Upload
dangduong
View
216
Download
0
Embed Size (px)
Citation preview
Page 1 of 21
14 December 2016
HLIB Research
PP 9484/12/2012 (031413)
Greater KL’s Catalytic Developments
MARKET VIEW
14 December 2016
Game changer or spoiler?
Highlights Boosting Greater KL. Greater KL is the most populated region in
Malaysia with 7m people (26% of the nation). Since 2010, 9
projects under the Economic Transformation Program (ETP) have
kick started in Greater KL. Its public transport system is being
improved via the BRT, LRT ext, MRT 1&2 and HSR. Road
connectivity will also be enhanced through new highways such as
DASH, SUKE and DUKE3.
Rise of catalytic developments. As a result of Greater KL’s
rejuvenation, several large scale catalytic developments have
emerged. These include the Tun Razak Exchange (TRX), Warisan
Merdeka, Bukit Bintang City Centre (BBCC), Bandar Malaysia,
Kwasa Damansara and Cyberjaya City Centre (CCC). Collectively,
these 6 catalytic developments have a GDV of at least RM275bn
over 3,355 acres of land.
Backed by the government. All the catalytic developments have
government participation as the master developer, be it directly
(e.g. MoF) or indirectly via its related entities (e.g. EPF and PNB).
As such, we reckon that much effort will be accorded to ensure its
success. Tax incentives will be given for developments such as
TRX and Bandar Malaysia. Take up rates will also be supported by
the relocation of government offices there (e.g. EPF relocating its
HQ to Kwasa Damansara and PNB to Warisan Merdeka).
The age of TOD. These catalytic developments will be integrated
to a public transport network, giving them an advantage as Transit
Oriented Developments (TOD). The case of KL Sentral as a TOD is
anecdotal evidence on the importance of public transport
connectivity towards a development’s success. We believe the
appeal of TODs will be even more prevalent once the MRT1 is
completed in July 2017.
Sector
Impact
Positive for construction. Assuming 50% of GDV constitutes
construction cost, these catalytic developments would present
contractors with RM137bn worth of jobs to undertake over the next
20 years. Potential beneficiaries are (i) WCT and Gadang for their
track record in earthworks, (ii) IJM, Pesona, Mitrajaya and SunCon
for urban high rise buildings and (iii) pilling contractors such as
Pintaras, Econpile and Ikhmas Jaya.
Negative for property… KL city is experiencing a potential excess
supply situation within the condo and office segments. Traditional
developments will have to compete with the catalytic ones which
have an edge as TODs and government backing. Nonetheless,
most developers under our coverage have a diversified product mix
spread across several states. For risk of concentrated exposure,
we highlight UOA within the office segment.
…and REITs as well. KL city’s retail space per capita (17sq ft) is
already above Bangkok (9 sq ft) and Singapore (12 sq ft).
Additional malls under the catalytic developments will further
increase this, capping upside to rental reversion. Despite this,
established malls in prime locations such as Pavilion (PREIT) and
Suria KLCC (KLCCSS) should continue stay relevant. On offices,
the influx of new space will place downward pressure on
occupancy and rent. MQREIT has 80% of its revenue from office
and KLCCSS at 44%.
Jeremy Goh, CFA
(603) 2168 1138
Jason Tan, CFA
(603) 2176 2751
Lee Meng Horng
(603) 2168 1121
Catalytic developments
Development Acres GDV (RM bn)
Tun Razak Exchange 70 40
Warisan Merdeka 19 5
Bukit Bintang City Centre 19 9
Bandar Malaysia 486 160
Kwasa Damansara 2,620 50
Cyberjaya City Centre 141 11
Total 3,355 275
Source: HLIB estimates
Potential construction winners
Stock Rating Price Target
IJM BUY 3.37 3.92 WCT HOLD 1.80 1.99 Pesona BUY 0.585 0.81 Mitrajaya BUY 1.23 1.95 SunCon BUY 1.70 1.93 Pintaras Not Rated 3.50 n.a. Econpile Not Rated 1.85 n.a. Ikhmas Not Rated 0.58 n.a.
Potential property and REIT losers
Stock Rating Price Target
MQREIT BUY 1.30 1.34 KLCCSS BUY 7.81 8.35 UOA Dev Not Rated 2.30 n.a.
HLIB Research | Greater KL Catalytic Developments
www.hlebroking.com
Page 2 of 21
14 December 2016
Prelude
Enter Greater KL. Klang Valley is an area centred in Kuala Lumpur (KL) along with its
adjourning cities and towns in Selangor. Rebranded in recent times as Greater KL, the
area covers 2,793 sq km and is governed by 10 local authorities. It is Malaysia’s most
populated region with 7.2m people or 26% of the national population. Greater KL’s
population is projected to hit 10m by the turn of the decade.
Figure #1 Area coverage of Greater KL
PEMANDU
Key area under ETP. In Sept 2010, Malaysia’s Economic Transformation Programme
(ETP) was launched with the aim to elevate it to a “developed nation” status by 2020
with GNI per capita of US$15k. Greater KL has been identified as one of the ETP’s
National Key Economic Areas (NKEA) which targets to achieve the top-20 ranking in
city economic growth while also being the global top-20 most liveable cities by 2020. A
total of 9 Entry Point Projects (EPPs) have been identified for Greater KL.
Figure #2 Entry Point Projects (EPP) for Greater KL
Entry Point Project (EPP) 2020 GNI (m) Jobs Status
Attracting 100 of the world's most dynamic firms 41,441 234,001 Operational
Attracting internal and external talent 118,212 560 Operational
Connecting KL to Singapore v ia HSR 6,224 28,700 WIP
Building an integrated urban MRT system 24,630 20,000 WIP
Revitalising Klang and Gombak rivers 4,281 17,041 WIP
Greening Greater KL 992 2,817 Operational
Creating iconic places and attractions 460 13,500 WIP
Creating a comprehensive pedestrian network 6 279 Operational
Efficient solid waste management system 157 NA WIP
PEMANDU
Enhancing connectivity. Greater KL’s public transport landscape is currently
undergoing a massive upgrade. This began with the completion of the Sunway BRT in
June 2015, followed by the Ampang and Kelana LRT extensions totalling 35km in June
2016. Phase 1 of the MRT1 (Sg Buloh-Kajang) is set to be finished by Dec 2016 and
fully operational by July 2017. For the MRT2 (Sg Buloh-Serdang-Putrajaya), major
contracts have been awarded and work has begun. Lastly, implementation of the High
Speed Rail would greatly enhance connectivity between KL and Singapore. In terms of
road networks, major highways such as DASH (Damansara-Shah Alam), SUKE (Sg
Besi-Ulu Kelang) and DUKE3 (Setiawangsa-Pantai) are being implemented.
