King Wan raises yield to 11%

Thanks to its investments in 2 Thai associates.

According to OSK Research, KWAN’s investment in two Thai associates for S$12.3m were sold last year for S$50m, and it expects this sum to be distributed over the next 10 years, doubling the dividend and raising the yield to 11%.

Here’s more:

Thai associates’ value may increase on KTIS IPO. Effectively 74% of market cap is net cash. The Thai associates were sold to Kaset Thai Industry Sugar (KTIS) for 5% in cash and 95% in shares of KTIS (equivalent to an estimated 3% of KTIS), which is headed for IPO within five months.

Being the third-largest sugar miller in Thailand, and the largest listed one, we expect the IPO to perform well, which provides upside to the value of the Thai Associates. KWAN has no moratorium on the sale of its KTIS shares and thus enjoys full flexibility on the timing of the sale.

From another angle – if KWAN sells its KTIS shares immediately on IPO, its net cash balance would be 74% of its entire market cap.

Core M&E business is stable and growing. KWAN’s core business is set for stable growth with its highest order book on record of $176m. This compares very favourably with the $129m to $146m order book range of FY08-FY11. With this positive outlook, we expect the base-case scenario of 1.5¢ dividend to be easily maintained.

Very strong balance sheet prompting increasing core dividends. KWAN’s balance sheet is solid with a net cash of $21.5m (23% of the market cap). As the core businesses no longer require much capital expenditure, KWAN has been aggressively returning cash to shareholders – dividends grew by at a CAGR of 82% over the last five years. At the current 1.5¢ dividend,

KWAN still has four years of dividends in its net cash balance.

Valuation: TP $0.40 based on 7.5% yield. DDM/DCF values of $0.40/$0.44. We value KWAN at $0.40 based on a dividend yield of 7.5%. This valuation ties in very closely with our DDM and DCF values, which are $0.40 and $0.44 respectively, and they incorporate some very conservative assumptions. In this yield-hungry environment, high-yield instruments like REITs have been compressed to a 5.9% average yield.

We believe that early movers into this stock can enjoy both capital gains (+48%) from yield compression and a very attractive sustainable dividend (+11%) for a total return of 59%.

Reaching the people who run Asia's businesses is harder than it used to be.

Inboxes are crowded. Attention is short. The executives you most want to reach — the founders, CFOs, and operators who actually move budgets — are the hardest to find through the usual channels. If you're building a company, a category, or a reputation, you already know this.

We've spent twenty years building the room they read. Singapore Business Review is where senior decision makers in Singapore and across Southeast Asia come for business coverage they can't get elsewhere — in print, online, and in person at the summits and roundtables we host across seven markets.

If you have something these readers should know about — a point of view worth publishing, a product worth their attention, an event worth their time — we'd like to hear what you're trying to do.

Book a meeting

| Or download the media kit (PDF)

240,000 senior readers quarterly in print Top 1,700 Singapore companies reached

7 markets across Southeast Asia