Following recent slightly below expectation 1Q11 results (See Page 7) but upgrades due to stronger IDR assumptions (Page 3), Ella’s Earnings estimates are revised as Figure 6 page 3. KLBF continues to offer defensive earnings growth on the back of growing domestic consumption, Good Management and Solid Balance Sheet, with inorganic upside on the table. At Rp3,600- KLBF is trading on Justified Premium 22.0x 2011F PER on +27% EPS Growth (in-line to historical average 50% premium to market, CS Indonesia Universe is on 14.6x 2011F PER) and in-line to DCF Rp3,400, however on valuation we reiterate TAKE PROFIT and switch to Buy GGRM/ICBP!
· Ella Nusantoro (Report attached): We reiterate our NEUTRAL rating on Kalbe Farma (KLBF.JK) and raise our DCF-based target price to Rp3,400 as we revise our assumption on growth to 6%, from the previous 5.8%, based on Indonesia’s 2011E GDP growth. We are using 11.7% WACC and our new target price implies a 20.8x 2011E P/E on 1% earnings growth CAGR for 2011-13E.
· Beneficiary of stronger Rupiah. With majority of its raw materials being imported, Kalbe Farma’s earning is sensitive to the fluctuation of Rupiah/USD. Approximately 90% of its raw materials’ cost is USD denominated, we calculate that for every 1% change in Rupiah, it will impact earnings by around 2%, assuming other things remain equal. We assume average exchange rate at Rp8,620 in 2011 and Rp8,175 in 2012 from the previous Rp8,550.
· What to do with the cash? As at the end of March 2011, Kalbe Farma’s cash stood at Rp2.3 tn, with minimal debt, with its net cash at Rp2.1 tn. The company has been in a net cash position since mid-2004 and continues to pile up cash along with its strong operational cash flow, while capex remains minimal (Rp650bn). The management recently announced that it is going to increase its dividend payout ratio to 50%, from 20% last year, pending the shareholders’ approval, which in turns to provide less than 2% yield. We believe the company still has an upside to distribute higher dividend.
· Has not decided on Treasury shares. Kalbe Farma has 781 mn treasury shares (worth Rp2.8 tn). It has not decided whether to retire them or place them back to the market. Retiring the shares will increase the company’s EPS by around 8%, and should it sell them back to the market, the company will be able to book a gain of Rp2 tn.
Rabu, 04 Mei 2011
KALBE FARMA (KLBF): Below Strong +23% Y/Y 1Q EPS- Beneficiary of Strong IDR - Credit Suisse
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)
- SMGR Stable 2011 With Bright Outlook Afterward - AAA
- ADRO:No more translation effect - Mandiri
- Minyak kembali naik lewati US$100 per barel - Bisn...
- Gajah Tunggal 1Q operating profit drops - Insider ...
- Salim Ivomas tawarkan 3,16 miliar saham - Bisnis I...
- UNTR Prediksi Penjualan 4.200 Unit Alat Berat - In...
- Astra Int. to pay Rp1,600/share dividend - Insider...
- Produksi Mobil Astra Turun 15% - Detikfinance
- Emtek approved to acquire Indosiar - Insider Stories
- Asia Equity Focus Net foreign institutional invest...
- Bukit Asam (PTBA IJ), production challenges, downg...
- BBRI AGRO tender offer priced at Rp182 per share -...
- BNI to inject Rp500bn into its subsidiaries - DBS ...
- TOWR signs Rp2.1tr debt facility - DBS Vickers
- Cement sector should benefit from lower energy cos...
- MFIN Harvest Time - Indopremier
- Economic Flash - Indonesia's 1Q GDP growth - Bahana
- ELTY : Weak 1Q11 results - net profit fell by half...
- Commodities Sink Most Since 2009 as Stocks Fall - ...
- Today in Commodities: Panic Deleveraging - Seeking...
- ADRO (TP Rp2,475) : Decent 1Q results; recommend ...
- PT Bank Mandiri (Persero) Tbk Benefitting from Rec...
- SMGR:The merit of cheaper coal - Mandiri
- Jim Rogers: Oil Price Will Keep Rising
- PGAS:Lower volume guidance - Mandiri
- INDO UPDATE - 1Q11 GDP NUMBERS OUT: 6.5%YoY, 1.5%Qoq
- ICBP:Steady as it goes
- anking: Limited surprises in 1Q11 results - Mandiri
- Meeting with toll operator Citra Marga (CMNP IJ) f...
- More tax cuts coming? Consumer companies with high...
- Indonesia Banks Big Picture - April 2011: Foreign ...
- Buy INDY on market confusion - JP Morgan
- Bakrie and Brothers: SOTP valuation is Rp142/share...