Greater KL is the most
populated region in M’sia
Several ETP projects have
been implemented in Greater
KL
Transportation upgrade via
BRT, LRT ext, MRT1&2, HSR,
DASH, SUKE and DUKE3
HLIB Research | Greater KL Catalytic Developments
www.hlebroking.com
Page 3 of 21
14 December 2016
Figure #3 Public transport lines in Greater KL
SPAD
Rise of catalytic developments. As a result of the various EPPs and enhanced public
transport network, we note the emergence of several large catalytic developments in
Greater KL. These include the Tun Razak Exchange (TRX), Warisan Merdeka, Bukit
Bintang City Centre (BBCC), Bandar Malaysia, Kwasa Damansara and Cyberjaya City
Centre (CCC). Collectively these 6 developments have a GDV of at least RM275bn
over 3,355 acres of land. All of them have some degree of government participation as
master developer, be it directly or indirectly via its related entities. As such, we reckon
that much effort (e.g. tax incentives) will be accorded to ensure its success. Another
common characteristic is that these developments will be integrated to a public
transport network (e.g. MRT), making them Transit Oriented Developments (TOD). In
this report, we explore the significance of these catalytic developments and its potential
impact to 3 key sectors – construction, property and REITs.
Figure #4 Greater KL’s catalytic developments
Development Master Developer Acres GDV (RM bn)
Tun Razak Exchange MoF v ia TRX City 70 40
Warisan Merdeka PNB 19 5
Bukit Bintang City Centre Eco World (40% ), UDA (40% ), EPF (20% ) 19 9
Bandar Malaysia IWH-CREC (60% ), MoF (40% ) 486 160
Kwasa Damansara EPF v ia Kwasa Land 2,620 50
Cyberjaya City Centre MRCB (70% ), MoF v ia Cyberv iew (30% ) 141 11
3,355 275
Media sources, development websites
Catalytic developments:
TRX, Warisan Merdeka,
BBCC, Bdr M’sia, Kwasa
D’sara and CCC
HLIB Research | Greater KL Catalytic Developments
www.hlebroking.com
Page 4 of 21
14 December 2016
Highlights
Tun Razak Exchange
KL’s next financial district. Launched by the Prime Minister in July 2012, the Tun
Razak Exchange (TRX) sits on a 70-acre land plot located at KL’s southern gateway.
The development aspires to be KL’s financial and business district with GDV of
RM40bn over a period of 15-20 years. Essentially, TRX can be viewed as an extension
of KL’s Golden Triangle with direct connectivity via the largest MRT interchange station
(Line 1 and 2) and major highways such as SMART, MRR2, Jln Tun Razak, Jln Bukit
Bintang and Jln Sultan Ismail. TRX has been identified as a strategic priority for
Malaysia and a special task force has been assembled to facilitate its execution.
Figure #5 Location of TRX
TRX
Shareholding reshuffling. Previously, the master developer for TRX was 1MDB Real
Estate (1MDB-RE), a subsidiary of 1Malaysia Development Bhd (1MDB) which in turn,
is wholly owned by the Ministry of Finance (MoF). However, following a minor
shareholding reshuffling, 1MDB-RE was renamed to TRX City and is now directly
owned by the MoF with no ties to 1MDB. We view this change positively given the
ongoing controversies surrounding its previous direct parent-co, 1MDB.
Offerings on the plate. The TRX masterplan consist of 26 buildings with over 21m sq
ft of GFA spread across office (10m sq ft), residential (3.8k units), hotel (2m sq ft),
retail, F&B and cultural offerings. An allocation of 24% (16.8 acres) of the site will be
dedicated for parks and open spaces. Phase 1 which will be completed in 2018
comprises (i) 4 office towers, (ii) retail mall, (iii) 2 hotels and (iv) 6 residential towers.
KL’s next financial district is
an ext of the Golden Triangle
TRX no longer 1MDB,
directly under MoF
26 buildings with GFA of 21m
sq ft
HLIB Research | Greater KL Catalytic Developments
www.hlebroking.com
Page 5 of 21
14 December 2016
Figure #6 TRX masterplan
The Star
Attractive tax incentives. To attract investors into TRX, the government has granted
tax incentives for qualifying TRX marquee status companies operating in the financial
subsectors of banking (retail, merchant and Islamic), insurance, Takaful and capital
markets. These incentives include (i) industrial building allowances on purchase or
construction of property in TRX for use of their business at 10% p.a., (ii) accelerated
capital allowances of 100% over 2 years for renovation costs, (iii) deductions for
relocation costs, (iv) 150% deductions on rental of TRX premises for 10 years and (v)
stamp duty exemption (including on loan and services agreement). Besides, qualifying
developers will receive a 70% tax exemption on income derived from sale or rental of
properties in TRX for a period of 5 years.
Several commitments made. Since the TRX’s inception in mid-2012, there have been
5 notable investment commitments made with known land transaction values ranging
between RM2,774 to RM4,683 psf. These include
Lendlease: Australian based Lendlease will jointly develop the Lifestyle
Quarters with TRX City on a 60:40 basis. The RM8bn GDV quarters will span
16.8 acres, featuring a mall, hotel and 3 residential towers.
Mulia Group: The Indonesian property developer purchased a 3.4 acre land
for RM665m (RM4,490 psf) to undertake the Signature Tower (GDV: RM3.5bn)
with a height that approximates that of the Petronas Twin Towers.
Affin Bank: The bank acquired 1.25 acres of TRX land for RM255m (RM4,683
psf) to house its new 35-storey headquarter with GFA of 823k sq ft.
WCT Holdings: WCT (HOLD, TP: RM1.99) acquired several plots of TRX land
totalling 1.65 acres for RM223m (RM3,011 psf) which will be paid for via
contract works. It intends to develop a service residence (GDV: RM1.1bn).
Lembaga Tabung Haji: The pilgrimage fund (LTH) purchased 1.6 acres of
TRX land for RM189m (RM2,774 psf). Earlier plans to sell the land have been
aborted by LTH which now says it will be developing residential apartments
(GDV: RM828m).
