SUPERMX (Downgrade from OP to MP; TP: RM2.35): Our FY22E/FY23E net profits are downgraded by 40%/47% as follow; (i) FY22E – ASP cut from USD48 to USD42 per 1,000 pieces and reduce EBITDA margin to 36% from 51%; (ii) FY23E – ASP reduce USD30 to USD28 per 1,000 pieces; EBITDA margin assumption reduced to 25% from 37%; and utilisation cut from 85% to 80%. Correspondingly, we downgrade our TP from RM5.00 to RM2.35 based on 12x FY23E EPS (at -0.5 SD below 5-year pre-COVID forward historical mean of 15x). We have raised our PER multiple from 9x to 12x since ASP is normalising faster than-expected.
Source: Kenanga Research - 30 Sept 2021 -------------------------------------------------- pjseow, u agree ka with Kenanga TP RM 2.35 ? base on 12X FY23E EPS base on USD 28 utilisation of rate 80% and margin 25%. I think Kenanga still using 26b capacity rather than 48b. What u think?
Tonee, I defintely do not agree. A drop.from.ASP of US 30 to US 28 should not have a drop.of EPS.from 56 sen to 19 sen. Kenanga drop the blended margin from 25 to 15 . In.a way, it ignored the distribution profit . I think.they use the capacity of 36 billions. The FY 2020 has an ASP of US 25 , a capacity of 24 b and nett margin of 24.7 %. The PAT of FY 2020 was 526 millions . How can FY 2023 which has a capacity of 36 b and assumed ASP of US 28 has.a projected PAT of 530.7 millions ?
------------------- pjseow, u agree ka with Kenanga TP RM 2.35 ? base on 12X FY23E EPS base on USD 28 utilisation of rate 80% and margin 25%. I think Kenanga still using 26b capacity rather than 48b. What u think? 30/09/2021 10:48 PM
high vaxxing rate alone not gonna bring covid under control, vaxxing needs to be combined & integrated with restrictions, good healthcare preventive measures & precautions, use of ppe, tight sop etc.
even highly vaxxed singapore struggling hard to manage covid now
shorting gang spend every hour of their life awake dissing gloves, badmouthing gloves, attacking gloves, talking gloves down, in order to drag glove stock price down further
Gloves Big 4 are collectively a significant source of tax revenue for govt of Malaysia
So govt will be defending the interests of Gloves Big 4 & also other glove firms in general, including defending their stocks from the indiscriminate attacks & destruc
RSS shorting gang are not really concerned about us losing our money
They're actually only concerned about themselves losing their money, when their scaremongering job doesn't work on us anymore & they fail to drag the stock price down further
Authorities must look into manipulation on all situation. The current rate of 3 to 4% for RSS is too high. To prevent being taken advantage of the RSS rate must be reduced to minimal, say 0.3%.
@pjseow Tonee, I defintely do not agree. A drop.from.ASP of US 30 to US 28 should not have a drop.of EPS.from 56 sen to 19 sen. Kenanga drop the blended margin from 25 to 15 . In.a way, it ignored the distribution profit . I think.they use the capacity of 36 billions. The FY 2020 has an ASP of US 25 , a capacity of 24 b and nett margin of 24.7 %. The PAT of FY 2020 was 526 millions . How can FY 2023 which has a capacity of 36 b and assumed ASP of US 28 has.a projected PAT of 530.7 millions ?
Yup pjseow, if we just take a simplified calculation base on their assumption as an OEM entity it would be 48b/1000 x 28 x 4.2 x 0.8 x 0.25 = RM1.13b PAT or EPS 0.41 x12 = RM 4.98 TP base on FY2023 est. If base on OBM profit, then fair value closer to RM 6.0. What do u think?
@bpsiah Authorities must look into manipulation on all situation. The current rate of 3 to 4% for RSS is too high. To prevent being taken advantage of the RSS rate must be reduced to minimal, say 0.3%. 01/10/2021 9:00 AM
Very simple solution actually. Since the shortist over abuse the RSS for Big4, just remove the Big4 from RSS list for 6 months.
Tonee, your 48 b assumption is for CY 2023 . In FY 2023 which start in mid.next year, the average capacity will be (36 +48 )/2 = 42 b . The assumption of 25 % margin for OEM is slightly on the high side. A 20% will be more realistic . This will give a mfg profit of 790 millions. The disribution profit is about 50 % of mfg profit based on last 5 qtr numbers .The total profit will then be 790 x 1.5 = 1185 millions or EPS of 43.6 sen. If you give a PE of 12 , then the price will be 5.23 。The huge cash in hand also has value . By FY 2023 , the cash in.hand.in mid CY 2022 will be about 2.754 billion assuming supermx pay 15 s dividend per qtr for the next 4 qtrs and paying off the balance cost of 764 millions for 48 b capacity.expansion . The 2754 millions is worth RM 1 per share. The IB did not take this into consideration.also . ------------------------ Yup pjseow, if we just take a simplified calculation base on their assumption as an OEM entity it would be 48b/1000 x 28 x 4.2 x 0.8 x 0.25 = RM1.13b PAT or EPS 0.41 x12 = RM 4.98 TP base on FY2023 est. If base on OBM profit, then fair value closer to RM 6.0. What do u think? 01/10/2021 9:03 AM
Yup pjseow, agree with (36 +48 )/2 = 42 b estimate. I think ur overall assumption is quite realistic. Only thing is we hope going forward every qtr can continue to get 0.15 dividend. The PE 12 was based on the Kenanga estimate. But just looking at overall market expectation, by FY23, its not too demanding to expect EPS of 40-45sen base on ASP of USD28-30. Even using PE 10 should give a TP of RM 4.0-4.5
high vaxxing rate alone not gonna bring covid under control, vaxxing needs to be combined & integrated with restrictions, good healthcare preventive measures & precautions, use of ppe, tight sop etc.
even highly vaxxed singapore struggling hard to manage covid now
This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....
FortuneBlooming
4,099 posts
Posted by FortuneBlooming > 2021-09-30 22:48 | Report Abuse
so we must not allow this recycled bodtddoh st00ppid kabinet gagal to remain in power for too long