THAILAND EQUITY RESEARCH
Page | 1 | PHILLIP SECURITIES (THAILAND)
Raimon Land Demanding valuation
THAILAND | SET | PROP | COMPANY VISIT BLOOMBERG RML TB l REUTERS RML.BK
Lackluster growth outlook on small backlog RML opened two high‐end projects in 2015—a townhouse “Mew Yenakard” and “The Loft Asoke” condominium after a big pause from a launch of “The Loft Ekamai” in 2013. The Mews townhouse generated 20% presales or Bt126mn of Bt630mn total value, and the company will begin recognizing revenue from 4QFY15 onward. The Loft Asoke was opened in November and had a 23% take‐up rate or Bt723mn of Bt3.2bn total project value, revenue of which will be recognized in 2018. With the absence of new launch, FY15 revenue appears to come from the company’s inventory of projects that were opened before 2012. RML has backlog of Bt7.6bn and a Bt1.07bn of which will be recognized in 4QFY15. Combined with 9MFY15 revenue of Bt4.07bn, we expect a 21% decline in FY15 revenue to Bt5.07bn. In 2016, RML is expected to recognize as much as Bt4.3bn of its current backlog in 2016, while we do not pin high hope on inventory sale as the residential market is likely to remain lackluster this year. We thus forecast a mere 3% growth in FY16 revenue to Bt5.3bn. RML is likely to feel the pain of its small backlog in 2017 as there would be just a Bt1.4bn to be recognize in the period, and growth must be primarily rely on sale of inventory as any project to be launched in 2016 will be unable to meet transfers by end‐2017. For this reason, we project revenue to fall 14% to Bt4.5bn. The launches in 2016 will likely drive revenue growth in 2018, nonetheless. In sum, RML appears to struggle to grow revenue over the next two years. FY15‐FY16 net profit seen down 41%, 13% on weaker profitability outlook Gross margin is expected to narrow down from 41% reported in 2014 to 38% in 2015 and 35% in 2016 as the percentage of revenue recognition from the “185 Ratchadamri” condo project, providing as high margin as 47% vs 30%‐35% of the others, will likely decrease from 79% to 47% and 25% over the same periods. Hence, we expect net profit to fall by 41% in 2015 and further by 13% in 2016. Demanding valuation RML share prices rose by nearly 20%, and thus trading above its seven‐year historical P/E average of 7x and near its book value of Bt1.31. Together with a lack of growth story, we downgrade rating on the stock from ‘ACCUMULATE’ to ‘NEUTRAL’ with FY16 target price of Bt1.21.
Ref. No.: CO2015_0005
Closing Price(Bt) 1.23
Target Price(Bt) 1.21 (+2.45%)
COMPANY DATA
O/S Shares (mn) : 3,575
Market Cap. (Btmn) :
Market Cap. (USDmn) :
52‐WK Hi/Lo (Bt) : 2.14/0.76
3M Average Daily T/O (mn) : 11.29
Par Value (Bt) : 1.00
MAJOR SHAREHOLDERS (%)
1. JS ASSET MANAGEMENT PTE. LTD 25.0
2. Thai NVDR 10.3
3. Thai Tavee Tun Fund2 7.0
PRICE PERFORMANCE (%)
1MTH 3MTH 1YR
ABS 14% 10% ‐35%
REL TO SET INDEX 21% 19% ‐23%
PRICE VS SET INDEX
Source: Bloomberg, PSR
KEY FINANCIALS
FYE Dec FY14 FY15E FY16E FY17E
Sales(Btmn) 6,644 5,248 5,407 4,627
Net Profit(Btmn) 1,225 722 622 213
EPS (Bt) 0.34 0.20 0.17 0.06
P/E (X) 3.6 6.1 7.1 20.8
BVPS (Bt) 0.99 1.19 1.31 1.32
P/B (X) 1.2 1.0 0.9 0.9
DPS (Bt) 0.00 0.05 0.04 0.01
Dividend Yield (%) 0.0 4.1 3.5 1.2
ROE (%) 41.91 18.49 13.88 4.51
Debt/Equity (X) 3.86 2.83 2.20 2.72
Source: Company, PSR Est.
