FIRST SPONSOR GROUP LIMITED - Property development, the growth driver

28 Oct 2020
  • 4% YoY growth in 3Q20 gross profit largely attributable to 246% YoY growth in property development revenue. 9M20 PATMI up 33.4% YoY
  • Unrecognised development revenue of S$599mn. S$1.93bn of gross development value (GDV) for unlocking, equivalent to six years of sales.
  • Enlarged share base from 1:4 bonus issue. Maintain BUY with revised target price of S$1.56, from S$1.65 previously; Valuation is based on a 90% diluted basis (previously 100%)

 

The Positives

+ Robust 3Q20, notwithstanding Covid-19. 3Q20 revenue rose 34.7% YoY, led by more carpark lots sold at its Millennium Waterfront project (Plot A: 1091; Plot C: 882) which have zero carrying book costs. 9M20 topline held up, largely due to a 41.8% YoY increase in property financing revenue. The increase was aided by one-off loan restructuring income of S$15.5mn and establishment fees from its new development venture in Australia.

+ Better-than-expected property holdings. Its two Wenjiang hotels made a combined gross operating profit of RMB6.7m during the quarter, up 39% YoY. European hotels were mixed. While most of its non-core-city Bilderberg hotels and Bilderberg Bellevue Hotel Dresden in Germany benefited from local leisure demand during summer, its two core-city Bilderberg hotels in Amsterdam and Rotterdam were hit by low corporate demand. Nevertheless, the European hotels made a gross operating profit of €3.9 mn for 3Q20 vis-à-vis -€3.6mn in 1H20.

+ 14.8% YoY DPS growth registered in FY20e. In lieu of a final dividend, FSG has announced a second interim cash DPS of 2.0c for FY20, bringing total DPS declared YTD to 3.1c. This is 14.8% higher than the FY19 full year DPS of 2.7 cents. FSG will work towards a stable dividend payout with a steady growth when appropriate, subject to prevailing market conditions.

 

The Negatives

–  Financial subsidies from governments which cushioned hotel losses to taper off. FSG’s European hotels are being supported by subsidies from the German and Dutch governments, which provided a €4.9mn cushion to the hotels’ gross operating profits. The Dutch government recently announced Temporary Emergency Measure for the Preservation of Jobs (NOW) 3, which is less generous than NOW 1 and 2. NOW 1 and 2 allowed claims of up to 90% of a company’s wage bill, depending on loss of turnover. Under NOW 3, the wage claim is capped at 80% and will be decreased every three months: from 80% to 70% and to 60%.

 

Mixed outlook due to European hotels
Dongguan still vibrant. The Dongguan property market continues to see overwhelming demand for the residential properties and unwavering strength in the selling prices. Most inventories at FSG’s existing projects that were eligible for presales – Star of East River, Emerald of the Orient and the Pinnacle – were sold as of 3Q20. Some properties that are ineligible for presales have also been pre-booked 2-5 years in advance with upfront cash deposits. According to FSG, over 7,000 interested applicants have registered for the presales of 830 units at its upcoming Skyline Garden project. Presales are expected to commence next month. FSG is confident that the units at Skyline Garden will see good buying interest.

 

Humen TOD project to be the key project from FY21 onwards. Construction work has begun for the first sector of its newly-acquired Humen transit-oriented development project. Sector 1 has a land area of c.46,300 sqm and constitutes c.231,500 sqm of the 1mn sqm GFA project. We are expecting completion of this sector to bring in c.S$220-230mn of gross development value upon handover in 2022/2023 as the progressive launch of this project is expected to commence in the second half of 2021.

 

Possible Plot E Sale. The company announced it has been approached by an independent third party with regard to Plot E of the Chengdu Millennium Waterfront project. Plot E is expected to
comprise three blocks of approximately 2,900 SOHO units and an elder care centre of total 304,300 sq m (includes a hospital building of 69,500 sqm), 91,800 sqm of commercial / retail space
and 3,200 underground carpark lots. Upon completion, we are expecting the handover to bring in c.S$630-640mn of gross development value.

 

Property financing is stable. With regards to FSG’s property financing business, its PRC loan book remained steady at RMB2295.3mn. While FSG continues to receive requests for loans, it remains selective as it is looking to pace its loan growth with its property development business.

 

Hotel woes. As the number of Covid-19 cases in Europe continues to spike, we are less optimistic on its European hotels, even for the ones located away from cities. 3Q20 occupancy at its Bilderberg Bellevue Hotel Dresden was in the mid-70s to high 90s everyday, as it benefitted from being in the countryside. These numbers have since tumbled to the low 60s-70s. At its key Amsterdam and Rotterdam hotels, occupancy was low teens on good days and low single digits on other days. These hotels would be affected when subsidies from the government dwindle in the coming months. We expect some mark-downs in the fair value of the hotels at year end. A 3% decline in hotel investment properties implies a c.S$1.8mn impact on revenue (FY19 hotel revenue: S$60.8m).

