Maintain BUY, TP of Rp400
We remain a fan of ASRI and are OVERWEIGHT on the stock. Our optimism is supported by: 1) expected brisk earnings growth of 88% 3-year CAGR, driven by buoyant demand for more affordable housing in the Tangerang area, 2) total landbank of around 800Ha in Pasar Kemis where the company will undertake future projects 3) a healthy balance sheet and 4) a strong and professional management which has set its goal on achieving further growth. Our TP is unchanged at Rp400 and offers substantial 63% upside to the current share price, implying PER11-12F of 18.1-11.4x and PBV11-12F of 2.9-2.4x.
Strong FY10 indicative results and a bright 2011 outlook
ASRI has indicated a threefold increase in net profits to Rp 290bn in FY10, thanks largely to better margins on the back of higher selling prices. This figure is above our expectations and also exceeds the consensus. Land prices have been rising very briskly indeed and in ASRI’s Serpong area they have risen to Rp 4.4mn/sqm (residential) and to Rp 6.6mn/sqm (commercial), up a staggering 30-50% YoY compared to the FY09 prices. As for marketing sales, they reached Rp 1.6trn in 2010, surpassing the company’s earlier target of Rp 1.2Trn. Some 63% of the sales were contributed by residential sales and the remaining 37% came from commercial and apartment sales. Hence, on the back of strong FY10 pre-sales, we expect earnings to grow a brisk 63.5% to Rp 395bn in 2011F, yet still a conservative number compared to the company’s estimate of around Rp 500bn in net profits and net margin of 35%.
Additional 220Ha of landbank in Pasar Kemis
Through its subsidiary, ASRI has already added around 100 Ha to its 590Ha of landbank in Pasar Kemis. The acquisition cost was only around 30,000 to 150,000 per sqm. In addition, the company also acquired 65% ownership in another 120Ha of landbank in Kedaton, Pasar Kemis. The acquisition cost was around Rp 400,000/sqm, but the land is already developed. We have not yet incorporated this additional landbank into our calculations, although we estimate the additional landbank will increase the company’s NAV by 5% to Rp 604/share.
Acquired 7Ha of landbank in Bali
The land is located near Sanur beach in south east Bali. The total acquisition cost is around Rp 200bn or equivalent to Rp 2.85mn/sqm. Although initial plans are to build a condotel in the area, the local government recently announced that a new ruling would seek to limit the number of hotels or resorts in the southern part of Bali. Nonetheless, even if ASRI is unable to execute the project and decides to sell the land, the company still stands to realize a tidy profit since the selling price of land in that area can reach around Rp4mn per sqm and up to Rp 5mn per sqm for land offering sea views. Incorporating the book value of this landbank raises the company’s NAV by Rp11/share to the current NAV of Rp 576/share.
Able to weather higher interest rates
Higher interest rates are one of the key risks for interest rate sensitive sectors like the property sector. Nonetheless, we are confident that ASRI can weather modest increases in interest rates given that: 1) the company’s target market is the middle income segment which, we believe, is more resilient to an economic downturn, and 2) only 30% of ASRI’s sales are to buyers who take on mortgages.
Senin, 07 Februari 2011
Alam Sutera Realty (ASRI IJ, Rp245 BUY) Substantial upside - Danareksa Sekuritas
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)
- DBS says no talks with Temasek on Indonesia's Dana...
- Palm futures rise on restocking - Business Times
- UNILEVER INDONESIA (UNVR): Parents tender offers S...
- GLOBAL EQ STRAT Report: Short-term Reduce GEM from...
- PT Kalbe Farma Tbk – Strong Fundamental at Fair Re...
- Indonesia Market Strategy With a 9% drop, we recom...
- Asia Equity Strategy Foreign investor capitulation...
- Economy: Investor confidence recovers after BI's r...
- Lippo Karawaci – The only healthcare play (LPKR-BU...
- Global Equity Strategy - GEM; Tactical headwinds, ...
- No Deal on BDMN - JPM Indo
- Protelindo (TOWR IJ) - CLSA
- Gozco (GZCO IJ) - CLSA Indo
- Bumi Serpong (BSDE IJ) - CLSA Indo
- Bank Negara (BBNI IJ) - CLSA Indo
- Daily 11 Feb 2011 (SMGR, LPKR, MAPI, POLY) - NISP ...
- Let's pray for Garuda Indonesia IPO - Insider Stories
- Garuda Kicks Off Stock Trading Today - The Indones...
- Bakrie Group’s Ridwan Plans Indonesia-Focused Stoc...
- Nirwan Bakrie, coal & precious metal - Insider Sto...
- Stocks Cut Losses, IDX Composite Down 1.28% - The ...
- Bumi to pay US$600 mio debt in Oct. - Insider Stories
- Charoen Pokphand Acquires Cipendawa Agriindustri f...
- Pefindo naikkan peringkat utang BBNI menjadi doubl...
- Garuda Indonesia Prediksikan Investor Domestik Ber...
- Saham Perdana Garuda Fully Subscribed - Republika
- Metrodata Dirikan Anak Usaha information & Communi...
- Unilever Indonesia Quick takes - A non-event - b...
