Pan-Asia Index Rebalances/ Events/ Delta One, Periscope Analytics

Brian Freitas

Pan-Asia Index Rebalances/ Events/ Delta One

Periscope Analytics

Periscope Analytics focuses on event-driven trades across Asia Pacific and provides comprehensive, timely and systematic coverage of index changes to major Asia Pacific indices in a structured manner.

The analysis includes forecasted inclusions and exclusions to all major Asian indices that have significant amount of tracking assets, including estimates of passive buy/sell flow on the stocks. The service also provides commentary and impact of market consultations, ground rule changes, and other events (IPOs, spin-offs, M&A) that could lead to index changes and passive flow.

Periscope Analytics works with multi-strategy hedge funds, proprietary trading firms, stat arb trading groups and long-only investors that invest and trade in the Asia Pacific region with the data being used to trade index rebalances, avoid pre-positioning and passive flow, and to time entry into and exit from stocks.

Event-Driven Trades Across Asia Pacific

Event-Driven

<ul>
<li>
<a href="https://www.smartkarma.com/entities/gentrack-group-ltd" target="_blank" data-smartkarma-citation="entities:2752:1" rel="noopener">Gentrack (GTK NZ)</a> and <a href="https://www.smartkarma.com/entities/dorchester-pacific-ltd" target="_blank" data-smartkarma-citation="entities:1854:1" rel="noopener">Turners Automotive (TRA NZ)</a> will be added to the S&amp;P/NZX 50 Index while <a href="https://www.smartkarma.com/entities/synlait-milk-ltd" target="_blank" data-smartkarma-citation="entities:16298:1" rel="noopener">Synlait Milk (SML NZ)</a> and <a href="https://www.smartkarma.com/entities/pacific-edge-ltd" target="_blank" data-smartkarma-citation="entities:20261:1" rel="noopener">Pacific Edge (PEB NZ)</a> will be deleted.</li>
<li>There is a lot to trade on the stocks. The impact in terms of days of ADV appears high but historically there has been volume on implementation date.</li>
<li>The adds have jumped recently and there will be pre-positioning on the stocks. Not so much on the deletes.</li>
</ul>



Gentrack (GTK NZ) and Turners Automotive (TRA NZ) will be added to the S&amp;P/NZX 50 Index while Synlait Milk (SML NZ) and Pacific Edge (PEB NZ) will be deleted.
There is a lot to trade on the stocks. The impact in terms of days of ADV appears high but historically there has been volume on implementation date.
The adds have jumped recently and there will be pre-positioning on the stocks. Not so much on the deletes.


S&P/NZX 50 Index Rebalance: Two High Impact Changes Coming Up

New Zealand Professional Investment Services Firm, Forsyth Barr

Forsyth Barr

New Zealand Professional Investment Services Firm

We are proud to be a New Zealand owned firm, with 21 offices throughout the country and over 300 employees. We assist personal, institutional and corporate clients providing a full range of investment services.

Forsyth Barr is a foundation New Zealand Exchange firm (NZX) and accredited market participant. We have been confirmed by the Financial Markets Authority as a Qualifying Financial Entity (QFE).

Research is the cornerstone of our advice. We have one of New Zealand's leading teams of analysts. Our global affiliations ensure comprehensive research coverage of all major investment markets.

Thematic (Sector/Industry)

<ul><li>The Forsyth Barr EV and Vehicle Digest delves into the automotive landscape in NZ and the accelerating electric vehicle (EV) revolution.</li><li>We aim to provide regular insights into crucial industry aspects, such as government policies, vehicle loan financing and transaction analysis.</li><li>Further, we will periodically detail developments in consumer preferences, charging infrastructure, battery technology and other influencing factors in the industry.</li></ul>

The Forsyth Barr EV and Vehicle Digest delves into the automotive landscape in NZ and the accelerating electric vehicle (EV) revolution.We aim to provide regular insights into crucial industry aspects, such as government policies, vehicle loan financing and transaction analysis.Further, we will periodically detail developments in consumer preferences, charging infrastructure, battery technology and other influencing factors in the industry.

