Reuters logo
Fitch Assigns 'BB-' Final Rating to Ciputra Development's MTN
September 20, 2017 / 1:54 AM / in a month

Fitch Assigns 'BB-' Final Rating to Ciputra Development's MTN

(The following statement was released by the rating agency) JAKARTA, September 19 (Fitch) Fitch Ratings has assigned a 'BB-' final rating to Indonesia-based developer PT Ciputra Development Tbk's (BB-/Stable) SGD150 million 4.85% unsecured unsubordinated medium-term notes (MTN) due in 2021. The assignment of the final rating follows a review of the final documentation conforming to the draft documentation previously received. The final rating is the same as the expected rating assigned on 11 September 2017. The notes are rated at the same level as the company's Long-Term Issuer Default Rating (IDR). The rating of the notes is not notched down despite being structurally subordinated as Fitch believes that the noteholders will not be impaired as prior ranking debt is less than 2.5x of Ciputra Development's EBITDA. Fitch expects Ciputra Development's financial profile to remain within the parameters of its 'BB-' Long-Term IDR as part of the proceeds would be used for refinancing existing foreign-currency unsecured debt. The rest of the funds will be for working capital needs, as well as potentially refinancing existing local-currency secured debt. KEY RATING DRIVERS Rating Based on Consolidated Profile: Fitch analyses Ciputra Development and its subsidiaries as a single economic entity because of their strong intra-group legal and operational linkages that stem from a commonality in shareholding and board structure among the group companies. Fitch believes these linkages give Ciputra Development strong control over its subsidiaries and therefore they operate as a single entity. MTN Not Notched Down: The rating on the notes is not notched down from Ciputra Development's IDR even though the notes are structurally subordinated to debt at the operating subsidiaries. This is because prior ranking debt is less than 2.5x EBITDA, the level at which Fitch considers that creditors at Ciputra Development could be impaired. Additionally, Fitch notes that the company's estimated ratio of unencumbered assets to unsecured debt is greater than 1.5x, supporting our view that noteholders will not be impaired. Diversified Portfolio, Solid Recurring Income: Ciputra Development is one of Indonesia's most diversified property developers by product, geography and segmentation. The company has 56 residential projects and 19 commercial properties, which include malls, hotels and hospitals in more than 30 Indonesian cities. The diversified properties mean that the group generates multiple revenue streams across various segments of the property market. Its commercial property business also provides strong debt service visibility with a robust recurring coverage ratio, as measured by Fitch's forecast of revenue/net interest, of 3.8x in 2017. Large Land Bank: Ciputra Development has a land bank of around 1,400 hectares, making it one of the largest portfolios owned by developers in Indonesia. Its land bank is also relatively well-spread geographically, with a sizeable presence in Greater Jakarta and Greater Surabaya. This bodes well for the company's credit profile, as it ensures project longevity, especially during the current high land-price environment. Strong Joint-Development Record: Apart from its wholly owned projects, the Ciputra group's strategy includes joint developments with land owners on a profit/revenue sharing scheme. This helps the group expand its operational scale, with a lower balance sheet burden. However, this strategy does not allow Ciputra Development full claim on project cash flows. Hence, we have adjusted the consolidated profile to take into account the amounts attributable to the company in proportion to its stakes in the projects. Weak Presales, Metrics Still Robust: We expect Ciputra Development to continue facing weak presales in 2017, especially with the continued delay in new project launches, after 2016 presales fell 22% yoy (14% on an attributable basis). Our 2017 total target of IDR7.6 trillion represents just a 6% yoy growth. On an attributable basis, we expect a decline of 8%. Due to the weak presales environment, we expect the company's presales turnover to weaken, falling to marginally under 1x in 2017-2018. Nonetheless, we think the company's metrics still merit a 'BB-' rating, as it has sufficiently low leverage, high recurring cover and strong presales turnover, relative to other Fitch-rated developers. DERIVATION SUMMARY Ciputra Development's profile is well-positioned relative to other 'BB-' rated developers such as PT Pakuwon Jati Tbk (PWON, BB-/Positive), PT Bumi Serpong Damai Tbk (BSD, BB-/Stable) and PT Agung Podomoro Land Tbk (APLN, BB-/Stable). PWON is rated at the same level despite Ciputra Development's larger scale and project diversification with similar leverage, PWON's Outlook is Positive, reflecting our expectations of the company's increasing scale and diversification. PWON's rating reflects its robust investment property portfolio, which allows it to generate strong cash flows from operations, as well as its significantly higher recurring cover ratios. BSD operates on a larger