CapitaLand Integrated Commercial Trust – Portfolio Reconstitution Amidst Recovery

Date: 04/02/2022

Stock  :  CapLand IntCom T       Price Target  :  2.39      |      Price Call  :  BUY
        Last Price  :  1.92      |      Upside/Downside  :  +0.47 (24.48%)

  • FY21 DPU of 10.40 Scts (+19.7% YoY) was in line, forming 102% of our forecast.
  • Operating metrics continue to improve; tenants’ sales lifted by broader recovery amongst trade sectors while negative retail reversions continue to narrow.
  • Portfolio occupancy declined by 2.5ppts YoY due to timing of lease expiries at Capital Tower and Six Battery Road and trading impacted Clarke Quay.
  • Maintain ACCUMULATE, DDM-based (COE 6.41%) TP lowered from S$2.54 to S$2.39. FY22e-26e DPU lowered by 5.2-6.7% to factor in higher utility and energy costs as well as the rising cost of borrowing. Our DDM-based TP dips from S$2.54 to S$2.39 on lower DPU estimates and higher cost of equity of 6.41% assumption (previous 6.27%). Catalysts for CICT include asset enhancement initiatives and acquisition.



The Positives

+ Recovery in tenant sales and narrowing negative reversions support improving tenant sentiment. Full-year retail reversions narrowed to -7.3% (1H21: -9.1%). Suburban and downtown reversions were -2.4% and -13.8% respectively. Tenant retention remains stable at 82% (FY20 84.5%). Broader recovery amongst trade categories was observed from the 12.2% YoY growth in total tenants’ sales, with nine out of 15 trade categories showing YoY growth. However, FY21 tenant sales psf was still below pre-pandemic levels, at 87.8% of FY19’s monthly average. Rental support has also eased – FY21 rental waivers came in at S$27mn, slightly more than half a month of rent, compared to the S$128.4mn in rebates disbursed in FY20.


+ Valuation uplift of 3.5% or S$752.8mn YoY. Retail assets saw a modest 3% valuation uplift on the back of recovering performance while cap rates remain unchanged. Office and integrated development assets accounted for 45% and 52% of the revaluation gains, owing to cap rate compressions for office assets and CapitaSpring achieving TOP in Nov 21. Clarke Quay and Raffles City took a S$52mn and S$107mn write-down due to CAPEX provisions for upcoming AEI works. Valuation for Gallileo fell by 13.2% of S$76mn as valuers factored in the exercise of lease break option by Commerzbank, which will bring forward the lease expiring from 2029 to 2024.


+ Portfolio reconstitution and entry into new market. CICT divested its 50% stake in OGS for S$640.7mn at an exit yield of 3.17%, 9.1% above valuation price on 30 Sep 21. It also entered a new market, Australia, making a A$1.1bn investment in two Grade A office buildings and 50% interest in integrated development, 101-103 Miller Street and Greenwood Plaza. These three Australian acquisitions carry an average NPI yield of 5.1% and a pro-forma DPU accretion of 2.8%. Post-acquisition, Australia represents c.5% of AUM. Capital recycling continued into FY22 – CICT announced the sale of JCube for S$340.0m at NPI yield of c.4%, 21.9% above FY21 valuation, realising net gains of S$56.7mn.

Source: Phillip Capital Research - 4 Feb 2022

Share this

Related Stocks

Chart Stock Name Last Change Volume 
CapLand IntCom T 1.92 +0.02 (1.05%) 21,784,800 

  Be the first to like this.

I3 Messenger
Individual or Group chat with anyone on I3investor

250  212  243  663 

Top 10 Active Counters
 Sembcorp Marine 0.11+0.003 
 HSI 20600MBeC.. 0.065+0.012 
 HSI 21000MBeC.. 0.08+0.014 
 HSI 18400MBeP.. 0.056-0.016 
 HSI 18200MBeP.. 0.085-0.014 
 HSI 21800MBeC.. 0.053+0.008 
 HSI 21400MBeC.. 0.031+0.007 
 Genting Sing 1.10+0.03 
 HSI 22200MBeC.. 0.061+0.01 
 HSI 17400MBeP.. 0.059-0.012