Covid-19 has driven more hotels into liquidation. Some lessees are also looking to return their operating leases. With cash of S$474.9mn and low net gearing of 0.12x, FSG has the balance-sheet strength to pursue opportunities. In October, it successfully refinanced S$50.5mn worth of debt and upsized its revolving credit facilities by S$124.5mn. Coupled with undrawn facilities and potential equity infusions from the exercise of outstanding warrants, FSG is exploring new business opportunities.

 

Maintain BUY with revised TP of S$1.56. Our target price implies a total potential return of 24.3% and dividend yield of 2.4%. It remains based on a 30% discount to FSG’s diluted RNAV per share. Our new TP is based on its enlarged share base after its 1:4 bonus warrant issue announced on 23 July, factored on a 90% diluted basis (1196mn) from 100% previously. Unexercised warrants total 416mn, which increase issued ordinary shares to 1,329mn on a fully diluted basis (1H20: 1,102mn). Based on its current 912mn shares, our TP is S$2.04.

Contact us to Open an Account

Need Assistance? Share your Details and we’ll get back to you

IMPORTANT INFORMATION

This material is provided by Phillip Capital Management (S) Ltd (“PCM”) for general information only and does not constitute a recommendation, an offer to sell, or a solicitation of any offer to invest in any of the exchange-traded fund (“ETF”) or the unit trust (“Products”) mentioned herein. It does not have any regard to your specific investment objectives, financial situation and any of your particular needs. You should read the Prospectus and the accompanying Product Highlights Sheet (“PHS”) for key features, key risks and other important information of the Products and obtain advice from a financial adviser (“FA“) pursuant to a separate engagement before making a commitment to invest in the Products. In the event that you choose not to obtain advice from a FA, you should assess whether the Products are suitable for you before proceeding to invest. A copy of the Prospectus and PHS are available from PCM, any of its Participating Dealers (“PDs“) for the ETF, or any of its authorised distributors for the unit trust managed by PCM.  

An ETF is not like a typical unit trust as the units of the ETF (the “Units“) are to be listed and traded like any share on the Singapore Exchange Securities Trading Limited (“SGX-ST”). Listing on the SGX-ST does not guarantee a liquid market for the Units which may be traded at prices above or below its NAV or may be suspended or delisted. Investors may buy or sell the Units on SGX-ST when it is listed. Investors cannot create or redeem Units directly with PCM and have no rights to request PCM to redeem or purchase their Units. Creation and redemption of Units are through PDs if investors are clients of the PDs, who have no obligation to agree to create or redeem Units on behalf of any investor and may impose terms and conditions in connection with such creation or redemption orders. Please refer to the Prospectus of the ETF for more details.  

Investments are subject to investment risks including the possible loss of the principal amount invested. The purchase of a unit in a fund is not the same as placing your money on deposit with a bank or deposit-taking company. There is no guarantee as to the amount of capital invested or return received. The value of the units and the income accruing to the units may fall or rise. Past performance is not necessarily indicative of the future or likely performance of the Products. There can be no assurance that investment objectives will be achieved.  

Where applicable, fund(s) may invest in financial derivatives and/or participate in securities lending and repurchase transactions for the purpose of hedging and/or efficient portfolio management, subject to the relevant regulatory requirements. PCM reserves the discretion to determine if currency exposure should be hedged actively, passively or not at all, in the best interest of the Products.  

The regular dividend distributions, out of either income and/or capital, are not guaranteed and subject to PCM’s discretion. Past payout yields and payments do not represent future payout yields and payments. Such dividend distributions will reduce the available capital for reinvestment and may result in an immediate decrease in the net asset value (“NAV”) of the Products. Please refer to <www.phillipfunds.com> for more information in relation to the dividend distributions.  

The information provided herein may be obtained or compiled from public and/or third party sources that PCM has no reason to believe are unreliable. Any opinion or view herein is an expression of belief of the individual author or the indicated source (as applicable) only. PCM makes no representation or warranty that such information is accurate, complete, verified or should be relied upon as such. The information does not constitute, and should not be used as a substitute for tax, legal or investment advice.  

The information herein are not for any person in any jurisdiction or country where such distribution or availability for use would contravene any applicable law or regulation or would subject PCM to any registration or licensing requirement in such jurisdiction or country. The Products is not offered to U.S. Persons. PhillipCapital Group of Companies, including PCM, their affiliates and/or their officers, directors and/or employees may own or have positions in the Products. Any member of the PhillipCapital Group of Companies may have acted upon or used the information, analyses and opinions herein before they have been published. 

This advertisement has not been reviewed by the Monetary Authority of Singapore.  

 

Phillip Capital Management (S) Ltd (Co. Reg. No. 199905233W)  
250 North Bridge Road #06-00, Raffles City Tower ,Singapore 179101 
Tel: (65) 6230 8133 Fax: (65) 65383066 www.phillipfunds.com