Research Report


黃恩賜先生 (John Wong)


Graduated from Master and Bachelor Degrees in various universities in London and specialized in Finance and Economics throughout his academic study. Currently focus on property and gaming industry in both PRC and Hong Kong.

Phone: 22776527  
Email Enquiry For Research Report and Business enquiry

K. Wah International (173.HK) - Even & Sustainable Project Pipeline

Wednesday, September 20, 2017 Views1234
K. Wah International(173)
Recommendation on  20 September 2017
Recommendation Buy
Price on Recommendation Date $4.850
Target Price $5.900

Investment Summary

- Several major properties, such as The Spectra, are expected to be completed in 2H2017 and these projects will bring sizable revenue and cash flow to the group

- Expected improvement in profit margins for the Kai Tak projects, caused by the high price of the land obtained by other developers

- Increasing recurring income brought by the increase in the GFA of investment properties

Business Overview

Slight decline in sales and core profit in 1H2017: Revenue declined 11% from HK$5,536Mn in 1H2016 to HK$4,918Mn in 1H2017, primarily due to the reduction in property development revenue. Contracted sales surged 54% from HK$6.7Bn in 1H2016 to HK$10.3Bn in 1H2017, with the majority of the sales contributed by The Spectra and K City in Hong Kong and The Peak in Nanjing. Despite the drop in recognised revenue, net profit attributable to shareholders increased 14% from HK$1,897Mn in 1H2016 to HK$2,162Mn in 1H2017, due to the revaluation gain from the recently completed investment properties in the Phase2 of The Palace in Shanghai and the improvement in the gross profit margin from 45.6% in 1H2016 to 64.7% in 1H2017. Excluding one-off items and the revaluation gain of investment properties, the core profit of the group dropped 29% from HK$1,813Mn in 1H2016 to HK$1,293Mn in 1H2017. In 1H2017, basic earnings per share increased 9% to HK$0.7306 and the group declared an interim dividend of HK$0.05 per share, the same as the interim dividend paid in 1H2016.

FY2017 profit will be fueled by The Spectra, Azure, J Metrepolis Phase IV and Silve Cove Phase III: In August 2017, The Spectra, a property which the group (60% Interest) developed along with Sino Land (40% Interest), was completed and the application of occupation permit was successful, implying that the profit and cash flow from the sales of the properties can be recognised in 2H2017. The Spectra has a GFA of 49,000 square metres and the sales has been strong, with over 95% of the units sold as at 30/6/2017. Besides, the sales of the other properties such as Azure (GFA: 16,000sqm), J Metropolis Phase IV (GFA: 34,000sqm) and Silver Cove Phase III (GFA: 34,000sqm) will be launched in 2H2017. These properties are located in prime cities in China, namely Shanghai, Guangzhou and Dongguan. These projects will be launched and are expected to be completed in FY2017 and the revenue and cash flow associated with these properties are expected to be recognised in the same year.

Successful landbanking strategies: K. Wah International successfully obtained two key projects in FY2017, namely Royal Creek in Nanjing (33.3% Interest) and Kam Sheung Road Station project in Hong Kong (33.3% Interest). The group cooperated with other property developers to obtain these lands. In particular, the group obtained the Kam Sheung Road Station project with Sino Land and China Overseas. The cooperation with other property developers to obtain land allows the group to continue to replenish its land bank despite operating in a market which obtaining land in the public market, both in Hong Kong and in China, usually requires high consideration.

Sustainable development pipeline for the next few years: The group currently has an even booking schedule for the next few years and some lands are currently under planning phases with no set completion date yet. In fact, the group has about 100,000 square metres of GFA being completed in almost every year. Further supported by the disciplined landbanking strategies, the even booking schedule of revenue allows the group to have a sustainable level of revenue and core profit. The project completion schedule is as follow:

New credit and term loan facility lowers borrowing cost further: The group obtained a HK$8Bn revolving credit and term loan facility in January 2017, of which HK$4Bn was used to refinance a HK$4Bn outstanding loan. The new facility allows the company to lower its average interest rate to 2.1% in 1H2017, 0.6% lower in comparison with 1H2016. The net gearing ratio rose slightly to 16%, which is a manageable level and is considerably low in comparison with its property development peers.

Investment Thesis, Valuation and Risk

Our valuation model suggests a target price of HK$5.90: K. Wah International has a sustainable project pipeline and the Tai Po, K City and the new Kai Tak projects are expected to bring large revenue to the group. Furthermore, the group actively replenishes its land bank and cooperated with large property developers such as Sino Land and China Overseas to obtain the Kam Sheung Road Station project. Therefore, a target price of HK$5.90, corresponding to a P/E and P/B of 4.53x and 0.55x, has been assigned, with a `Buy` rating assigned. (Closing price as at 18 Sep 2017)


Click Here for PDF format...

Information contained herein is based on data obtained from recognized statistical services, issuer reports or communications, or other sources believed to be reliable. However, we do not verify such information. We do not guarantee its accuracy or completeness, nor do we take responsibility for any loss occasioned by reliance placed upon the contents hereof. Any statements nonfactual in nature constitute only current opinions, which are subject to change. Phillip Securities (HK) Ltd (or one of its affiliates) or their officers, directors, analysts, or employees may have positions in securities or commodities referred to herein, and may, as principal or agent, buy and sell such securities or commodities. An employee, analyst, officer, or a director of Phillip Securities (HK) Ltd, or its affiliates, may serve as a director for companies mentioned in this report. Neither the information nor opinion expressed in this report shall constitute a solicitation to buy or sell any securities. There may be instances when fundamental, technical, and quantitative opinions may not be in concert. This firm (or one of its affiliates) may from time to time perform investment banking or other services for, or solicit investment banking or other business from, any company mentioned in this report.
There are risks inherent in international investments, which may make such investments unsuitable for certain clients. These include, for example, economic, political, currency exchange rate fluctuations, and limited availability of information on international securities. We recommend that you obtain the advice of your Financial Advisor regarding this or other investment in order to conform to your financial resources and risk preference
Top of Page
Contact Us
Please contact your account executive or call us now.
Research Department
Tel : (852) 2277 6846
Fax : (852) 2277 6565
Email :

Enquiry & Support
Louis Talk
Investor Notes
Free Subscribe
Contact Us