March 21, 2003

 
National Petrochemical
NPC <Bt49.50>

Recommendation
New         :  BUY
Previous   :  BUY
Fair Value :  Bt72

 

 

Slight impact from 6-day shutdown of ethylene unit 

National Petrochemical (NPC) informed the SET that the company will shut down its ethylene production unit for six days beginning on March 20 to fix some parts of its charge gas compressor in order to improve efficiency. The company expects to resume commercial production again by March 26.

The shutdown will lower NPC's ethylene production by around 7,000 tonnes or revenues by approximately Bt150mn. However, considering that the plant capacity is 437,000 tonnes per year, it represents only 1% of NPC's total annual revenues. Therefore, it shouldn't significantly affect company earnings.

The company still plans to shut down its propylene (oleflex) plant for maintenance for about 30 days in July, which will result in propylene capacity dropping by around 5,000 tonnes equivalent to sales of Bt130mn. Like the ethylene plant shut down, the impact will be just marginal, only 0.8% of the company’s total full-year revenues.

We are maintaining our positive outlook on NPC this year as ethylene and propylene prices have risen to $690 and $690 per tonne, up 66% and 33% from average prices in 4Q02. The company does not fully benefit from the price rise, as part of its sales are on long-term contracts with the Siam Cement Group. Based on conservative average ethylene and propylene prices of $470 and $500, respectively, we are projecting that NPC achieves earnings growth this year of 37% to Bt1,886mn (EPS Bt6.1).

We expect to see another 38% jump in 2004 earnings after NPC's new HDPE plant with 250,000tonne/year capacity starts up in 3Q04. Even with capex on this project, NPC should be virtually debt free next year.

We also like NPC's current valuation with the stock trading at 2003 PER of 8.1x, EV/EBITDA of 3.4x, dividend yield of 9% and a 31% discount to our fair value estimate of Bt72. We maintain our BUY recommendation.

Financial ratios

2000

2001

2002

2003F

2004F

2005F

Sales (Bt mn)

14,377

13,571

12,718

15,039

17,668

19,282

EBITDA (Bt mn)

5,354

3,922

3,207

4,799

5,477

5,911

EBITDA margin (%)

37.2

28.9

25.2

31.9

31.0

30.7

Net profit (Bt mn)

2,160

1,323

1,375

1,886

2,585

3,091

EPS (Bt)

7.0

4.3

4.4

6.1

8.3

10.0

PER (x)

7.1

11.6

11.2

8.1

5.9

5.0

EV/EBITDA (x)

3.1

4.2

5.2

3.4

2.9

2.5

Gearing (x)

0.3

0.1

0.1

0.1

0.0

0.0

ROA (%)

10%

5%

5%

7%

10%

12%

ROE (%)

17%

8%

7%

10%

13%

16%

Dividend per share (Bt)

1.3

5.0

3.0

4.3

5.8

7.0

Dividend yield (%)

3%

10%

6%

9%

12%

14%

 

Analyst: Kitichan Sirisukarcha (Ext. 1570)
Email: kitichan.s@kimeng.co.th


If you have any questions or suggestions please feel free to email our  Research Webmaster

Copyright © March 2000, Kim Eng Securities (Thailand) PLC. All rights reserved.

Disclaimer