BINAARTHA SEKURITAS
  • Home
  • Company
  • Research
  • Online Trading
  • E-IPO
  • NEWS
  • FAQ

PGAS

Contact our analyst Eka
Hold
21st April 2021
Price Rp 1200
Target price Rp 1375
Expecting higher volumes
  • In 2020, PGAS revenue declined by 25% YoY to US$ 2.88 billion driven by declines in almost all busines segments except revenue from fibre optic rental (+5.5% YoY). For the 4Q2020, revenue increased +7.7% QoQ to US$ 735 million compared to 3Q2020’s US$ 682 million with higher revenue from gas transmission.
  • In January – February 2021, demand showed an improvement with gas distribution volume in February 2021 up 3.3% MoM and better than November and December 2020. Upstream lifting is also showing  an improvement in February, up 74% MoM to 24,035 BOEPD.
  • Gas transportation volume in February decreased -1.73% MoM to 1,187 MMSCFD.
  • Following the demand improvements in early 2021, we expect conditions will continue to improve this year.

2020FY Results: Bellow Expectation
  • PGAS recorded a net loss of US$ 264 million in 2020FY, which is bellow our positive expectation for 2020. In the 4Q2020, PGAS experienced a net loss of US$ 318 million and the net profit margin fell to -43.3%.
  • This is inline with the decrease of PGAS’s revenue in 4Q2020 -29% YoY to US$ 734.4 million, and a 2020 decrease of -25% YoY to US$ 2.88 billion because of the weak revenue in 2Q2020.
  • Cost of revenue also dropped -22% YoY in 2020 and -18% in the 4Q2020 as gas commercial volumes were lower. But gross profit still decreased -51% YoY to US$ 166.4 million in the 4Q2020 from lower revenue. For 2020 gross profit also decreased -31% YoY to US$ 854 million.
  • Operating income declined 44.3% YoY to US$ 304 million in 2020 mainly driven by the lower gross profit.
  • PGAS made a tax provision in 2020 of US$ 278.3 million for VAT tax disputes for tax years 2012 and 2013. The impact was a lower net profit.
  • We are conservative on 2021F profit expectations as provisioning will weigh, as well as the implementation of lower gas distribution margins by the government.

Valuation:  HOLD, with TP 1,375
  • Our DCF valuation with WACC at 8,6%, gives a target price of IDR 1,375 or 15% upside which is a 35x PE valuation within one year. We downgrade our recommendation to hold.
Read the full report

Previously

​PGAS Dec2020
​PGAS Sep2020
​PGAS Apr2020
​PGAS Feb2020
​PGAS Oct2019
PGAS, Feb2019
​PGAS, JUL2018
​PGAS, Mar2018
PT. Binaartha Sekuritas

Setiabudi Atrium, Jl. HR Rasuna Said No.62, RT.18/RW.2, Karet Kuningan, Setia Budi, Jakarta Selatan, DKI Jakarta 12920
+62215206678 | email: kyc.online@binaartha.com

Follow Our Social Media
Picture
binaarthasekuritas
Picture
​binaartha sekuritas​
Picture
Linkedin
Picture
@binaarthasekuritas
Picture
Binaartha research
  • Home
  • Company
  • Research
  • Online Trading
  • E-IPO
  • NEWS
  • FAQ