financial ratios ppt final - nus investment societystudy carried out by teh hooi ling, ed of...

33
NUS Invest nusinvest.com DISCLAIMER AND DISCLOSURES Please read the disclaimer and the disclosures which can be found within this report Financial Ratios NUS Invest nusinvest.com DISCLAIMER AND DISCLOSURES Please read the disclaimer and the disclosures which can be found within this report EQUITY RESEARCH FINANCIAL RATIOS CHIN ZHIREN | CRYSTAL ZHUANG HUIJIN Financial Ratios 2 February 2017 Chin Zhiren | Crystal Zhuang Huijin Equity Research Department

Upload: others

Post on 21-Apr-2020

2 views

Category:

Documents


0 download

TRANSCRIPT

Page 1: Financial ratios ppt final - NUS Investment SocietyStudy carried out by Teh Hooi Ling, ED of Aggregate AM to find out what if investors buy ... Han Song | Qian Shu Nan FA Department

NUS Investnusinvest.com

DISCLAIMER AND DISCLOSURESPlease read the disclaimer and the disclosures which can be found within this report

Financial Ratios

4 February 2016

Han Song | Qian Shu NanFA Department

NUS Investnusinvest.com

DISCLAIMER AND DISCLOSURESPlease read the disclaimer and the disclosures which can be found within this report

EQUITY RESEARCH

FINANCIAL RATIOSCHIN ZHIREN | CRYSTAL ZHUANG HUIJIN

Financial Ratios2 February 2017

Chin Zhiren | Crystal Zhuang HuijinEquity Research Department

Page 2: Financial ratios ppt final - NUS Investment SocietyStudy carried out by Teh Hooi Ling, ED of Aggregate AM to find out what if investors buy ... Han Song | Qian Shu Nan FA Department

NUS Investnusinvest.com

DISCLAIMER AND DISCLOSURESPlease read the disclaimer and the disclosures which can be found within this report

Financial Ratios

4 February 2016

Han Song | Qian Shu NanFA Department

This research material has been prepared by NUS Invest. NUS Invest specifically prohibits the redistribution of this material in whole orin part without the written permission of NUS Invest. The research officer(s) primarily responsible for the content of this researchmaterial, in whole or in part, certifies that their views are accurately expressed and they will not receive direct or indirect compensationin exchange for expressing specific recommendations or views in this research material. Whilst we have taken all reasonable care toensure that the information contained in this publication is not untrue or misleading at the time of publication, we cannot guarantee itsaccuracy or completeness, and you should not act on it without first independently verifying its contents. Any opinion or estimatecontained in this report is subject to change without notice. We have not given any consideration to and we have not made anyinvestigation of the investment objectives, financial situation or particular needs of the recipient or any class of persons, and accordingly,no warranty whatsoever is given and no liability whatsoever is accepted for any loss arising whether directly or indirectly as a result ofthe recipient or any class of persons acting on such information or opinion or estimate. You may wish to seek advice from a financialadviser regarding the suitability of the securities mentioned herein, taking into consideration your investment objectives, financialsituation or particular needs, before making a commitment to invest in the securities. This report is published solely for informationpurposes, it does not constitute an advertisement and is not to be construed as a solicitation or an offer to buy or sell any securities orrelated financial instruments. No representation or warranty, either expressed or implied, is provided in relation to the accuracy,completeness or reliability of the information contained herein. The research material should not be regarded by recipients as a substitutefor the exercise of their own judgement. Any opinions expressed in this research material are subject to change without notice.

©2015 NUS Invest

NUS Investnusinvest.com

DISCLAIMER AND DISCLOSURESPlease read the disclaimer and the disclosures which can be found within this report

4 February 2016

Han Song | Qian Shu NanFA Department

DISCLAIMER

Financial Ratios2 February 2017

Chin Zhiren | Crystal Zhuang HuijinEquity Research Department

Page 3: Financial ratios ppt final - NUS Investment SocietyStudy carried out by Teh Hooi Ling, ED of Aggregate AM to find out what if investors buy ... Han Song | Qian Shu Nan FA Department

NUS Investnusinvest.com

DISCLAIMER AND DISCLOSURESPlease read the disclaimer and the disclosures which can be found within this report

Financial Ratios

4 February 2016

Han Song | Qian Shu NanFA Department

Economy level

Industry & Sub Industry

Financial Ratios Screening

Business Model & Management Analysis

Valuation

NUS Investnusinvest.com

DISCLAIMER AND DISCLOSURESPlease read the disclaimer and the disclosures which can be found within this report

