Price (Bt) 1.40
Target (Bt) 1.55
Set Index 554.02
Change of shareholders and tender offer at Bt1.40/share
Major shareholders sell off SVI shares
SVI informed the SET that the largest shareholder, Asia Pacific
Electronics (BVI) Ltd. (H&Q), has sold all of its SVI shares, 877mn shares or 58.48% of total shares, to MFG Solution Co., Ltd. (99.96% owned by SVI CEO Mr.Pongsak Lothongkam) at a Bt1.40/share for Bt1,228mn, which closed on May 22. As MFG Solution had previously held 9% of SVI, the current percentage holding is now 69.45%.
Tender offer at Bt1.40/share
Under SET rules, MFG Solutions has to make a tender offer at Bt1.40/share for the remaining 458mn shares (or 30.55% of the total) from minority shareholders, including the SVI-W2 at Bt0.40/unit. There was no statement about any intension to delist the company from SET, thus we do not expect a raise in the offering price. In addition, the official tender offer is scheduled to be submitted on June 1.
Business remains the same / Maintain HOLD rating
Our concerns on management changes is relieved as the company has informed us that this will not effect any change in the management team or in business operations. Furthermore, the previous major
shareholder was not involved in business operations. We are reiterating our HOLD rating on SVI with
Bt1.55/share value based on a 2009 PER of 5x.
Earnings summary
2006 2007 2008 2009F 2010F
Sales 5,104 5,820 7,143 6,998 8,223
EBITDA (Btmn) 379 479 826 731 827
Normalised Profit 275 352 626 529 597
Net Profit 295 384 647 529 597
Normalised EPS (Bt)* 0.19 0.24 0.42 0.32 0.32
EPS (Bt)* 0.2 0.26 0.43 0.32 0.32
PER (x) 6.9 5.3 3.2 4.4 4.4
EV/EBITDA (x) 4.8 2.6 1.4 1.3 1.4
CF/share (Bt) 0 0.6 0.4 0.4 0.2
BV per shr (Bt) 1.5 1.7 2.1 2.3 2.3
Price/BV (x) 0.8 0.7 0.6 0.6 0.6
DPS (Bt) 0.06 0.06 0.06 0.06 0.06
Dividend yield (%) 4.30% 4.30% 4.30% 4.30% 4.30%
Gearing 0 net cash net cash net cash net cash
ROA (%) 10.10% 11.40% 15.80% 10.90% 10.80%
ROE (%) 14.50% 16.60% 23.40% 15.30% 14.60%
Note * Fully diluted
Source : Company reports and KELIVE Research estimates
By Kim Eng Securities (Thailand) Company Limited on May 25, 2009
Top USA Cities
Colorado Springs Colorado ,St. Louis Missouri ,Chicago Illinois ,Akron Ohio,Santa Ana California ,Tulsa Oklahoma,Phoenix Arizona ,Birmingham Alabama,Scottsdale Arizona,Pittsburgh Pennsylvania,Houston Texas ,Nashville-Davidson Tennessee,Honolulu Hawaii,Stockton California,Plano Texas,Brookhaven New York ,Buffalo New York ,Dallas Texas ,Philadelphia Pennsylvania ,Jersey City New Jersey,Chesapeake Virginia,Virginia Beach Virginia ,Riverside California,Norfolk Virginia,Austin Texas,Raleigh North Carolina ,Toledo Ohio,Orlando Florida,Tampa Florida,North Hempstead New York,Reno Nevada,Islip New York ,Detroit Michigan,Memphis Tennessee,Oyster Bay New York,Boston Massachusetts,Fort Worth Texas ,Seattle Washington,Washington District of Columbia,Cincinnati Ohio,Columbus Ohio,Fresno California,San Antonio Texas,Lincoln Nebraska,Fort Wayne Indiana ,Cleveland Ohio,Chula Vista California ,Anchorage Alaska,Glendale Arizona,Baton Rouge Louisiana ,Sacramento California,Madison Wisconsin,New York New york,Jacksonville Florida,Las Vegas Nevada ,Modesto California,Chandler Arizona,Albuquerque New Mexico ,Minneapolis Minnesota,Durham North Carolina ,Atlanta Georgia,Anaheim California,San Jose California ,Mesa Arizona,Denver Colorado,Baltimore Maryland,Lexington-Fayette Kentucky,Lubbock Texas,Rochester New York ,Newark New Jersey ,Arlington Texas ,Los Angeles California,Kansas City Missouri ,Omaha Nebraska,Aurora Colorado,Long Beach California ,Charlotte North Carolina ,Milwaukee Wisconsin,Corpus Christi Texas ,Portland Oregon ,El Paso Texas ,Indianapolis Indiana,St. Petersburg Florida ,Oakland California,St. Paul Minnesota ,Wichita Kansas ,Greensboro North Carolina ,Bakersfield California,Miami Florida,Babylon New York ,Hialeah Florida,Hempstead New York ,Tucson Arizona,Oklahoma City Oklahoma ,New Orleans Louisiana ,Henderson Nevada,San Francisco California ,Laredo Texas,San Diego ,Garland Texas
