wazua Sun, Jan 12, 2025
Welcome Guest Search | Active Topics | Log In | Register

8 Pages123>»
KenolKobil & Total-Kenya Valuation and Recommendation
mwekez@ji
#1 Posted : Wednesday, July 31, 2013 1:35:52 AM
Rank: Chief


Joined: 5/31/2011
Posts: 5,121
KenolKobil

We maintain a BUY recommendation on KenolKobil but lower our fair value to KES 11.51; representing a 29.3% upside. Our FV is primarily driven by our expectation of normalization in margins and more aggressive working capital management. Our margin estimates are guided by a focus of high margin retail business in the turnaround strategy (we forecast avg. GP margins of 5.7% versus 2.2% in 2012 and 5 year historical avg. of 5.4%). Better working capital management will also be realized from focusing on the retail business rather than the low margin consignment sales, in our view.

Whereas over our forecast period we estimate Total to grow its revenues faster than KenolKobil, this will primarily be driven by the low margin consignment sales. We think market shares would remain broadly close, with KenolKobil remaining the strong challenger in the Kenyan market. Despite the change in Group CEO, we do not see this as a negative for the business as most of the strategies are likely to remain the same, maybe even more conciliatory with specific industry stakeholders.

While we believe that there is significant hidden value in KenolKobil’s assets across the 10 sub-Sahara African countries in which it operates, we simply do not know their replacement cost/market value (management reverted to historical costing in 2010). In FY13, we forecast no dividend payment for the second year running.

Valuation and operational update.
We have changed our valuation approach from a perpetuity growth method, instead deriving the terminal growth by using an exit EV/EBITDA obtained as the sector median. This has enabled us arrive at different growth rates between the two listed oil marketers based on the WACC for each company. From our estimates for FY13, finance costs will take up over 80% of operating profits weighing down KenolKobil.

Exit from aviation business, asset sales of USD 60m and restructuring.
Reacting to KES 6.2bn net loss in 2012, KenolKobil commenced a restructuring program in 2012, laying off staff and embarking on business re-engineering (management guides the process will be substantially completed in 2013, though little information has been provided on key targets and costs linked to the process). Management also suggested in the latest AGM that they would raise as much as USD 60m from the sale of noncore assets. While we do not know what assets these could be, management also alluded to exiting the aviation business which has been unprofitable for the group- and these could be part of assets available for sale.

Strategic investor for KenolKobil still a possibility.
KenolKobil has steadily maintained that it was open for a strategic investor to accelerate its Africa expansion plan, even after the collapse of talks with Puma Energy. As Puma Energy is still interested in downstream assets, we would not be surprised by a re-initiation of such talks. We find KenolKobil attractive due to its expansive retail network, geographical reach (KenolKobil has assets in 8 countries; Burundi, Democratic Republic of Congo, Ethiopia, Kenya,
Mozambique, Rwanda, Tanzania, Zambia) and investments in storage facilities.

What can we expect from the new CEO?
We view the new CEO, Mr David Ohana as having the same fighting spirit as Jacob Segman- but probably slightly accommodating. KenolKobil has acted proactively in taking on government affiliated entities to protect its shareholders interests. The tone appears to have somewhat changed with the company settling a dispute with KPRL and withdrawing all cases the two companies had against each other. The company has an outstanding award in its favor of KES 5.2bn from Kenya Pipeline Company in a dispute which the oil marketer accused the pipeline company of unfair allocation of storage capacity running back to the 2007 Triton scandal. We expect the new CEO to arrive at a settlement, even if the company does not receive the entire amount received during arbitration.

