PHR [BUY +28.8%] - High potential land value from rubber land conversion - Update
  • 2022-08-01T00:00:00
  • Company Research

We maintain our BUY rating for PHR despite cutting our target price by 4.4% to VND82,600/share.

Our lower target price is mainly due to our 0.5-ppt higher WACC (as we increase our risk-free rate assumption) and rescheduling our land sales debut forecast for the Tan Lap I IP project (200 ha) to 2024F from 2023F due to the slower-than-expected approval process. Following the latter change, we cut our 2023F NPAT-MI forecast by 18% and raise our aggregate NPAT-MI forecasts in 2024-2026F by 4.4%.

For 2022F, we cut our revenue forecast by 11% to VND1.8tn (USD78mn; -7.5% YoY) and trim our NPAT-MI forecast by 2% to VND987bn (USD43mn; +107% YoY) mainly due to our lower forecasts for the rubber and wood segments. Our 2022F bottom-line forecast is mainly driven by our compensation income forecast of VND691bn (USD30mn) from rubber land conversion to the Vietnam Singapore Industrial Park (VSIP) III in the year. 

Powered by Froala Editor