- We reaffirm our HOLD recommendation on Al’-Aqar Healthcare REIT with a higher fair value of RM1.50/unit (vs. RM1.40/unit previously) based on a DCF valuation, following the proposed acquisition of the new extension of KPJ Healthcare University College (KPJUC).

- Al-‘Aqar has entered into a sale and purchase agreement with KPJ Healthcare’s wholly owned subsidiary, Puteri Nursing College Sdn Bhd (PNCSB), to acquire two parcels of freehold land in Nilai, Negeri Sembilan, together with buildings erected thereon for a total of RM77.8mil. The proposed acquisition is expected to be completed in 1QFY15.

- The acquisition is the new extension block of KPJUC, comprising an 8-storey academic block (118,618sf) and an 11½-storey hostel block (190,231sf). The REIT’s portfolio of property is maintained at 25.

- We are not surprised by the move given that the main KPJUC building was injected into the REIT in 2009. The Nilai Municipal Council requires that both parcels of land be amalgamated for the approval of the master expansion plan for KPJUC.

- The purchase consideration of RM77.8mil will be satisfied by:- 1) RM38.9mil cash (50%); and 2) the balance of RM38.9mil (50%) either by cash, issuance of new units in Al’Aqar to the vendor or a combination of cash and issuance of Al’-Aqar units.

- We assume that the balance 50% of the purchase price will be based on deferred consideration unit. In that event, Al-‘Aqar’s fund size will increase to 726.6mil (+4%). This would raise KPJ’s shareholding to 55.4% and PNCSB at 4.2%. Gearing level would remain manageable at 47%.

- Similarly, Al-‘Aqar will lease the property to KPJ. The lease term is for a period of 15 years with an option to renew for another 15 years. The rental is reviewed after three years. See Exhibit 1 for the rental structure.

- The initial 3-year rental is fixed at RM5.5mil per annum, which is based on 7.1% of the purchase consideration. The acquisition would enhance FY15F earnings by an estimated 11% to RM63mil and by 7% in FY16F.

- We do not expect any near-term hospital acquisition from KPJ given that its new hospitals are still at infancy stage. Hence, our HOLD rating.

- The stock is currently trading at a distribution yield of 5.7%, translating into a yield spread of 182bps.

Source: AmeSecurities