JPMorgan sales desk (Verdi Budiman) paid a visit to the newly listed premium hard coking coal producer BORN yesterday, meeting with marketing director Ken Allen. First impression is positive, risk of execution and earnings disappointment may not be not as high as feared by the market. Its unique coal characteristics makes BORN an attractive take-over candidate, and a long term play on Indonesia’s infant (but fast growing) steel making industry (BORN and Krakatau Steel now account for 1.6% of JCI index).
* Currently selling its coal at US$275/ton mostly, despite quarterly contract price of US$220/ton. Asking price today is US$320/ton, but no takers as of yet. IPO assumption for full year ASP is around US$190/ton.
* January 2011 output run rate is between 250-260k tons per month, or an annualized figure of around 3mn tons. IPO guidance for year 2011 production and sales is 3.6mn tons.
Based on: (1) Cash cost assumption of US$70/ton, (2) Royalty of 13.5%, (3) Selling fee of 4.5%, (4) Depreciation cost assumption of US$11/ton, (5) Debt level of USD25mn at 4.25% cost, and (6) Tax rate of 25%, my own simple calculation brings me to the following analysis:
* 1Q11 results may account for 40-50% of full year 2011 profit expectations at the time of IPO. If I assume a monthly run-rate of 250k tons and an average ASP of US$275/ton, 1Q11 net income may hit US$86mn vs. full year IPO guidance of US$177mn.
* Still big upside to 2011 consensus net profit forecast of US$219mn, if coking coal price stays at current level. If I assume a monthly run-rate of 250k tons and an average ASP of US$275/ton, year 2011 net income may hit US$299mn (68% above IPO guidance) (12x P/E).
* If the company can hit IPO volume guidance of 3.6mn tons for year 2011 (monthly run rate of 300k), and an average ASP of US$275/ton, year 2011 net income may hit US$364mn (106% above IPO guidance) (9.8x P/E).
Rabu, 19 Januari 2011
Langganan:
Posting Komentar (Atom)
-
►
2014
(7)
- ► 04/06 - 04/13 (1)
- ► 03/09 - 03/16 (1)
- ► 02/23 - 03/02 (1)
- ► 02/16 - 02/23 (1)
- ► 01/19 - 01/26 (1)
- ► 01/05 - 01/12 (2)
-
►
2013
(18)
- ► 12/29 - 01/05 (1)
- ► 07/07 - 07/14 (1)
- ► 05/19 - 05/26 (1)
- ► 04/14 - 04/21 (1)
- ► 03/17 - 03/24 (1)
- ► 02/17 - 02/24 (3)
- ► 02/10 - 02/17 (6)
- ► 01/27 - 02/03 (3)
- ► 01/06 - 01/13 (1)
-
►
2012
(80)
- ► 12/30 - 01/06 (1)
- ► 12/23 - 12/30 (1)
- ► 12/16 - 12/23 (5)
- ► 12/02 - 12/09 (5)
- ► 11/25 - 12/02 (2)
- ► 11/11 - 11/18 (1)
- ► 11/04 - 11/11 (1)
- ► 10/21 - 10/28 (2)
- ► 10/14 - 10/21 (3)
- ► 10/07 - 10/14 (2)
- ► 09/30 - 10/07 (4)
- ► 09/23 - 09/30 (3)
- ► 09/16 - 09/23 (1)
- ► 09/09 - 09/16 (1)
- ► 09/02 - 09/09 (4)
- ► 08/26 - 09/02 (3)
- ► 08/19 - 08/26 (2)
- ► 08/12 - 08/19 (1)
- ► 08/05 - 08/12 (7)
- ► 07/29 - 08/05 (2)
