AmWatch - Tenaga Nasional : Exploring JV for Bangladesh coal-fired plant BUY, 24 Sep 2014

STOCK FOCUS OF THE DAY

Tenaga Nasional : Exploring JV for Bangladesh coal-fired plant    BUY

We maintain BUY on Tenaga Nasional with an unchanged DCF-derived fair value of RM15.00/share, which implies an FY15F PE of 14x and a P/BV of 2.2x. Tenaga has signed execution of MoU with IMDB’s wholly-owned Powertek Berhad and Bangladesh Power Development Berhad (BPDB) to develop a 1,320MW Coal-Fired Power Plant at Maheshkali, Cox’s Bazar, Bangladesh on a build-own-operate basis. A firm agreement between the 3 parties is pending a feasibility study, approvals, and the signing of a long-term power purchase agreement (PPA) with BPDB. Newspapers reported that the plant could cost RM6bil, which translates to RM4.5mil/MW, which is 18% lower than Tenaga’s 1,000MW Project 3A’s cost of RM5.5bil or RM5.5mil/MW.

With an installed capacity of 10,289MW (47% of Malaysia;s 21,740MW) for a population of 156mil, Bangladesh is amongst the lowest in the world in terms of energy consumption on a per capita basis. There is no significant domestic coal production in Bangladesh, hence, the plant operator would need to import its fuel supply. While the equity stake for Tenaga in this power plant has not been ascertained yet, assuming a 40% stake, a 25-year PPA and a project IRR of 12% translates to a net NPV accretion of RM1.4bil or 2% of Tenaga’s current market capitalisation. The plant is only scheduled to commence commercial operation in 2019.

We are neutral on Tenaga investing in this plant, which is part of the group’s strategy of overseas expansion. Nevertheless, we are cautious on Bangladesh’s uncertain sovereign risks, particularly given the group’s past unpleasant experience with the 235MW Liberty Power plant in Pakistan. On the domestic front, we remain convinced that Tenaga’s earnings revision cycle from the tariff hike commencing in 2QFY14 will continue to propel its re-rating focus forward. Additionally, coal costs has fallen below US$70/tonne compared to the new tariff structure’s implied US$87.50/tonne.

Others :

CIMB Group : DRS priced at attractive valuation                 BUY

Genting Plantations : New mature areas to drive growth               HOLD

Property Sector : Selangor: Muted impact from higher foreign threshold                                               OVERWEIGHT

QUICK TAKE

Carlsberg Brewery : Receives bills of demand from RMC                HOLD

NEWS HIGHLIGHTS

Malaysian Resources Corporation : Shortlisted for RM800mil incinerator project in Kepong

Malaysia Airports Holdings : Considers offer of right of first refusal on Istanbul airport

Genting : Lim family has interest in 3 out of 9 New York casino bids

Tenaga Nasional : TNB and 1MDB in RM6bil power deal in Bangladesh

Oil and Gas Sector : Full rollout of enhanced oil recovery programme by Petronas to boost flagging production

Property Sector : ‘Rescind’ new property rules, new Selangor MB urged

DISCLAIMER:

The information and opinions in this report were prepared by AmResearch Sdn Bhd. The investments discussed or recommended in this report may not be suitable for all investors. This report has been prepared for information purposes only and is not an offer to sell or a solicitation to buy any securities. The directors and employees of AmResearch Sdn Bhd may from time to time have a position in or with the securities mentioned herein. Members of the AmInvestment Group and their affiliates may provide services to any company and affiliates of such companies whose securities are mentioned herein. The information herein was obtained or derived from sources that we believe are reliable, but while all reasonable care has been taken to ensure that stated facts are accurate and opinions fair and reasonable, we do not represent that it is accurate or complete and it should not be relied upon as such. No liability can be accepted for any loss that may arise from the use of this report. All opinions and estimates included in this report constitute our judgement as of this date and are subject to change without notice.