**Multiples and yields are based on latest closing price
VALUATION METHOD
P/B'16 (7x)
Danai Tunyaphisitchai, CFA
Capital Market Investment Analyst # 2375
Tel: 66 2 635 1700 # 481
4,398
122
10 June 2015
Neutral (Downgraded from Accumulate Buy)
06 January 2016
0
2
4
6
Jan‐13 Jan‐14 Jan‐15 Jan‐16
RML TB EQUITY SETI (rebased)
THAILAND EQUITY RESEARCH
PHILLIP SECURITIESS (THAILAND) | 2 | P a g e
Corporate Governance ‐2015
ADVANC BAFS BCP BIGC BTS CK CPN DRT DTAC DTC
EASTW EGCO GRAMMY HANA HMPRO INTUCH IRPC IVL KBANK KCE
KKP KTB LHBANK LPN MCOT MINT MONO NKI PHOL PPS
PS PSL PTT PTTEP PTTGC QTC RATCH ROBINS SAMART SAMTEL
SAT SC SCB SCC SE‐ED SIM SNC SPALI THCOM TISCO
TKT TMB TOP VGI WACOAL
AAV ACAP AGE AHC AKP AMATA ANAN AOT APCS ARIP
ASIMAR ASK ASP BANPU BAY BBL BDMS BECL BKI BLA
BMCL BOL BROOK BWG CENTEL CFRESH CHO CIMBT CM CNT
COL CPF CPI CSL DCC DELTA DEMCO ECF EE ERW
GBX GC GFPT GLOBAL GUNKUL HEMRAJ HOTPOT HYDRO ICC ICHI
INET IRC KSL KTC LANNA LH LOXLEY LRH MACO MBK
MC MEGA MFEC NBC NCH NINE NSI NTV OCC OGC
OISHI OTO PAP PDI PE PG PJW PM PPP PR
PRANDA PREB PT PTG Q‐CON QH RS S & J SABINA SAMCO
SCG SEAFCO SFP SIAM SINGER SIS SITHAI SMK SMPC SMT
SNP SPI SSF SSI SSSC SST STA STEC SVI SWC
SYMC SYNTEC TASCO TBSP TCAP TF TGCI THAI THANA THANI
THIP THRE THREL TICON TIP TIPCO TK TKS TMI TMILL
TMT TNDT TNITY TNL TOG TPC TPCORP TRC TRU TRUE
TSC TSTE TSTH TTA TTCL TTW TU TVD TVO TWFP
TWS UAC UT UV VNT WAVE WINNER YUASA ZMICO
2S AEC AEONTS AF AH AIRA AIT AJ AKR AMANAH
AMARIN AP APCO AQUA AS ASIA AUCT AYUD BA BEAUTY
BEC BFIT BH BIG BJC BJCHI BKD BTNC CBG CGD
CHG CHOW CI CITY CKP CNS CPALL CPL CSC CSP
CSS CTW DNA EARTH EASON ECL EFORL ESSO FE FIRE
FOCUS FORTH FPI FSMART FSS FVC GCAP GENCO GL GLAND
GLOW GOLD GYT HTC HTECH IEC IFEC IFS IHL IRCP
ITD JSP JTS JUBILE KASET KBS KCAR KGI KKC KTIS
KWC KYE L&E LALIN LHK LIT LIVE LST M MAJOR
MAKRO MATCH MATI MBKET M‐CHAI MFC MILL MJD MK MODERN
MOONG MPG MSC MTI MTLS NC NOK NUSA NWR NYT
OCEAN PACE PATO PB PCA PCSGH PDG PF PICO PL
PLANB PLAT PPM PRG PRIN PSTC PTL PYLON QLT RCI
RCL RICHY RML RPC S SALEE SAPPE SAWAD SCCC SCN
SCP SEAOIL SIRI SKR SMG SOLAR SORKON SPA SPC SPCG
SPPT SPVI SRICHA SSC STANLY STPI SUC SUSCO SUTHA SYNEX
TAE TAKUNI TCC TCCC TCJ TEAM TFD TFI TIC TIW
TLUXE TMC TMD TOPP TPCH TPIPL TRT TSE TSR UMI
UP UPF UPOIC UREKA UWC VIBHA VIH VPO WHA WIN
XO
Score Range
< 50%
50‐59%
60‐69%
70‐79%
80‐89%
90‐100%
The disclosure of the survey result of the Thai Institute of Directors Association (IOD)
regarding corporate governance is made pursuant to the Office of the Securities and
Exchange Commission. The survey of the IOD is based on the information of a company
l isted on the Stock Exchange of Thailand and the Market for Alternative disclosure to the
public and able to be accessed by a general public investor. The results, therefore, is from
the perspective of a third party. It is not an evaluation of operation and is not based on
inside information.
The survey result is as of the date appearing in the Corporate Governance Report of Thai
Listed Companies. As a result, the survey result may be changed after that data. Phil l ip
Securities (Thailand) of securities company does not confirm nor certify the accuracy of
such survey result.
No logo given
Number of Logo
Results Presentation
THAILAND EQUITY RESEARCH
PHILLIP SECURITIESS (THAILAND) | 3 | P a g e
Industry Group Name Sector Name Sector Index
Agro & Food Industry[AGRO] Agribusiness AGRI
Food & Beverage FOOD
Consumer Products[CONSUMP] Fashion FASHION
Home & Office Products HOME
Personal Products & Pharmaceuticals PERSON
Financials [FINCIAL] Banking BANK
Finance & Securities FIN
Insurance INSUR
Industrials [INDUS] Automotive AUTO
Industrial Materials & Machinery IMM
Packaging PKG
Paper & Printing Materials PAPER
Petrochemicals & Chemicals PETRO
Steel STEEL
Property & Construction[PROPCON] Construction Materials CONMAT
Construction Services CONS
Property Development PROP
Property Fund & REITs PF&REIT
Resources [RESOURC] Energy & Util ities ENERG
Mining MINE
Services [SERVICE] Commerce COMM
Media & Publishing MEDIA
Health Care Services HELTH
Tourism & Leisure TOURISM
Professional Services PROF
Transportation & Logistics TRANS
Technology [TECH] Electronic Components ETRON
Information & Communication Technology ICT
PSR Rating SystemCapital Gain Recommendation
> 15% BUY
> 5% ‐ 15% ACCUMULATE / TRADING BUY
> 0% ‐ 5% NEUTRAL
0 <= SELL
Remarks
We do not base our recommendations entirely on the above quantitative return bands. We consider qualitative factors l ike (but
not l imited to) a stock's risk reward profi le, market sentiment, recent rate of share price appreciation, presence or absence of
stock price catalysts, and speculative undertones surrounding the stock, before making our final recommendation
22776846