NAHCo Aviance: Time to March Liabilities, Income Growth

Proshare

Monday, July 16, 2018 2:00PM / Invest Data 

Company: NAHCo Aviance Plc

Current Market Price at Earnings Release: 3.92

Intrinsic Value: N7.88

Latest Cash Dividend: N0.25

Rating: Buy 

Key Financial Tickers:

·    This report observed both the full year financial performance indices of the company, formerly known as Nigerian Aviation Handling Co. (NAHCO) for the year ended December 2017 and first quarter 2018 statistics

·         As at the end of the 2017 activities, the following own more than 5% of the company’s shares:

§  Rosehill Group Ltd (9.52%)

§  Sycor Private Investment Limited (8.93%)

§  Air France (5.81%)

§  Lufthansa Commercial Holding GmBH (6.00%)

§  AWHUA Resources Limited (7.13%)

·         Finance cost was observed to have dropped in the current year by 60.92% to N213.06 million as against the N545.29 million of 2016

·         Finance costs comprised of interest expenses on borrowings. Effective June 2016, Tranche 2 bond was restructured to enable half-yearly liquidation of principal and interest renegotiated to 15.75% per annum.

 

NAHCO

Bourse

Nigerian Stock Exchange

Code Name

NAHCO

Market Classification

Main Board

Nature of Business

Provision of Aircraft, Passenger and Cargo Handling Services and Other related Services to Airline Operators

Date of Incorporation

April 8th 2005

Date Listed

November 27th 2006

End of Accounting Year

31st December

Website

www.nahcoaviance.com

Registrar

Cardinal Stone

Auditor

Horwath Dafinone Chartered Accountants

EPS (MRQ)

0.48

INTRISINC VALUE

7.88 

Share Price (N)

4.00

Share Outstanding

1,624,218,750

Market Capitalisation

6,496,875,000

 

Corporate Figures

·   The Turnover value reported for the year ended 31st December, 2017 is mildly below that of comparable year. A total of N7.926 billion was reported as Turnover value, which is 0.39% below the N2.930 billion reported in 2016.

·     Due to lower income from its fixed income investment and higher administrative expenses, compared to the previous year’s, while operating profit stood at 46.92% below the reported amount in 2016

·         Profit before Tax also stemmed below that of 2016 at N600 million, as against N909 million earned in 2016

·         Nevertheless, the amount reported as Profit for the year stood at 33.59% above last year’s profit, with N775 million reported as profit, as against the N580 million of 2016

·         Retained Earnings improved to N4.171 billion, compared to the N3.748 billion in 2016

·         Non-Current Assets notched 1.21% over the comparable year. Please note that current value is N6.879 billion as against N6.796 billion

·         Meanwhile Current Assets stood at 7.79% below that of 2016

·         Total Liabilities stood at 12.59% below 2016 liabilities.

·         The current value reported as Net Assets is 6.59% above the N6.352 billion posted in 2016 financials.

 

NAHCO

Financial Positions

2017(Mill)

2016(Mill)

%CHG

Cash and Cash Equivalence

2,371

2,930

-19.09

Sales

7,926

7,956

-0.39

EBIT

631

1,189

-46.92

PBT

600

909

-34.04

PAT

775

580

33.59

Total Comp. Income

775

580

33.59

Retained Earnings

4,171

3,748

11.28

Non Current Assets

6,879

6,796

1.21

Current Assets

5,382

5,837

-7.79

Total Assets

12,262

12,634

-2.95

Non Current Liabilities

1,619

2,192

-26.16

Current Liabilities

3,872

4,089

-5.32

Total Liabilities

5,491

6,282

-12.59

Net Assets

6,770

6,352

6.59

 

 

Liquidity/Risk Ratios

·     Although the estimated Debt to Equity ratio is below the industry average, the 12.26% estimate is still within acceptable range

·      Also, estimated current ratio is above unity at 1.34x as against the industry average of 2.79x. The theoretical implication of this is that the company will be able to swiftly service its current liabilities as and when due

·     At 0.71 beta value, Nahco is less patronized by the investing public, and could be said to be less volatile than most industrial peers

·     The company’s ability to service its interest-bearing liabilities is tested by checking the interest coverage at 5.57x, far below industry average, implying that the company can service its liabilities 5.57x.

·      In our opinion, this should be well managed while much caution is put in place to ensure liabilities are not built without corresponding growth in income

 

Liquidity/Risk Ratios

NAHCO

Industry

%CHG

Debt to Equity Ratio

12.26%

30.66%

-60.01

Current Ratio

1.34

2.79

-51.97

Beta

0.71

1.18

-39.83

Interest Coverage

5.57

153.83

-96.38

 

Profitability Ratios

·       Cost of Sales margin is currently estimated at 70.74%, slightly below the 70.96% estimated last year.

·    Profit before Tax margin is same as 7.57%, this is 33.78% below the 11.43% estimated in the 2016 financials

·         The amount reported as Profit for the period is 34.11% above the previous year margin

·       Return on Average equity is currently estimated at 11.46%, compared to the 9.14% estimated in 2016

·         Return achieved on Average Assets is now 6.33% against the previous 4.60%.