- Telekomunikasi Indonesia Quick takes - Unexcitin...
- IDX Composite Extends Fall, Hit by Regional Read ...
- Company visits to Bank Danamon. (Tjandra Lienandja...
- Agung Podomoro Bangun Pemukiman 47 Ha di Karawang ...
- Foreign Investors Only Absorb 1.9% Garuda IPO Shar...
- Unilever Tender Offer Saham Sara Lee Rp 372,95 Per...
- INDO UPDATE - INDONESIA TAKING IT ON THE CHIN. AGA...
- SBI, and guaranteed deposit rate - Nomura
- Indo flavour: Upgrade CPO price - Nomura
- Emerging market equities Seek Exposure to US Econo...
- Research Today: CLSA
- Daily 10 Feb 2011 (UNVR,PTBA,ANTM,FREN) - NISP Sek...
- SingTel and Telkomsel Record Mobile Subscribers Gr...
- Indonesia Stock Index Falls for Third Day as Infla...
- Rekomendasi Beberapa Sekuritas, 10 Februari 2011
- Indonesia's first LNG receiving terminal to be del...
- Indonesia approves coal export permits after massi...
- Base Metals gets a rude shock from China’s rate hi...
- Bukit Asam expects above Rp3 trio profit - Insider...
- Kangean Energy Signs Gas Sale Agreement with PLN, ...
- Government bond auction commentary (Still) Strong ...
- Newcastle coal exports slip - Reuters
- PT ADARO ENERGY Tbk Performing well in Rainy Seas...
- INCO - laggard play to run in nickel prices - Macq...
- Daily Feb 09: Flows, Equities impact on stronger I...
- Microfinance – CLSA U Speaker series
- Astra Agro Lestari (Neutral) - Relatively unattrac...
- Stocks in U.S. Gain as McDonald's Rallies on Sales...
- Oil Declines for Fourth Day After China Raises Int...
- UPDATE 1-Wal-Mart in talks on partnership with Ind...
- Steel prices to go up on coking coal costs - Mail ...
- Wheat Rises to 29-Month High as Countries Boost In...
- Bank Central China Menaikan Suku Bunga Pinjaman - ...
- Summarecon Agung - Upgrade to Buy – Looks Inexpens...
- LIPPO MALLS SECURES 44,500SQM DEAL WITH MITRA ADIP...
- EXCL:Won't repeat 2010, remain decent - Mandiri Se...
- Lippo Karawaci to distribute dividend - Insider St...
- PT Timah (Persero) Tbk Struggle With Cost Reducti...
- Strong 2010 performance to continue in 2011 - Mand...
- GDP 4Q10: Riding on global economic recovery - Man...
- United Tractors – Coal-based growth (UNTR-BUY-IDR2...
- Indo economics: Strong headline 4Q10 GDP masks sof...
- ASII and cement stocks - JP Morgan Indo
- Indocement Tunggal Prakarsa (INTP IJ, Rp14,850 BUY...
- Bank Indonesia recognizes inflation risk, Indo GDP...
- Bumi Resources (BUMI IJ): De-Leverage - CLSA Indo
- Sampoerna Agro (SGRO IJ), initiating coverage, UPF...
- Daily 8 Feb 2011 (Economy, BYAN, SMGR, TINS, LPKR,...
- Indonesia Stocks: Duta Graha, London Sumatra Indon...
- Coal to remain top fuel source for US power genera...
- Australian Sugar Area May Lose 50% of Output Poten...
- U.S. Stocks Rise as Dow Gains a Sixth Straight Day...
- CPO futures prices close easier - Business Times
- Indonesian Banks - Foreign Ownership: Stocks Down ...
- HEXA:More Heavy Equipment Supply - Mandiri Sekuritas
- KLBF:In-line, but tougher outlook - Mandiri Sekuritas
- Bahana dan BNI Securities Kesulitan Jual Perdana S...
- 2011 PTPP Menargetkan Total Garapan Rp 22 Triliun ...
- Timah FY10 net income jumps 155.76% - Insider Stories
- Lippo Karawaci 2010 Profit Grows 35% - The Indones...
- Indonesia Economy Grows at Fastest Pace in Six Yea...
- Indonesia fourth-quarter GDP expands 6.9% - Market...
- REFILE-UPDATE 1-Indonesia's Timah says refined tin...
- Indonesia's Timah sees 2010 profit double on tin p...
- New Face of (palm) oil wealth - CLSA Indo
- Alam Sutera Realty (ASRI IJ, Rp245 BUY) Substantia...
- 3i Group Plc Reportedly to Buy GarudaFood - The In...
- Bayan, Kangaroo extend due diligence - Insider Sto...
- Indonesia Macro Flash - BI Hikes Rates 25bps to Te...
- BUMI akan membayar utang US$ 600 juta - Kontan
- Price objective basis & risk coal companies - Merr...
- Our view on Indonesia coal companies - Merril Lynch
- ► 01/30 - 02/06 (90)
- ► 01/23 - 01/30 (119)
- ► 01/16 - 01/23 (85)
- ► 01/09 - 01/16 (91)
- ► 01/02 - 01/09 (110)
Tidak ada komentar:
Posting Komentar