First REIT: Continues to Deliver Despite Rising Interest Rate Environment

Date: 19/07/2018

Stock  :  First Reit       Price Target  :  1.31      |      Price Call  :  HOLD
        Last Price  :  1.03      |      Upside/Downside  :  +0.28 (27.18%)

  • NPI and DPU were in line with our forecast. All-in finance costs stable at 4%.
  • 3% YoY boost in Gross Revenue and NPI driven by two acquisitions made in 4Q17.
  • Refinanced S$100mn fixed rate notes due May 2018 with six-month term loan facility.
  • Maintain Neutral with an unchanged TP of S$1.31.

The Positives

+ All-in finance costs of 4% has been stable, despite the rising interest rate environment. Despite having just 60.7% of its debt on fixed rates (sector average: c.77%), all-in finance costs remain stable at 4%. Funding cost for the short-term loan facility secured in May would still be under 4%, if it were to be extended.

The Negatives

Debt maturity profile remains unchanged QoQ, despite a refinancing done. FIRT had refinanced its S$100mn fixed rate notes due 22 May 2018 with a S$100mn term loan facility with a tenure of 6 months, extendable by a further 6 months. However this is a short-term solution and the Manager is evaluating various longer-term solutions.

28.1% YoY higher finance costs. This was due to the write-off of unamortised loan costs following the refinancing of debt maturing in 1Q18 via the S$400mn syndicated financing facilities secured in January 2018. The total quantum of write-off is approximately S$2.5mn, of which S$0.7mn has been recorded this quarter. This is a non-cash expense that will be recorded for the next three to four quarters.

Receivables collection could potentially worsen, unless underlying issue of Sponsor-tenant’s cash flow is fully resolved. While receivables were lowered by S$2.3mn, the current outstanding amount of S$29.1mn represent more than a quarter of FY17 revenue. The Manager has however clarified that there had not been any delays for payments past their due dates. For context, Lippo Karawaci (LPKR), FIRT’s Sponsor and the contributor of c.83% of FIRT’s gross rental income in FY17, had been issued a credit downgrade by Fitch in February 2018 on the back of a significantly reduced cash flow access.


Current gearing of 34.1% affords a debt headroom of c.S$82.9m (assuming 40% gearing) to pursue inorganic growth via LPKR’s pipeline of 40 hospitals – two of which are ripe for injection this year.

Maintain NEUTRAL with unchanged TP of S$1.31

While the credit risk from LPKR is our key concern, we recognise the effort to maintain borrowing costs and time the market for more attractive longer-term funding opportunities. Positive price movements for the stock could come about if there is a material improvement in LPKR’s credit worthiness. Our target price translates to a FY18e yield of 6.7% and a P/NAV of 1.21x.

Source: Phillip Capital Research - 19 Jul 2018

Share this
Labels: First Reit

Related Stocks

Chart Stock Name Last Change Volume 
First Reit 1.03 +0.01 (0.98%) 676 

  Be the first to like this.


115  87  173  726 

Top 10 Active Counters
 Rex Intl 0.071+0.004 
 ThaiBev 0.84+0.015 
 Y Ventures 0.138+0.001 
 Genting Sing 0.915+0.03 
 YZJ Shipbldg SGD 1.48+0.01 
 ESR-REIT 0.54+0.01 
 Golden Agri-Res 0.28+0.01 
 TEE Intl 0.08+0.002 
 SingTel 3.36-0.01 
 NetLink NBN Tr 0.875-0.005 
Partners & Brokers