 

Profitability Ratios

2017

2017

%CHG

Cost of Sales Margin

70.74%

70.96%

-0.32

PBT Margin

7.57%

11.43%

-33.78

Profit Margin

9.79%

7.30%

34.11

RoAE

11.46%

9.14%

25.33

RoAA

6.33%

4.60%

37.65

  

Efficiency Ratios

·     Testing the management’s efficiency, the Asset Turnover was gauged, which showed that the Ratio improved marginally by 2.64% from 62.98% to 64.64%.

·    Also tested was the Equity Turnover, which currently stands at 117.06%, as against the 125.26% estimated in 2016.

·         In other words, the equity was multiplied 1.81 times through the 2017 financial activities, compared to the 1.99 times in 2016.

·         See below for further efficiency ratios.


Efficiency Ratio

2017

2016

%CHG

Total Asset Turnover

64.64%

62.98%

2.64

Equity Turnover

117.06%

125.26%

-6.54

Equity Multiplier

                      1.81

                      1.99

-8.95

Fixed Asset Turnover

                      1.15

                      1.17

-1.58

 

 Investment Ratios

·    Following same trend as in the earnings, the amount earned per unit of Nacho Aviance (EPS) improved outstandingly by 33.59% from N0.36 to N0.48

·         Due to the difference in market price between the two financial years compared in this analysis, the current Earnings Yield stood below estimated yield in the previous year. as shown in the table below, the current yield is 11.94% as against 16.18%

·         Price Earnings ratio (PE/Ratio) confirmed marginal investors’ preference for Nahco Aviance’s share as it moved from 6.18x to 8.37x

·         Two ratios confirming an underpriced position of each shares of Nahco on the floor of the Exchange are the Price to Book Value (P/BV) and the Book Value (BV). Since P/BV stood below one (1) it implies that each unit is in theory, mildly underpriced. Confirming this further is the estimated BV of N4.17 as against the market price of N4.00 (as at the released of the current full year result).

 

Investment Ratios

2017

2016

%CHG

EPS

0.48

0.36

33.59

TCIP/SHARE

0.48

0.36

33.59

Earnings Yield

11.94%

16.18%

-26.19

P/E-RATIO

8.37

6.18

35.49

P/BV

                      0.96

                      0.57

69.81

BVPS

4.17

3.91

6.59

Opex Margin

9.79%

7.30%

34.11

DIVIDEND DETAILS

Dividend/Share (N)

                      0.25

                      0.22

13.64%

Pay out Ratio

52.34%

61.53%

-14.93%

Sustainable Growth Rate

5.46%

3.52%

55.27%

  

First Quarter 2018 Financial Indices

·         Put side by side, the first three months of 2018 was far more bullish than that of 2017

§  Turnover: improved by 22.54% to N2.188 billion, as against the 1.786 billion posted in Q1 2017,

§  Profit before Tax galloped over that of 2017, moving to N1.026 billion from N117.405 billion

§  Similarly, Profit after Tax moved to N1.026 billion from N97.566 million

·         Total Assets grew mildly by 1.10% from N12.70 billion to N12.842 billion.

·         Total Liability dropped against corresponding year by 5.90% to N5.973 billion from N6.348 billion.

·         Net Assets posted for the period is now N6.868 billion, this is 8.11% above the previous N6.353 billion.

·         On the strength of the above mentioned

§  Earnings per share for the reported three months is estimated at 7 kobo, compared to the 0.001k earned in Q1-2017

§  The said earnings is a yield of 1.70% over the current market price as at the released date of the financials

§  Book Value increased to N4.65 above the N4.30 achieved at the end of Q1-2017 

 

Valuation

·      Our blend of valuation model do not agreed fully with the overpriced state of Nahco Aviance share price as established by the Book Value and the Price to Book Value estimated from the full year 2017 financial performance. We have valued each unit of Nahco Aviance’s share price for N7.88.

 

 

Related News

1.       NAHCO Records 97.57m PAT in Q1 2018 Result,(SP: N4.11K)

2.       NAHCO Declares N775.77m PAT in 2017 Audited Result,(SP: N3.92K)

3.       NAHCO Plc Appoints Mr Idris Yakubu as Managing Director/CEO

4.       NAHCO Records 1.92 bln PAT in Q2 2017 Result,(SP: N2.80K)

5.       Nacho Plc Appoints Mrs. Folashade Ode as MD/CEO of the Company

6.       NAHCO Records 1.03 million PAT in Q1 2017 Result,(SP: N2.50K)

7.       NAHCO Announces Filing of its 2016 Audited Financial Statement

8.       NAHCO Records 8.0% Profit Growth in 2016 Audited Result,(SP: N2.31K)

9.       NAHCO Records 56.3% Profit Decline in Q3 2016 Result,(SP: N2.57K)

 

READ MORE:
Related News
SCROLL TO TOP