4 February 2016

Han Song | Qian Shu NanFA Department

FUNDAMENTAL ANALYSIS (FA) FRAMEWORK

Financial Ratios2 February 2017

Chin Zhiren | Crystal Zhuang HuijinEquity Research Department

Timing

Page 4: Financial ratios ppt final - NUS Investment SocietyStudy carried out by Teh Hooi Ling, ED of Aggregate AM to find out what if investors buy ... Han Song | Qian Shu Nan FA Department

NUS Investnusinvest.com

DISCLAIMER AND DISCLOSURESPlease read the disclaimer and the disclosures which can be found within this report

Financial Ratios

4 February 2016

Han Song | Qian Shu NanFA Department

PRICE RATIOS

Financial Ratios2 February 2017

Chin Zhiren | Crystal Zhuang HuijinEquity Research Department

PRICE-TO-EARNINGS RATIO (P/E)

Price per share

Earnings per share(Latest figure)

EARNINGS PER SHARE (EPS)(Earning attributable to SH –preference share dividend)

Weighted avg no. of shares

• Historical P/E shows us that assuming latest earning continues, how many years it takes the business to earn back our initial investment amount.

• Comparing to industry peers, higher P/E = Higher Future Earning Expectation

• High P/E companies’ stock price may face ‘Double Whammy’ when bad news surface

• EARNINGS DROP

• P/E RATIO DROP

• SUBSTANTIAL DECREASE IN STOCK PRICE

Page 5: Financial ratios ppt final - NUS Investment SocietyStudy carried out by Teh Hooi Ling, ED of Aggregate AM to find out what if investors buy ... Han Song | Qian Shu Nan FA Department

NUS Investnusinvest.com

DISCLAIMER AND DISCLOSURESPlease read the disclaimer and the disclosures which can be found within this report

Financial Ratios

4 February 2016

Han Song | Qian Shu NanFA Department

PRICE RATIOS

Financial Ratios2 February 2017

Chin Zhiren | Crystal Zhuang HuijinEquity Research Department

PRICE-TO-BOOK RATIO (P/B)

Price per share

Net asset per share

Indicates how much we are paying for per dollar worth of asset after deducting all liabilities

To use P/B ratio for decision making, it is crucial to ascertain the fairness of the company’s asset valuation:

• Check PPE useful life assumption against industry peers

• Check whether there is adequate impairment when company’s revenue is dropping as well as fair value valuation hierarchy used.

• One can use P/tangible BV –eliminates intangible assets

• P/B < 1 when its peers are above indicates further impairment of assets will occur, lower expectionon future earnings.

Page 6: Financial ratios ppt final - NUS Investment SocietyStudy carried out by Teh Hooi Ling, ED of Aggregate AM to find out what if investors buy ... Han Song | Qian Shu Nan FA Department

NUS Investnusinvest.com

DISCLAIMER AND DISCLOSURESPlease read the disclaimer and the disclosures which can be found within this report

Financial Ratios

4 February 2016

Han Song | Qian Shu NanFA Department

PRICE RATIOS

Financial Ratios2 February 2017

Chin Zhiren | Crystal Zhuang HuijinEquity Research Department

DIVIDEND PAYOUT RATIO Dividend per share

Earnings per share

• Measures proportion of earnings distributed to shareholders

• Comparing historical payout ratio is useful in determining the dividend policy of the company if it is not explicitly stated in the AR

• Although theoretically speaking it does not matter whether the company pays out dividends

• Some prefer dividend paying companies à decreases risk of management investing excess cash in non-related businesses

Can also calculate Dividend Yield, which is dividend per share / share price

• Many REITs on SGX have high dividend yield & payout ratio, BUT

• Most of them take back what they distribute to shareholders through frequent rights issues.

IS IT ALWAYS RELIABLE?

Page 7: Financial ratios ppt final - NUS Investment SocietyStudy carried out by Teh Hooi Ling, ED of Aggregate AM to find out what if investors buy ... Han Song | Qian Shu Nan FA Department

NUS Investnusinvest.com

DISCLAIMER AND DISCLOSURESPlease read the disclaimer and the disclosures which can be found within this report

Financial Ratios

4 February 2016

Han Song | Qian Shu NanFA Department

PROFITABILITY RATIOS

Financial Ratios2 February 2017

Chin Zhiren | Crystal Zhuang HuijinEquity Research Department

RETURN ON ASSETS (ROA)

Net Income

Average Total asset

Efficiency of company in using its asset to generate earnings

RETURN ON EQUITY (ROE)

