Thai Equity - Bottom-up - Equities, Pi Securities PCL, Thailand

Pi Research

Thai Equity - Bottom-up - Equities

Leading, full-service investment firm in Thailand

Pi Securities PCL, Thailand

Pi Securities is a well known securities company with 40 years experience in the industry, serving more than 60,000 clients. We offer one - stop service providing full range of financial products and services including extensive Brokerage, Proprietary Trading (Equities and Bonds), Advisory Services, Structured Products.

Moreover, our new research team tailored for institutional clients to focus on mid to small cap of Thai equities and trading strategies. Our services offered to our premium clients also include arrangement of company or site visits to with the managements of Thai listed companies.

Note: Effective on 1 March 2022, Country Group Securities PCL changed its name to Pi Securities

Equity Bottom-Up

Global Power Synergy Company Ltd / Equity Bottom-Up

<p><strong>We maintain the BUY recommendation, while  revise up the target price by 7% to Bt95.0, incorporating the Bt6.0/sh contribution from investment in Avaada Energy (India). Our valuation is derived using DCF methodology (WACC of 5.3% and TG 1%), implying 30x PE’22E.</strong></p><div>• GPSC announced investment of Bt30bn in overseas renewable energy projects, including Bt15bn for 41.65 stake in Avaada energy India (1.6GWe) and another Bt15bn for 25% stake in Ci Changfang &amp; Ci Xidao Taiwan (149MWe).</div><div></div><div>• Net positive view on the investment as both the projects deliver an EIRR above 8% (GPSC’s average). We include the contribution of Bt6.0/sh from Avaada to our valuation, while Bt2.5/sh from Taiwan project is left as an upside due to late deal closure (2Q22)</div>

We maintain the BUY recommendation, while  revise up the target price by 7% to Bt95.0, incorporating the Bt6.0/sh contribution from investment in Avaada Energy (India). Our valuation is derived using DCF methodology (WACC of 5.3% and TG 1%), implying 30x PE’22E.• GPSC announced investment of Bt30bn in overseas renewable energy projects, including Bt15bn for 41.65 stake in Avaada energy India (1.6GWe) and another Bt15bn for 25% stake in Ci Changfang &amp; Ci Xidao Taiwan (149MWe).• Net positive view on the investment as both the projects deliver an EIRR above 8% (GPSC’s average). We include the contribution of Bt6.0/sh from Avaada to our valuation, while Bt2.5/sh from Taiwan project is left as an upside due to late deal closure (2Q22)

GPSC: 34% Capacity Expansion from New Overseas Investment

<p><strong>Last week analyst meeting came out in a positive tone. We maintain the BUY rating with a target price of Bt89.0, derived using DCF methodology (WACC of 4.5% and TG 1%). Our valuation implies 30x PE’22E.</strong></p><div>• Expect 2Q21 earnings to improve both YoY and QoQ, on the back seasonal better IPP operation (improving availability rate of GHECO-one and GIPP) and improved contribution from XPCL.</div><div></div><div>• Target selective growth by investing in renewable energy projects in India, Taiwan, Vietnam  etc. We estimate each 100MWe capacity expansion will bring Bt1.4/sh upside to GPSC.</div><div>•S-curve from new ESS business. 30MWh battery pilot plant set to COD in 2Q21.</div>

Last week analyst meeting came out in a positive tone. We maintain the BUY rating with a target price of Bt89.0, derived using DCF methodology (WACC of 4.5% and TG 1%). Our valuation implies 30x PE’22E.• Expect 2Q21 earnings to improve both YoY and QoQ, on the back seasonal better IPP operation (improving availability rate of GHECO-one and GIPP) and improved contribution from XPCL.• Target selective growth by investing in renewable energy projects in India, Taiwan, Vietnam  etc. We estimate each 100MWe capacity expansion will bring Bt1.4/sh upside to GPSC.•S-curve from new ESS business. 30MWh battery pilot plant set to COD in 2Q21.