scale than Ciputra Development, and both companies generate similar levels of recurring cover. However, BSD's scale advantage is countered by its concentrated development portfolio, as well as a higher leverage, relative to Ciputra Development, and hence they have the same rating. Ciputra Development's profile is similar to APLN's. Both companies have similar development property scales, with similar levels of recurring cover and comparatively high degrees of diversification across their portfolios relative to Indonesian developers. As a result, the two companies are rated at the same level. KEY ASSUMPTIONS Fitch's key assumptions for the consolidated profile include: - Revenue recognition: houses - 20%-25% in year two, 50% in year three and the remainder in year four; apartments -25% over years one to four - Cash collection over five years - Attributable presales to amount to IDR5.4 trillion in 2017 and IDR6 trillion in 2018 - Capex, excluding land acquisition, to peak at IDR1.1 trillion-1.2 trillion annually in 2017-2018 RATING SENSITIVITIES Future Developments That May, Individually or Collectively, Lead to Positive Rating Action - Attributable presales reaching a minimum of IDR7 trillion on a sustained basis - Growth in investment properties and hotel assets such that recurring revenue increases to more than IDR3 trillion, with the five largest properties accounting for less than 50% of recurring revenue - Recurring revenue net interest cover ratio sustained above 4.5x - Leverage, as measured by net debt/adjusted inventory, sustained below 30% Future Developments That May, Individually or Collectively, Lead to Negative Rating Action - Recurring revenue/net interest expense falling below 3.0x on a sustained basis - Leverage, as measured by net debt/adjusted inventory, rising above 40% on a sustained basis - Weakening in legal and operational ties between the parent and the operational subsidiaries LIQUIDITY Liquidity Adequate: Ciputra Development should have sufficient liquidity on a consolidated basis to meet maturities due. Liquidity has tightened due to several projects allowing for longer-tenor instalments and is set to tighten further with a SGD48 million medium-term note due in 2018. Nonetheless, it still has IDR7 trillion in unused facilities, sufficient to meet maturities of under IDR1 trillion due by end-2017. Contact: Primary Analyst Bernard Kie Associate Director +65 6796 7216 Fitch Ratings Singapore Pte Ltd One Raffles Quay South Tower #22-11 Singapore 048583 Secondary Analyst Robin Sutanto Analyst +62 21 2988 6811 Committee Chairperson Vicky Melbourne Senior Director +61 2 8256 0325 Date of Relevant Rating Committee: 11 September 2017 Summary of Financial Statement Adjustments - Fitch includes movements in advance payments from customers, land for development as well as advances made for land purchases under working capital changes. Fitch also adds amortised cost of debt back to total debt outstanding. Media Relations: Leslie Tan, Singapore, Tel: +65 67 96 7234, Email: leslie.tan@fitchratings.com. Additional information is available on www.fitchratings.com Applicable Criteria Corporate Rating Criteria (pub. 07 Aug 2017) here Country-Specific Treatment of Recovery Ratings (pub. 18 Oct 2016) here Additional Disclosures Dodd-Frank Rating Information Disclosure Form here Solicitation Status here#solicitation Endorsement Policy here ALL FITCH CREDIT RATINGS ARE SUBJECT TO CERTAIN LIMITATIONS AND DISCLAIMERS. PLEASE READ THESE LIMITATIONS AND DISCLAIMERS BY FOLLOWING THIS LINK: here. IN ADDITION, RATING DEFINITIONS AND THE TERMS OF USE OF SUCH RATINGS ARE AVAILABLE ON THE AGENCY'S PUBLIC WEB SITE AT WWW.FITCHRATINGS.COM. PUBLISHED RATINGS, CRITERIA, AND METHODOLOGIES ARE AVAILABLE FROM THIS SITE AT ALL TIMES. FITCH'S CODE OF CONDUCT, CONFIDENTIALITY, CONFLICTS OF INTEREST, AFFILIATE FIREWALL, COMPLIANCE, AND OTHER RELEVANT POLICIES AND PROCEDURES ARE ALSO AVAILABLE FROM THE CODE OF CONDUCT SECTION OF THIS SITE. DIRECTORS AND SHAREHOLDERS RELEVANT INTERESTS ARE AVAILABLE here. FITCH MAY HAVE PROVIDED ANOTHER PERMISSIBLE SERVICE TO THE RATED ENTITY OR ITS RELATED THIRD PARTIES. DETAILS OF THIS SERVICE FOR RATINGS FOR WHICH THE LEAD ANALYST IS BASED IN AN EU-REGISTERED ENTITY CAN BE FOUND ON THE ENTITY SUMMARY PAGE FOR THIS ISSUER ON THE FITCH WEBSITE. Copyright © 2017 by Fitch Ratings, Inc., Fitch Ratings Ltd. and its subsidiaries. 33 Whitehall Street, NY, NY 10004. Telephone: 1-800-753-4824, (212) 908-0500. Fax: (212) 480-4435. Reproduction or retransmission in whole or in part is prohibited except by permission. All rights reserved. In issuing and maintaining its ratings and in making other reports (including forecast information), Fitch relies on factual information it receives from issuers and underwriters and from other sources Fitch believes to be credible. Fitch conducts a reasonable investigation of the factual information relied upon by it in accordance with its ratings methodology, and obtains reasonable verification of that information from independent sources, to the extent such sources are available for a given security or in a given jurisdiction. The manner of Fitch’s factual investigation and the scope of the third-party verification it obtains will vary depending