Net Income

Average Stockholder Equity

Efficiency of company in using money

invested to generate earnings

PROFIT MARGIN

Net Income

Sales

Amount of revenue to be kept as profits

Page 8: Financial ratios ppt final - NUS Investment SocietyStudy carried out by Teh Hooi Ling, ED of Aggregate AM to find out what if investors buy ... Han Song | Qian Shu Nan FA Department

NUS Investnusinvest.com

DISCLAIMER AND DISCLOSURESPlease read the disclaimer and the disclosures which can be found within this report

Financial Ratios

4 February 2016

Han Song | Qian Shu NanFA Department

LIQUIDITY RATIOS

Financial Ratios2 February 2017

Chin Zhiren | Crystal Zhuang HuijinEquity Research Department

CURRENT RATIO

Current Asset

Current Liability

QUICK RATIO

(Current Asset – Inventory)

Current Liability

• Ability to pay back short term debt

• Varies with industries

• Higher CA ratio does not necessarily means better liquidity

More conservative measure compared to current ratio

Page 9: Financial ratios ppt final - NUS Investment SocietyStudy carried out by Teh Hooi Ling, ED of Aggregate AM to find out what if investors buy ... Han Song | Qian Shu Nan FA Department

NUS Investnusinvest.com

DISCLAIMER AND DISCLOSURESPlease read the disclaimer and the disclosures which can be found within this report

Financial Ratios

4 February 2016

Han Song | Qian Shu NanFA Department

DEBT RATIOS

Financial Ratios2 February 2017

Chin Zhiren | Crystal Zhuang HuijinEquity Research Department

DEBT TO EQUITY RATIO (GEARING)

Total Liability

Total Shareholder Equity

• Shows the financing structure• Measures how much debt the company raised per

dollar of shareholder’s equity

• Generally lower geared companies have lower solvency risk but this does not mean they will have higher performance

INTEREST COVERAGE RATIO

Earnings before interest and tax

Interest Expense

• Measures company’s ability to pay interests using its profits

• Operating cashflow / Finance cost to measure liquidity risk if earning quality is low

• For companies with large financial leases, Fix Charge Coverage ratio (EBIT, Finance cost, Finance lease obligation / finance cost & lease obligation) is more suitable

Page 10: Financial ratios ppt final - NUS Investment SocietyStudy carried out by Teh Hooi Ling, ED of Aggregate AM to find out what if investors buy ... Han Song | Qian Shu Nan FA Department

NUS Investnusinvest.com

DISCLAIMER AND DISCLOSURESPlease read the disclaimer and the disclosures which can be found within this report

Financial Ratios

4 February 2016

Han Song | Qian Shu NanFA Department

PORTFOLIO STRATEGY BASED ON FIN RATIOS

!nitial invested amount at 1990

Nominal amount at

2012

Compound Avg Gr Rate

(CAGR)Buying lowest P/E 10% $10,000 $199,847 14.6%

Buying highest P/E 10% $10,000 $16,766 2.4%

Straits Times Index $10,000 $44,300 7.0%

Buying lowest P/B 10% $10,000 $355,135 17.6%

Financial Ratios2 February 2017

Chin Zhiren | Crystal Zhuang HuijinEquity Research Department

CAN WE RELY ON ONLY PRICE RATIOS?

Study carried out by Teh Hooi Ling, ED of Aggregate AM to find out what if investors buy 10% of all stocks listed on SGX with the lowest P/E or P/B ratio. • Portfolio is rebalanced at end of each year with stocks of lowest P/E or P/B at POT• Time period of study is from 1990 to 2012

Result?• Buying purely on low P/B resulted in

selecting companies with significant solvency risks

• However, as study was carried out on 10% of all SGX stocks with lowest P/E or P/B, this diversified the risks away.

Nonetheless, low P/B companies are usually small caps and it is always better to filter the companies rather than relying solely on price ratios.

Page 11: Financial ratios ppt final - NUS Investment SocietyStudy carried out by Teh Hooi Ling, ED of Aggregate AM to find out what if investors buy ... Han Song | Qian Shu Nan FA Department

NUS Investnusinvest.com

DISCLAIMER AND DISCLOSURESPlease read the disclaimer and the disclosures which can be found within this report

Financial Ratios

4 February 2016

Han Song | Qian Shu NanFA Department

EFFICIENCY RATIOS

Financial Ratios2 February 2017

Chin Zhiren | Crystal Zhuang HuijinEquity Research Department

ASSET TURNOVER RATIO

Sales

Average Total Asset

INVENTORY TURNOVER RATIOCOGS

Average Inventory

• Measures efficiency in using asset to generate revenue

Low è Poor salesHigh è Do not have an efficiency inventory planning plan

Page 12: Financial ratios ppt final - NUS Investment SocietyStudy carried out by Teh Hooi Ling, ED of Aggregate AM to find out what if investors buy ... Han Song | Qian Shu Nan FA Department