(Source: Standard Investment Bank, 30.07.2013)
mwekez@ji
#2 Posted : Wednesday, July 31, 2013 1:47:24 AM
Rank: Chief


Joined: 5/31/2011
Posts: 5,121
Total Kenya

We have upgraded our estimates on Total Kenya and upgraded our recommendation from a SELL to a BUY and revised our fair value upwards to KES 37.68 – 151.2% above current share price. We expect an extremely rewarding year for Total Kenya for FY13 with the oil marketer leveraging on its brand equity to deliver solid earnings. We have revised our revenue estimates upwards by 12.2% to KES 119.1bn (10.8% y/y), and raised EBITDA margin from 2.6% to 2.9%. Our estimates assume a moderate worsening of distribution margins over time, particularly informed by Total’s new appetite for consignment sales. Bottom-line will however trend higher with EBITDA rising at CAGR of 6% and operating profits at 8.6% over the forecast period. We expect Total to actively resume dividend payment after a token amount of KES 0.20 for FY12 despite posting a loss that year. We have estimated that payout will remain within the 50%-60% range, with the main driver of dividends being earnings growth and the timing for redemption of the KES 9.1bn in preference shares.


Valuation & forecast update.

We have changed our valuation approach from a perpetuity growth method, instead deriving the terminal growth by using an exit EV/EBITDA obtained as the sector median. This has enabled us arrive at different growth rates between the two listed oil marketers based on the WACC for each company. Because preference shares are redeemable, we have removed KES 9.1bn from the value of operations in order to arrive at the equity value. We have adjusted the dividend paid to be equal for both ordinary and preference shares. Based on our FY13 EPS and NAV forecasts, Total currently trades at 3.9x PE and 0.44x PB. After bottoming at KES 13.20 in April 2012, and KES 13.10 in March 2013, Total has generally traded thin volumes but remained broadly unchanged despite trending slightly upwards; the stock is currently trading at KES 15 up 7.5% YTD. The key risk to our valuation remains the entry of new downstream multinational competitor which could potentially impact throughput in its existing stations negatively. This would happen if a new player efficient player took up assets of an existing but less well run operation.

Why are we confident of 2013 performance?
While Total Kenya posted a loss for FY11 and FY12, we see a strong recovery in 2013. In FY11; high finance costs and lower margins weighed down performance while in FY12; the company settled a legal case taken by Glencore to a London court, commodities trader, claiming USD 6.9m plus interest of USD 1.0m with regards to an undertaking issued by Total Kenya to BNP Paribas. The transaction related to deliveries made by Triton Petroleum. Triton collapsed shortly after it irregularly received inventory worth almost USD 100m from the government owned Kenya Pipeline Company without informing financiers. Stripping out the one-off cost, Total was on track to profitability for FY12.


Dividend earning preference shares replace debt.

Whereas we were previously concerned about the gearing levels in Total Kenya, this was primarily resolved through the issuance of non interest bearing preference shares (KES 5.2bn- June 2012, KES 3.9bn- 2010) to Total Outre-Mer (parent company). We view the oil marketer as having turned around with margins having improved in 2012 and therefore expect the oil marketer to turn a KES 671mn profit after two consecutive years of loss. From a funding perspective, we like the new capital structure where dividend is earned by preference shares unlike the high interest loan alternative which had proven expensive to minority shareholders. As long as interest rates are not too high, redemption of the preference shares and replacing them with debt will not result in a negative impact to the attributable income.

(Source: Standard Investment Bank, 30.07.2013)
hisah
#3 Posted : Wednesday, July 31, 2013 4:08:43 AM
Rank: Chief


Joined: 8/4/2010
Posts: 8,977
And BD joins the chorus - http://www.businessdaily...4/-/pijldl/-/index.html

Media and IB flagging the crowd... keyword crowd...
$15/barrel oil... The commodities lehman moment arrives as well as Sovereign debt volcano!
h2s
#4 Posted : Wednesday, July 31, 2013 5:46:56 AM
Rank: Member


Joined: 7/20/2012
Posts: 141
Only time will tell. The half year announcements for the two are not far.
murchr
#5 Posted : Wednesday, July 31, 2013 6:48:30 AM
Rank: Elder


Joined: 2/26/2012
Posts: 15,980
hisah wrote:
And BD joins the chorus - http://www.businessdaily...4/-/pijldl/-/index.html

Media and IB flagging the crowd... keyword crowd...