GPSC: Overseas Expansion and ESS Business to Drive Growth

Pan-Asia Catalysts/Events, Quiddity Advisors

David Blennerhassett

Pan-Asia Catalysts/Events

Quiddity Advisors

Event-Driven

<p>On 14 December 2016, <a href="https://www.smartkarma.com/entities/agc-inc" target="_blank" data-smartkarma-citation="entities:2167:1" rel="noopener">AGC Inc (5201 JP)</a> <a href="https://www.set.or.th/dat/news/201612/16094295.pdf" target="_blank" rel="noopener">entered into</a> an agreement with Solvay Chemicals and Plastics Holding, and Solvay Vinyls Holding (collectively, Solvay) to acquire 696,511,059 shares, or 58.77% of shares out, in <a href="https://www.smartkarma.com/entities/vinythai-public-co-limited" target="_blank" data-smartkarma-citation="entities:14107:1" rel="noopener">Vinythai Public Co (VNT TB)</a>, at Bt15.00/share, for a total consideration of Br10.4bn.</p>
<p>AGC completed the acquisition of shares in VNT on <a href="https://www.set.or.th/dat/news/201702/17013362.pdf" target="_blank" rel="noopener">22 February 2017</a>. This share acquisition triggered a mandatory tender offer. VNT received an Announcement of Intention to Make a Tender Offer (<a href="https://www.set.or.th/dat/news/201702/17013376.pdf" target="_blank" rel="noopener">Form 247-3</a>) on 23 February 2017.</p>
<p>On 1 March 2017, AGC submitted a copy of the Tender Offer (or <a href="https://www.set.or.th/dat/news/201703/17019209.pdf" target="_blank" rel="noopener">Form 247-4</a>) to purchase shares not held or 41.23% of shares out, at Bt15/share. The Tender Offer period was from the 3 March 2017 to 7 April 2017, a period of 25 business days.</p>
<p>At the close of the Offer, 152,450 shares tendered - or 0.01% of shares out - giving AGC <a href="https://www.set.or.th/dat/news/201704/17029860.pdf" target="_blank" rel="noopener">58.78%</a>. The second-largest shareholder was <a href="https://www.smartkarma.com/entities/ptt-global-chemical-pcl" target="_blank" data-smartkarma-citation="entities:19852:1" rel="noopener">PTT Global Chemical (PTTGC TB)</a> with 24.98%.</p>
<p>Then crickets.</p>
<h3>The New News</h3>
<p>Following a board directors meeting, VNT <a href="https://www.set.or.th/dat/mds_news/news/0475NWS190320210801090046E.pdf" target="_blank" rel="noopener">announced</a> PTTGC and AGC have indicated their intention to delist VNT from the SET.</p>
<p>PTTGC  will offer to purchase shares at Bt39/share. AGC will not tender any of its 57.78% stake in such a tender offer.</p>
<p>This looks done and dusted, and trading tight to terms.</p>
<p>More below the fold.</p>

On 14 December 2016, AGC Inc (5201 JP) entered into an agreement with Solvay Chemicals and Plastics Holding, and Solvay Vinyls Holding (collectively, Solvay) to acquire 696,511,059 shares, or 58.77% of shares out, in Vinythai Public Co (VNT TB), at Bt15.00/share, for a total consideration of Br10.4bn.
AGC completed the acquisition of shares in VNT on 22 February 2017. This share acquisition triggered a mandatory tender offer. VNT received an Announcement of Intention to Make a Tender Offer (Form 247-3) on 23 February 2017.
On 1 March 2017, AGC submitted a copy of the Tender Offer (or Form 247-4) to purchase shares not held or 41.23% of shares out, at Bt15/share. The Tender Offer period was from the 3 March 2017 to 7 April 2017, a period of 25 business days.
At the close of the Offer, 152,450 shares tendered - or 0.01% of shares out - giving AGC 58.78%. The second-largest shareholder was PTT Global Chemical (PTTGC TB) with 24.98%.
Then crickets.
The New News
Following a board directors meeting, VNT announced PTTGC and AGC have indicated their intention to delist VNT from the SET.
PTTGC  will offer to purchase shares at Bt39/share. AGC will not tender any of its 57.78% stake in such a tender offer.
This looks done and dusted, and trading tight to terms.
More below the fold.

Vinythai (VNT TH): Delisting Offer From PTTGC

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

Brian Freitas

Pan-Asia Index Rebalances/ Events/ Delta One

<div><p>The Stock Exchange of Thailand (SET) will announce the results of the semi-annual review of the <a href="https://www.smartkarma.com/entities/stock-exchange-of-thailand-set-50-index" target="_blank" data-smartkarma-citation="entities:31493:1" rel="noopener">Stock Exchange of Thailand SET 50 Index (SET50 INDEX)</a> in mid-June and the changes will be effective after the close of trading on 30 June.</p></div><div>
<p>The review period for market cap calculations runs from 1 March to 31 May, while the liquidity calculations run from 1 June 2020 to 31 May 2021.</p>
<p>We see three potential changes at the current time with an estimated one-way turnover for the rebalance at 2.19%.</p>
<p>Potential inclusions are <a href="https://www.smartkarma.com/entities/sri-trang-gloves-thailand-public-company-limited" target="_blank" data-smartkarma-citation="entities:29141:1" rel="noopener">Sri Trang Gloves (Thailand) Public Company Limited (STGT TB)</a>, <a href="https://www.smartkarma.com/entities/sri-trang-agro-industry-pcl" target="_blank" data-smartkarma-citation="entities:2759:1" rel="noopener">Sri Trang Agro Industry (STA TB)</a> and <a href="https://www.smartkarma.com/entities/irpc-pcl" target="_blank" data-smartkarma-citation="entities:19051:1" rel="noopener">IRPC PCL (IRPC TB)</a>.</p>
<p>Potential deletions are <a href="https://www.smartkarma.com/entities/vgi-pcl" target="_blank" data-smartkarma-citation="entities:12409:1" rel="noopener">VGI PCL (VGI TB)</a>, <a href="https://www.smartkarma.com/entities/com7-pcl" target="_blank" data-smartkarma-citation="entities:27411:1" rel="noopener">Com7 PCL (COM7 TB)</a> and <a href="https://www.smartkarma.com/entities/toa-paint-thailand-pcl" target="_blank" data-smartkarma-citation="entities:24235:1" rel="noopener">TOA Paint (Thailand) (TOA TB)</a>.</p>
<p><a href="https://www.smartkarma.com/entities/kerry-express-thailand" target="_blank" data-smartkarma-citation="entities:29253:1" rel="noopener">Kerry Express Thailand (KEX TB)</a> will not completed six months of trading history by the end of the review period and will not be eligible for inclusion at the June rebalance.</p>
<p>There is a possibility that the <a href="https://www.smartkarma.com/entities/stock-exchange-of-thailand-set-50-index" target="_blank" data-smartkarma-citation="entities:31493:1" rel="noopener">Stock Exchange of Thailand SET 50 Index (SET50 INDEX)</a> methodology is changed to make it a free float weighted market cap index from a full market cap index. That will see a lot of passive flow on some stocks that have a low free float.</p>
</div>

