Sasseur Reit - Stock Analyst Research

Target Price*SGD 0.87
Recommendation BUY
Market Cap*-
Publication Date22 Feb 2024

*At the time of publication

SASSEUR REIT - Resilient balance sheet and low onshore rate

  • FY23 rental income in SGD terms was within expectations (S$ 126.7mn, +0.6% YoY, +10.7% YoY in RMB. DPU was within our expectation at 6.25 Singapore cents for the whole year, representing a 4.6% decline YoY due to RMB depreciation of 7% in FY23. Keeping the exchange rate the same, DPU would have increased by c.4.1% YoY. SASSR retained 7% of distributable income mainly for the repayment of onshore RMB loans.
  • Outlet sales in RMB were in line with our projection. It spiked 31.9% YoY to RMB4.6bn, leveraging on the consumption downtrading and various promotional events in FY23.
  • We reiterate our BUY recommendation with a lower DDM TP of S$0.87 (prev. S$0.90) on the back of a fading recovery tailwind and weaker-for-longer exchange rate. FY24e- FY25e DPU forecasts have been lowered by 2-3% to 6.36-6.67 Singapore cents. SASSR is trading at 9% of FY24e forward dividend yield.



The Positives


+ FY23 outlet sales up 31.7% (RMB4.7bn). Tenant sales surged by 84.6% YoY in 4Q23 due to a low base in FY22 and various promotional events in December. The Chongqing outlet continues to lead the recovery, increasing by 35.5% YoY. Overall, sales reached 96.6% of their pre-COVID level. This trend is anticipated to continue, delivering a stronger FY24 performance. We expect FY24 sales to grow in the low teens amidst the ongoing retail sales recovery and ongoing consumption downgrade.


+ Healthy operating metric. The occupancy rate saw a 0.4% YoY improvement, with Chongqing remaining at 100% and all other sites exceeding 96%. SASSR actively replaces underperforming tenants. Notably, 97% of rental income is tied to tenant sales, resulting in healthy occupancy costs between 10% and 20% depending on the store size. Newly acquired tenant Yonghui has implemented smart technology in its supermarket, which is expected to attract consistent customer traffic from its catchment area of 150,000 residents. Their fixed rental agreement protects SASSR from potential structural changes in consumer behavior.


+ Resilient balance sheet and eyeing acquisition. SASSR, one of the least geared SREITs with a current gearing ratio of 25.3% and S$863mn in debt headroom (assuming a 50% cap) is eyeing potential acquisitions of sponsor-owned assets with ROFR. In the case of larger acquisitions, it considers utilizing EFR to maintain post-acquisition gearing below 40%. The Xi’an asset, valued at an estimated S$500mn-600mn with a stable cap rate of around 7%, is particularly attractive. We believe acquiring it would be DPU-accretive, generate a positive carry of 1.5%, and raise DPU by 4%, thanks to a projected 45% increase in EMA rental income.


The Negatives

Depreciation of RMB. The Renminbi weakened by 7% YoY and may continue to impose a headwind on the DPU. We expect the SGD to remain strong against the Renminbi.



We expect the strong tenant sales momentum to persist in FY24 but partially offset by strong SGD. A positive is onshore loan interest rates are trending downward, as evidenced by the LPR decrease from 4.2% to 3.95%. SASSR is already capitalizing on this by actively converting offshore loans to onshore (53.4% vs. 46.6%), resulting in less erosion of EMA rental income by interest expenses in FY24. However, the yearly S$5mn-6mn upfront fee associated with onshore loans necessitates maintaining a 93% payout rate, which will put some downward pressure on DPU.



Maintain BUY with a lower TP to S$0.87 (prev. S$0.90)

We expect a 13% YoY sales growth in FY24e, driven by SASSR’s strong value proposition targeting China’s growing middle-income population. However, the strengthening of the Singapore dollar against the renminbi is expected to reduce FY24e revenue by 1.2%. We have also lowered our FY24e interest rate assumptions by 0.6% in response to the lower interest rate in China. We reiterate the BUY recommendation with a revised DDM-TP of S$0.89 and projected FY24-25e DPUs of 6.36 to 6.67 Singapore cents. SASSR is trading at 9% of FY24e forward dividend yield.

About the author

Liu Miaomiao
Liu Miaomiao

Miaomiao mainly covers the Singapore REITs sector and graduated from Singapore Management University with a Bachelor’s degree in Business Management.

Latest Reports

Contact us to Open an Account

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


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 <> 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