Tax incentives for TRX
marquee status companies
and qualifying developers
Land transactions ranged
from RM2,700-4,700 psf
HLIB Research | Greater KL Catalytic Developments
www.hlebroking.com
Page 6 of 21
14 December 2016
Figure #7 Land transactions at TRX
Acquirer Acres Price RM psf Plot Ratio Est GDV
Lendlease 16.80 n.a. n.a. n.a. 8,000
Mulia Group 3.40 665 4,490 18.5 3,500
Affin Bank 1.25 255 4,683 15.2 n.a.
WCT Holdings 1.70 223 3,011 10.8 1,100
Lembaga Tabung Haji 1.56 189 2,774 10.5 828
Average (ex. Lendlease) 3,740 TRX, Media sources
Works ongoing, WCT the biggest beneficiary. Construction works at TRX are
currently ongoing with WCT emerging as the biggest beneficiary from its job flows thus
far. Since 2013, WCT has managed to secure 3 contracts at TRX totalling RM994m
involving earthworks, infrastructure and roads. According to an article by The Edge last
month, foundation works on the Signature Tower were completed in May and the
superstructure is now underway. AWC (not rated) was awarded an RM18m contract to
install and maintain the tower’s cold water and plumbing.
Figure #8 TRX site progress as at 30 June 2016
TRX
More incoming job flows. An article by The Edge in Oct stated that the entire
underground infrastructure works for TRX would amount to RM1bn. The job is said to
also involve the KL City Council but TRX City has decided to kick start its own portion
first by calling for RM350-400m worth of tenders. Work scope on the underground
infrastructure is regarded to be complex as a portion of it will run below the SMART
Tunnel and the MRT interchange station also needs to be accounted for. The deadline
for bids was closed on 1st July which required bidders to have (i) at least 10 years of
experience, (ii) CIDB G7 license, (iii) track record in rock excavation, tunnel concrete
structures, underpass and elevated structures, (iv) main contractor role for at least a
RM200m job and (v) foreign equity (if any) to be capped at 49% for JV. Track record
wise, Gamuda (BUY, TP: RM5.65) stands out as a contender for the job given its
tunnelling experience beneath KL for SMART and MRT1. Other contractors with
experience for heavy infrastructure include IJM (BUY, TP: RM3.92), SunCon (BUY, TP:
RM1.93) and WCT.
WCT has won 3 TRX
contracts worth RM1bn
Underground infra works for
TRX worth RM1bn
HLIB Research | Greater KL Catalytic Developments
www.hlebroking.com
Page 7 of 21
14 December 2016
Warisan Merdeka
Sky-scraping new heights. Warisan Merdeka is a mixed development undertaken by
Pemodalan Nasional Bhd (PNB) which will house the iconic Merdeka PNB118 tower.
Upon completion, Merdeka PNB118 will be the tallest building in Malaysia at 630m or
178m higher than the Petronas Twin Towers. It will also be the 2nd tallest tower in Asia
and 5th in the list of “mega-tall” buildings globally.
Connected by 3 rail lines. The development is located on a 19 acre land plot adjacent
to the historic Stadium Merdeka and Stadium Negara. Connectivity wise, Warisan
Merdeka will have its own dedicated MRT station (dubbed the “Merdeka station”) as
part of the MRT1. The Merdeka station will also serve as an interchange for the LRT
Ampang line and Monorail.
Figure #9 Location of Warisan Merdeka
KiniBiz , The Star
Phase 1: Tower and mall. Phase 1 of Warisan Merdeka will have a GDV of RM5bn
comprising Merdeka PNB118 tower and a shopping mall. The 118-storey tower will be
allocated as follows: (i) 82 floors (1.7m sq ft) of office space in which companies under
the PNB Group will take up 60 floors, (ii) 18 floors (435k sq ft) for a 6-star hotel with
236 rooms and (iii) 18 floors for an observation deck, sky lobby and to accommodate
M&E facilities. As for the proposed mall, it will have a GFA of 900k sq ft with over 200
stores and a 12-screen cinema.
Figure #10 Floor allocation for Merdeka PNB118
Office - PNB Group
60
Office - Others22
Hotel18
Deck & Sky Lobby
2
M&E16
Malay Mail
PNB118 will be the tallest
building in M’sia, 5th globally
Connected vi MRT, LRT and
monorail
Phase 1 comprising tower
and mall has GDV of RM5bn
HLIB Research | Greater KL Catalytic Developments
www.hlebroking.com
Page 8 of 21
14 December 2016
Contracts dished out. The foundation works (RM74m) for Merdeka PNB118 was
completed by Pintaras Jaya (not-rated) in 3Q15. Last Oct, the main tower contract was
awarded to the Samsung-UEM JV for RM2.1bn. Other job flows related to the tower
include (i) 2 contracts worth RM72m for plumbing and solid waste handling system
awarded to AWC, (ii) structural steel works (RM328m) secured by Eversendai (HOLD,
TP: RM0.54) and (iii) Finnish company, KONE to supply 105 units of elevators and
escalators. Looking ahead, our channel checks reveal that other potential contracts
from Warisan Merdeka would include the mall, access roads and infrastructure works.
Bukit Bintang City Centre
Pudu Jail’s transformation. The Pudu Jail was constructed in 1895 on a former
Chinese burial ground where it served as a prison for over a century until 1996. By Dec
2012, all buildings within the Pudu Jail were demolished to pave way for a
redevelopment plan to be led by UDA Holdings (not rated). The Pudu Jail site is
regarded as one of the last huge land parcels remaining in the heart of KL. Early last
year, a JV was established between UDA (40%), Eco World (40%) and the Employees
Provident Fund (20%) to jointly develop the said land in what is now known as Bukit
Bintang City Centre (BBCC). As the landowner, UDA will charge the JV a development
fee totalling RM1bn.
Figure #11 Masterplan of BBCC
BBCC
The masterplan. The mixed development (GDV: RM8.7bn) sits on a 19.4 acre site at
the intersection of Jln Pudu and Jln Hang Tuah. To be developed in 2 phases over 8-
10 years, BBCC will comprise 3 residential blocks, 2 office blocks including a signature
tower, 4-star hotel, mall, entertainment hub, lifestyle street and parks. BBCC’s transit
hub will house the existing Hang Tuah monorail and LRT as well as providing linkage
to the upcoming Merdeka MRT station.
