Company Report

We update KDH rating to Market Perform, with a revised 1Y target price of VND 30,500 (+19.8% potential upside). As such, we revised down our 1Y target price by -26% since our last report, as we revised the cash flow from sales progress of recurring real estate projects and apply a more prudent discount rate for potential projects in the future. Among our coverage, we determine that KDH has some advantages compared to other developers, such as the company’s land plots located in District 2, 9, and Thu Duc area, which usually has a higher absorption rate compared to other second tier areas. Not to mention, KDH project execution has been proved over the years which create a strong believe for home buyers. In addition, KDH clean bank legal status projects and good financial health, can also help the company to withstand difficult market conditions.

Continued double digit growth for third year in a row. For 2022, Traphaco posted revenue of VND 2.4 tn (USD 102 mn, +11% YoY), NPAT of VND 293 bn (USD 12 mn, +11% YoY), and NPATMI of VND 269 bn (USD 11mn, +11% YoY). Non-herbal medicine category grew at faster pace than herbal medicine. But we expect to see single-digit growth for 2023. Even though Traphaco possesses a strong product portfolio with potential for growth, we are concerned about weak economic conditions affecting sales of preventive medicine and supplements. We lowered our 2023 revenue forecast to VND 2.6 tn (USD 111 mn, +8% YoY) due to worries over weakening demand. NPATMI is expected to reach VND 306 bn (USD 13 mn, +13% YoY) with the assumption of slight increase in cost of goods and reduction in SG&A expense to conserve profit level. Our new target price is VND 95,000/share, which based on a mix of our DCF methodology and target P/E of 12x. Given the 8% potential ROI (counting 3% dividend yield), we maintain our MARKET PERFORM rating on the shares of TRA.

During 4Q22, VHC reported a net sales and net profit decline of -7.8% and -58.2% YoY, respectively – falling well short of our estimates as resultant of the accelerating pangasius ASP decline.

Near-term, we still expect exports to China will serve as the growth driver for the sector, while exports to other major markets, such as the US and EU, remain sluggish. During 2023, we expect VHC to post net sales and net profit of VND 11.1 tn (-16% YoY) and VND 1.4 tn (-28% YoY) respectively. Our 1Y target price for the shares is VND 63,000/share (+6% upside). We maintain our MARKET PERFORM rating for the shares of VHC.

Both HSG and NKG posted losses during 4Q22 of -VND 680 bn and -VND 356 bn, which were lower compared to 3Q22 losses due to reduced inventory provision pressure. However, the losses remained huge by historical standards resulting from low utilization rate of between 60%-65%, and a between 15%-18% QoQ decrease in ASP.

For 2023, we expect a decline in demand of finished-flat steel products due primarily to the export channel given the high base during the first half of 2022. The margin of steel companies can improve due to the recovery in HRC prices which should lead to a reversal in inventory losses. Nonetheless, weak demand could make it more difficult for steel companies to pass along the increase in input costs to output prices, like over the 2020-2021 period. 

Decreasing net debt/equity ratio could save QTP from the risk of rising borrowing costs.  At 2022, the total debt balance dropped significantly to VND 1 tn from VND 2.2 tn at 2021. An estimated -47% YoY decline in interest costs due to a reduced debt load is supportive for solid earnings for 2023. With +3.6% NPAT growth estimate for 2023, QTP has a safe dividend yield of 10%. The first payment of 5% on par will be made in 09-Mar-2023 and the ex-dividend date was 23-Feb-2023. Coupled with a 1Y TP of VND17,900, the shares of QTP offer an upside of 20% allowing us to reiterate our Outperform rating on the shares.

QNS posted 2022 net revenue and NPAT of VND 8.3 tn (+13% YoY) and VND 1.3 tn (+3% YoY), respectively, achieving 103% and 101% of our 2022 forecasts.

During 4Q22, QNS reported net sales and NPAT of VND 1.9 tn (+25% YoY, -15% QoQ) and VND 427 bn (+11% YoY, +34% QoQ), respectively. Sugar was the main driver of revenue growth, with net sales during the quarter reaching VND 523 bn (+51% YoY, -14% QoQ) as QNS benefited from higher sugarcane volume yield during FY 2022/23. The sugar segment’s GPM fell from 32.8% during 4Q21 to 26.0% during 4Q22, owing to: (i) an increase in the ratio of refined extra sugar to total sugar consumption; and (ii) the sugarcane input price hike outweighing the sugar ASP increase. The biomass segment continued to post a slight profit, while the soymilk segment reached VND 915 bn (+8% YoY, -27% QoQ) in net sales. Soymilk consumption decreased 12% YoY during 3Q22 and 4% YoY during 4Q22 - indicating weak demand for the nutrition market. The soymilk segment’s GPM reached 36.7% during 4Q22 compared to 37.4% during 4Q21 due to rising input costs (soybean, sugar, packaging, etc.). Accordingly, QNS’ overall GPM decreased from 32.1% during 4Q21 to 30.2% during 4Q22.

For 2022, MSN reported a net revenue and NPATMI of VND 76.2 tn (-14% YoY) and VND 3.6 tn (-58.3% YoY). If we exclude the one-off sale of MML’s feed business to DeHeus during 2021, core NPATMI would have remained flat YoY. In our view, all business lines will remain impacted by weak macro conditions. During Q4, MCH revenue declined -16.5% YoY due to tight consumer spend and the high base effect of Q4 2021 (as the company aggressively pushed sales to distributors during Q4 2021). WCM’s revenue during Q4 was also lower QoQ, despite the early Tet holiday (part of Tet sales were recorded during Q4 2022). On the cost front, financial expenses increased 11% YoY during 2022 (Q4 standalone financial expense rose 16.7% YoY) due to a higher debt balance and interest rates. Given the high gearing ratio (D/E of 1.9x by 2022-end), we expect high interest costs to be a theme throughout 2023 should the group fail to de-lever.