on the nature of the rated security and its issuer, the requirements and practices in the jurisdiction in which the rated security is offered and sold and/or the issuer is located, the availability and nature of relevant public information, access to the management of the issuer and its advisers, the availability of pre-existing third-party verifications such as audit reports, agreed-upon procedures letters, appraisals, actuarial reports, engineering reports, legal opinions and other reports provided by third parties, the availability of independent and competent third- party verification sources with respect to the particular security or in the particular jurisdiction of the issuer, and a variety of other factors. Users of Fitch’s ratings and reports should understand that neither an enhanced factual investigation nor any third-party verification can ensure that all of the information Fitch relies on in connection with a rating or a report will be accurate and complete. Ultimately, the issuer and its advisers are responsible for the accuracy of the information they provide to Fitch and to the market in offering documents and other reports. In issuing its ratings and its reports, Fitch must rely on the work of experts, including independent auditors with respect to financial statements and attorneys with respect to legal and tax matters. Further, ratings and forecasts of financial and other information are inherently forward-looking and embody assumptions and predictions about future events that by their nature cannot be verified as facts. As a result, despite any verification of current facts, ratings and forecasts can be affected by future events or conditions that were not anticipated at the time a rating or forecast was issued or affirmed. The information in this report is provided “as is” without any representation or warranty of any kind, and Fitch does not represent or warrant that the report or any of its contents will meet any of the requirements of a recipient of the report. A Fitch rating is an opinion as to the creditworthiness of a security. This opinion and reports made by Fitch are based on established criteria and methodologies that Fitch is continuously evaluating and updating. Therefore, ratings and reports are the collective work product of Fitch and no individual, or group of individuals, is solely responsible for a rating or a report. The rating does not address the risk of loss due to risks other than credit risk, unless such risk is specifically mentioned. Fitch is not engaged in the offer or sale of any security. All Fitch reports have shared authorship. Individuals identified in a Fitch report were involved in, but are not solely responsible for, the opinions stated therein. The individuals are named for contact purposes only. A report providing a Fitch rating is neither a prospectus nor a substitute for the information assembled, verified and presented to investors by the issuer and its agents in connection with the sale of the securities. Ratings may be changed or withdrawn at any time for any reason in the sole discretion of Fitch. Fitch does not provide investment advice of any sort. Ratings are not a recommendation to buy, sell, or hold any security. Ratings do not comment on the adequacy of market price, the suitability of any security for a particular investor, or the tax-exempt nature or taxability of payments made in respect to any security. Fitch receives fees from issuers, insurers, guarantors, other obligors, and underwriters for rating securities. Such fees generally vary from US$1,000 to US$750,000 (or the applicable currency equivalent) per issue. In certain cases, Fitch will rate all or a number of issues issued by a particular issuer, or insured or guaranteed by a particular insurer or guarantor, for a single annual fee. Such fees are expected to vary from US$10,000 to US$1,500,000 (or the applicable currency equivalent). The assignment, publication, or dissemination of a rating by Fitch shall not constitute a consent by Fitch to use its name as an expert in connection with any registration statement filed under the United States securities laws, the Financial Services and Markets Act of 2000 of the United Kingdom, or the securities laws of any particular jurisdiction. Due to the relative efficiency of electronic publishing and distribution, Fitch research may be available to electronic subscribers up to three days earlier than to print subscribers. For Australia, New Zealand, Taiwan and South Korea only: Fitch Australia Pty Ltd holds an Australian financial services license (AFS license no. 337123) which authorizes it to provide credit ratings to wholesale clients only. Credit ratings information published by Fitch is not intended to be used by persons who are retail clients within the meaning of the Corporations Act 2001

0 : 0
  • narrow-browser-and-phone
  • medium-browser-and-portrait-tablet
  • landscape-tablet
  • medium-wide-browser
  • wide-browser-and-larger
  • medium-browser-and-landscape-tablet
  • medium-wide-browser-and-larger
  • above-phone
  • portrait-tablet-and-above
  • above-portrait-tablet
  • landscape-tablet-and-above
  • landscape-tablet-and-medium-wide-browser
  • portrait-tablet-and-below
  • landscape-tablet-and-below