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

PGAS

Contact our analyst Eka
BUY
17th November 2021
Price Rp 1500
Target price Rp 2170
Upstream business Jump
  • In 3Q2021, PGAS revenue increased +16% YoY or +9% QoQ to US$ 789 million, driven by a higher contribution from upstream which increased 140% YoY or  +170% QoQ to US$132 million.  Upstream growth comes from higher crude oil prices.
  • For 9M2021 revenue grew +4.8% YoY to US$ 2.25 billion driven by higher upstream revenues, +65% YoY.
  • Distribution increased slightly +2.2%YoY or +14% QoQ to US$ 573 million in 3Q2021 due to  a domestic demand recovery and and an increase in the number of costumers which led to higher sales volume.
  • Transmission also grew +20% YoY to US$ 132 million.
  • We are expecting better 4Q2021 revenue growth as mobility has started to increase due to the easing of PPKM to level 1 and the continued upward trend of industrial consumption.

3Q2021 Margin Increase
  • PGAS booked net profit in 3Q2021 of US$ 89.5 million which is a jump of 92% YoY but still lower by -34% QoQ,. The net profit margin increased to 11.3% from 6.85% in 3Q2020. For 9M2021, PGAS net profit reached US$286.1 million which is a jump of 436% YoY with a strong NPM of 12.7%.
  • PGAS still recorded higher cost of revenue +16% YoY or 9% QoQ to US$ 528 million, while gross profit grew 16% YoY to US$ 261 million with a stable GPM of 33% in 3Q2021.
  • Share of profit from JVs increased significantly, +121% YoY to US$ 75.1 million in 9M2021 and US$ 25 million in 3Q2021, up 108% YoY. Profit before tax grew +53% YoY to US$ 131.7 million in 3Q2021.
  • We are expecting a positive net profit in 2021F of US$ 375 million after a loss in 2020 as we are expecting more reversals of provisions for tax disputes in 2021 plus the upstream segment continues to grow.

Valuation:  BUY, with TP 2,170
  • We maintain our recommendation to buy as we expect the upward trend to continue and as we are expecting a positive net profit in 2021F.
  • Our DCF valuation with WACC at 13%, gives a target price of IDR 2,170 or 45% upside which is a 9.5x PE valuation within one year.
Read the full report

Previously

​PGAS Nov2021
​PGAS Jun2021
​PGAS Apr2021
​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: [email protected]
Follow Our Social Media
Picture
binaarthasekuritas
Picture
​binaartha sekuritas​
Picture
Linkedin
Picture

Binaartha Sekuritas

Picture
@binaartha_sekuritas
Picture
Binaartha research
PT. Binaartha Sekuritas berizin dan diawasi oleh Otoritas Jasa Keuangan
  • Home
  • Research
  • Company
  • Online Trading
  • SSF
  • E-IPO
  • NEWS
  • FAQ
  • sbn
  • Blog