NUS Investnusinvest.com

DISCLAIMER AND DISCLOSURESPlease read the disclaimer and the disclosures which can be found within this report

Financial Ratios

4 February 2016

Han Song | Qian Shu NanFA Department

INDUSTRY SPECIFIC RATIOS/KPIS

INDUSTRY RELEVANT RATIOS

Pharmaceuticals/healthcare servicesPipeline duration, R&D as % of Sales

Average Revenue /patient, Operating Expense/ Net Operating Income per Adjusted Discharge

Utilities Power & Energy Purchase Agreements

IT/Tech Burn Rate (for startups), user base, R&D ratio

Airlines Revenue / available seat mile

Financial Ratios2 February 2017

Chin Zhiren | Crystal Zhuang HuijinEquity Research Department

Page 13: Financial ratios ppt final - NUS Investment SocietyStudy carried out by Teh Hooi Ling, ED of Aggregate AM to find out what if investors buy ... Han Song | Qian Shu Nan FA Department

NUS Investnusinvest.com

DISCLAIMER AND DISCLOSURESPlease read the disclaimer and the disclosures which can be found within this report

Financial Ratios

4 February 2016

Han Song | Qian Shu NanFA Department

INDUSTRY SPECIFIC RATIOS/KPIS (CONT.)

INDUSTRY RELEVANT RATIOS

Telecommunications Average Revenue Per User (ARPU),Minute Of Usage (MOU), Churn Rate

Oil & Gas

Production to Reserves ratioReserve Replacement Ratio (RRR)

Finding Cost RatioRefinery Utilization Rate

Banking

Capital Adequacy RatioLoan/Deposit Ratio

Deposit Growth RateCredit Quality

Retail Sales by store, Inventory per retail square foot, No. of stores

Financial Ratios2 February 2017

Chin Zhiren | Crystal Zhuang HuijinEquity Research Department

Page 14: Financial ratios ppt final - NUS Investment SocietyStudy carried out by Teh Hooi Ling, ED of Aggregate AM to find out what if investors buy ... Han Song | Qian Shu Nan FA Department

NUS Investnusinvest.com

DISCLAIMER AND DISCLOSURESPlease read the disclaimer and the disclosures which can be found within this report

Financial Ratios

4 February 2016

Han Song | Qian Shu NanFA Department

STOCK SCREENING

Financial Ratios2 February 2017

Chin Zhiren | Crystal Zhuang HuijinEquity Research Department

FINDING THE PERFECT MATCH

• INVESTING METHODOLOGY

• IDEAL STOCK PROFILE & TRADING OFFS

IDEALLY: CHARACTERISTICS:

Cheap Low P/E

High EarningsHigh EPS

High Asset Turnover ratioHigh Gross Margin

Low debt Low Debt/Equity

Good liquidity High interest coverage

Dividends High Dividends

Page 15: Financial ratios ppt final - NUS Investment SocietyStudy carried out by Teh Hooi Ling, ED of Aggregate AM to find out what if investors buy ... Han Song | Qian Shu Nan FA Department

NUS Investnusinvest.com

DISCLAIMER AND DISCLOSURESPlease read the disclaimer and the disclosures which can be found within this report

Financial Ratios

4 February 2016

Han Song | Qian Shu NanFA Department

CASE: YUEXIU TRANSPORT (1052:HK)

Source: NUS Investment Society

Financial Ratios2 February 2017

Chin Zhiren | Crystal Zhuang HuijinEquity Research Department

(RMB mil) FY14A FY15A FY16E FY17E

Revenue 1858 2226 2507 3007

Growth Rate (%) - 19% 8% 2%

EBITDA 1,669 1864 2290 9.9

Operating Margin (%) 92% 90% 91% 94%

Net Income 777 653 1032 922

Margin (%) 43% 32% 35% 25%

ROA (%) 4% 3% 5% 4%

ROE (%) 7% 6% 9% 8%

EV/EBITDA 8.71 10.98 9.14 9.41

P/E Ratio 9.56 10.40 9.82 9.71

D/E Ratio 46.83 85.84 83.91 82.02

RATIOS AT A GLANCE:

Page 16: Financial ratios ppt final - NUS Investment SocietyStudy carried out by Teh Hooi Ling, ED of Aggregate AM to find out what if investors buy ... Han Song | Qian Shu Nan FA Department

NUS Investnusinvest.com

DISCLAIMER AND DISCLOSURESPlease read the disclaimer and the disclosures which can be found within this report