Forsyth Barr EV and Vehicle Digest - Edition 2 — Global Auto Volatility Continues

Head of Research, IPOs & Placements, Aequitas Research

Sumeet Singh

Head of Research, IPOs & Placements

IPOs and Placements coverage across Asia Pacific

Aequitas Research

We cover all listing across the Asia Pacific along with follow-up placements. As of Dec 2020, our team had covered 539 IPOs with a hit rate of 73.5% and 685 placements with a hit rate of 66.8%.

We combine fundamental bottom-up views with our proprietary quantitative framework to provide a holistic coverage across new listings and placements. Our coverage includes pre-IPO notes before the deal is launched, follow-up analysis once the deal is live and post-listing trading analysis as well.

Equity Capital Markets

Peter Warren Automotive Holdin / Equity Capital Markets

Peter Warren Automotive Holdings Limited (PWA) aims to raise around US$200m in its Australia IPO. PWA is an automotive dealership group in Australia. It operates 17 dealerships across Sydney, Northern New South Wales and Southern Queensland. The company offers 27 vehicle brands and operates 70 franchises. PWA represents 18 of the top 30 brands in Australia.PWA gets the bulk of its revenue from new car sales, and it managed to come out of COVID-19 with minimal impact to earnings. Revenue was down 3.34% in FY20 (period ending Jun 20) while NPAT was flat. It also registered a strong rebound in 1H21 with revenue increasing by 6.86% while NPAT was up 4.9x. On the flip side, PWA has a small market share in a highly fragmented market and its organic growth appears to be slow leaving it dependent on M&amp;A for future growth.  In addition, while the offering is being advertised as being a primary offering, most of the proceeds will go to the two controlling families, along with a chunky pre-IPO dividend. In terms of valuation, PWA has been priced at a discount to Eagers but ahead of Autosports. Looking at its past performance, the stock should trade at a discount to Eagers, and hence, in our view, it offers little upside from the IPO pricing.

Peter Warren Automotive Holdings Limited (PWA) aims to raise around US$200m in its Australia IPO. PWA is an automotive dealership group in Australia. It operates 17 dealerships across Sydney, Northern New South Wales and Southern Queensland. The company offers 27 vehicle brands and operates 70 franchises. PWA represents 18 of the top 30 brands in Australia.PWA gets the bulk of its revenue from new car sales, and it managed to come out of COVID-19 with minimal impact to earnings. Revenue was down 3.34% in FY20 (period ending Jun 20) while NPAT was flat. It also registered a strong rebound in 1H21 with revenue increasing by 6.86% while NPAT was up 4.9x. On the flip side, PWA has a small market share in a highly fragmented market and its organic growth appears to be slow leaving it dependent on M&amp;A for future growth.  In addition, while the offering is being advertised as being a primary offering, most of the proceeds will go to the two controlling families, along with a chunky pre-IPO dividend. In terms of valuation, PWA has been priced at a discount to Eagers but ahead of Autosports. Looking at its past performance, the stock should trade at a discount to Eagers, and hence, in our view, it offers little upside from the IPO pricing.

