The Nation



Pruksa Real Estate

4Q13 profit to make new high. Dividend yield of 4.4%. To slow down slightly in 2014 BUY

Pruksa Real Estate Plc (PS)

- Income and presales meet target after 4Q13 profit makes new high

PS's earnings in 2013 could meet the target. Presales are projected to

grow 40%yoy to B41.3bn, while income would be recognized at B38bn

or the growth of 43%yoy. 4Q13 income is projected as much as B13.7bn

from substantial condominium and horizontal project transfers. As a

result, the normalized profit would make a historical high of B2.36bn,

leaping 74%qoq and 86%yoy. For FY2013, the profit is estimated to

expand 51%yoy to B5.9bn. Moreover, due to the cash flow from project

transfers, net gearing would drop to 0.84x from 1.03x, which is lower

than the sector's average and is sufficient for funding the land purchase

budget of B10bn this year and for paying dividend at the beginning of

the year with a payout ratio of 30% or B0.8/share. Dividend yield is

4.4% p.a. (paying annually).

- Cut 2014 forecast by 1.8%, down 7.6percent from 2013 growth

For 2014, the company has targeted for presales of B41-45bn from

launching of 40-50 new projects worth of B40-50bn, down from 60

projects launched last year. The projects would comprise of horizontal

projects by 80% and condominiums by 20%. The company has also

planned to penetrate condominium markets in new provinces. FY2014

income is expected at B40-42bn. We revise down our profit forecast by

1.8%, based on a conservative assumption of income recognition of

B37bn, supported by end-2013 backlog of B37.8bn; B17.5bn of which

would be transferred this year, or 47% of the income target. Gross

margin is projected to stabilize at 34% because the company could

control the cost since launching the projects and raise the selling price

along with the market price. Overall, FY2014 profit is projected to

decrease 7.6percent from 2013 (in which the net profit made a historical

high) to B5.45bn, still high though.

- Low PER, high dividend yield. 2014 fair value is B24.62

With its strong horizontal project customer base, the company's

competitiveness enhancement through precast factory expansion by 480

units a month to the total capacity of 1,120 units, and adoption of REM

system to reduce cost and time for horizontal project construction, the

company would be able to keep its top position in the market share in

2014. The current share price has low PER of 7.3x, with attractive

dividend yield of 4.4% p.a. We reiterate to buy PS. 2014 fair value at

10x PER is B24.62.

Comments conditions

Users are solely responsible for their comments.We reserve the right to remove any comment and revoke posting rights for any reason withou prior notice.