Company Overview
NLG is a well-known property developer with 26 years of experience. After becoming a proven affordable housing developer in HCMC, NLG has expanded into the mid-range segment with over 11,000 units for sale in the next four years across its land bank in HCMC, Can Tho and Long An.
Key Summary
- We reiterate our BUY rating on NLG and a target price of VND41,900.
- We increase our valuation of NLG’s Waterpoint land bank, as we raise its premium to book value to 100% from 50% given we expect this to be partly monetized in Q4 2018 or Q1 2019.
- However, this was offset by incorporating the following dilution events into our model: (1) an upcoming public offering plan of up to 40 million new shares (21% of issued shares) via auction to both local and foreign investors in June or July 2018 at an assumed issue price of VND30,000 per share; and (2) 24.6 million new shares upon Keppel CB conversion. See our AGM note.
- Faster deliveries at pre-sold developments and the Akari City stake sale (aka Hoang Nam) will accelerate earnings, underpinning our 2018F NPAT-MI of VND709bn (USD31mn, +33% YoY).
- On a post-public offering and conversion basis, NLG’s valuation remains compelling at a 2018F P/B of 1.3x, P/E of 9.0x and three-year PEG of 0.3x.
- Upside catalyst: Confirmation of details relating to planned land acquisitions of 10-50 ha site area.
- Downside risk: Intensifying competition in HCMC’s mid-range and landed property segments upon Vincity’s entrance into the market.
Faster deliveries and Akari City stake sale should speed up 2018 earnings. While Q1 2018 results trailed our forecasts due to timing delays related to revenue recognition, NLG’s top and bottom lines should accelerate in the coming quarters thanks to a faster pace of handovers at Kikiyo Residence and Fuji Residence (100% pre-sold), coupled with a stake sale at its Akari City development (aka Hoang Nam). We estimate an after-tax gain of around VND240bn (USD11mn) should be booked in Q2-Q3 2018, representing 33% of our 2018F NPAT-MI of VND709bn (USD31mn, +33% vs 2017).
Solid progress at Waterpoint reinforces our confidence for NLG’s mid-term earnings outlook. Progress at the Waterpoint development looks on track, and management expects NLG to shortly strike a deal with potential Japanese partners in Q2 2018 to co-develop its 52-ha landbank (15% of the total site area). Similar to its Mizuki Park and Akari City co-developments, we expect NLG to set up a JV with its partners, and for the JV to purchase the aforementioned part of the Waterpoint land bank. We expect it to be valued at at least VND632bn (USD27mn), implying a value of VND4.2tn (USD184mn) for the entire Waterpoint land bank.
New launches at Akari City and Mizuki Park will accelerate 2018 contract sales value. In Q1 2018, NLG’s total contract sales value was VND942bn (USD41mn, -24% YoY). We do not consider this to be a sign of a slowdown in overall pre-sales for NLG because the take-up rate of already launched units was nearly 100%, and Q1 2017 was a high base due to the sales launch of Kikyo villas. Going forward, we anticipate a robust launch plan at Akari City and Mizuki Park (over 2,000 condo units at Binh Tan and Binh Chanh) in H2 2018 will be met by continued resilient demand for mid-range condos, evidenced by upbeat absorption rates at nearby developments.
(Source: VCSC)
To see the full analysis report. Please contact to my email: Hong.nguyen@vcsc.com
----------------------------------------------------------------------
Let me guide you how to invest in Viet Nam Stock market.
Step1: contact to me via email: Hong.nguyen@vcsc.com.vn (for more details)
Step 2: Visit Vietnam to take the feeling about Vietnam. If you see our potential investment, you do the next step.
Step 3: Open a bank account.
Step 4: Open a Securities Trading Code and Securities trading account.
--> Process will be complete. Don't forget take the Passport -notarized copy.
----------------
I hope to be your partner if you are interested in Vietnam stock market and would like to invest in Vietnam stock market.
If you have any questions feel free to contact me at my
Tel: (+84)246-262-6999 Ext: 334