- ► 07/22 - 07/29 (3)
- ► 07/15 - 07/22 (3)
- ► 07/08 - 07/15 (4)
- ► 07/01 - 07/08 (5)
- ► 06/17 - 06/24 (3)
- ► 06/10 - 06/17 (1)
- ► 06/03 - 06/10 (1)
- ► 05/27 - 06/03 (1)
- ► 05/20 - 05/27 (1)
- ► 04/29 - 05/06 (1)
- ► 04/22 - 04/29 (1)
- ► 04/08 - 04/15 (2)
- ► 04/01 - 04/08 (1)
- ► 03/25 - 04/01 (2)
-
▼
2011
(3338)
- ► 10/02 - 10/09 (2)
- ► 09/18 - 09/25 (20)
- ► 09/11 - 09/18 (76)
- ► 09/04 - 09/11 (37)
- ► 08/21 - 08/28 (60)
- ► 08/14 - 08/21 (76)
- ► 08/07 - 08/14 (99)
- ► 07/31 - 08/07 (114)
- ► 07/24 - 07/31 (99)
- ► 07/17 - 07/24 (55)
- ► 07/10 - 07/17 (59)
- ► 07/03 - 07/10 (51)
- ► 06/26 - 07/03 (56)
- ► 06/19 - 06/26 (64)
- ► 06/12 - 06/19 (83)
- ► 06/05 - 06/12 (73)
- ► 05/29 - 06/05 (75)
- ► 05/22 - 05/29 (52)
- ► 05/15 - 05/22 (69)
- ► 05/08 - 05/15 (67)
- ► 05/01 - 05/08 (133)
- ► 04/24 - 05/01 (167)
- ► 04/17 - 04/24 (55)
- ► 04/10 - 04/17 (131)
- ► 04/03 - 04/10 (107)
- ► 03/27 - 04/03 (147)
- ► 03/20 - 03/27 (131)
- ► 03/13 - 03/20 (148)
- ► 03/06 - 03/13 (114)
- ► 02/27 - 03/06 (141)
- ► 02/20 - 02/27 (113)
- ► 02/13 - 02/20 (58)
- ► 02/06 - 02/13 (111)
- ► 01/30 - 02/06 (90)
- ► 01/23 - 01/30 (119)
-
▼
01/16 - 01/23
(85)
- Bahana Sekuritas FW: Bahana Spotlight: Bumi Resour...
- CLSA Clipan Finance, Pedal to the metal - initiati...
- AAA Securities PT Astra International Tbk
- Mandiri Sekuritas Bumi Resources : 2010 revenue es...
- Mandiri Sekuritas Agung Podomoro Land: APLN indica...
- Mandiri Sekuritas Coal sector: GoI may ban low-ran...
- NISP Sekuritas Daily 21 Jan 2011 (Economy, BMRI, B...
- News article BHP faces six-month flood disruption
- JP Morgan Indo : more negative noise for PTBA
- UBS INDO: significant selloff in bonds and MSCI In...
- Indonesia Today Indonesian Stocks Crashed, Composi...
- Indonesia Today Inco Argued to Stop Operating in P...
- Indonesia Today Bumi Expects 50% Growth in Revenue...
- Bloomberg Indonesia Stocks Fall to Four-Month Low...
- Bloomberg Oil Falls Most in Nine Weeks on China R...
- Bloomberg Commodity Currencies Fall as Concern Ab...
- CLSA Feng Shui Index 2011 YEAR OF THE RABBIT 4708 ...
- UBS INDO Indo Tambangraya Megah (Neutral, PT Rp57,...
- UBS INDO Bumi Resources (Sell, PT Rp2,800, 11% dow...
- UBS INDO Bukit Asam (Sell, PT Rp20,000, 13% downside)
- UBS INDO Adaro Energy (Neutral, PT Rp2,800, 8% ups...
- UBS INDO Indonesian Coal: We downgrade our ratings...
- Shanghai Indonesia's Alfindo Plans $100 Million Re...
- Korea Times Asian retail market may continue to gr...
- Reuters SK Telecom, KDDI bidding for Indonesia's F...
- JP Morgan Indo : BRMS, MLPL, CTRA market moving news
- Bloomberg Indonesia Stocks: Bank Mandiri, Indofood...
- Bloomberg Queensland Cuts Coal Output Forecast 10....
- Reuters Only 15 pct of Queensland coal mines fully...
