PAT to be up 27% YoY: FFC is due to announce its CY10 financial result on 25th January’11, where we expect the company to post PAT of PKR11.2bn (EPS: PKR16.45), up 27% YoY. For 4QCY10, PAT is estimated at PKR4.1bn (EPS: PKR6.10), up 90% YoY. We also expect final dividend of PKR6.0/share in 4Q, taking CY10 payout to PKR15.5/share.
Top-line up 22% YoY despite 3% decline in volumes: Despite an expected 3% YoY decline in Urea sales to 2,383k tons during the year, we anticipate top-line to register an increase of 22% YoY primarily attributable to 12% YoY rise in average Urea price to PKR861/bag during the year.
Distribution cost/Other income up 29% YoY/5% YoY: Selling and distribution expenses for 4Q are expected at PKR1.2bn mainly due to higher sales taking the annual expenses to PKR4.1bn (+29% YoY). Moreover, we anticipate other income to increase by 5% to PKR2.9bn primarily attributable to 33% YoY increase in dividend income from FFBL to PKR2.5bn (PKR5.30/share of FFBL).
Investment perspective: At yesterday’s closing price of PKR148.6/share, the scrip is fairly valued given our DCF based December-11 PT of PKR150/share and at an expensive CY11E P/E multiple of 7.8x. Hold
Top-line up 22% YoY despite 3% decline in volumes
Despite an estimated decline of 3% YoY in Urea sales to 2,383k tons, net sales are expected to increase to PKR44bn (+22% YoY), mainly on the back of rising Urea prices. Prices witnessed a significant growth due to excess demand in a scenario where gas curtailment hampered production. Urea prices averaged PKR861/bag during CY10, up 12% YoY. For 4Q alone, we foresee net sales to register an increase of 48% YoY to PKR15.5bn mainly on the back of 1) 22% YoY increase in sales volume and 2) 20% YoY jump in average Urea prices to PKR913/bag. Furthermore, we have also incorporated 47k tons/5k tons of imported DAP/SOP in our 4Q earnings forecast.
Distribution cost/Other income up 29% YoY/ 5% YoY
Urea sales rose 22% YoY during 4Q which would likely result in higher transportation cost for the company. Resultantly, we estimate selling and distribution expenses to increase to PKR1.2bn during 4Q taking the annual number to PKR4.1bn (+29% YoY). Moreover, we anticipate other income to increase by 5% to PKR2,934mn primarily attributable to 33% YoY increase in dividend income from FFBL to PKR2.5bn. FFC received dividend of PKR5.30/share of FFBL during CY10.
At yesterday’s closing price of PKR148.6/share, the scrip is fairly valued given our DCF based December-11 PT of PKR150/share and at an expensive CY11E P/E multiple of 7.8x. Hence, we have a ‘Hold’ stance on the scrip.
Economic & Political News
Pakistan’s foreign exchange reserves jump to USD17.3bn
The country’s total liquid foreign reserves increased by USD190.7mn to reach highest-ever level of USD17.3bn because of high foreign inflows sent by overseas Pakistanis. The reserves held by SBP increased by USD219.2mn to USD13.7bn during the last week. While, foreign exchange reserves held by banks have witnessed declining trend and down by USD28.5mn, recorded at USD3.6bn.
The research analyst(s) denoted AC on the cover of this report, primarily involved in the preparation of this report, certifies that (1) the views expressed in this report accurately reflect his/her personal views about all of the subject companies/securities and (2) no part of his/her compensation was, is or will be directly or indirectly related to the specific recommendations or views expressed in this report.
The report has been prepared by Elixir Securities Pakistan (Pvt.) Ltd and is for information purpose only. The information and opinions contained herein have been compiled or arrived at based upon information obtained from sources, believed to be reliable and in good faith. Such information has not been independently verified and no guaranty, representation or warranty, expressed or implied is made as to its accuracy, completeness or correctness. All such information and opinions are subject to change without notice. Descriptions of any company or companies or their securities mentioned herein are not intended to be complete and this document is not, and should not be construed as, an offer, or solicitation of an offer, to buy or sell any securities or other financial instruments.
Research Dissemination Policy
Elixir Securities Pakistan (Pvt.) Ltd. endeavors to make all reasonable efforts to disseminate research to all eligible clients in a timely manner through either physical or electronic distribution such as mail, fax and/or email. Nevertheless, not all clients may receive the material at the same time.
Company Specific Disclosures
Elixir Securities Pakistan (Pvt.) Ltd. may, to the extent permissible by applicable law or regulation, use the above material, conclusions, research or analysis in which they are based before the material is disseminated to their customers. Elixir Securities Pakistan (Pvt.) Ltd., their respective directors, officers, representatives, employees and/or related persons may have a long or short position in any of the securities or other financial instruments mentioned or issuers described herein at any time and may make a purchase and/or sale, or offer to make a purchase and/or sale of any such securities or other financial instruments from time to time in the open market or otherwise. Elixir Securities Pakistan (Pvt.) Ltd. may make markets in securities or other financial instruments described in this publication, in securities of issuers described herein or in securities underlying or related to such securities. Elixir Securities Pakistan (Pvt.) Ltd. may have recently underwritten the securities of an issuer mentioned herein.
Other Important Disclosures
Foreign currency denominated securities is subject to exchange rate fluctuations which could have an adverse effect on their value or price, or the income derived from them. In addition, investors in securities such as ADRs, the values of which are influenced by foreign currencies effectively assume currency risk. Foreign currency denominated securities is subject to exchange rate fluctuations which could have an adverse effect on their value or price, or the income derived from them. In addition, investors in securities such as ADRs, the values of which are influenced by foreign currencies effectively assume currency risk.