For slaughter?
"There are only two emotions in the market, hope & fear. The problem is you hope when you should fear & fear when you should hope: - Jesse Livermore
.
dunkang
#6 Posted : Wednesday, July 31, 2013 9:13:42 AM
Rank: Elder


Joined: 6/2/2011
Posts: 4,818
Location: -1.2107, 36.8831
In as much i would want to leave the professionals/experts do their work, Total (k) can max at 25/- at end of financial year, 37/- is way too ambitious bearing in mind the main issues at hand; redemption of preferential shares is too soon and Oil prices are still very shaky with Egyptian Counter-Revolts not ending soon and USD-KES still misbehaving.

For KK, the share price rise may go up (read pumping and hyping strategies), but the books will remain in the RED for a much longer time. Working capital is a problem, super debts are piling and as i have indicated many a times, venturing out of KE does not mean profits (ask Olympia down south massacre, E.A Cables TZ initial blunders and now even Kenyan banks South Sudan reality checks).

.
.
.
Disclamer: i own a negligeable amount of Total (k) in my portfolio.
Receive with simplicity everything that happens to you.” ― Rashi

hisah
#7 Posted : Wednesday, July 31, 2013 9:23:51 AM
Rank: Chief


Joined: 8/4/2010
Posts: 8,977
murchr wrote:
hisah wrote:
And BD joins the chorus - http://www.businessdaily...4/-/pijldl/-/index.html

Media and IB flagging the crowd... keyword crowd...


For slaughter?

BD was busy flashing a number of negative reports on KK this month and now they post a buy reco from an IB... This game called oil stocks smile
$15/barrel oil... The commodities lehman moment arrives as well as Sovereign debt volcano!
King G
#8 Posted : Wednesday, July 31, 2013 10:40:31 AM
Rank: Elder


Joined: 6/20/2012
Posts: 3,855
Location: Othumo
hisah wrote:
murchr wrote:
hisah wrote:
And BD joins the chorus - http://www.businessdaily...4/-/pijldl/-/index.html

Media and IB flagging the crowd... keyword crowd...


For slaughter?

BD was busy flashing a number of negative reports on KK this month and now they post a buy reco from an IB... This game called oil stocks smile


By the way how come the bad press publicity has stopped all over sudden. There was somebody planting those researched stories.
Thieves
kamaug
#9 Posted : Wednesday, July 31, 2013 11:09:48 AM
Rank: New-farer


Joined: 10/27/2010
Posts: 26
Location: NBI
King G wrote:
hisah wrote:
murchr wrote:
hisah wrote:
And BD joins the chorus - http://www.businessdaily...4/-/pijldl/-/index.html

Media and IB flagging the crowd... keyword crowd...


For slaughter?

BD was busy flashing a number of negative reports on KK this month and now they post a buy reco from an IB... This game called oil stocks smile


By the way how come the bad press publicity has stopped all over sudden. There was somebody planting those researched stories.

And that somebody has been taken out... by big oil..Silenced
WTF
h2s
#10 Posted : Wednesday, July 31, 2013 11:33:44 AM
Rank: Member


Joined: 7/20/2012
Posts: 141
kamaug wrote:
King G wrote:
hisah wrote:
murchr wrote:
hisah wrote:
And BD joins the chorus - http://www.businessdaily...4/-/pijldl/-/index.html

Media and IB flagging the crowd... keyword crowd...


For slaughter?

BD was busy flashing a number of negative reports on KK this month and now they post a buy reco from an IB... This game called oil stocks smile


By the way how come the bad press publicity has stopped all over sudden. There was somebody planting those researched stories.

And that somebody has been taken out... by big oil..Silenced

Some have started to take the bait, demand for Total starting to climb.
mwekez@ji
#11 Posted : Wednesday, July 31, 2013 2:29:54 PM
Rank: Chief


Joined: 5/31/2011
Posts: 5,121
Total Kenya Heads for Biggest Gain in 16 Months: Nairobi Mover

Total Kenya Ltd., the unit of Europe’s third-largest oil company, headed for the biggest gain in 16 months after Standard Investment Bank Ltd. raised its recommendation on the stock to a buy from sell.