Financial Ratios

4 February 2016

Han Song | Qian Shu NanFA Department

Financial Ratios2 February 2017

Chin Zhiren | Crystal Zhuang HuijinEquity Research Department

CASE: YUEXIU TRANSPORT (1052:HK)

Source: Yahoo Finance

Page 17: Financial ratios ppt final - NUS Investment SocietyStudy carried out by Teh Hooi Ling, ED of Aggregate AM to find out what if investors buy ... Han Song | Qian Shu Nan FA Department

NUS Investnusinvest.com

DISCLAIMER AND DISCLOSURESPlease read the disclaimer and the disclosures which can be found within this report

Financial Ratios

4 February 2016

Han Song | Qian Shu NanFA Department

RELATIVE VALUATIONDETERMINES THE VALUE OF A STOCK BY COMPARING IT TO SIMILAR ENTITIES

(WITHIN THE SAME INDUSTRY OR SECTOR) ON THE BASIS OF SEVERAL RELATIVE RATIOS THAT COMPARE ITS STOCK PRICE TO RELEVANT VARIABLES THAT AFFECT

THE STOCK'S VALUE

• Shows the financing structure• Measures how much debt the company raised per dollar of shareholder’s

equity• Generally lower geared companies have lower solvency risk but this does not

mean they will have higher performance

DERIVE INDUSTRY MEAN AS A COMPARISON

MULTIPLES CAN BE MISLEADING, FUNDAMENTALS

DECIDE MULTIPLE

Page 18: Financial ratios ppt final - NUS Investment SocietyStudy carried out by Teh Hooi Ling, ED of Aggregate AM to find out what if investors buy ... Han Song | Qian Shu Nan FA Department

NUS Investnusinvest.com

DISCLAIMER AND DISCLOSURESPlease read the disclaimer and the disclosures which can be found within this report

Financial Ratios

4 February 2016

Han Song | Qian Shu NanFA Department

FOR INSTANCE…

Financial Ratios2 February 2017

Chin Zhiren | Crystal Zhuang HuijinEquity Research Department

SUPPOSE A COMPARABLE HOT DOG STAND, JOE’S DOGS, WAS PURCHASED FOR $1 MILLION SEVERAL MONTHS AGO…

IF WE KNOW THAT JOE’S DOGS GENERATED EBITDA OF $100,000 IN THE LAST TWELVE MONTHS (LTM) PRIOR TO ACQUISITION (THAT’S AN ENTERPRISE VALUE

/ EBITDA MULTIPLE OF 10.0X)…

AND WE KNOW THAT OUR HOT DOG STAND GENERATED LTM EBITDA OF $400,000, WE CAN APPLY THE RECENTLY ACQUIRED EV/EBITDA MULTIPLE TO OUR COMPANY…

AND ESTIMATE THAT WE SHOULD EXPECT A VALUE OF SOMEWHERE AROUND $4.0M FOR OUR HOT DOG STAND TODAY.

Page 19: Financial ratios ppt final - NUS Investment SocietyStudy carried out by Teh Hooi Ling, ED of Aggregate AM to find out what if investors buy ... Han Song | Qian Shu Nan FA Department

NUS Investnusinvest.com

DISCLAIMER AND DISCLOSURESPlease read the disclaimer and the disclosures which can be found within this report

Financial Ratios

4 February 2016

Han Song | Qian Shu NanFA Department

RELATIVE VALUATION

BMW M6 CONVERTIBLE

0 to 60 mph in 3.7600 hpTorque 700

Price: $130,413

MERCEDES-BENZ AMG ROADSTER0 to 60 mph in 3.9621 hpTorque 738Price: $132,900

Financial Ratios2 February 2017

Chin Zhiren | Crystal Zhuang HuijinEquity Research Department

Page 20: Financial ratios ppt final - NUS Investment SocietyStudy carried out by Teh Hooi Ling, ED of Aggregate AM to find out what if investors buy ... Han Song | Qian Shu Nan FA Department

NUS Investnusinvest.com

DISCLAIMER AND DISCLOSURESPlease read the disclaimer and the disclosures which can be found within this report

Financial Ratios

4 February 2016

Han Song | Qian Shu NanFA Department

RATIOS & TRENDS

RELATIVITY AGAINST COMPANY ITSELF AND AGAINST INDUSTRY COMPETITORS

ANALYZING RATIOS OVER TIME WILL OFTEN GIVE A MUCH CLEARER PICTURE ABOUT A COMPANY’S POSITION AND TRAJECTORY

RATIOS HELPS TO RAISE IMPORTANT QUESTIONS AND HELPS IN UNDERSTANDING THE STORY OF THE STOCK

Financial Ratios2 February 2017

Chin Zhiren | Crystal Zhuang HuijinEquity Research Department

Page 21: Financial ratios ppt final - NUS Investment SocietyStudy carried out by Teh Hooi Ling, ED of Aggregate AM to find out what if investors buy ... Han Song | Qian Shu Nan FA Department

