KIJA has finally signed the long-awaited 20-year Electricity Sales and Purchase Agreement with PLN for 100% off-take of electricity generated from its 130-MW combined cycle power plant. The deal will ultimately guarantee the company of some US$85mn annual revenue (EBITDA margin: 34%), which is expected to contribute up to 55% of total revenue onwards. Yet, we see its revenue contribution to start streaming only by 2012, later that we have earlier assumed. Less operational efficiency is seen if the plant runs only with 2 out of 3 planned turbines. This resulted in reduction in the EPS11F by 49% to only Rp9. However, we still like the company, especially given the prospects of its industrial estates post the power plant completion. KIJA can now es tablish itself as a proxy of fully integrated-industrial estate developer, coupled with the outlook of the country’s economy. We upgraded our TP to Rp150/share, benchmarking it to the current trading discount to NAV of its peers of 58%. BUY. KIJA is trading at attractively 62% discount to RNAV11F.
Passed the biggest hurdle. We understand the prolonged time waiting of the power plant contribution that now we expect to start streaming by 2012. The company said minimal profit is seen if they run the power plant only with the currently installed two turbines. This is evidenced in the company 9M10 book, where KIJA experienced loss supplying PLN on emergency contract basis, while taking similar pricing structure of ±9cents/ kwh. Given such condition, it led us to eliminate our earlier power plant assumption in 2011, hence reducing our EPS11F to Rp9 from initially Rp17. Nonetheless, we are still positive on the company’s growth outlook in 2012, as we are confident that KIJA has passed its biggest hurdle in completing the project.
Loan disbursement to complete the project. We don’t see any more major issue that will impede the completion of the project. The next stage would be the disbursement of the remaining US$40mn syndicated loan that US$20mn is used to complete the project, while the remaining to refinance the maturing CIMB-Niaga’s bridging loans. The company expects this to be received by the end of Mar11.
Buy with new TP Rp150/share. Despite lowered EPS11F, we still like the company, due to its prospects post the power plant completion. We expect land sales to continue showing growth, especially given the guaranteed power supply from the power plant, coupled with the newly dry port service and other maintenance facilities in the area. KIJA is now a proxy of a fully-integrated industrial developer in the country. Buy, with upgraded TP Rp150/share.
Jumat, 04 Maret 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)
- BI Rate tetap, saham bank angkat IHSG 1,38% ke 3.5...
- Gali Lubang Tutup Lubang, Bakrie Kembali Ngutang U...
- Bakrie transfers Bumi shares to Vallar - Insider S...
- Saham Garuda mulai melayang di kisaran wajar - Bis...
- Wall St ends the week flat as oil prices weigh - R...
- Richards Bay Coal Terminal Shipments Declined 7.4%...
- NYMEX-Crude near 2-1/2 year peak on Libya fighting...
- Bakrie & Long Haul raih utang Rp11,77 triliun dari...
- Wintermar Buat Anak Usaha Kapal Tongkang - Investo...
- Berau Coal sets US$106.3 mio capex - Insider Stories
- Iron Ore-Spot extends losses, China steel futures ...
- Oil prices hit highest level since September 2008 ...
- BRI Perbesar Bisnis Bank Agro di Sektor Pertanian ...
- Santos Akan Perbaiki Anjungan Maleo di Madura - An...
- Pemerintah Jaga Defisit di bawah 2 Persen - Media ...
- Waiting for Godot - Mandiri Sekuritas
- INAF:Enough of bad business - Mandiri Sekuritas
- Indo Tambang Raya Megah - Alert: Analyst Meet - Co...
- Daily 4 Mar 2011 (BBCA, BTPN, EMTK) - NISP Sekuritas
- Komodo report - transformation at state-owned powe...
- Daily Focus 4 March 2011 - DBS Vickers
- US Stocks Rise Most This Year on Economy; Euro Gai...
- Crude Oil Slips From 29-Month High on Libya Mediat...
- Bumi Minerals seeks US$200 mio loan - Insider Stories
- Indonesia AirAsia to Float 20% Shares to Public in...
- Elang Mahkota buys Indosiar at Rp900 - Insider Sto...
- Tidak Ada Kartel, Prime Lending Rate Dorong Kompet...
- Ciputra Development (CTRA IJ, Rp 305 BUY) January ...
- Indosat: Buy; Rp5,100; TP Rp6,800; ISAT IJ EBITDA...
- Enseval Putra Megatrading: Not Rated; Rp810; EPMT ...
- LSIP A better bet - AmCapital
- FOCUS (03-Mar-2011) KIJA:Off the hurdle - Mandiri ...
- Asia Equity Focus Structural growth story in Indon...
- FOCUS (03-Mar-2011) Strategy:Fuel subsidy likely w...