Main contract for PNB118
awarded to Samsung-UEM
Pudu Jail site redeveloped
by EcoWorld, UDA and EPF
RM9bn GDV over 19.4 acres
HLIB Research | Greater KL Catalytic Developments
www.hlebroking.com
Page 9 of 21
14 December 2016
Plans for Phase 1. For the office portion of Phase 1, The Stride will consist of a 45-
storey tower with 347 strata units and build-ups ranging from 917-1,152 sq ft. As for the
residential component, there will be 2 blocks of 47 and 33-storeys totalling 680 units
with sizes from 450-850 sq ft. The residential units are said to be priced around
RM1,600 psf. Launches were initially scheduled for Oct 2016 but our channel checks
indicate that an official one has not happened. Our site check reveals that BBCC’s
show units are currently opened for viewing.
Figure #12 GDV breakdown for BBCC (RM bn)
Phase 1 - office and residential
2.0
Mall1.6
Entertainment hub0.4
Phase 24.7
The Star, HLIB estimates
Japanese roped in. In March 2016, the BBCC JV consortium inked an agreement with
Japan based Mitsui Fudosan Asia and Zepp Hall Network. Mitsui will be undertaking its
largest retail investment outside Japan by jointly building BBCC’s mall with the JV
consortium, each holding a 50% stake. Work on the RM1.6bn mall is expected to start
in 2017. The 1.4m sq ft mall with 300 stores will bring in popular Japanese brands and
is expected to open in 2021. On the other hand, BBCC’s RM400m entertainment hub
will house a concert hall which will be run by Sony’s Zepp Hall via a 20-year lease.
Bandar Malaysia
Redevelopment of Sg Besi Airport. Sg Besi Airport served as KL’s main airport from
1952 to 1965 and was subsequently used by the Royal Malaysian Air Force (RMAF).
The RMAF base is being relocated to Sendayan, Negeri Sembilan to pave way for a
redevelopment in what would be known as Bandar Malaysia. The redevelopment
covers 16 adjacent land plots totalling 486 acres located along Jln Sg Besi and 7km
from KL city centre.
New master developer enters. Initially, 1MDB was supposed to be the master
developer for Bandar Malaysia. However, following 1MDB’s restructuring plan, an
agreement was inked in Dec 2015 to sell the land to an SPV comprising MoF (40%)
and IWH-CREC Consortium (60%). The consortium is in turn, 60% held by Iskandar
Waterfront Holdings (IWH) and 40% by construction giant, China Railway Engineering
Corp (CREC). To dwell further, the shareholders of IWH are state owned Kumpulan
Prasarana Rakyat Johor (40%) and Credence Resources (60%). The latter is a vehicle
wholly owned by Tan Sri Lim Kang Hoo who also owns several listed entities such as
Iskandar Waterfront City (not-rated) and Ekovest (not-rated). A detailed shareholding
structure of Bandar Malaysia is depicted in the following page.
Land valuation. IWH-CREC’s 60% stake in Bandar Malaysia was acquired at a
consideration of RM7.4bn or RM5.3bn if liabilities (Sukuk and RMAF base relocation
cost) are assumed. Using the former number (i.e. free of encumbrances), this
effectively values the entire Bandar Malaysia land at RM12.4bn or RM583 psf.
Phase 1 consist strata office
and condos, show units open
Japanese names such as
Mitsui and Sony to
participate
Sg Besi Airport to be
redeveloped into Bdr M’sia
1MDB out, now developed by
IWH-CREC and MoF
Land sold to new master
developer at RM583 psf
HLIB Research | Greater KL Catalytic Developments
www.hlebroking.com
Page 10 of 21
14 December 2016
Figure #13 Shareholding structure of Bandar Malaysia
1MDB, HLIB estimates
High Speed Rail connectivity. In July 2016, the governments of Malaysia and
Singapore inked a Memorandum of Understanding (MoU) for a 350km High Speed Rail
(HSR) that would link both countries with end-to-end travel time of 90 minutes. There
will be a total of 8 stops at Singapore, Iskandar Puteri, Batu Pahat, Muar, Ayer Keroh,
Seremban, Putrajaya and KL. For the KL stop, Bandar Malaysia has been designated
as the terminus for the HSR. Construction of the HSR is expected to start in 2018 and
scheduled for completion by 2026.
Figure #14 Proposed KL-Singapore HSR alignment
Channel News Asia
Major transport hub. To turn Bandar Malaysia into a major transport hub, the
development will be connected via the ongoing MRT2 with 2 stations, 1 of which will
serve as an interchange with the HSR. Although still at the study stage, the proposed
MRT3 circle line is said to connect Bandar Malaysia. Apart from that, Bandar Malaysia
will also be connected via the existing KTM and ERL lines. In June 2016, MRCB
(HOLD, TP: RM1.37) signed a MoU with IWH-CREC to collaborate for the
development of Bandar Malaysia’s integrated transport terminal. Some 11-12% (55-60
acres) of Bandar Malaysia’s land has been earmarked for the integrated transport
terminal. We reckon that MRCB is well positioned to undertake the job, having
undertaken several transport hubs such as KL Sentral, PJ Sentral and Penang Sentral.
Bdr M’sia will be the HSR
terminus in KL
Bdr M’sia transport hub will
be connected via MRT2,
HSR, KTM and ERL
HLIB Research | Greater KL Catalytic Developments
www.hlebroking.com
Page 11 of 21
14 December 2016
Tax incentives granted. The Government has granted several tax incentives to the
master developer and is mulling several proposals for other investors as listed below.
Figure #15 Tax incentives for Bandar Malaysia
The Edge
Largest underground city. While there are no conclusive figure, media reports have
cited Bandar Malaysia’s GDV to range between RM150-200bn over a development
horizon of 20-25 years and average gross plot ratio of 4.05x. There will be 7 districts
which are (i) Wellness City for residential with a 40 acre green lung, (ii) GLEW –
Gastronomy, Leisure, Entertainment and Wellness, (iii) an affordable living enclave
with 5k homes, (iv) Creative Hub for cultural and tourism, (v) Retail Lifestyle Centre,
(vi) Global Business District which will be the international finance centre and (vii)
Transport Hub. What differentiates Bandar Malaysia is that, beneath all these districts
lies an underground city that will be completely sheltered from tropical weather
conditions. Modelled after Montreal, Canada’s underground city, Bandar Malaysia’s
version will be the largest in the world upon completion. A sunken plaza will be the
centre of this underground city, with pedestrian walkways beneath to link up the
various districts. In terms of committed investments, CREC will be spending RM8bn to
set up its regional office in Bandar Malaysia.