- The Indonesia Today Elnusa Operates New Barge, Sec...
- Mandiri Sekuritas Building material: Inflationary ...
- CLSA INDO: Bank update from Bret Ginesky
- CLSA INDO: Indo telco sector, put on hold
- CLSA INDO: Most leveraged play will be Bumi and ITMG.
- MACQUARIE RESEARCH Adaro Energy (Outperform) - Loo...
- Deutsche Bank Telkomsel targets higher net adds in...
- Morgan Stanley : PT Indo Tambangraya Megah Tbk (IT...
- J.P. Morgan Indonesia Indonesia Telecom: 4Q10/FY11...
- Morgan Stanley : PT Tambang Batubara Bukit Asam (P...
- The Indonesia Today Olympus Capital Rebuts Stateme...
- The Indonesia Today Sigmantara to Sell Alfamart fo...
- BANK MANDIRI (BMRI IJ) - BOOKS OPEN FOR PLACEMENT
- NISP Sekuritas Daily 19 Jan 2011 (Cement, BMRI, AA...
- JP Morgan Indo Borneo Lumbung Energi (BORN): compa...
- Bloomberg Indonesia Stocks: Bank Danamon, Bumi Re...
- The Street China's Serious Coal Problem
- MEPS Steel Prices Online World Steel Price To Top ...
- BNamericas Iron ore prices forecast to rise by 22p...
- Business Times CPO futures prices rebound
- Bloomberg U.S. Stocks Rise on Commodities Rally, ...
- OkeZone Ini Dia Aturan-Aturan Baru di BEI
- Mandiri Sekuritas Economy: Inflation fears trigger...
- Nomura Coal mining Indonesia (Update 6) Bumi Resou...
- Nomura Coal mining Indonesia (Update 5) Tambang Ba...
- Nomura Coal mining Indonesia (Update 4) Indo Tamba...
- Nomura Coal mining Indonesia (Update 3) Adaro Energy
- Nomura Coal mining Indonesia (Update 2) ADRO and I...
- Nomura Coal mining Indonesia (Update 1)
- Indopremier TLKM 2011: Change of view
- Lautandhana Securindo Focus Research INDY 18 Janua...
- MACQUARIE RESEARCH Harum Energy (Outperform) - Set...
- Bahana Sekuritas Ciputra Development - Geographica...
- CLSA INDO: property sector as inflation hedge
- MACQUARIE RESEARCH Regional coal - Smoking hot the...
- BNP ASEAN conf: Indofood
- Mandiri Sekuritas Cement Sector:Cement records 6.3...
- Bloomberg Bank Internasional, Krakatau, Wahana: In...
- Credit Suisse Indonesia Banks Sector - Expect uptr...
- NISP Sekuritas Daily 18 Jan 2011 (Economy, UNTR, K...
- CLSA INDO: AKR Corporindo (AKRA IJ), proceeds usag...
- CLSA INDO: United Tractors (UNTR IJ), most downsid...
- CLSA INDO: consumer sector, headwinds looming
- Financial Times CIC seeks more funds out of China ...
- Detikfinance Peringkat RI Naik, Satu Tingkat di Ba...
- Financial Times King Nat’s mines
- Reuters PRESS DIGEST 17-01-2011
- NISP Sekuritas Daily 17 Jan 2011 (ITMG, AALI, MPPA...
- Citigroup Indonesia Coal - Risks Are Not All One Way
- Indonesia's Lippo Puts First Media Up for Sale (As...
- JPM Indo: downgrading TLKM to Neutral
- Citigroup Coal - too early to take profit? (17 Jan...
- Detikfinance Menakar Harga Saham IPO Garuda
- Bloomberg Indonesia Stocks: Bakrie Sumatera, Kalb...
- MarketWatch Asia watching China inflation, GDP growth
- Commodity Online Is commodities market in a bubble?
- ► 01/09 - 01/16 (91)
- ► 01/02 - 01/09 (110)
Tidak ada komentar:
Posting Komentar