TRIS Rating has assigned a rating of “A-” to the proposed issue of up to Bt1,500 million in senior debentures of AP (Thailand) PLC (AP). At the same time, TRIS Rating has affirmed the company and current senior debenture ratings of AP at “A-”. The outlook remains “stable”. The company plans to use the proceeds from the new debentures for business expansion. The ratings reflect AP’s proven track record in the residential property development industry, strong business profile, product diversification, and secured revenues from high backlog. The strengths are partially offset by the cyclical nature of the property development industry, pressures from higher construction costs and labor shortage, and AP’s moderate financial leverage. The “stable” outlook reflects an expectation that AP will remain competitive in its core business franchise and will consistently be able to rebalance its product portfolio alongside market dynamic. The outlook is also based on the expectation that AP will continue to follow a prudent financial policy and keep its debt to capitalization ratio at around 50%-55% in the medium term.
AP was established in 1990 by Mr. Anuphong Assavabhokhin and Mr. Pichet Vipavasuphakorn who together owned approximately 30% of the company as of July 2013. In 2012, AP’s revenue stood at Bt17.2 billion, ranking it the fourth-largest property developer listed on the Stock Exchange of Thailand (SET), in terms of revenue. The company’s average revenue growth during the past five years was 18% per annum. AP generated average presales of Bt17 billion per annum for the past three years.
AP’s products cover almost all key segments priced over Bt1 million per unit. Each product segment has generated strong presales and captured respectable market sizes and shares. The company’s track record is particularly strong in the middle- to high-end townhouse and condominium segments. Geographic focus of AP’s products is within the Greater Bangkok area.
AP’s financial profile for the first three quarters of 2013 was in line with TRIS Rating’s expectation. TRIS Rating’s base-case expects AP’s revenue to grow in a range of 8%-10% per annum over the next three years, or revenues in a range of Bt19-Bt22 billion per annum. The downside risk on AP’s revenue growth is limited given the company’s sizable condominium backlog. As of 5 November 2013, AP’s condominium backlog stood at Bt26 billion. About Bt9-Bt10 billion of the condominium backlog is expected to be recognized as revenue per annum during 2014-2015.
For the next three years, TRIS Rating expects AP’s operating margins (operating income before depreciation and amortization as a % of revenue) to stay around 17%-18%. Downward pressures on operating margins include rising construction and land costs, as well as necessary operating costs to drive business growth. AP sets target for the net debt to equity ratio at 1.0 time. At the end of September 2013, the ratio was at 1.3 times. The company expects the ratio to fall to about 1.0 time by year-end 2013. In TRIS Rating’s view, the target ratio of 1.0 time is in line with the company’s credit ratings and should provide adequate headroom to support business expansion appetite. AP’s debt to capitalization ratio is expected to stay around 50%-55% over the next three years.
AP’s liquidity profile is acceptable. For the next three years, TRIS Rating expects AP to generate funds from operations (FFO) in a range of Bt2.5-Bt3 billion per annum. The FFO to total debt ratio is expected to stay above 14% (trailing 12 months), while the EBITDA (earnings before interest, tax, depreciation, and amortization) interest coverage is expected to stay above 4 times. At the end of September 2013, AP’s cash on-hand stood at Bt549 million. The undrawn long-term credit lines were reported at Bt12.6 billion. The long-term debts maturing over the next 12 months were Bt2.4 billion. AP typically matches the maturities of its short-term debts with expected cash received from condominium transfers. Meanwhile, the company expects to refinance most of the maturing bonds with new bond issues. The maturing bonds will also be backed up by AP’s credit lines from banks. Working capital for real estate inventories is expected at Bt4-Bt5.5 billion per annum for the next three years. AP’s dividend policy is to pay no more than 50% of net profits, or around Bt700-Bt800 million per annum. TRIS Rating views that AP’s funding needs to support investments and dividends should not add an upward pressure on the company’s debt to capitalization ratio above 60%, or debt to equity ratio over 1.5 times.
Up to Bt1,500 million senior debentures due within 2019 A- Rating Outlook: Stable
TRIS Rating Co., Ltd./www.trisrating.com Contact: santaya@trisrating.com, Tel: 0-2231-3011 ext 500/Silom Complex Building, 24th Floor, 191 Silom Road, Bangkok 10500, Thailand Copyright 2014, TRIS Rating Co., Ltd. All rights reserved. Any unauthorized use, disclosure, copying, republication, further transmission, dissemination, redistribution or storing for subsequent use for any purpose, in whole or in part, in any form or manner or by any means whatsoever, by any person, of the credit rating reports or information is prohibited. The credit rating is not a statement of fact or a recommendation to buy, sell or hold any debt instruments. It is an expression of opinion regarding credit risks for that instrument or particular company. The opinion expressed in the credit rating does not represent investment or other advice and should therefore not be construed as such. Any rating and information contained in any report written or published by TRIS Rating has been prepared without taking into account any recipient’s particular financial needs, circumstances, knowledge and objectives. Therefore, a recipient should assess the appropriateness of such information before making an investment decision based on this information. Information used for the rating has been obtained by TRIS Rating from the company and other sources believed to be reliable. Therefore, TRIS Rating does not guarantee the accuracy, adequacy, or completeness of any such information and will accept no liability for any loss or damage arising from any inaccuracy, inadequacy or incompleteness. Also, TRIS Rating is not responsible for any errors or omissions, the result obtained from, or any actions taken in reliance upon such information. All methodologies used can be found at http://www.trisrating.com/en/rating_information/rating_criteria.html.