Figure #16 Layout of Bandar Malaysia
The Star
Funding established. In June 2016, the master developer JV set up the Bandar
Malaysia Fund and signed a MoU with several foreign and local banks to provide
funding for the development. The foreign banks involved are Bank of China, ICBC and
HSBC while the local participants include CIMB (HOLD, TP: RM4.52), Maybank (BUY,
TP: RM8.51), RHB (BUY, TP: RM5.29) and Affin (HOLD TP: RM2.12).
Mammoth GDV of RM150-
200bn, largest underground
city in the world
Funding from foreign and
local banks
HLIB Research | Greater KL Catalytic Developments
www.hlebroking.com
Page 12 of 21
14 December 2016
Kwasa Damansara
From rubber estate to township. In Aug 2011, an S&P agreement was inked
between Kwasa Land with the MoF and Malaysian Rubber Board (MRB) for the former
to purchase 2,620 acres of rubber estate land in Sg Buloh owned by MRB. The transfer
of ownership was concluded in Oct 2012. Kwasa Land is a wholly owned subsidiary of
the Employees Provident Fund (EPF) and has been tasked as the master developer for
the said land which is today known as Kwasa Damansara. Following the sale of 290
acres to MRT Corp for the MRT depot to be constructed, the land size of Kwasa
Damansara was reduced slightly to 2,330 acres.
Strategically nested. Kwasa Damansara is perhaps the last remaining sizable land
plot in the Klang Valey that has been officially earmarked for township development. It
is strategically nested amongst the matured suburbia of Petaling Jaya, Subang Jaya,
Kelana Jaya, Shah Alam, Damansara and Sg Buloh which has a total population of
1.8m. In terms of road connectivity, Kwasa Damansara is accessible via the existing
NKVE and proposed DASH. It will be served by 2 stations from the soon to be
completed MRT1. In addition, the Subang Airport is located adjacent to Kwasa
Damansara’s south-west fringe.
Figure #17 Location of Kwasa Damansara
Kwasa Land
Sizable township in the making. Kwasa Damansara has a GDV of RM50bn over a
development period of 20 years. It aims to have over 150k people live and work in the
township. The 2,330 acre township will allocate its land utilisation in the following
manner - 42% residential, 11% commercial, 7% mixed use, 11% green and open area,
23% infrastructure and 6% community facilities. A total of 28k homes and residences
are targeted for in Kwasa Damansara. For the commercial segment, some 50m sq ft of
space will be created.
EPF to lead redevelopment
of MRB land into Kwasa
D’sara
Last remaining sizable land
plot in Klang Valley
RM50bn GDV over 2,330
acres
HLIB Research | Greater KL Catalytic Developments
www.hlebroking.com
Page 13 of 21
14 December 2016
Figure #18 Land use distribution in Kwasa Damansara (acres)
Residential979
Commercial256
Mixed use163
Green and open space
256
Infrastructure536
Community facilities
140
Kwasa Land
Role of Kwasa Land. As master developer, Kwasa Land will be responsible for (i) the
masterplan, (ii) creating development parcels, (iii) providing the main infrastructure, (iv)
providing land for public amenities, (v) building affordable homes and (vi) preparing
urban design guidelines. Kwasa Land will undertake a 3-pronged strategy as the
strategic enabler of Kwasa Damansara which involves (i) JV with other property
developers, (ii) spearheading catalytic projects and (iii) direct sale of land parcels.
Town centre led by MRCB and... In Aug 2014, a shareholder’s agreement was inked
between MRCB and Kwasa Land to form an SPV with the former holding a 70% stake
and the latter 30%. The SPV will be tasked to develop Kwasa Damansara’s town
centre on a 64 acre land plot known as MX-1 with GDV of RM8bn and average plot
ratio of 3.5x. Based on MRCB’s subscription price of RM817m for its 70% stake in the
SPV, the implied land cost for MX-1 works out to be RM418 psf. The town centre will
be accessible have a total GFA of 9.8m of which 60% will be commercial and 40%
residential. It will be connected to the MRT1 via the Kwasa Damansara station.
…EPF to develop adjourning land. EPF will directly undertake the development of a
29.8 acre land (dubbed C8) known as Kwasa Utama located beside the Kwasa
Damansara town centre. The development with RM5bn GDV will feature EPF’s new
headquarters, offices, auditorium, banquet hall, F&B outlets, mall, hotel and media hub.
In Oct 2015, MRCB entered into a RM3.1bn management contract with EPF (via wholly
owned Kwasa Utama SB), whereby the former was appointed as the management
contractor to construct Kwasa Utama over the period from 2016 to 2027.
Figure #19 GFA breakdown of Kwasa Utama
Kwasa Land, MRCB
Developers hopping on. Developers interested to participate in Kwasa Damansara
are first required to be prequalified by Kwasa Land. Based on its website, 8 Request
for Proposals (RFP) have been concluded involving direct land sales, JV development
and Development Rights Agreement (DRA). The transacted prices range thus far are
(i) RM70-80 psf for land sales, (ii) RM418 psf for JV development (i.e. MX-1) and (iii)
RM159-264 psf for DRA. These are listed in the following table.
Kwasa Land will develop via
JVs, catalytic projects and
land sale
Town centre will have
RM8bn GDV over 64 acres
EPF to directly develop the
Kwasa Utama part, HQ to
relocate there
So far, 8 developers have
hoped into Kwasa D’sara
HLIB Research | Greater KL Catalytic Developments
www.hlebroking.com
Page 14 of 21
14 December 2016
Figure #20 Land transactions at Kwasa Damansara (RM m)
Site Developer Development Type Acres Price RM psf GDV
Lot 73535 Pink Corner n.a. Land sale 4.3 13 70 n.a.
Lot 73971 TRC Land n.a. Land sale 1.7 6 82 n.a.
MX-1 MRCB Town centre JV 64.0 817 418 8,000
R3-2 Impiana Land Linari D'sara - condo (436 units) DRA 8.8 65 170 397
R2-1 Naza TTDI Gated & guarded residential (278 units) DRA 12.7 88 159 400
R3-4 AZRB Condo (188 units) DRA 3.9 45 264 257
R3-3 Getrahome Condo (260 units) DRA 6.5 44 153 215
R3-1 Gadang Residential neighbourhood DRA 24.1 165 157 n.a.
Kwasa Land news release, HLIB estimates
Figure #21 Land transactions at Kwasa Damansara
Kwasa Land
Contracts are flowing. Thus far, 2 common infrastructure packages have been
awarded by Kwasa Land to WCT (RM127m) and TSR Capital (non-rated) (RM269m).