We are downgrading our rating on the shares of VNM from OUTPERFORM to MARKET PERFORM, reflecting only 9% upside potential to our lower PER/DCF-based 12-month target price of VND82,900/share (from VND85,000). VNM’s disappointing 4Q22 results were the result of a net sales and net profit decline of 5% YoY and 16% YoY, respectively, while the gross margin was the lowest recorded since 2015. While the price of raw milk powder has declined significantly YoY, VNM’s relatively high-cost inventory is expected to last through the year. Nevertheless, 2023 is marginally more hopeful, as we forecast net sales and net profit growth of 6.4% and 10.3% YoY, respectively – but still off of a low base. Management expects significant gross margin improvement from 3Q23 due primarily to the recent hedging contract for raw milk powder at lower prices. Meanwhile, we are not as optimistic for domestic sales growth, given the inflationary pressure and intense competition. Upside risk: fall in raw material prices; downside risk: loss of market share.

Net income during 2022 increased sharply due to retrospective one-time revenue from Nhon Trach V Industrial Park (IP), and an accounting change from an annual basis to a one-time booking at Phu My II, Phu My II expanded and the Huu Thanh IP. Net revenue reached VND 8.2 tn (+91.6% YoY), whereby IP real estate revenue reached VND 4.2 tn (+5.35x YoY), including the retrospective one-time revenue of Nhon Trach V IP of VND 1.5 tn and a record one-time gain from Phu My II, Phu My II expanded and the Huu Thanh IPs with a lettable area of 91.5 ha. Gross profit margin increased sharply to 43% (+26% YoY), where the Nhon Trach V Industrial Park profit margin reached 84%. NPAT during 2022 reached VND 2.5 tn (3.9x YoY), which is equivalent EPS is VND 7,001/share for IDC.

We have reduced our 1Y target price for the shares of DPM to VND 38,700 per share (from VND 46,300) – representing 10% downside. As a result, we are downgrading our rating from Market Perform to UNDERPERFORM. Not surprisingly, Q4 net income dropped 32% YoY despite stellar earnings growth of 194% YoY during the first three quarters of 2022, as urea prices plunged. During January 2023, urea prices dropped to approx. VND 12,000/kg (vs VND 14,200 during 4Q22).

PVD reported a profitable bottom line figure after 3 consecutive loss quarters, with NPATMI reaching VND 54 bn in 4Q 2022. Our prediction held true that there would be a turnaround in PVD performance from the end of 2022, as we continue to see higher day rate and utilization rate for its Jack-up (JU) fleet, and no more impact from forex loss. The company finished 2022 with consolidated revenue of VND 5.4 trillion (+34% YoY) and NPATMI of VND -99 bn (compared with a profit of VND 19 bn in 2021)

During 4Q22, ACB posted a pretax profit of over VND 3.6 tn (+19.2% YoY), which helped the bank achieve PBT for 2022 over VND 17.1 tn (+42.6% YoY). ACB’s profit has exceeded its AGM-set profit target by 14%, amid difficult market conditions. The strong results were supported by strong interest income (+34.6% YoY); robust FX trading income (+111.8% YoY); and a significant decline in loss provisions (-52.2% YoY). The 4Q22 NIM did expand, albeit at a slower pace of 6 bp linked quarter to 4.6%. A notable improvement in NPLs was another key highlight for 4Q22, due to a large bad debt item having been written off. Despite a huge provision reversal during 2022 due to a significant reduction of Covid-era restructured loans (-25% QoQ), ACB still maintained a strong credit buffer, which should enable it to withstand the volatility in the current operating environment.

Being foreign debt-free could allow NT2 to avoid the impact of rising lending rates and FX risks that competitors are facing. A stable dividend yield play is what we are looking forward to, rather than earnings growth. A price correction could offer a more attractive dividend yield. As of the 10-Feb-2023 closing price, NT2 traded at a 5.2x FY23R EV/EBITDA and a 8.9% dividend yield. Compared to deposit rates offered by banks, it would be attractive if the current dividend yield NT2 pays out could deliver more than 10%. Dividend payment in beginning of 2Q23 could be catalyst after the 2023 AGM decision which could offer an outperformance in short-term. With a 1Y TP of VND 30,880 with a projected 9.9% upside, we call for a Market Perform rating for the stock.

We attended SAB’s analyst meeting on February 9 to discuss 4Q22 results and the 2023 outlook. For 4Q22, SAB posted net sales and net profit of VND 10 tn (+11.4% YoY) and VND 1.1 tn (-23% YoY), respectively. This fell short of our estimates, due to higher-than-expected raw material, advertising, and promotion expenses. Going forward, management believes that input costs will reach their peak during 2023 and should start to level off during 2024. Meanwhile, SAB continued to cut its production costs aggressively, and improved its product mix to maintain healthy margins. The approved M&A plan to increase the stake in two associates and turn them into subsidiaries should be beneficial for SAB over the long-term, given its expansion in product portfolio, distribution networks, and direct control of quality as well as production efficiency.