Hexindo Adiperkasa (HEXA)’s accounting period starts from April to March in following year. Although 9M10/11 profit margin decreased from 9M09/10 due to increase in its cost of revenue, HEXA consistently showed qoq gross margin improvement to 18.5% in 3Q10 from 18.0% in 2Q10 and 17.7% in 1Q10. 9M10/11 pretax profit and net income was above our expectation due to the reversal of allowance for doubtful account of US$2,123,234 due to the first time adoption of revised Statement of Financial Accounting (SFAS) No. 50-55. The remaining allowance balance is US$133,825. The reversal of the allowance is non cash and non-taxable income (Indonesia Tax Office uses cash basis, not accrual basis). We adjusted our FY10/11F other income and maintain our Buy recommendation with DCF-derived TP of Rp9,000/share (WACC of 12.5% and Terminal Growth of 5.0%), which implies PER11/12F of 16.7x as we expect the boom in heavy equipment industry to continue.
9M10/11 upline within expectation but bottomline exceeded expectation. 9M10/11 pretax profit and net income were above our expectation because huge reversal in allowance for doubtful account of US$2,123,234 as of 9M10/11due to the first adoption of revised SFAS No. 50 and 55.
Other income was boosted by first time adoption of the revised SFAS. HEXA booked huge other income from reversal in allowance for doubtful account of US$2,123,234 due to the first time adoption of the revised SFAS No. 50 and 55. Previously, HEXA maintained allowance for doubtful account as a certain percentage of outstanding trade receivable. Under SFAS No. 50 and 55, allowance for doubtful account is calculated using impairment method which is recognized only when loss has been incurred (incurred loss model, not expected loss model).
More heavy equipment supplies from HEXA’s supplier. Hitachi Construction Machinery Indonesia (HCMI), the vendor of HEXA for small-size heavy equipment, is increasing its production capacity from 2,500 units/year to 3,000 units/year to fulfill increasing demand. The expansion is expected to be completed by 1H11. We think this is good for HEXA to meet domestic demand on heavy equipment as anticipated sizable growth in capital expenditure due to growth in construction and forestry industries as well as plantation and mining sectors.
Fine tune forecast and maintain Buy recommendation. We adjusted our FY11/12 forecast on other income and maintain our Buy recommendation on HEXA with DCF-derived TP of Rp9,000/share, which implies PER11/12F of 16.7x as we expect the boom in heavy equipment to continue.
Senin, 07 Februari 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)
- 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