The shares advanced 9.6 percent to 16.50 shillings by 12:18 p.m. in the capital, Nairobi, the most on a closing basis since March 2012. More than 3.8 times the three-month daily average of shares were traded.
Aguytrying
#12 Posted : Wednesday, July 31, 2013 5:55:23 PM
Rank: Elder


Joined: 7/11/2010
Posts: 5,040
I have read that analysis. very little info on how valuation was arrived on, and. I still dont understand. one mistake people do is to calculate eps and pe without the preference shares. yes they don't dilute the profits now, but on redemption their full effects will be felt. always consider them. then id like to know how they arrived attendance the "value of operations" for total k.
but who am I to argue with and investment bank, I'm just a guy trying.
The investor's chief problem - and even his worst enemy - is likely to be himself
Mukiri
#13 Posted : Wednesday, July 31, 2013 8:34:06 PM
Rank: Elder


Joined: 7/11/2012
Posts: 5,222
I'm learning to play along with the 'owners' of NSE... when its all bad news, buy. When the good news starts streaming in, sell.

If you can't beat them, join themSad

Proverbs 19:21
mwekez@ji
#14 Posted : Thursday, August 01, 2013 11:47:22 AM
Rank: Chief


Joined: 5/31/2011
Posts: 5,121
@Aguy, have a look at the complete report below. The valuation model is well laid out and a sensitivity analysis done. >>> http://sib.co.ke/media/docs/Ken...Gas-Update-July-2013.pdf
mkonomtupu
#15 Posted : Thursday, August 01, 2013 12:42:08 PM
Rank: Veteran


Joined: 2/10/2010
Posts: 1,001
Location: River Road
mwekez@ji wrote:
@Aguy, have a look at the complete report below. The valuation model is well laid out and a sensitivity analysis done. >>> http://sib.co.ke/media/docs/Ken...Gas-Update-July-2013.pdf


i have read the report and think the profit expectation for total is high but the support from the mother company trumps KK so if you have a long term view 2017 and beyond i would go for total.

all in all there are better sectors to invest in and which are likely to absorb the oil boom cash faster and more efficiently. The margins in this sector are still pitiful
guru267
#16 Posted : Thursday, August 01, 2013 6:24:59 PM
Rank: Elder


Joined: 1/21/2010
Posts: 6,675
Location: Nairobi
At this stage I would pick total over KK any day if I had to pick one!
Mark 12:29
Deuteronomy 4:16
Aguytrying
#17 Posted : Thursday, August 01, 2013 8:23:22 PM
Rank: Elder


Joined: 7/11/2010
Posts: 5,040
mwekez@ji wrote:
@Aguy, have a look at the complete report below. The valuation model is well laid out and a sensitivity analysis done. >>> http://sib.co.ke/media/docs/Ken...Gas-Update-July-2013.pdf


Well. I guess I don't understand their analysis
The investor's chief problem - and even his worst enemy - is likely to be himself
mwekez@ji
#18 Posted : Tuesday, August 06, 2013 2:01:15 AM
Rank: Chief


Joined: 5/31/2011
Posts: 5,121
mwekez@ji
#19 Posted : Tuesday, August 06, 2013 2:03:48 AM
Rank: Chief


Joined: 5/31/2011
Posts: 5,121
@Kausha, still waiting for KK 1H13 results. late july is now gone and early august is going. whatz up
Aguytrying
#20 Posted : Tuesday, August 06, 2013 1:56:20 PM
Rank: Elder


Joined: 7/11/2010
Posts: 5,040
mwekez@ji wrote:
@Kausha, still waiting for KK 1H13 results. late july is now gone and early august is going. whatz up


delayed results are rarely good
The investor's chief problem - and even his worst enemy - is likely to be himself
Users browsing this topic
Guest (8)
8 Pages123>»
Forum Jump  
You cannot post new topics in this forum.
You cannot reply to topics in this forum.
You cannot delete your posts in this forum.
You cannot edit your posts in this forum.
You cannot create polls in this forum.
You cannot vote in polls in this forum.

Copyright © 2025 Wazua.co.ke. All Rights Reserved.