NZ Automotive Investments / Equity Capital Markets

NZ Automotive Investments Limited (NZAI) was listed on the New Zealand exchange via a direct listing on 25 February 2021.
NZAI is a used automotive business operating throughout New Zealand. NZAI’s business is split across two divisions: Automotive Retail and Vehicle Finance. The Automotive Retail division was founded in 2011 and it operates under the “2 Cheap Cars” brand. The vehicle finance division was founded in 2019 and operates under the “NZ Motor Finance” brand.
<figure class="editor-figure mceNonEditable"><img src="https://static-prod.smartkarma.com/images/media/000/191/984/original/image_10740825521614742012828.png?1614742013" class="editor-image img-responsive" data-smartkarma-image-id="191984"></figure>
Over FY18-20, on average NZAI sold 11,092 cars each year at a price of NZ$6,845/vehicle to generate a revenue of NZ$76m. As per management estimates, NZAI had an 8% market share of all imported used vehicles sold in New Zealand, for 12 months ending 31 March 2020.
We have covered various aspects of the listing in our earlier note, <a href="https://www.smartkarma.com/insights/nz-automotive-investments-limited-direct-listing-one-of-the-largest-used-vehicles-dealerships" target="_blank" rel="noopener">NZ Automotive Investments Limited Direct Listing – One of the largest used vehicles dealerships</a>.
Based on our estimates of FY21 earnings and a 60% NPAT payout ratio, the shares are trading at an implied 4% cash dividend yield. Please note that this is for illustration purposes only and has not been calculated with any inputs from NZAI. In comparison to Turners Automotive, its closest peer, the shares are trading at a discount on EV/EBITDA basis, however, the are trading at a premium in terms of p/e and offer a lower dividend yield, based on our estimates.
NZAI’s yield appears attractive in our view, with the potential growth of the financing business expected to provide some future upside.
<table class="table table-striped">
<tbody>
<tr>
<td style="width: 177.05pt;">
(NZ '000)
</td>
<td style="width: 62.95pt;">
FY18
</td>
<td style="width: 62.95pt;">
FY19
</td>
<td style="width: 59.25pt;">
FY20
</td>
<td style="width: 59.25pt;">
6M20
</td>
<td style="width: 58.35pt;">
6M21
</td>
</tr>
<tr>
<td>
Number of vehicles sold
</td>
<td>
    10,919
</td>
<td>
    11,337
</td>
<td>
   11,020
</td>
<td>
     5,859
</td>
<td>
     3,919
</td>
</tr>
<tr>
<td>
Average revenue per vehicle
</td>
<td>
      6,745
</td>
<td>
      6,918
</td>
<td>
     6,871
</td>
<td>
     6,684
</td>
<td>
     7,741
</td>
</tr>
<tr>
<td>
Revenue
</td>
<td>
    73,652
</td>
<td>
    78,433
</td>
<td>
   76,012
</td>
<td>
   39,163
</td>
<td>
   30,418
</td>
</tr>
<tr>
<td>
Gross profit
</td>
<td>
    15,645
</td>
<td>
    14,886
</td>
<td>
   16,875
</td>
<td>
     8,349
</td>
<td>
     6,829
</td>
</tr>
<tr>
<td>
Pro forma EBITDA
</td>
<td>
      7,133
</td>
<td>
      5,943
</td>
<td>
     8,637
</td>
<td>
     4,393
</td>
<td>
     3,950
</td>
</tr>
<tr>
<td>
NPAT
</td>
<td>
      4,392
</td>
<td>
      3,386
</td>
<td>
     4,229
</td>
<td>
     1,884
</td>
<td>
     1,867
</td>
</tr>
<tr>
<td>
 
</td>
<td></td>
<td></td>
<td></td>
<td></td>
<td>
 
</td>
</tr>
<tr>
<td>
Dividend
</td>
<td>
      2,064
</td>
<td>
      4,256
</td>
<td>
        957
</td>
<td>
        532
</td>
<td>
     1,064
</td>
</tr>
<tr>
<td>
Total assets
</td>
<td>
    15,434
</td>
<td>
    18,889
</td>
<td>
   29,413
</td>
<td>
   27,459
</td>
<td>
   30,491
</td>
</tr>
<tr>
<td>
Cash and cash equivalent
</td>
<td>
      5,623
</td>
<td>
      5,024
</td>
<td>
     1,775
</td>
<td>
     5,868
</td>
<td>
     8,304
</td>
</tr>
<tr>
<td>
Total debt
</td>
<td>
      4,066
</td>
<td>
      8,000
</td>
<td>
     7,999
</td>
<td>
     7,439
</td>
<td>
     7,870
</td>
</tr>
<tr>
<td>
Total liabilities
</td>
<td>
    27,629
</td>
<td>
    31,998
</td>
<td>
   39,194
</td>
<td>
   39,250
</td>
<td>
   39,512
</td>
</tr>
<tr>
<td>
Pro forma total liabilities
</td>
<td>
      7,629
</td>
<td>
    11,998
</td>
<td>
   19,194
</td>
<td>
   19,250
</td>
<td>
   19,512
</td>
</tr>
<tr>
<td>
Net cash flows from operations
</td>
<td>
      2,653
</td>
<td>
         467
</td>
<td>
        (56)
</td>
<td>
     3,392
</td>
<td>
     8,577
</td>
</tr>
</tbody>
</table>

NZ Automotive Investments Limited (NZAI) was listed on the New Zealand exchange via a direct listing on 25 February 2021.
NZAI is a used automotive business operating throughout New Zealand. NZAI’s business is split across two divisions: Automotive Retail and Vehicle Finance. The Automotive Retail division was founded in 2011 and it operates under the “2 Cheap Cars” brand. The vehicle finance division was founded in 2019 and operates under the “NZ Motor Finance” brand.

