Wilmar International - UOB Kay Hian 2022-08-10: Good Performance Despite Volatile Agri-Market


Wilmar International - Good Performance Despite Volatile Agri-Market

  • Wilmar’s 1H22 core net profit was a huge positive surprise, and was also a record-high profit for 1H.
  • We raise our 2022 earnings forecast for Wilmar by 12% to a net core profit of US$1.8b (-3% y-o-y) to factor in stronger-than-expected 1H22 PBT margins across all three segments. Despite this upward revision, we deem our earnings estimate for 2022 relatively conservative because 2H is usually the stronger half of the year.
  • Maintain BUY. Target price: S$5.50.

Wilmar's 1H22 was a great positive surprise.

  • Despite high volatility in agri-commodity prices and demand uncertainties amid recession fears, Wilmar International (SGX:F34) again delivered a surprise, and recorded its best-ever 1H profit in 1H22.
  • The good set of results for 1H22 was attributable to continued good performance from palm and sugar. Meanwhile, China operations under Yihai Kerry Arawana (YKA) reported a very strong turnaround in 1H22, boosted by its 2Q22 performance.

Revise 2022 earnings forecast up by 12%, but still a conservative forecast.

  • We have raised our 2022 core net profit forecast for Wilmar by 12% to US$1.79m. If we include the gain from the listing of Adani Wilmar of US$175.6m, 2022 earnings would be US$1.97m (2021 core net profit was US$1.84m and net profit was US$1.89m).
  • We revised earnings on the back of stronger-than-expected 1H22 PBT margins across all three segments. Post adjustment, 1H22 still contributed about 54% of our full-year forecast, which is not the norm as 2H is usually the strong half of the year.
  • We deem our revised earnings as conservative. There will be earnings upside for 2H22 if:
    1. the timing of sourcing for feedstock is executed as well as in 1H22,
    2. CPO price recovers back to above RM4,500/tonne, and
    3. better soybean crushing margins if the recovery of hog prices sustains into 2H22.
  • YKA expects its recovery to continue into 2H22, albeit not back to the norm. During YKA’s 1H22 briefing, management mentioned that 2H is usually the better half of the year for YKA due to the high festive demand which would translate into higher sales volume. In addition, feedstock prices easing from the peak is likely to translate into better margin once the high-priced feedstock is fully utilised. The positive impact of lower feedstock cost on PBT margin is likely to be seen in 4Q22.
  • Among the three major products - cooking oil, rice and flour - higher profit growth is likely to come from rice and flour while the cooking oil market has reached saturation point. Profit from cooking oil will be enhanced by launching more new niche cooking oil products (e.g. peanut oil) that command much higher margin vs the mass market products.
  • Expectation of segmental performance in 2H22
    1. Food products (32.3% of 1H22 PBT).
      • Consumer Packs: The festive season will drive sales volume. Regional COVID-19 lockdowns in China will also increase the demand for consumer packs. Pressure on margin will ease with feedstock prices weakening and a higher utilisation rate.
      • Medium Pack & Bulk: Sales volume may be relatively flat, dragged down by lackluster hotel, restaurants and catering (HoReCa) demand from China.
    2. Feed & Industrial Products (31.2% of 1H22 PBT).
      • Feed: Expect better for animal feeds from hog farming as pork prices have recovered and hog farming margins are also improving. Wilmar will also increase its sources of domestic soybean, which are likely to come from government auctions. This reduces its exposure to the long buying and delivery gestation period which require good hedging positions.
      • Industrial products. Palm downstream margins may not be as good as 1H22, which was boosted mainly by low CPO prices in Indonesia. As Indonesia prices recover after the suspension of the levy and lower exports duty, refining margin may decline slightly vs 1H22, but will still be better than the norm. Sales volume should improve with Indonesia lifting its exports ban and the gradual increase of the export permit ratio. The higher y-o-y contributions from sugar refining & merchandising will be driven mainly by better refining margins.
    3. Plantation & Sugar Milling (27% of 1H22 PBT)
      • Palm oil (Indonesia, Malaysia and Africa): Upstream will be affected by lower ASP, but we are still expecting CPO price to trade at higher prices in 2H22 vs 2020 and 2021. Meanwhile, production is expected to pick up towards the end of 3Q22, which could boost sales volume.
      • Sugar (Australia and India): Starts of sugar milling season and expect higher profit contribution driven by higher volume and better sugar prices.

Better scoring in the FTSE4Good Index Series.

  • Wilmar has retained its position in the semi-annual review of the FTSE4Good Index Series with a further improvement in its ratings.
  • Wilmar’s Environmental, Social and Governance (ESG) rating improved to 3.8 out of 5.0, with an increased percentile rank of 86% in the latest Jun 22 review, from a rating of 3.7 and a percentile rank of 84% in Dec 21. Based on Wilmar's announcement, its higher rating and ranking was largely driven by progress in labour standards, social supply chain and customer responsibility.

Wilmar International - Earnings forecast revision and recommendation

  • Wilmar proposed an interim tax exempt dividend for 1H22 of S$0.06 per share (vs 1H21 of S$0.05 per share). This translates to a dividend yield of 1.5%. The dividend will be payable on 24 Aug 22.
  • Upward adjustment. We raised our 2022 core net profit forecast for Wilmar by 12% to US$1.79m. If we include the US$175.6m gain from the listing of Adani Wilmar, 2022 earnings forecast would be at US$1.97m (2021: core net profit was US$1.84m and net profit was US$1.89m). We make this revision on the back of stronger-than-expected 1H22 PBT margins across all three segments. We make no changes to 2023 and 2024 earnings forecast.
  • Maintain BUY recommendation on Wilmar with unchanged target price of S$5.50. As we derive our target price based on 2023 earnings, there is thus no change to our target price. Our target price is derived using the SOTP-based valuation by pegging a 2023F P/E of 17x for the China operations and a blended 11x P/E for the non-China operations. The fair value of S$5.50 translates to a blended 2023F P/E of 15.3x.
  • See
  • Catalysts:
    • Stronger-than-expected performance from its China operations.
    • Surprise margin upside with its strategic procurement activities.

Leow Huey Chuen UOB Kay Hian Research | Jacquelyn Yow Hui Li UOB Kay Hian | https://research.uobkayhian.com/ 2022-08-10
SGX Stock Analyst Report BUY MAINTAIN BUY 5.500 SAME 5.500