The more sizable one would be the appointment of MRCB as the Project Delivery
Partner (PDP) for the Kwasa Damansara common infrastructure works at a
development cost of RM2.2bn. The fees payable to MRCB is 5%, which works out to
RM112m. The works include roads, drainage, waterworks, telecommunications,
sewerage and M&E. As PDP, MRCB will be required to manage the approval process
from relevant authorities, manage design consultants and work contractors, provide
project management services as well as testing and commissioning.
MRCB appointed as PDP for
common infra works
HLIB Research | Greater KL Catalytic Developments
www.hlebroking.com
Page 15 of 21
14 December 2016
Cyberjaya City Centre
Origins of Cyberjaya. Spearheaded by Cyberview (now wholly owned by MoF),
Cyberjaya was launched in 1997 to become Malaysia’s ICT hub. Today, the city is
home to over 800 firms including 40 MNCs. Its day time population is estimated to be
100k and this is expected to increase to 210k by 2020 given its development pipeline.
Cyberjaya also has a large student population, driven by 4 universities and 2 colleges.
Since 2014, efforts have been made by the government to reposition Cyberjaya as a
global technology hub. To achieve this, the 141 acre Cyberjaya City Centre (CCC)
development was mooted as one of the key projects during Budget 2016.
MRCB to spearhead CCC. In Oct 2015, MRCB entered into an agreement with
Cyberview to set up a JV whereby the former will hold a 70% stake and the latter 30%.
The purpose of the JV is to (i) develop a 53.4 acre land within CCC and (ii) have first
right of refusal over another 59.9 acre adjourning land. The JV will purchase the 53.4
acre land from Cyberview for RM349m or RM150 psf.
CCC’s connectivity. CCC is located within Cyberjaya, broadly bounded by Persiaran
APEC to its west and Jln Perseketuan to its east. The distance from CCC to KL city
centre is 35km. Within a short distance from CCC are LimKokWing University, Garden
Residence, SkyPark Development, Cyberjaya CBD and Hospital Putrajaya. In terms of
roads, CCC is connected via LDP, SKVE, Maju Expressway, Putrajaya Cyberjaya
Expressway and ELITE. Also located beside CCC is Putrajaya Sentral, a public
transport hub with ERL and monorail links. There are plans to build an 800m travellator
to connect CCC and Putrajaya Sentral. The upcoming MRT2 will also have a dedicated
station at CCC.
Figure #22 Location of CCC
Cyberview
Transition from ICT to tech
hub
MRCB to lead CCC
development with Cyberview
Connected by 5 highways,
ERL, monorail and upcoming
MRT2
HLIB Research | Greater KL Catalytic Developments
www.hlebroking.com
Page 16 of 21
14 December 2016
4 development zones. It was stated in Budget 2016 that CCC will have a GDV of
RM11bn and media reports mentioned that Phase 1 (RM5.4bn) will take 7 years to
complete. The developments in CCC will have an average plot ratio of 3.46x and GFA
totalling 17m sq ft which will largely be centred on office, retail and hotel. There will be
4 development zones in CCC which are (i) Enterprise: business park and SoHo, (ii)
Gateway: mixed use commercial blocks, service apartments and an ICT university, (iii)
Vibrant: shopping mall, amphitheatre and business class hotel and (iv) Tech: studio
office, idea incubator and showroom. Initial works on CCC has begun with the
foundation works (RM33m) for the exhibition centre and hotel being awarded to Ikhmas
Jaya (not-rated) in April 2016.
Figure #23 GFA breakdown of CCC (mil sq ft)
Office 4.6
Hotel 4.7
Retail4.6
SoHo1.1
Residential0.8
Conventional0.7
Medical0.2
University0.3
Cyberview
Figure #24 Development zones in CCC
Cyberview
RM11bn GDV, RM5bn for
Phase 1
HLIB Research | Greater KL Catalytic Developments
www.hlebroking.com
Page 17 of 21
14 December 2016
Implications
Construction: Boost for the builders
Call in the contractors. Implementation of the 6 catalytic developments will have a
straightforward positive implication for contractors via job flows. Based on available
data acquired from media reports, we estimate the Gross Development Cost (GDC) of
these catalytic developments to constitute 68% of its GDV on average. Our property
analyst estimates that the bulk of a project’s GDC comprises construction cost or
roughly 50% of GDV. With at least RM275bn in GDV stemming from the 6 catalytic
developments, this will present contractors with RM137bn in potential jobs over the
next 20 years. Furthermore, as these developments are government backed, payment
risk will also be less of an issue vis-à-vis a typical private sector developments.
Figure #25 GDC to GDV ratio of developments (RM m)
Development GDC GDV Ratio
Bukit Bintang City Centre 6,000 8,700 69%
Warisan Merdeka (Phase 1) 3,000 5,000 60%
Kwasa Utama (C8), Kwasa Damansara 3,872 5,000 77%
25-storey hotel, TRX 963 1,380 70%
30-storey hotel, TRX 1,100 1,620 68%
Signature Tower, TRX 1,936 2,970 65%
35-storey office, TRX 729 1,100 66%
TRX Mall 2,640 4,740 56%
LTH condo development, TRX 651 828 79%
Average GDC/ GDV ratio 68% The Edge, other media sources
Sustaining job flows. Based on our in-house tracking of domestic contract awards to
listed contractors, the sum for Jan-Nov has been very strong at RM54bn, surpassing
the previous full year high of RM28bn achieved in 2012. As depicted below, the robust
contract awards were largely driven by heavy infrastructure jobs such as the MRT2 at
RM24bn (44%) and several highways at RM16bn (30%). Despite strong job flows,
contribution from property developments was relatively low at RM7.6bn (14%). We
expect this to increase going forward, driven by the catalytic developments within
Greater KL. With infrastructure jobs hitting a record high this year, it would only be
rational to expect a downward normalisation in the coming years. We reckon that this
gap will be partially filled with the pickup in property related jobs from the said catalytic
developments.
Figure #26 Breakdown of YTD domestic contract awards (RM m)
MRT23,717 44%
Highways16,244 30%
Property7,644 14%
Others6,077 12%
HLIB compilation from Bursa announcements
RM137bn worth of jobs for
contractors
Gap in infra jobs to be
partially filled by catalytic
developments
HLIB Research | Greater KL Catalytic Developments
www.hlebroking.com
Page 18 of 21
14 December 2016
Kick starting the contracts. In terms of job flows from these catalytic developments,
this should generally begin with site preparation and earthworks. Names such as WCT
(HOLD, TP: RM1.99) and Gadang (not-rated) are active players within this segment.
