Earning Dilution - ICULS - Bursa Dummy

Reminder: All information provided in this post might not be accurate

Irredeemable Convertible Unsecured Loan Stock (ICULS) is another way for a listed company to raise money besides rights issue and warrants.

As the name implies, ICULS is a loan which can be converted into common stocks/shares.

Basically investors who take up the ICULS will "lend" their money to the company and in return, the company will pay interest to them, usually twice a year.

Holders can convert their ICULS into the company's shares at any time within the conversion period.

From what I learned so far, it seems like all ICULS are compulsory to be converted to common shares. So, it will certainly cause earning dilution to the company in the future unlike warrant which may not be converted if they are not "in the money".

Unlike warrants also, ICULS holders do not need to pay extra cash when the ICULS are converted to common shares.

They only need to surrender their ICULS at a conversion price.

How much earning dilution can ICULS bring to a company?

Well, most of the time the maximum numbers of new shares from ICULS conversion will be given in the circular to shareholders while issuing the ICULS.

So, it's easy, just refer to the circulars to know the extent of potential earning dilution.

Lets take SAM Engineering as an example.

In order to acquire engine case manufacturing business in early 2012, SAM "borrowed" RM135mil cash through issuance of ICULS.

Below are part of the salient terms of the ICULS found in the circular.

SAM

Issue size : RM135mil

Issue price : 100% of the nominal amount

Form & Denomination : RM1.00 each

Conversion price : RM2.10 nominal amount of the ICULS per SAM share

Conversion mode : by surrendering ICULS with an aggregate nominal value of at least equivalent to the conversion price

Maximum new shares from ICULS conversion : 64,285,714

With conversion price of RM2.10, this means that potential ICULS buyers know that they can buy SAM's shares later at RM2.10 each.

As the total loan is RM135mil, it can be converted to 64,285,714 new SAM shares. (135mil divided by 2.10)

I only knew about this recently. Previously, I looked at the information on my trading platform which looks like this:

The "Share Issued" shown above is RM117.524mil as at 5th Nov 2015.

I thought the number of new SAM shares after all ICULS converted will be 117.5mil, and this is the main reason why I didn't invest in SAM in mid 2015.

Apparently I was wrong.

This RM117.524mil should be the total amount of loan remaining out of RM135mil issued, which means RM17.5mil has been converted into 8.32mil new SAM shares.

The maximum new shares is only 64.3mil, and from 5th Nov there are potentially 56mil more new shares when all ICULS are converted.

From its circular as well, it is mentioned that SAM's total shares will go up to 135.167mil once all ICULS are converted.

If I expect SAM's FY16 net profit to be RM60mil, my projected fully-diluted EPS for SAM will be 44.4sen.

Here is another example,

L&G

Issue size : RM77,779,589 (equivalent to 598,304,530 units)

Issue price : 100% of nominal value of RM0.13 each

Form & Denomination : RM0.13 each

Conversion price : RM0.26 for every one new L&G share

Conversion mode : by surrendering nominal value of ICULS equal to conversion price, OR by surrendering RM0.13 nominal value of ICULS together with cash such that in aggregate it equivalent to conversion price

Maximum new shares from ICULS conversion : 598,304,530

At conversion price of RM0.26, one would expect that the maximum numbers of new L&G shares from ICULS conversion is 77,779,589 divided by 0.26 = 299,152,265 shares.

However, it is stated that maximum new shares is 598,304,530.

This is because of its conversion mode, in which ICULS holders can either choose to surrender RM0.26 ICULS for a new share, OR surrender RM0.13 worth of ICULS and top up RM0.13 cash to get a new L&G share.

The latter works like a warrant with an "exercise price".

The maximum scenario assumes all holders will pay RM0.13 to get a new L&G share, which is unlikely I think.

So we will not know the exact numbers of new shares until the ICULS reach maturity. We only know that there will be minimum 299mil new shares and maximum 598.3mil new shares.

TGUAN

Issue size : RM52,602,650

Issue price : 100% of the nominal value

Form & Denomination : RM1.00 each

Conversion price : RM1.00 for every one new TGUAN share

Conversion mode : by surrendering the ICULS with the aggregate nominal value equivalent to the conversion price

Maximum new shares from ICULS conversion : Not mentioned

In Thong Guan's case, the maximum new shares from ICULS conversion is not mentioned in the circular.

We can know that from conversion price of RM1.00 and straight forward conversion mode, the maximum new TGUAN shares will be 52.6mil once all ICULS are converted.

Nevertheless, this is not the end of the calculation of EPS dilution from ICULS conversion.

Just look at the simple formula of EPS below,

Net profit attributable to shareholders

_____________________________

Weighted average numbers of ordinary shares

After the conversion of ICULS into ordinary shares, the denominator will increase thus EPS will drop.

Nevertheless, net profit attributable to shareholders will also increase at the same time as the company will save on the loan interest payable to ICULS holders if ICULS are converted.

If the company issue RM100mil worth of ICULS with interest rate of 4%, then it will "save" RM4mil a year if all the ICULS are converted into ordinary shares.

This RM4mil "saved" is subjected to normal tax like other profits in the company, so we need to deduct the tax rate to get the actual figure.

So, for EPS dilution from ICULS, the formula will be:

Net profit attributable to shareholders + convertible loan interest (1-tax rate)

____________________________________________________________

Weighted average numbers of ordinary shares + new shares from ICULS conversion

For convenience, personally I think I will not include the interest saved in my calculation of EPS dilution from ICULS conversion. It's always better to overestimate the dilution effect rather than underestimate.

As I only learn all these stuff by myself from online search, I can't be sure that all the information here are correct as I might interpret them wrongly.

So please correct me if I'm wrong.

For EPS dilution from warrants conversion, please refer here.