Expect CMMT’s CNI to grow by 7% y-o-y in FY15

-A +A

CapitaMalls Malaysia Trust
(Jan 21, RM1.45)
Maintain buy with target price (TP) of RM1.66:
CapitaMalls Malaysia Trust’s (CMMT) financial year 2014 (FY14) cash net income (CNI) of RM149.7 million met expectations, accounting for 97% of consensus estimate of RM153.9 million and 96% of our estimate of RM155.7 million. 

CMMT has announced a final income distribution per unit (DPU) of 4.38 sen, which covers its distribution for the third quarter of financial year 2014 (3QFY14) (2.12 sen) and the 4QFY14 (2.26 sen). 

Cumulatively for the full FY14, DPU was 8.91 sen, representing 5.4% dividend yield and a 100% payout of its distributable income.

CMMT’s FY14 revenue grew by 3% year-on-year (y-o-y) to RM315.4 million, contributed by higher revenue from The Mines (Seri Kembangan, Selangor), East Coast Mall (ECM) (Kuantan, Pahang) and Gurney Plaza (George Town, Penang) which grew 7% y-o-y to RM248.2 million. 

This had more than offset its lower revenue from Sungei Wang Plaza (Kuala Lumpur) (down 7% y-o-y to RM67.2 million) which was impacted by the ongoing Mass Rail Transit works.

Gross revenue from The Mines increased by 11% y-o-y to RM71.7 million due to onselling of electricity to tenants. 

Meanwhile, ECM’s revenue rose 8% y-o-y to RM45.8 million after it had completed two-phase asset enhancement works.

CNI improved slightly by 1% y-o-y to RM149.7 million: CNI grew by a marginal 1% y-o-y (against revenue growth of 3% y-o-y) as CMMT had absorbed the cost of higher electricity and assessment rates to the tune of RM4 million instead of passing it straight to its tenants. 

We believe that such a strategy is commendable in light of the current challenging environment in order to maintain its tenants.

We gather that the completed works in FY14 includes Gurney Plaza’s reconfiguration works, ECM phase 2 asset enhancement works to improve the trade mix, and the installation of chillers at The Mines and Gurney Plaza. 

As for 2015, CMMT has allocated capital expenditure of RM30 million to RM40 million for asset enhancement initiatives on two of its malls pending authority approval. 

Occupancy rate (OR) for CMMT’s portfolio remains stable at 97.7% (against 3Q14 level of 97.9%). ECM is the best performer with 99.5% OR followed by The Mines (98.5%), Gurney Plaza (97.3%) and Sungai Wang Plaza (95.4%). 

In view of its FY14 numbers being within our expectation, we leave our forecast for FY15 unchanged. For FY15, we expect CMMT’s CNI to grow by 7% y-o-y. 

Our TP is based on the dividend discount model (required rate of return: 7.3%; perpetual growth rate: 1.3%). 

We like CMMT in view of the expected FY15 dividend yield of 5.9%, which is the highest among the five real estate investment trusts under our coverage. 

In FY15, we expect a marginal improvement in gross revenue by 2% y-o-y with the completion of some of its asset enhancement works and as well as a non-repeat of hikes in electricity rates due to the restructured Budget 2015, which has deferred electricity and gas rate increases. Also, we do not expect property assessment rates to rise again in FY15.

Hence, its CNI in FY15 is not expected to be negatively impacted by higher property operating expenses as in the case of FY14. We believe that the weaker gross revenue of Sungai Wang Plaza has already been priced in by the market. — MIDF Research, Jan 21



This article first appeared in The Edge Financial Daily, on January 22, 2015.