To ensure connectivity of the developments, the construction of access roads will be
required. For congested city centre developments, these access roads are likely to be
elevated flyovers or underground tunnels.
Galore of building jobs. We expect building related jobs to be in the limelight from
these catalytic developments. Contractors such as IJM (BUY, TP: RM3.92), Pesona
Metro (BUY, TP: RM0.81), SunCon (BUY, TP: RM1.93) and Mitrajaya (BUY, TP:
RM1.95) all have decent track records in undertaking urban high rise buildings.
Nonetheless, it is important to highlight that competition from Chinese contractors for
high rise jobs within KL city centre has been intensifying of late. With its track record
involving MyTOWN Shopping Centre, Paradigm Mall, The Curve and AEON BBT, we
reckon that WCT could be a top contender for some of the proposed malls under these
catalytic developments. We also view pilling contractors such as Econpile, Pintaras
Jaya, and Ikhmas Jaya (all not-rated) as key beneficiaries given that such works must
first be executed before the buildings are constructed.
MRCB the clear winner. From a construction standpoint, MRCB (HOLD, TP: RM1.37)
appears to be the obvious winner given its sizable contract flows associated with
Kwasa Damansara. MRCB has been engaged as the management contractor by EPF
for a sum of RM3.1bn. This is to construct the latter’s Kwasa Utama development in
Kwasa Damansara. Apart from that, MRCB was also appointed as PDP for the
common infrastructure works at Kwasa Damansara whereby it will earn a 5% fee on
the development cost of RM2.2bn.
Property: Disruption in KL
Impact largely in KL. As previously mentioned, the 6 catalytic developments
commands a GDV of at least RM275bn, a colossal sum by most standards. Of this
amount, 78% (RM214bn) will be located within the KL city centre, comprising TRX,
Warisan Merdeka, BBCC and Bandar Malaysia, creating much supply side implications
for that area. On the other hand, we feel that Kwasa Damansara and CCC should have
a rather muted impact on KL given the distance. As such, our analysis in this section
will largely focus on the potential impact of the 4 KL based catalytic developments.
Figure #27 KL property supply statistics
KL Property Supply Condos Office Malls
(units) (sq ft/ m) (sq ft/ m)
Existing stock 161,327 91.0 29.7
Incoming supply 33,388 7.2 4.7
% of existing stock 20.7% 7.9% 15.8%
Planned supply 39,989 8.9 3.7
% of existing stock 24.8% 9.8% 12.4%
Potential total stock 234,704 107 38
% increase from existing stock 45.5% 17.7% 28.2%
NAPIC
Increase in supply growth for condos. Data from the National Property Information
Centre (NAPIC) indicates an incoming supply of 33k units (21%) for high rise
residential. Assuming the completion period to spread across 5 years, this will add
c.6.7k units p.a. or 4.2% which is almost double the CAGR of 2.2% in the past 5 years.
This increase will be even higher if planned supply is taken into consideration which
will overall add 73k units or 46%. We believe it would be challenging to absorb this
incremental supply, especially for the high end segment, in view of the current soft
property market condition.
Job flows to begin with site
preparation and
earthworks…
…followed by pilling and
buildings
MRCB has 2 sizable
contracts associated with
Kwasa D’sara
Supply side implications
centred in KL
More high rise condos to
flood KL
Office oversupply condition
in KL to worsen
HLIB Research | Greater KL Catalytic Developments
www.hlebroking.com
Page 19 of 21
14 December 2016
Oversupply in office space. In terms of offices in KL, the incoming supply would add
7.2m sq ft (8%) of space while planned supply would further increase it by 8.9m sq ft
(10%). We reckon that KL is starting to face an oversupply condition. This is evident by
the decline in average occupancy rates from its peak of 83% in 2014 to 78% currently
(2Q16).
The age of TOD. Whilst our analysis points towards a challenging high rise residential
and office segment, we believe the 4 KL based catalytic projects will have an edge
over other developments. These catalytic projects are all integrated to a public
transport network, giving them an advantage as Transit Oriented Developments (TOD).
The case of KL Sentral as a TOD provides anecdotal evidence on the importance of
public transport connectivity towards a development’s success. We reckon that the
appeal of TODs will become even more prevalent once the MRT1 is completed in mid-
2017.
Figure #28 Public transport connectivity
Catalytic Development KTM LRT Monorail ERL MRT1 MRT2 HSR
Tun Razak Exchange
Warisan Merdeka (Phase 1)
Bukit Bintang City Centre
Bandar Malaysia
HLIB estimates
Solidified by government backing. Another advantage possessed by these catalytic
developments is the government’s participation as master developer, either directly
(e.g. MoF) or indirectly via its related entities (e.g. EPF and PNB). We believe this
would add confidence amongst potential investors towards the developments. In our
view, take up rates would be supported by the relocation government-related entities
there and potentially the government linked corporations (GLCs) as well. For example
(i) EPF will be relocating its headquarters to Kwasa Utama and (ii) PNB and its owned
companies will occupy 60 floors in Merdeka PNB118 tower. In addition, the tax
incentives accorded to TRX and Bandar Malaysia provides these developments with
an edge to attract investors and buyers alike.
Intensifying the competition but... In conclusion, we reckon that these catalytic
developments, particularly the 4 KL city centre ones, have the potential to disrupt the
property market in that area. Traditional private sector developments will have to
compete with the catalytic ones on a backdrop of excess supply in the high rise condo
and office segments. As previously elaborated, these catalytic developments have an
advantage as TODs with government backing and tax incentives for some.
...most prepared to weather the storm. While competition amongst developments
will likely intensify within KL city centre, none of the developers within our coverage
have a concentrated focus there. Most developers under our coverage have a
diversified product mix (high rise, landed and commercial) spread across several
states. Although not within our coverage, we highlight UOA Development (not-rated)
as having a relatively significant exposure to the office segment. Given the oversupply
concerns within the high rise segment, we continue to like township developers with
exposure to affordable housing such as Matrix (BUY, TP: RM2.89).