Over FY18-20, on average NZAI sold 11,092 cars each year at a price of NZ$6,845/vehicle to generate a revenue of NZ$76m. As per management estimates, NZAI had an 8% market share of all imported used vehicles sold in New Zealand, for 12 months ending 31 March 2020.
We have covered various aspects of the listing in our earlier note, NZ Automotive Investments Limited Direct Listing – One of the largest used vehicles dealerships.
Based on our estimates of FY21 earnings and a 60% NPAT payout ratio, the shares are trading at an implied 4% cash dividend yield. Please note that this is for illustration purposes only and has not been calculated with any inputs from NZAI. In comparison to Turners Automotive, its closest peer, the shares are trading at a discount on EV/EBITDA basis, however, the are trading at a premium in terms of p/e and offer a lower dividend yield, based on our estimates.
NZAI’s yield appears attractive in our view, with the potential growth of the financing business expected to provide some future upside.




(NZ '000)


FY18


FY19


FY20


6M20


6M21




Number of vehicles sold


    10,919


    11,337


   11,020


     5,859


     3,919




Average revenue per vehicle


      6,745


      6,918


     6,871


     6,684


     7,741




Revenue


    73,652


    78,433


   76,012


   39,163


   30,418




Gross profit


    15,645


    14,886


   16,875


     8,349


     6,829




Pro forma EBITDA


      7,133


      5,943


     8,637


     4,393


     3,950




NPAT


      4,392


      3,386


     4,229


     1,884


     1,867




 






 




Dividend


      2,064


      4,256


        957


        532


     1,064




Total assets


    15,434


    18,889


   29,413


   27,459


   30,491




Cash and cash equivalent


      5,623


      5,024


     1,775


     5,868


     8,304




Total debt


      4,066


      8,000


     7,999


     7,439


     7,870




Total liabilities


    27,629


    31,998


   39,194


   39,250


   39,512




Pro forma total liabilities


      7,629


    11,998


   19,194


   19,250


   19,512




Net cash flows from operations


      2,653


         467


        (56)