- Indika Energy: Seeking approval of 10% non preempt...
- China Top Fund Manager Favors Resource Stocks as O...
- India to take up to 2 mln T Russian coal in 2011 -...
- Global factors not supportive of base metals rebou...
- Indika Energy sets non-preemptive rights - Insider...
- AKR names Karunia as coal contractor - Insider Sto...
- Corporate Result Flash Medco Energy - Bahana
- SGRO:Margin expansion - Mandiri
- HRUM All the right pieces - CIMB
- JASA MARGA (JSMR): Above consensus Strong Defensiv...
- KALBE FARMA (KLBF): Below Strong +23% Y/Y 1Q EPS- ...
- Bank Mandiri, the bad and the good - CLSA
- ENRG:Delivering the promise - Mandiri
- Banking Sector Update: 1Q11 Results Round-ups - So...
- Strong 1Q11 earnings but any fresh catalyst ahead?...
- TLKM Sustained Competition - CLSA
- Asia ex Strategy - Earnings at New Peak; Not so th...
- Bank Negara Indonesia (HOLD) - Loan to build up to...
- Corporate Result Flash Bumi Serpong Damai - Bahana
- BORN (TP Rp2,000) : 1Q11: Sales are below expecta...
- PTPP IJ is one stock to accumulate in weak market ...
- Bank Danamon - 1Q11 PPOP in line with our forecast...
- PT Perusahaan Gas Negara - Alert: 1Q11: Operating ...
- TINS:Momentum play - Mandiri
- Bapepam may sanction Bakrie & Brothers - Insider S...
- Kantongi Izin, Tambang Batubara AKR di Kalteng Seg...
- Winds of Change: Asia Pacific ex-Japan Monthly Wra...
- AKRA:Cash cycle = 7 days - Mandiri
- Equity Strategy:Wasted deflation - Mandiri
- Asia ex Strategy Earnings at New Peak; Not so the ...
- China Coal Prices at Highest Since 2008 as Stockpi...
- Bumi Q1'11 financials - limited audit review in pr...
- TINS:Momentum play - Mandiri
- PTBA:Down-side risks of coal railway delivery - Ma...
- PGAS (TP Rp5,000) Alert: 1Q11: Operating Results W...
- BTPN NIM and ROE are the Highest in the Industry -...
- United Tractors: Buy; Rp23,350; TP Rp27,000; UNTR ...
- JSMR:Strong bottom-line growth - Mandiri
- INDOSAT (ISAT): Improving 1Q11 Cellular Revenue +6...
- XL-AXIATA (EXCL): ln-line Strong +26% Y/Y 1Q11 EPS...
- PT TELKOM (TLKM): In-line +2% Y/Y 1Q11 EPS – Watch...
- Perusahaan Gas Negara; Moving in the right directi...
- Adaro Energy; Rising cost pressure; Hold (downgrad...
- UNTR New Optimist Outlook - Indopremier
- TBIG Improved Profitability - Indopremier
- Buy BUMI, sell Indo telcos - JP Morgan
- Macroscope : Easing inflation points to another r...
- Timah; Riding on strong tin price outlook; Hold (u...
- Aneka Tambang; Expect stronger earnings in 2Q; Hol...
- London Sumatra Plantation; 1Q11 results above expe...
- Indosat; Margin guidance slightly disappointing; B...
- Bank Danamon; NIM pressures mounting; Fully Valued...
- Bank Mandiri; Nudged up by recoveries; ; Rp7,150; ...
- Bank Rakyat Indonesia; A strong quarter; Buy; Rp6,...
- Perusahaan Batubara Bukit Asam; Expect stronger 2H...
- XL Axiata; Wait for better entry point ; Hold (dow...
- Sampoerna Agro; Volumes jumped in 1Q11; Buy; Rp3,3...
- Indofood Sukses Makmur; 1Q11 results slightly ahea...
- Ciputra Property - More revenues to come - (CTRP-B...
- Alam Sutera Realty (BUY) - Expansion on track - Ki...
- Summarecon Agung - Growing - (SMRA-BUY-IDR1,200-TP...
- APLN: Solid sales continue - Mandiri
- GGRM:The best margin in a decade - Mandiri
- Garuda catat kerugian Rp183,6 miliar - Bisnis Indo...
- UNTR Setuju Bagi Dividen,dan Penawaran Umum Rp6,07...
- Europe Manufacturing Growth Accelerates More Than ...
- U.S. manufacturing sector cools off slightly - Mar...
- ► 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)
- ► 01/09 - 01/16 (91)
- ► 01/02 - 01/09 (110)
Tidak ada komentar:
Posting Komentar