The group's annualized 1H12 earnings was 19% below consensus and our full-year forecasts respectively despite the above average win rates and a seasonally stronger 1Q owing to the CNY festive season. Following our downward earnings revision and lower EBITDA valuation 10x multiple vs our previous 12x, our Fair Value is cut from SGD1.71 to SGD1.20. Since the group's pullback from extending credit to VIP customers more than offsets the very marginal incremental gaming volume arising from the two maiden IMAs, we believe that earnings may continue to disappoint and in turn cap any potential share price re-rating. We are downgrading our call from Trading BUY to NEUTRAL, FV: SGD1.20 (10x FY12/13 EV/EBITDA).
Below expectations. The 2QFY12 core EBITDA stood at SGD310.9m (-17.4% q-o-q and -10.0% y-o-y) while the annualized core 1HFY12 earnings of SGD786.6m were 19.1% and 19.3% below consensus and our full-year estimates respectively. The 1HFY12 numbers represented 40.3% of our full-year estimates even though 1H was a seasonally stronger period owing to the CNY festive season. The weaker-than-expected results were largely due to higher-than-estimated pre-operating expenses for the Western Zone and a 13% y-o-y drop in VIP rolling chips volume as a result of the continued tightening of credit provision to its VIP customers in light of the group's cautious view on the global economic environment. Consequently, casino receivables declined by a similar 9% q-o-q in 2Q12 while EBITDA margins shrank sequentially from 47.8% to 44.3%, weighed down by: i) a lower sequential VIP win rate of 3.1% (vs 1Q12: 3.4%), ii) 11% q-o-q drop in VIP gaming volumes, and iii) further increase in pre-operating expenses from the Western Zone, which is only expected to commence operation in 4Q12. The anticipated jump in pre-operating cost over the next two quarters before the full opening of the Western Zone in 4Q12 is likely to pressure EBITDA margins over the two quarters, assuming a normalized VIP win rate, which management indicated will range from 45% to 46% before normalizing to 48% by 1Q13.
Market share in equilibrium. Both Marina Bay Sands (MBS) and Resorts World at Sentosa (RWS) saw similar 11% q-o-q sequential declines in VIP rolling chips volume, but RWS managed to maintain 1Q12's 49% VIP rolling chips volume in 2Q12. The contribution of the two junket operators or international market agents' (IMAs) to the group's VIP volume continues to be negligible at best and is unlikely to increase in the foreseeable future given their relatively small balance sheet financing capacity. Management has indicated that it is likely to continue to adopt a cautious VIP credit policy over the next two to three quarters, which may be an indication of more immediate to medium-term earnings disappointments.
Revising down FY12 and FY13 earnings by 27% and 36%. We are lowering our FY12 and FY13 earnings estimates by 26.6% and 36.3% respectively following changes in the following assumptions: (i) factoring in a 8% y-o-y contraction in VIP rolling chip volume vs. an earlier growth assumption of 3.5% for 2012 and 3% in 2013 vs. our original 6% in 2013, (ii) higher Western Zone pre-operating expenses of SGD65m for 2H2012, and (iii) a 12% wage inflation assumption for FY13 given the tightening foreign labour supply in Singapore, coupled with the need to ramp up headcount for its Western Zone. Acquisition opportunities in next 12-18 months. Management has guided for a 12-to-18 months' timeline for any new and firm casino expansion opportunities to materialize. The group recently raised SGD2.3bn in funding by issuing perpetual securities, which brought the group's gross cash balance to SGD4.5bn.
Downgrade to NEUTRAL; Fair Value lower at SGD1.20. Following our downward earnings revision and factoring in a lower EBITDA valuation multiple of 10x given the lack of earnings catalysts and marked slowdown in growth over the immediate to medium term, we are revising downwards our fair value from SGD1.71 to SGD1.20, and accordingly downgrade our recommendation from Trading BUY to NEUTRAL. Since the group's pullback from extending credit to VIP customers more than offsets the very marginal incremental gaming volume arising from the two maiden IMAs, we see earnings continuing to disappoint, which may in turn limit any potential share price re-rating. The possible share price catalysts are additional IMA approvals, while an overseas expansion drive may only materialize in the next 12 to 24 months.