NUS Investnusinvest.com

DISCLAIMER AND DISCLOSURESPlease read the disclaimer and the disclosures which can be found within this report

Financial Ratios

4 February 2016

Han Song | Qian Shu NanFA Department

CASE STUDY

Financial Ratios2 February 2017

Chin Zhiren | Crystal Zhuang HuijinEquity Research Department

Page 22: Financial ratios ppt final - NUS Investment SocietyStudy carried out by Teh Hooi Ling, ED of Aggregate AM to find out what if investors buy ... Han Song | Qian Shu Nan FA Department

NUS Investnusinvest.com

DISCLAIMER AND DISCLOSURESPlease read the disclaimer and the disclosures which can be found within this report

Financial Ratios

4 February 2016

Han Song | Qian Shu NanFA Department

RELATIVE VALUATION

O&G INDUSTRYCHINA AVIATION OIL [SGX: G92]

Financial Ratios2 February 2017

Chin Zhiren | Crystal Zhuang HuijinEquity Research Department

Page 23: Financial ratios ppt final - NUS Investment SocietyStudy carried out by Teh Hooi Ling, ED of Aggregate AM to find out what if investors buy ... Han Song | Qian Shu Nan FA Department

NUS Investnusinvest.com

DISCLAIMER AND DISCLOSURESPlease read the disclaimer and the disclosures which can be found within this report

Financial Ratios

4 February 2016

Han Song | Qian Shu NanFA Department

RELATIVE VALUATION

CHINA AVIATION OIL [SGX: G92]

Market Cap SGD 1.2bn

Operations Jet Fuel Trading

Key Regions China and APAC

Sole importer of jet fuel to China

Financial Ratios2 February 2017

Chin Zhiren | Crystal Zhuang HuijinEquity Research Department

Page 24: Financial ratios ppt final - NUS Investment SocietyStudy carried out by Teh Hooi Ling, ED of Aggregate AM to find out what if investors buy ... Han Song | Qian Shu Nan FA Department

NUS Investnusinvest.com

DISCLAIMER AND DISCLOSURESPlease read the disclaimer and the disclosures which can be found within this report

Financial Ratios

4 February 2016

Han Song | Qian Shu NanFA Department

CHOOSING COMPARABLES

USD 350bnSGD 1.2bn Operations – Jet fuel trading Operations – Diversified

Financial Ratios2 February 2017

Chin Zhiren | Crystal Zhuang HuijinEquity Research Department

Page 25: Financial ratios ppt final - NUS Investment SocietyStudy carried out by Teh Hooi Ling, ED of Aggregate AM to find out what if investors buy ... Han Song | Qian Shu Nan FA Department

NUS Investnusinvest.com

DISCLAIMER AND DISCLOSURESPlease read the disclaimer and the disclosures which can be found within this report

Financial Ratios

4 February 2016

Han Song | Qian Shu NanFA Department

CHINA AVIATION OIL – FIRST IMPRESSIONS

COMPANY MKT CAP (SGD) P/E EV/EBITDA DVD 12M

YIELD ROE

Average 888.12M 22.42x 12.86x 3.48% 17.88%

CHINA AVIATION OIL SIN 1.23B 10.41x 10.72x 2.11% 13.44%

CROSSAMERICA PARTNER 1.24B 76.91x 23.31x 9.25% 4.40%

SK GAS LTD 1.20B 7.02x 15.23x 1.78% 12.17%

PAKISTAN STATE OIL CO 1.51B 10.86x 8.84x 3.05% 11.82%

ATTOCK PETROLEUM LTD 799.25M 12.52x 16.2x 5.66% 35.84%

STAR GAS PARTNERS L.P 787.61M 18.26x 4.29x 4.07% 11.11%

SHELL OMAN MARKETING 707.87M 12.74x 8.46x 5.41% 40.63%

ESSO STE ANONYME FRAN 703.31M 13.83x 12.28x -- 4.57%

HASCOL PETROLEUM LTD 541.55M 35.18x 16.6x 2.11% 28.16%

NATIONAL PETROLEUM CO 534.52M 24.28x 14.3x 3.63% 11.38%

APPLEGREEN PLC 512.24M 24.6x 11.21x -- 23.14%

Financial Ratios2 February 2017

Chin Zhiren | Crystal Zhuang HuijinEquity Research Department

Page 26: Financial ratios ppt final - NUS Investment SocietyStudy carried out by Teh Hooi Ling, ED of Aggregate AM to find out what if investors buy ... Han Song | Qian Shu Nan FA Department

