Thai Beverage PLC - Phillip Securities 2019-02-19: A Spirited Recovery

THAI BEVERAGE PUBLIC CO LTD (SGX:Y92)

Thai Beverage PLC - A Spirited Recovery

THAI BEVERAGE PUBLIC CO LTD (SGX:Y92)'s revenue and EBITDA were above expectations but was offset by higher than expected interest expense and weaker earnings from Sabeco.
Recovery in spirits volume was better than expected despite moderate improvement in farm income. Thailand rice aid scheme has boosted farm incomes.
Upgrade to NEUTRAL and increased our SOTP-derived Target Price to S$0.81 (previously S$0.57). Our aggressive upgrade in target price is due to:
1. We raised our earnings by 7% as we expect demand to remain vibrant over the next few quarters;
2. We raised our SOTP valuation to the middle (from lower) EV/EBITDA band of global peers.

Demand for spirits in Thailand surged 24%. The rise was in part due to low base after the imposition of excise tax on September 2017. This lead to front-loading of purchases in 4Q17 and reduced buying in subsequent 1Q18. Excluding the lower base, there was a recovery in demand.
More impressive was volume growth in Grand Royal whisky (Myanmar). Volumes surged 36% y-o-y and there is no base effect.

Net profit contribution from F&N and FPL surged 118% y-o-y to Bt1.5t. F&N enjoyed a recovery in dairy business and FPL benefited from strong sales in Australian residential properties.

Despite the consolidation of Sabeco financials and the 128% y-o-y surge in revenue for the beer segment, net profit for this division actually fell 54% y-o-y. The bulk of the 117% spike in EBITDA for beer segment was offset by the jump in interest expenses.

There was minimal minority interest in this quarter’s results despite Sabeco consolidation. In comparison, 3Q18-4Q18 minority interest was between Bt345mn and Bt656mn. This was down to Bt64mn. The explanation given was the transition from Vietnam to Thailand accounting standards plus the recognition of bonus and social welfare fund. The size was not disclosed.

We believe there is sales momentum for the company in the coming 2-3 quarters, in particular for the spirits business that accounts for 75% of net earnings.
- Firstly, there is the "customary" boost in consumption in pre-election campaigning.
- Secondly, assuming election are peaceful, there will be grand events and celebration for the new posts.
- Thirdly, the coronation of new King in May will create a celebratory atmosphere, unlike the past two years.
- Finally, additional farm aid for rice farmers will boost their income levels especially in Southern Thailand.

While Thai Beverage's share price did come close to our target price of S$0.57, the turnaround in the business was much faster than anticipated.
We had expected a modest recovery in farm income based on our reading of the Thailand Farm Income Index. However, the rebound in farm income was better than expected. This was in large part due to the rolling out of Bt56.5bn farm aid scheme for rice farmers that began in late Oct18. This would boost farm incomes by around Bt13,800 per farmer. This is a significant amount since average farm incomes in Thailand are Bt57,000 per annum. Another Bt5bn has been allocated for farmers in the South. This will run until Jun/Jul19.

Upgrade to NEUTRAL and increased our SOTP-derived Target Price to S$0.81 (previously S$0.57).
Our aggressive upgrade in target price is due to:
1. We raised our earnings by 7% as we expect demand to remain vibrant over the next few quarters;
2. We raised our SOTP valuation to the middle (from lower) EV/EBITDA band of global peers.

Paul Chew Phillip Securities Research | https://www.stocksbnb.com/ 2019-02-19

SGX Stock Analyst Report NEUTRAL UPGRADE REDUCE 0.81 UP 0.570