     3,392


     8,577





NZ Automotive Investments Limited Direct Listing - Trading Updates

NZ Automotive Investments Limited (NZAI) aims to list on the New Zealand exchange via a direct listing on 25 February 2021.
NZAI is a used automotive business operating throughout New Zealand. NZAI’s business is split across two divisions: Automotive Retail and Vehicle Finance. The Automotive Retail division was founded in 2011 and it operates under the “2 Cheap Cars” brand. The vehicle finance division was founded in 2019 and operates under the “NZ Motor Finance” brand.
<figure class="editor-figure mceNonEditable"><img src="https://static-prod.smartkarma.com/images/media/000/190/684/original/image_76392135521614215079926.png?1614215080" class="editor-image img-responsive" data-smartkarma-image-id="190684"></figure>
 Over FY18-20, on average NZAI sold 11,092 cars each year at a price of NZ$6,845/vehicle to generate a revenue of NZ$76m. As per management estimates, NZAI had an 8% market share of all imported used vehicles sold in New Zealand, for 12 months ending 31 March 2020. Over FY18-20, overall revenue grew by 3.2%, gross profit by 7.86% and pro forma EBITDA by 21.09%. Although, NPAT was down 3.72% due to higher finance costs.
 NZAI plans to pay out 50-60% of NPAT as dividend each year. Based on our estimates of FY21 earnings and a 60% NPAT payout ratio, implies 4% cash dividend yield. Please note that this is for illustration purposes only and has not been calculated with any inputs from NZAI.
 In comparison to Turners Automotive, its closest peer, the shares will be at a substantial discount on EV/EBITDA basis, however, they will be at a slight premium in terms of p/e and will offer a lower dividend yield, based on our estimates. At the indicative listing price, the yield appears attractive in our view, with the potential growth of the financing business expected to provide some future upside.
<table class="table table-striped">
<tbody>
<tr>
<td style="width: 177.05pt;">
(NZ '000)
</td>
<td style="width: 62.95pt;">
FY18
</td>
<td style="width: 62.95pt;">
FY19
</td>
<td style="width: 59.25pt;">
FY20
</td>
<td style="width: 59.25pt;">
6M20
</td>
<td style="width: 58.35pt;">
6M21
</td>
</tr>
<tr>
<td>
Number of vehicles sold
</td>
<td>
    10,919
</td>
<td>
    11,337
</td>
<td>
   11,020
</td>
<td>
     5,859
</td>
<td>
     3,919
</td>
</tr>
<tr>
<td>
Average revenue per vehicle
</td>
<td>
      6,745
</td>
<td>
      6,918
</td>
<td>
     6,871
</td>
<td>
     6,684
</td>
<td>
     7,741
</td>
</tr>
<tr>
<td>
Revenue
</td>
<td>
    73,652
</td>
<td>
    78,433
</td>
<td>
   76,012
</td>
<td>
   39,163
</td>
<td>
   30,418
</td>
</tr>
<tr>
<td>
Gross profit
</td>
<td>
    15,645
</td>
<td>
    14,886
</td>
<td>
   16,875
</td>
<td>
     8,349
</td>
<td>
     6,829
</td>
</tr>
<tr>
<td>
Pro forma EBITDA
</td>
<td>
      7,133
</td>
<td>
      5,943
</td>
<td>
     8,637
</td>
<td>
     4,393
</td>
<td>
     3,950
</td>
</tr>
<tr>
<td>
NPAT
</td>
<td>
      4,392
</td>
<td>
      3,386
</td>
<td>
     4,229
</td>
<td>
     1,884
</td>
<td>
     1,867
</td>
</tr>
<tr>
<td>
 
</td>
<td></td>
<td></td>
<td></td>
<td></td>
<td>
 
</td>
</tr>
<tr>
<td>
Dividend
</td>
<td>
      2,064
</td>
<td>
      4,256
</td>
<td>
        957
</td>
<td>
        532
</td>
<td>
     1,064
</td>
</tr>
<tr>
<td>
Total assets
</td>
<td>
    15,434
</td>
<td>
    18,889
</td>
<td>
   29,413
</td>
<td>
   27,459
</td>
<td>
   30,491
</td>
</tr>
<tr>
<td>
Cash and cash equivalent
</td>
<td>
      5,623
</td>
<td>
      5,024
</td>
<td>
     1,775
</td>
<td>
     5,868
</td>
<td>
     8,304
</td>
</tr>
<tr>
<td>
Total debt
</td>
<td>
      4,066
</td>
<td>
      8,000
</td>
<td>
     7,999
</td>
<td>
     7,439
</td>
<td>
     7,870
</td>
</tr>
<tr>
<td>
Total liabilities
</td>
<td>
    27,629
</td>
<td>
    31,998
</td>
<td>
   39,194
</td>
<td>
   39,250
</td>
<td>
   39,512
</td>
</tr>
<tr>
<td>
Pro forma total liabilities
</td>
<td>
      7,629
</td>
<td>
    11,998
</td>
<td>
   19,194
</td>
<td>
   19,250
</td>
<td>
   19,512
</td>
</tr>
<tr>
<td>
Net cash flows from operations
</td>
<td>
      2,653
</td>
<td>
         467
</td>
<td>
        (56)
</td>
<td>
     3,392
</td>
<td>
     8,577
</td>
</tr>
</tbody>
</table>

NZ Automotive Investments Limited (NZAI) aims to list on the New Zealand exchange via a direct listing on 25 February 2021.
NZAI is a used automotive business operating throughout New Zealand. NZAI’s business is split across two divisions: Automotive Retail and Vehicle Finance. The Automotive Retail division was founded in 2011 and it operates under the “2 Cheap Cars” brand. The vehicle finance division was founded in 2019 and operates under the “NZ Motor Finance” brand.