Catalytic developments will
have an edge as TODs…
…with govt backing on take
up rates and tax incentives
Heightened competition for
traditional developments on
a backdrop of increasing
supply
KL developments most
impacted but few have a
concentrated exposure there
HLIB Research | Greater KL Catalytic Developments
www.hlebroking.com
Page 20 of 21
14 December 2016
REIT: Supply, supply and more supply
Overwhelming retail space. Currently there is total of 65m sq ft worth of retail space
within Greater KL, 47% of which is in KL. While the current retail space per capita of 9
sq ft within Greater KL is higher than the ideal retail space of 5 sq ft per capita, this is
at parity with Bangkok and lower than 12 sq ft per capita in Singapore. However,
zooming into KL, the retail space per capita is significantly higher at 17.8 sq ft,
suggesting that it may be tough for the area to stomach even more retail space supply.
We estimate that 2.9m sq ft worth of mall space recently opened this year, with another
7m sq ft coming soon and 8m sq ft beyond 2017. We feel that the malls under the
catalytic developments, particularly the 4 KL ones, will only worsen the current supply
glut situation. This would dilute footfalls across a larger base of malls and inevitably put
pressure on rental reversions. As it is, most REIT managers are guiding for a softer
magnitude of rental reversion going forward. In view of the worsening mall oversupply
situation, those existing superior assets in the prime areas and township would
continue to stay relevant, i.e. PREIT (BUY, TP: RM1.95) and KLCCSS (BUY, TP:
RM8.35), given their long established branding and interesting tenant mix.
Figure #29 Retail space – total (mil) and per capita
29.7
65.0 64.3
74.3
17.8
9.0
11.7
9.0
0
2
4
6
8
10
12
14
16
18
20
0
10
20
30
40
50
60
70
80
Kuala Lumpur Greater KL Singapore Bangkok
Retail space (LHS)
Per capita (RHS)
HLIB estimates
Pressure on office space. As previously elaborated, the influx of office space under
the catalytic developments comes at a time of excess supply with less than optimal
occupancy rates in KL. Existing office space could find it challenging to compete
against these catalytic developments given their TOD nature, government backing and
selected tax incentives. To highlight the advantage of TODs, KL Sentral enjoys an
average occupancy rate of 90% as opposed to the KL average of only 78%. We also
understand that several corporations are mulling to relocate their headquarters into
TRX given the tax incentives accorded. At the end of it all, existing office space will
likely see further downside in occupancy and rental rates given the competition from
these catalytic developments. Within our coverage, MQREIT (BUY, TP: RM1.34) is
heavily exposed to the office segment (80% of revenue) followed by KLCCSS (44%).
Retail space per capita in KL
is above neighbouring cities
Influx of office space will
result to lower occupancy
and rental
HLIB Research | Greater KL Catalytic Developments
www.hlebroking.com
Page 21 of 21
14 December 2016
Disclaimer
The information contained in this report is based on data obtained from sources believed to be reliable. However, the data and/or sources have not been independently verified and as such, no representation, express or implied, is made as to the accuracy, adequacy, completeness or reliability of the info or opinions in the report.
Accordingly, neither Hong Leong Investment Bank Berhad nor any of its related companies and associates nor person connected to it accept any liability whatsoever for any direct, indirect or consequential losses (including loss of profits) or damages that may arise from the use or reliance on the info or opinions in this publication.
Any information, opinions or recommendations contained herein are subject to change at any time without prior notice. Hong Leong Investment Bank Berhad has no obligation to update its opinion or the information in this report.
Investors are advised to make their own independent evaluation of the info contained in this report and seek independent financial, legal or other advice regarding the appropriateness of investing in any securities or the investment strategies discussed or recommended in this report. Nothing in this report constitutes investment, legal, accounting or tax advice or a representation that any investment or strategy is suitable or appropriate to your individual circumstances or otherwise represent a personal recommendation to you.
Under no circumstances should this report be considered as an offer to sell or a solicitation of any offer to buy any securities referred to herein.
Hong Leong Investment Bank Berhad and its related companies, their associates, directors, connected parties and/or employees may, from time to time, own, have positions or be materially interested in any securities mentioned herein or any securities related thereto, and may further act as market maker or have assumed underwriting commitment or deal with such securities and provide advisory, investment or other services for or do business with any companies or entities mentioned in this report. In reviewing the report, investors should be aware that any or all of the foregoing among other things, may give rise to real or potential conflict of interests.
This research report is being supplied to you on a strictly confidential basis solely for your information and is made strictly on the basis that it will remain confidential. All materials presented in this report, unless specifically indicated otherwise, is under copyright to Hong Leong Investment Bank Berhad. This research report and its contents may not be reproduced, stored in a retrieval system, redistributed, transmitted or passed on, directly or indirectly, to any person or published in whole or in part, or altered in any way, for any purpose.
This report may provide the addresses of, or contain hyperlinks to, websites. Hong Leong Investment Bank Berhad takes no responsibility for the content contained therein. Such addresses or hyperlinks (including addresses or hyperlinks to Hong Leong Investment Bank Berhad own website material) are provided solely for your convenience. The information and the content of the linked site do not in any way form part of this report. Accessing such website or following such link through the report or Hong Leong Investment Bank Berhad website shall be at your own risk. 1. As of 14 December 2016, Hong Leong Investment Bank Berhad has proprietary interest in the following securities covered in this report: (a) -. 2. As of 14 December 2016, the analysts, Jeremy Goh, who prepared this report, have interest in the following securities covered in this report: (a) -.
Published & Printed by
Hong Leong Investment Bank Berhad (10209-W)
Level 23, Menara HLA No. 3, Jalan Kia Peng 50450 Kuala Lumpur Tel 603 2168 1168 / 603 2710 1168 Fax 603 2161 3880
Equity rating definitions
BUY Positive recommendation of stock under coverage. Expected absolute return of more than +10% over 12-months, with low risk of sustained downside. TRADING BUY Positive recommendation of stock not under coverage. Expected absolute return of more than +10% over 6-months. Situational or arbitrage trading opportunity. HOLD Neutral recommendation of stock under coverage. Expected absolute return between -10% and +10% over 12-months, with low risk of sustained downside. TRADING SELL Negative recommendation of stock not under coverage. Expected absolute return of less than -10% over 6-months. Situational or arbitrage trading opportunity. SELL Negative recommendation of stock under coverage. High risk of negative absolute return of more than -10% over 12-months. NOT RATED No research coverage and report is intended purely for informational purposes.
Industry rating definitions
OVERWEIGHT The sector, based on weighted market capitalization, is expected to have absolute return of more than +5% over 12-months. NEUTRAL The sector, based on weighted market capitalization, is expected to have absolute return between –5% and +5% over 12-months. UNDERWEIGHT The sector, based on weighted market capitalization, is expected to have absolute return of less than –5% over 12-months.