PPWSA 1Q24 Review: Robust Revenue Growth leads to 35.6% Net Profit Increase
Performance Highlights
FY ends Dec (KHR bn) | 1Q24 | 4Q23 | 1Q23 | %QoQ | % YoY |
---|---|---|---|---|---|
Revenue | 105.76 | 100.92 | 83.01 | 4.8% | 27.4% |
EBITDA | 60.00 | 54.70 | 42.00 | 9.6% | 42.9% |
EBIT | 45.20 | 39.20 | 26.90 | 15.3% | 68.3% |
Finance cost | 17.60 | 0.90 | 14.90 | 1869.4% | 18.4% |
PBT | 62.80 | 40.10 | 41.70 | 56.6% | 50.5% |
Net profit | 52.10 | 35.20 | 38.40 | 48.0% | 35.6% |
EBITDA margin | 56.7% | 0.54 | 0.51 | 2.5%pt | 6.1%pt |
EBIT margin | 42.8% | 0.39 | 0.32 | 3.9%pt | 10.4%pt |
Net margin | 49.3% | 0.35 | 0.46 | 14.4%pt | 3.0%pt |
1Q24 Review: Robust Revenue Growth leads to 35.6% Net Profit Increase
Household clients continued to drive water demand growth
- As of the end of 1Q24, total water subscription reached 485,755 connections, an increase of 5.8% YoY. Household clients made up 79.8% of water subscribers, with 387,600 connections. Additionally, this segment continues to achieve a solid growth of 5.6% YoY, experiencing several quarters of consecutive growth since the pre-covid era. Commercial & industrial clients account for 91,482 connections or 18.8% of total connections, while the remaining 6,673 connections are from members of the government, autonomous state authorities, private water distributors, and other organizations. The number of commercial and industrial clients continued to experience strong growth, increasing by 6,302 connections or 7.4% compared to the end of 1Q23.
- The overall water demand has continued its upward trend, increasing 28% YoY to 69.2 million cubic meters in 1Q24. The increase can be attributed to the robust demand of at least 25% YoY across all customer segments, with household clients seeing the highest growth (+29.8% YoY).
Top line posted strongest YoY growth since 3Q21
- Total revenue saw robust growth of 27.4% YoY, reaching KHR105.8bn. With the double-digit YoY growth in demand from all types of customers, core water sales surged 24.8% YoY to KHR94.7bn, equivalent to 89.5% of total revenue. Water sales to household clients grew robustly at 32.7% YoY to reach KHR35.2bn. Meanwhile, water sales to commercial clients rose 27.3% YoY from KHR35.6bn to KHR45.4bn. Finally, water sales to public institutions, autonomous state bodies, wholesalers, and rental rooms saw the largest growth of 65.7% YoY, reaching KHR 3.0bn.
- Construction services, which represents 2.1% of total revenue, sharply declined 67.8% YoY from KHR6.8bn to KHR2.2bn. On the other hand, other incomes, which include service fees from water meter replacement, sales spare parts, and penalty fees, rose 4x from KHR 2.4bn in 1Q23 to KHR 8.9bn in 1Q24.
EBITDA margin improved by 6.1%pt YoY in 1Q24
- Operating expenses (including depreciation & amortization) increased moderately by 7.8% YoY from KHR 56.1bn to KHR 60.5bn. The increase in total operating expenses can be attributed mainly to higher costs in electricity (+38.6 YoY), raw materials for water treatment (+25.6% YoY) and water connections (+20.1% YoY), repair and materials (+66.6% YoY), and other operating expenses (+32.3% YoY). Despite the increase in total operating expenses, EBITDA surged 42.9% YoY to KHR 60.0bn with EBITDA margin improving 6.1%pt YoY to 56.7%. As depreciation and amortization expenses decreased 2.3% YoY, EBIT jumped 68.3% YoY to KHR 45.2bn. Therefore, EBIT margin expanded 10.4%pt YoY to 42.8% in 1Q24.
Net profit surged by 35.6% YoY in 1Q24
- Net finance income increased from KHR 14.9bn to KHR 17.6bn in 1Q24. As a result, net income increased from KHR 38.4bn to KHR 52.1bn, a significant 35.6% increase YoY, leading to a better net income margin of 49.3% (+3.0%pt YoY). This improvement was driven by strong revenue growth and an enhanced EBIT margin.