NUS Investnusinvest.com

DISCLAIMER AND DISCLOSURESPlease read the disclaimer and the disclosures which can be found within this report

Financial Ratios

4 February 2016

Han Song | Qian Shu NanFA Department

CHINA AVIATION OIL – FIRST IMPRESSIONS

Financial Ratios2 February 2017

Chin Zhiren | Crystal Zhuang HuijinEquity Research Department

COMPANY MKT CAP (SGD) P/E EV/EBITDA DVD 12M

YIELD ROE

Average 888.12M 22.42x 12.86x 3.48% 17.88%

CHINA AVIATION OIL SIN 1.23B 10.41x 10.72x 2.11% 13.44%

CROSSAMERICA PARTNER 1.24B 76.91x 23.31x 9.25% 4.40%

SK GAS LTD 1.20B 7.02x 15.23x 1.78% 12.17%

PAKISTAN STATE OIL CO 1.51B 10.86x 8.84x 3.05% 11.82%

ATTOCK PETROLEUM LTD 799.25M 12.52x 16.2x 5.66% 35.84%

STAR GAS PARTNERS L.P 787.61M 18.26x 4.29x 4.07% 11.11%

SHELL OMAN MARKETING 707.87M 12.74x 8.46x 5.41% 40.63%

ESSO STE ANONYME FRAN 703.31M 13.83x 12.28x -- 4.57%

HASCOL PETROLEUM LTD 541.55M 35.18x 16.6x 2.11% 28.16%

NATIONAL PETROLEUM CO 534.52M 24.28x 14.3x 3.63% 11.38%

APPLEGREEN PLC 512.24M 24.6x 11.21x -- 23.14%

Page 27: Financial ratios ppt final - NUS Investment SocietyStudy carried out by Teh Hooi Ling, ED of Aggregate AM to find out what if investors buy ... Han Song | Qian Shu Nan FA Department

NUS Investnusinvest.com

DISCLAIMER AND DISCLOSURESPlease read the disclaimer and the disclosures which can be found within this report

Financial Ratios

4 February 2016

Han Song | Qian Shu NanFA Department

CHINA AVIATION OIL – LIQUIDITY

COMPANY CURRENT RATIO

QUICK RATIO

CASH RATIO

FINANCIAL LEVERAGE

(X)NET DEBT

Average 1.22 0.68 0.3 2.19 315.36M

CHINA AVIATION OIL SIN 2.29 1.06 0.69 0.94 -241.62M

CROSSAMERICA PARTNER 0.74 0.29 0.02 2.17 620.38M

SK GAS LTD 1.9 0.89 0.4 2.1 1.85B

PAKISTAN STATE OIL CO 1.12 0.75 0.02 2.93 1.28B

ATTOCK PETROLEUM LTD 1.67 1.2 0.71 1.17 -142.06M

STAR GAS PARTNERS L.P 1.02 0.75 0.48 1.33 -63.66M

SHELL OMAN MARKETING 1.24 0.82 0.16 1.22 -3.68k

ESSO STE ANONYME FRAN 1.65 0.59 0.1 4.05 104.25M

HASCOL PETROLEUM LTD 0.91 0.52 0.15 4.5 2.03M

NATIONAL PETROLEUM CO 0.19 0.13 0.1 0.81 48.57M

APPLEGREEN PLC 0.74 0.44 0.41 2.9 7.21M

Low liquidity risk

High liquidity risk

Financial Ratios2 February 2017

Chin Zhiren | Crystal Zhuang HuijinEquity Research Department

Page 28: Financial ratios ppt final - NUS Investment SocietyStudy carried out by Teh Hooi Ling, ED of Aggregate AM to find out what if investors buy ... Han Song | Qian Shu Nan FA Department

NUS Investnusinvest.com

DISCLAIMER AND DISCLOSURESPlease read the disclaimer and the disclosures which can be found within this report

Financial Ratios

4 February 2016

Han Song | Qian Shu NanFA Department

CHINA AVIATION OIL – PROFITABILITY

COMPANY EBIT MARGIN (%)

RETURN ON EQUITY (%)

RETURN ON ASSETS (%)

