ICBP posted FY10 net income of Rp1.7tn (+58.0%yoy, -18.0%qoq), which was in line with our and consensus estimates. YoY growth was due to margin improvement and volume growth, while QoQ contraction was due to seasonality effect. The company claimed market share improvement from 73% in FY08-09 to 77% in FY10. However, we prefer to wait for 1Q11 performance data to confirm the sustainability of its market share, considering its higher- than- usual ASP adjustment in Jan 2011. Cost pressure risk remains; we maintained our Neutral stance on ICBP, which is trading at PER11-12F of 15.6x-14.1x, some 20% premium to its parent company.
FY10 results were in line with our and consensus estimates. ICBP booked FY10F revenue of Rp18.0tn (+10.0%yoy, -5.4%qoq), translating into net income of Rp1.7tn (+58.0%yoy, -18.0%qoq); both figures were in line with our and consensus estimates. For noodle segment, which accounted for 79% of total EBIT, YoY improvement was due to 3.8% sales volume growth, 4.2% ASP growth, and stable raw material costs. QoQ deterioration was mainly due to seasonality effect.
Bigger market share. In term of value, ICBP’s noodle market share was around 73% in 2008 and 2009, based on Euromonitor data. According to the company’s internal data, the figure rose to around 77% in 2010 in term of volume; it means that the market share should be higher than 77% in term of value as the company sells relatively premium instant noodle in Indonesia.
1Q11 results may reaffirm. As the company’s ASP increase in January 2011 was higher than usual, we prefer to wait and see for 1Q11 sales volume data to confirm whether the company’s market share improvement is sustainable or not. The company may be able to maintain market share if its competitors also raised their ASPs; however, it poses another problem: risk of industy size contraction. Rising wheat cost in 1Q11 by +13.9%qoq and +63.9%yoy may also limit profit margin.
Maintain Neutral recommendation. Our DCF valuation with 12.0% WACC and 5.0% TG rate results in ICBP’s fair value of Rp5,000/share. We maintain our Neutral recommendation while observing whether the company could maintain its sales volume. The stock is currently trading at PER11-12F of 15.6-14.1x, about 20% premium to its parent company valuation, which has a vertically integrated business with significant ownership on ICBP. Main risks is raw material cost increases, competitors’ behaviour, and related-party transaction risks.
Selasa, 22 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)
- DOID mendapatkan pinjaman sebesar USD 750 Juta dai...
- FLSmidth signs contract with Adaro Indonesia worth...
- Adaro aims to double coal production - The Jakarta...
- Semen Bosowa seeks Rp600 bio IPO - Insider Stories
- Akhir 2010, kewajiban HRUM turun 40% dan aktiva na...
- Agus Marto Bebaskan Pemerintah Beli Saham Perusaha...
- Menteri BUMN Dukung 'Buyback' Telkomsel oleh Telko...
- Laba Medco Melesat 331,9% Jadi US$ 83,05 Juta - De...
- Bakrieland FY10 earning rises 35.1% - Insider Stories
- UNVR (TP Rp13,000) : Where for art thou upside? - ...
- PT Indocement Tbk – Still Attractive - AAA Securities
- PT Delta Dunia Makmur Tbk – Attractive Valuation (...
- Asia Equity Focus China's 12th FYP provides long-t...
- ASEAN Strategy : Tropical comeback - Deutsche Bank
- Sector Flash Banking Update - Bahana
- Regional plantations - Inventories rising faster t...
- Harum Energy result, Astra Int update, budget, DOI...
- Kangaroo-Bayan Resources Commences Mamahak Coking ...
- Dynaplast Goes Private, Tender Offer Priced Rp4,50...
- WIKA mengincar Proyek RFCC senilai USD 1,5 Miliar ...
- Bakrieland Posts 35% Profit Growth - The Indonesia...
- Kepala BPS : April Juga Berpotensi Deflasi - Okezone
- Strong provincial banks' profitability metrics und...
- COMPANY_NOTES UNTR_Updates From Komatsu Japan - In...
- Adhi Karya (ADHI IJ, TP IDR950) FY10 results: Net ...
- Astra International - Expecting supply disruption ...
- OMPANY_NOTES TBIG_Front Runner - Indopremier
- Berlian Laju Tanker (BLTA), Company Visit Note - L...
- APLN complication - JP Morgan
- PT Indocement Tunggal Prakarsa Tbk 2010 Financial...
- BBNI: More money to lend out - Mandiri Sekuritas
- Indonesia Stocks: Astra International, Borneo Lumb...
- Rekomendasi Beberapa Sekuritas, 25 Maret 2011
- Resource Alam Indonesia Closing 2010 on a Convinci...