- Indonesia Banks' Foreign Ownership - Feb 2011: Own...
- Antam - 2010: strong performance, high operating e...
- Mayora, downgrading earning and TP - CLSA
- Berlian Laju Tanker Tbk : Analyst Meeting Report (...
- Indosat - Alert: FY10 Bottom Line Misses, EBITDA I...
- Daily 3 Mar 2011 (ISAT, UNSP, ASRI, DILD, ITMG) - ...
- BUMI Eksekusi Convertible Note Bumi Resources Mine...
- China Coal-Prices stay at 4-mth low; seen weak til...
- Queensland's Dalrymple Bay coal chain operating at...
- Palm futures uptrend continues - Business Times
- US stocks edge higher on jobs, economy - News.com.au
- Oil Prices May Retreat as Saudi Arabia Boosts Supp...
- Intiland Development & bond issuance - Insider Sto...
- Base metals weaken tracking weak equities - Commo...
- Indonesia May Allow Exports of Lower-Quality Power...
- Bakrie Plantations FY10 profit triples - Insider S...
- Laba Petrosea Meroket 25 Kali Lipat ke US$ 42 Juta...
- Rugi Usai IPO Garuda Kementerian BUMN Imbau BUMN B...
- PLN: Pasokan Gas Kepodang Mundur karena Keterlibat...
- WIKA Tunda Proyek di Libya - Antara
- MNC Sky appoints UBS, Morgan Stanley - Insider Sto...
- MNC eyeing Rp1.02 trio net income - Insider Stories
- KKGI:Takeaways from Insani Bara Perkasa site visit...
- Infrastructure First few years are the hardest - CIMB
- Banking: State banks will shine - Mandiri Sekuritas
- Economy:Easing inflation and RR policy will pause ...
- Indonesia Coal Mining 4Q10 demurrage charge and 4...
- ISAT 2010 result - operationals in line but net is...
- Land acquisition bill, coming together - CLSA
- Indosat Profit Slashes 56.8% - The Indonesia Today
- Telkom Allocates Rp151 Trillion Capex for 5 Years ...
- PGAS Outstanding opportunity - BoA Merrill Lynch
- UNTR Not many surprises in FY10 results; maintain ...
- ITMG FY10 a big disappointment; maintain Buy but l...
- Indonesia Economics - Headline inflation down, cor...
- Asia Pacific ex Japan Monthly Wrap - Waiting for s...
- Bank Tabungan Negara Standing tall - DBS Vickers
- Strategy Alert : Moving away from inflation risk -...
- Perusahaan Gas Negara (PGAS) – Noisy as Usual? - J...
- Indo inflation: Feb CPI down on food, CPI revised ...
- Daily 2 Mar 2011 (TLKM, TPIA, TBIG, MEGA) - NISP S...
- Oil Surges, Stocks Drop on Mideast Unrest; Gold Hi...
- Tower Bersama Declares Maiden Dividend - The Indon...
- Rekomendasi Beberapa Sekuritas, 2 Maret 2011
- China's manufacturing growth continues to slow in ...
- China, India PMIs show inflation pressures - Helle...
- China power coal contract price likely to rise by ...
- Davomas Cuts Loss by 88% in 2010 - The Indonesia T...
- Inflation Report Prompts IDX Composite to Reach 3,...
- Citra Marga FY10 net income jumps - Insider Stories
- Akuisisi 8 KP, Bhakti Investama Private Placement ...
- 2 Indo telco outlooks revised to positive - Inside...
- Analis: Harga IPO Mitrabahtera Segara Terlalu Maha...
- Analis Proyeksikan Kinerja Indosat 2011 Lebih Bagu...
- Davomas FY10 net sales jumps 296.69% - Insider Sto...
- INDY Dipastikan Beli 51% Saham Mitrabahtera Setela...
- AKR FY10 revenue outstrips Rp12 trio - Insider Sto...
- SMGR Building Up Capacity - Indopremier Securities
- SMCB Reorganized For Growth - Indopremier Securities
- Indonesia Banking Sector : Rising income equality ...
- INTP Potential Increase in Dividend - Indopremier ...
- Indofood CBP Alert : Sharp pullback in wheat and C...
- Daily 1 Mar 2011 (GGRM, BBNI, HRUM, ANTM) - NISP S...
- Tower Bersama Infrastructure: Buy; Rp2,375; TP Rp3...
- Harum eyeing 10.5 mio tons coal output - Insider S...
- Bakrieland Sells 8 Hectars Land of Rasuna Epicentr...
- ► 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)
- ► 01/09 - 01/16 (91)
- ► 01/02 - 01/09 (110)
Tidak ada komentar:
Posting Komentar