AVERAGE 2.29% 17.88% 6.46%

CHINA AVIATION OIL SIN 0.21% 13.44% 5.76%

CROSSAMERICA PARTNER 1.98% 4.40% 1.60%

SK GAS LTD 3.82% 12.17% 3.97%

PAKISTAN STATE OIL CO 0.64% 11.82% 3.01%

ATTOCK PETROLEUM LTD 4.55% 35.84% 15.65%

STAR GAS PARTNERS L.P 5.96% 11.11% 4.80%

SHELL OMAN MARKETING 4.39% 40.63% 17.97%

ESSO STE ANONYME FRAN -1.25% 4.57% 1.02%

HASCOL PETROLEUM LTD 2.12% 28.16% 5.12%

NATIONAL PETROLEUM CO 1.10% 11.38% 6.28%

APPLEGREEN PLC 1.67% 23.14% 5.93%

Less profitable, perhaps reason for

perceived undervaluation

Financial Ratios2 February 2017

Chin Zhiren | Crystal Zhuang HuijinEquity Research Department

Page 29: Financial ratios ppt final - NUS Investment SocietyStudy carried out by Teh Hooi Ling, ED of Aggregate AM to find out what if investors buy ... Han Song | Qian Shu Nan FA Department

NUS Investnusinvest.com

DISCLAIMER AND DISCLOSURESPlease read the disclaimer and the disclosures which can be found within this report

Financial Ratios

4 February 2016

Han Song | Qian Shu NanFA Department

SGX: G92

FIGURES ARE ACCURATE AS OF DEC 16, SHARE PRICE IS UP 14% SINCE THEN

Financial Ratios2 February 2017

Chin Zhiren | Crystal Zhuang HuijinEquity Research Department

Source: Bloomberg

Page 30: Financial ratios ppt final - NUS Investment SocietyStudy carried out by Teh Hooi Ling, ED of Aggregate AM to find out what if investors buy ... Han Song | Qian Shu Nan FA Department

NUS Investnusinvest.com

DISCLAIMER AND DISCLOSURESPlease read the disclaimer and the disclosures which can be found within this report

Financial Ratios

4 February 2016

Han Song | Qian Shu NanFA Department

PRELIMINARY TAKEAWAYS

China Aviation Oil seems undervalued as compared to industry based on PE and EV/EBITDA ratio

China Aviation Oil is operating at healthy leverage and liquidity levels

Margins set to rebound, net margins have doubled YTD through 3 quarters

Market has priced in – in anticipation of earnings release

Financial Ratios2 February 2017

Chin Zhiren | Crystal Zhuang HuijinEquity Research Department

Page 31: Financial ratios ppt final - NUS Investment SocietyStudy carried out by Teh Hooi Ling, ED of Aggregate AM to find out what if investors buy ... Han Song | Qian Shu Nan FA Department

NUS Investnusinvest.com

DISCLAIMER AND DISCLOSURESPlease read the disclaimer and the disclosures which can be found within this report

Financial Ratios

4 February 2016

Han Song | Qian Shu NanFA Department

LIMITATIONS

No 2 companies are the same – geographies, operations, management etc

Ratios are a snapshot, may not be indicative of future

Forward ratios are based on analyst estimates

Are usually not catalysts for rebounds – e.g. low PE does not mean it will correct

Financial Ratios2 February 2017

Chin Zhiren | Crystal Zhuang HuijinEquity Research Department

Page 32: Financial ratios ppt final - NUS Investment SocietyStudy carried out by Teh Hooi Ling, ED of Aggregate AM to find out what if investors buy ... Han Song | Qian Shu Nan FA Department

NUS Investnusinvest.com

DISCLAIMER AND DISCLOSURESPlease read the disclaimer and the disclosures which can be found within this report

Financial Ratios

4 February 2016

Han Song | Qian Shu NanFA Department

CONCLUSIONS

Financial ratios are useful throughout different stages of fundamental analysis

Ratios should not be taken at face value, further research is needed for investment decision to be made

Nature of industries typically dictate the ratios

Behind every number is a story to be told

Financial Ratios2 February 2017

Chin Zhiren | Crystal Zhuang HuijinEquity Research Department

KEY LEARNING POINTS

Page 33: Financial ratios ppt final - NUS Investment SocietyStudy carried out by Teh Hooi Ling, ED of Aggregate AM to find out what if investors buy ... Han Song | Qian Shu Nan FA Department

NUS Investnusinvest.com

DISCLAIMER AND DISCLOSURESPlease read the disclaimer and the disclosures which can be found within this report

Financial Ratios

4 February 2016

Han Song | Qian Shu NanFA Department

END

THANK YOU

Financial Ratios2 February 2017

Chin Zhiren | Crystal Zhuang HuijinEquity Research Department