- EPS increased from KHR 1,337 in 1Q23 to KHR 1,613 in 1Q24, with PPWSA’s stock trading at a P/E ratio of 4.50x as of end of 1Q24.
Water subscription
Client | 1Q24 | 1Q23 | Change | %Change | 1Q24 % total |
---|---|---|---|---|---|
Household clients | 387,600 | 366,997 | 20,603 | 5.6% | 79.8% |
Commercial & industrial clients | 91,482 | 85,180 | 6,302 | 7.4% | 18.8% |
Others | 6,673 | 6,732 | -59 | -0.9% | 1.4% |
Total | 485,755 | 458,909 | 26,846 | 5.8% | 100.0% |
Revenue breakdown
KHR'mn | 1Q24 | 1Q23 | Change | %Change | 1Q24 % total |
---|---|---|---|---|---|
Water Sales | 94,663 | 73,743 | 20,921 | 28.4% | 89.5% |
Construction Services | 2,195 | 6,825 | -4,630 | -67.8% | 2.1% |
Other Incomes | 8,903 | 2,444 | 6,459 | 264.3% | 8.4% |
Total revenue | 105,761 | 83,012 | 22,749 | 27.4% | 100% |
Operating expense breakdown
KHR'mn | 1Q24 | 1Q23 | Change | %Change | 1Q24 % total |
---|---|---|---|---|---|
Depreciation & Amortization | 14,765 | 15,118 | -353 | -2% | 24% |
Electricity | 12,409 | 8,953 | 3,456 | 39% | 20% |
Salaries | 19,846 | 18,457 | 1,389 | 8% | 33% |
Raw materials for water treatment | 4,245 | 3,381 | 864 | 26% | 7% |
Raw materials for household water connections | 1,390 | 1,157 | 233 | 20% | 2% |
Repair & maintenance | 3,821 | 2,294 | 1,527 | 67% | 6% |
Construction service expenses | 1,826 | 3,205 | -1,378 | -43% | 3% |
Other operating expenses | 3,552 | 2,685 | 866 | 32% | 6% |
Net gain/loss from forex | -1,051 | 891 | -1,941 | -218% | -2% |
Total operating expense | 60,543 | 56,141 | 4,402 | 8% | 100% |
Financial Ratios
FY end to Dec | 2020 | 2021 | 2022 | 2023 | 1Q24 (ttm) |
---|---|---|---|---|---|
Per share ratios | |||||
EPS (KHR) | 1,016 | 1,486 | 1,244 | 1,456 | 1,613 |
EPS (KHR, adj.) | 1,096 | 1,412 | 1,202 | 1,547 | 1,602 |
BPS (KHR) | 11,141 | 13,270 | 14,489 | 15,908 | 16,465 |
BPS (KHR, exc Class A) | 6,644 | 8,773 | 9,992 | 11,412 | 11,968 |
EBITDA/shr (KHR) | 2,069 | 2,441 | 2,172 | 2,440 | 2,673 |
SPS (KHR) | 3,730 | 4,218 | 3,980 | 4,460 | 4,722 |
DPS (KHR) | 262 | 310 | 330 | 350 | n/a |
Valuation ratios | |||||
Share Price | 6,100 | 7,160 | 7,560 | 7,280 | 7,260 |
P/E (x) | 6.00 | 4.82 | 6.08 | 5.00 | 4.50 |
P/E* (x, adj. earnings) | 5.57 | 5.07 | 6.29 | 4.70 | 4.53 |
P/B (x) | 0.55 | 0.54 | 0.52 | 0.46 | 0.44 |
P/B (x, exc. Class A) | 0.92 | 0.82 | 0.76 | 0.64 | 0.61 |
EV/EBITDA (x) | 5.34 | 6.02 | 8.03 | 8.44 | 7.89 |
P/S (x) | 1.64 | 1.70 | 1.90 | 1.63 | 1.54 |
Dividend yields (%) | 4.30 | 4.33 | 4.37 | 5 | n/a |
Dividend payout (%) | 25.79 | 20.86 | 26.53 | 24.04 | n/a |
Profitability ratios | |||||
Gross margin (%) | 76.33 | 78.74 | 77.77 | 78.25 | 78.38 |
