine dealer’s license fees and gaming machine duties (if applicable) are expected to have minimal impact to bottom line, quantum wise.

Pressure on casino operators. We opine that the additional taxes and duties slapped on GENM would offset the growth from the exponential increase in the visits resulting from the RM10.4bn GITP expansion. Our initial projection of 16.4% 3 years CAGR for EBITDA is now cut to 4.4%, undermined by the worse-than-expected hike in gaming tax. Besides, we are of the view that the casino is now handicapped to run the operations on more restricted resources with lesser perks and rebates available to entice VIP players, not without sacrificing the margin or increase the risk.

No negative surprises to NFO. As expected, the number of special draws for all numbers forecast operators (NFO) will be reduced by half (from 22 days to 12 days) beginning 2019 in order to reduce social problems related to gambling activities.

Forecasts. Our FY19/20 EBITDA and PATAMI for GENM are reduced by -27%/-27% and -34%/-36%, respectively. Meanwhile, our FY19/20 EBITDA and PATAMI for

GENT are reduced by -10%/-11% and -14%/-14%, respectively. For BTOTO, we reduce our FY19/20 EBITDA and PATAMI by -4%/-6% and -4%/-7%, respectively.

We tactically downgrade GENM to SELL (from BUY) with lower SOP-derived TP of RM4.01 (from RM5.80) after factoring in the additional taxes impacts and lower our EV/EBITDA multiple for RWG operations. We downgrade GENT to HOLD with lower SOP-derived TP of RM7.51 (from RM12.27) after consolidating the forecasts and TP changes in GENM as well as expanding the holding discount to 50%. Meanwhile, we maintain HOLD on BTOTO with lower DCF-derived TP of RM2.16 (was RM2.36).

Downgrade to NEUTRAL (from Overweight). We opine that the sector is now facing headwinds with the growth story now undermined by the direct impact on the higher gaming tax. Besides, the extra risk on margin compression and potential earnings contraction would no longer entice the interest from investors.


Source: Hong Leong Investment Bank Research - 5 Nov 2018

Share this

Related Stocks

Chart Stock Name Last Change Volume 
GENTING 7.51 -0.09 (1.18%) 4,113,600 
BJTOTO 2.34 -0.01 (0.43%) 463,500 
GENM 3.50 -0.05 (1.41%) 6,214,400 

  Be the first to like this.


324  458  490  595 

Top 10 Active Counters
 SAPNRG 0.315-0.01 
 IWCITY 0.63+0.04 
 AAX 0.26-0.03 
 VS 0.985-0.035 
 HSI-C3W 0.485+0.045 
 DAYANG 0.795+0.005 
 SAPNRG-WA 0.1050.00 
 BARAKAH 0.10-0.02 
 HSI-H4Y 0.135-0.03 
 DNEX 0.3250.00 


1. Investment Bloggers Day 2019 MQ Trader Announcement!
2. Investment Bloggers Day - Get your sponsored ticket from MQ Trader today! MQ Trader Announcement!


1. Dayang Will Fly on Monday - Koon Yew Yin , Calvin Tan Comments (Please post comments here & contribute your ideas) THE INVESTMENT APPROACH OF CALVIN TAN
2. Dayang Will Fly on Monday - Koon Yew Yin Koon Yew Yin's Blog
3. Tony Fernandes: This will be best year for Airasia. New platform business will grow ancillary Good Articles to Share
4. [SELL] Carimin - Exposing KYY's Nonsense Real Talk
5. FPI - Earnings dragged by higher operating cost (HLIB maintain BUY rating with TP of RM2.22) FPI 2大因素前景看好台灣聯友今年再 尋突破
6. Investment Psychology is Indispensable - Koon Yew Yin Koon Yew Yin's Blog
8. This company got 5G network prospect + Mahathir factor, ready to punch all the way into glorious moment again Target Invest - We Target, We Invest
Partners & Brokers