 Over FY18-20, on average NZAI sold 11,092 cars each year at a price of NZ$6,845/vehicle to generate a revenue of NZ$76m. As per management estimates, NZAI had an 8% market share of all imported used vehicles sold in New Zealand, for 12 months ending 31 March 2020. Over FY18-20, overall revenue grew by 3.2%, gross profit by 7.86% and pro forma EBITDA by 21.09%. Although, NPAT was down 3.72% due to higher finance costs.
 NZAI plans to pay out 50-60% of NPAT as dividend each year. Based on our estimates of FY21 earnings and a 60% NPAT payout ratio, implies 4% cash dividend yield. Please note that this is for illustration purposes only and has not been calculated with any inputs from NZAI.
 In comparison to Turners Automotive, its closest peer, the shares will be at a substantial discount on EV/EBITDA basis, however, they will be at a slight premium in terms of p/e and will offer a lower dividend yield, based on our estimates. At the indicative listing price, the yield appears attractive in our view, with the potential growth of the financing business expected to provide some future upside.




(NZ '000)


FY18


FY19


FY20


6M20


6M21




Number of vehicles sold


    10,919


    11,337


   11,020


     5,859


     3,919




Average revenue per vehicle


      6,745


      6,918


     6,871


     6,684


     7,741




Revenue


    73,652


    78,433


   76,012


   39,163


   30,418




Gross profit


    15,645


    14,886


   16,875


     8,349


     6,829




Pro forma EBITDA


      7,133


      5,943


     8,637


     4,393


     3,950




NPAT


      4,392


      3,386


     4,229


     1,884


     1,867




 






 




Dividend


      2,064


      4,256


        957


        532


     1,064




Total assets


    15,434


    18,889


   29,413


   27,459


   30,491




Cash and cash equivalent


      5,623


      5,024


     1,775


     5,868


     8,304




Total debt


      4,066


      8,000


     7,999


     7,439


     7,870




Total liabilities


    27,629


    31,998


   39,194


   39,250


   39,512




Pro forma total liabilities


      7,629


    11,998


   19,194


   19,250


   19,512




Net cash flows from operations


      2,653


         467


        (56)


     3,392


     8,577





NZ Automotive Investments Limited Direct Listing - One of the Largest Used Vehicles Dealerships

New Zealand

Turners Limited specialized personal insurance. The Company provides motor vehicle and personal financial services, and hire purchase services and investment advisory services to businesses.  Dorchester also provides immigration consultancy services assisting business migrants and families.

Price Gauge
52-week Range	0.00 - 0.00
Market Cap (USDm)	0.00
P/E	0.00
Dividend (Yield)	0.00

Turners Automotive (TRA NZ)

S&P/NZX 50 Index Rebalance: Two High Impact Changes Coming Up

As expected, Gentrack and Turners Auto will replace Synlait Milk and Pacific Edge in the NZX50 Index. The adds have jumped recently and there...

Brian Freitas

Forsyth Barr EV and Vehicle Digest - Edition 2 — Global Auto Volatility Continues

The Forsyth Barr EV and Vehicle Digest delves into the automotive landscape in NZ and the accelerating electric vehicle (EV) revolution.

Forsyth Barr

Peter Warren IPO - Delicately Poised

Peter Warren Automotive Holdings Limited (PWA) aims to raise around US$200m in its Australia IPO. PWA is an automotive dealership group in Australia.

Sumeet Singh

NZ Automotive Investments Limited Direct Listing - Trading Updates

NZ Automotive Investments Limited was listed on the New Zealand exchange via a direct listing on 25 February 2021. NZAI is a used automotive...

Sumeet Singh

NZ Automotive Investments Limited Direct Listing - One of the Largest Used Vehicles Dealerships

NZ Automotive Investments Limited (NZAI) aims to list on the New Zealand exchange via a direct listing on 25 February 2021. NZAI is a used...

Sumeet Singh

Price Gauge

52-week Range

Market Cap (USDm)

P/E

Dividend (Yield)