- Mitra Adiperkasa MAPI Conviction Buy - Trimegah Se...
- Mitra Adiperkasa Mainly in Line - OSK Nusadana
- CPO futures continue downtrend - Busniness Times
- Sesi II IHSG ditutup melompat 1,56% tembus 3.600 -...
- GJTL FY10 sales outstrips US$1 bio - Insider Stories
- Medco 2010 Profit Surges 332% - The Indonesia Today
- Newmont Terancam Ditutup, 4.000 Pekerja Mulai Keta...
- Resource Alam earning soars 418% - Insider Stories
- Bangun Hotel di Bali dan Jakarta, Laba APLN Melonj...
- Mandom Targets 9% Revenue Growth This Year - The I...
- Tower Bersama FY10 earning up 35% - Insider Stories
- BJBR Venturing beyond its sphere - OSK Nusadana
- PT Aneka Tambang (Persero) Tbk On Attractive Spot ...
- Indosiar Karya (HOLD, TP IDR850): FY10 Results Rev...
- Mitra Adiperkasa (BUY, TP IDR2,925), FY10 Results ...
- Indonesia Banks Sector - Government may speed up i...
- BUMI IJ - watch out for stock action - Nomura Indo...
- Heavy Equipment Sector Outlook, Picking up the pie...
- United Tractors (UNTR IJ) (Outperform) - More good...
- Agung Podomoro Land - Slower 2H10, 2011 outlook gu...
- Antam Siap Relokasi Penjualannya dari Jepang - Oke...
- Sari Roti to distribute IDR24.64 dividend - Inside...
- BCA FY10 net income soars 25.12% - Insider Stories
- Laba Bersih Borneo Lumbung Energy Melonjak 450% - ...
- Gozco Plantations (GZCO-BUY-IDR350-TP:IDR450) ‘...
- Corporate Result Flash Adhi Karya - Bahana Secur...
- Daily Pack 24 March 2011 - OSK Nusadana
- Astra International: Buy; Rp55,850; TP Rp65,000; A...
- Flash Note on Astra Agro Lestari - NISP Sekuritas
- Japan Quake May Cut Global Growth to 3.8%, Morgan ...
- Asia Coal-Australian thermal weak on Japan demand,...
- Crude Oil fluctuates, demand for metals weakens - ...
- CPO Futures Lower as Supply Fears Ease - Business ...
- Updates from United Tractors (UNTR IJ), comment f...
- Aneka Tambang: FY10 results 101.3% ours and 110.5%...
- Semen Gresik: SMGR FY2010 results in line with our...
- Kawasan Jababeka: Cikarang Dry Port is the company...
- Plantation Sector: Indonesian CPO export tax will ...
- Coal sector: Key takeaways from 3rd Indonesian Coa...
- MAPI FY2010 results in line by Jessica Irene - CLSA
- Astra International (ASII IJ) update by Sarina Les...
- APLN, META, and INCO - JP Morgan
- Bank Rakyat Indonesia: (Buy; Rp5,200; TP Rp6,950; ...
- Infrastructure & Automotive - DBS Vickers
- Semen Gresik - Least earnings revision risk, maint...
- Astra International (ASII IJ) update by Sarina Les...
- APLN, META, and INCO - JP Morgan
- Banking/Finance - Push to pass law on sales of wri...
- Flavour (Indo): Banking and Plantations - Nomura I...
- Indonesia Stock: Adaro Energy, First Media, London...
- Rekomendasi Beberapa Sekuritas, 23 Maret 2011
- Indonesian coal miners urge govt to delay upgradin...
- Garuda May Start Hedging to Cushion Oil Price Swin...
- Semen Gresik FY10 revenue falls 0.35% - Insider St...
- Potential short-term weakness - by Erindra Krisnaw...
- Sector and Company News - UBS Indo
- Bank Negara Indonesia (BBNI Buy PT 4,500): Continu...
- From the Ground - Sales Daily - UBS Indo
- ICBP:Feeding more - Mandiri Sekuritas
- ELSA: Stimulating upstream services - Mandiri Seku...
- Semen Gresik (SMGR IJ) FY2010 results in line, rei...
- Bank Jabar (BJBR IJ) earnings downgrade
- China soybean acreage to decline 11% YoY? - CLSA
- Indofood Sukses Makmur: Buy; Rp4,950; TP Rp6,050; ...
- Regional Telecommunications Switch to growth-yie...
- Reaktor Nuklir Jepang Terkendali Saham Naik - Bisn...
- ► 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)
- ► 01/09 - 01/16 (91)
- ► 01/02 - 01/09 (110)
Tidak ada komentar:
Posting Komentar