The Stock Exchange of Thailand (SET) will announce the results of the semi-annual review of the Stock Exchange of Thailand SET 50 Index (SET50 INDEX) in mid-June and the changes will be effective after the close of trading on 30 June.
The review period for market cap calculations runs from 1 March to 31 May, while the liquidity calculations run from 1 June 2020 to 31 May 2021.
We see three potential changes at the current time with an estimated one-way turnover for the rebalance at 2.19%.
Potential inclusions are Sri Trang Gloves (Thailand) Public Company Limited (STGT TB), Sri Trang Agro Industry (STA TB) and IRPC PCL (IRPC TB).
Potential deletions are VGI PCL (VGI TB), Com7 PCL (COM7 TB) and TOA Paint (Thailand) (TOA TB).
Kerry Express Thailand (KEX TB) will not completed six months of trading history by the end of the review period and will not be eligible for inclusion at the June rebalance.
There is a possibility that the Stock Exchange of Thailand SET 50 Index (SET50 INDEX) methodology is changed to make it a free float weighted market cap index from a full market cap index. That will see a lot of passive flow on some stocks that have a low free float.


SET50 Index Rebalance Preview: Potentially Three Changes & Move to Free Float Weighting

<p><strong>Last week analyst meeting came out in a positive tone. We maintain the BUY rating with a target price of Bt89.0, derived using DCF methodology (WACC of 4.5% and TG 1%). Our valuation implies 31x PE’21.</strong></p><div>• Expect 1Q21 earnings to remain flat both YoY &amp; QoQ.</div><div></div><div>• Positive 2021 earnings outlook as we expect a 9.0% YoY EPS growth on the back of Improving GPM from lower SPP gas cost, better XPCL contribution and escalating synergy benefits from GLOW,</div><div></div><div>• S-curve from new ESS business. 30MWh battery pilot plant set to COD in 2Q21.</div>

Last week analyst meeting came out in a positive tone. We maintain the BUY rating with a target price of Bt89.0, derived using DCF methodology (WACC of 4.5% and TG 1%). Our valuation implies 31x PE’21.• Expect 1Q21 earnings to remain flat both YoY &amp; QoQ.• Positive 2021 earnings outlook as we expect a 9.0% YoY EPS growth on the back of Improving GPM from lower SPP gas cost, better XPCL contribution and escalating synergy benefits from GLOW,• S-curve from new ESS business. 30MWh battery pilot plant set to COD in 2Q21.

Thailand

Global Power Synergy Company Ltd. (GPSC) provides utilities services. The Company generates and distributes electricity, steam, and processed water. GPSC serves customers in Thailand.

Global Power Synergy Company Ltd (GPSC TB)

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

Global Power Synergy Company Ltd (GPSC TB)

GPSC: 34% Capacity Expansion from New Overseas Investment

We maintain the BUY recommendation, while revise up the target price by 7% to Bt95.0, incorporating the Bt6.0/sh contribution from investment in...

Pi Securities PCL, Thailand

GPSC: Overseas Expansion and ESS Business to Drive Growth

Last week analyst meeting came out in a positive tone. We maintain the BUY rating with a target price of Bt89.0, derived using DCF methodology...

Pi Securities PCL, Thailand

Vinythai (VNT TH): Delisting Offer From PTTGC

This looks done and trading accordingly with a gross/annualised return of 1.9%/5.0%, assuming completion on 11 August. Not a lot in it. Pus there...

David Blennerhassett

SET50 Index Rebalance Preview: Potentially Three Changes & Move to Free Float Weighting

There could be 3 changes to the SET50 at the June review with STGT, STA & IRPC joining the index at the expense of VGI, TOA & COM7. The methodology...

Brian Freitas

GPSC: Eyes on New S-Curve ESS Business

Last week analyst meeting came out in a positive tone. We maintain the BUY rating with a target price of Bt89.0, derived using DCF methodology...

Pi Securities PCL, Thailand

Price Gauge

52-week Range

Market Cap (USDm)

P/E

Dividend (Yield)