EBITDA margin (%) | 55.49 | 57.87 | 54.57 | 54.71 | 56.60 |
EBIT margin (%) | 39.95 | 42.82 | 37.40 | 38.73 | 41.60 |
Net margin (%) | 27.24 | 35.24 | 31.25 | 32.64 | 34.16 |
ROE (%) | 9.32 | 12.03 | 8.87 | 9.50 | 9.89 |
ROE(%, exc Class A) | 15.87 | 18.92 | 13.06 | 13.44 | 13.66 |
ROA (%) | 5.09 | 6.20 | 4.34 | 4.33 | 4.39 |
Efficiency ratios | |||||
Asset turnover (x) | 0.19 | 0.18 | 0.14 | 0.13 | 0.14 |
Receivables turnover (x) | 16.55 | 14.52 | 12.02 | 12.78 | 8.53 |
Payable turnover (x) | 0.43 | 0.52 | 0.52 | 0.50 | 0.46 |
Financial strength | |||||
Debt/equity (%) | 89.87 | 97.73 | 110.98 | 126.57 | 123.82 |
Net debt/equity (%) | 43.78 | 56.20 | 65.02 | 84.48 | 83.41 |
Interest coverage (x) | 7.87 | 32.76 | 35.86 | 42.59 | 7.36 |
Inter & ST debt cover (x) | 2.74 | 5.63 | 4.78 | 5.43 | 3.17 |
Current ratio (x) | 1.27 | 2.09 | 2.32 | 2.85 | 2.79 |
Quick ratio (x) | 0.66 | 0.96 | 1.07 | 0.75 | 0.80 |
Net debt/EBITDA (x) | 2.39 | 3.09 | 4.38 | 5.55 | 5.17 |
June 25, 2024
Closing price | KHR 6,980 |
IPO price | KHR 6,300 |
Stock Info
Industry | Utility (Water) |
Market cap (KHRbn) | 607 |
Outstanding shares (mn) | 21 |
Majority shareholder | |
Ministry of Economy & Fin (%) | 80 |
Avg daily vol. (last 6 months, shr) | 3,952 |
Free floating shares (last 6 months, %) | 14.68 |
Price low/high (last 6 months, KHR) | 6,960 ~ 7,380 |
EPS (KHR) (ttm) | 1613 |
P/E (x) (ttm) | 4.50 |
P/E (x) (ttm, adj. earnings) | 4.53 |
P/B (x) (mrq) | 0.44 |
P/B* (x) (mrq) | 0.61 |
EV/EBITDA (x) (ttm) | 7.89 |
D/E (%) (mrq) | 123.82 |
Stock Performance
Trading Volume & Value in Last 12 Months
Month-Year | Monthly trading | Average per day | ||
---|---|---|---|---|
Volume (shr) | Value (KHR'mn) | Volume (shr) | Value (KHR'mn) | |
Jun-24 | 158,564 | 1,118 | 13,214 | 93.2 |
May-24 | 143,648 | 1,036 | 7,182 | 51.8 |
Apr-24 | 71,209 | 505 | 3,560 | 25.3 |
Mar-24 | 22,214 | 161 | 1,111 | 8.0 |
Feb-24 | 30,854 | 224 | 1,469 | 10.7 |
Jan-24 | 47,766 | 345 | 2,077 | 15.0 |
Dec-23 | 89,953 | 651 | 4,283 | 31.0 |
Nov-23 | 35,021 | 252 | 1,843 | 13.3 |
Oct-23 | 60,791 | 437 | 2,895 | 20.8 |
Sep-23 | 80,537 | 589 | 3,835 | 28.1 |
Aug-23 | 43,719 | 327 | 1,901 | 14.2 |
Jul-23 | 38,637 | 288 | 1,932 | 14.4 |
Earning Strength: EPS (TTM, KHR)
Average Water Tariff (KHR)
Water Demand (million m3)
Quarterly Revenue & Net Profit (KHR'bn)
Quarterly Profit Margin (%)
Yearly Profit Growth (YoY, %)
Condensed Financial Statements
Statement of comprehensive income
FY to Dec (KHR'mn) | 2020 | 2021 | 2022 | 2023 | 1Q24 |
---|---|---|---|---|---|
Revenues | 324.4 | 366.9 | 346.2 | 387.9 | 105.8 |
COGS | -76.8 | -78.0 | -76.9 | -84.4 | -23.4 |
Gross profit | 247.6 | 288.9 | 269.2 | 303.6 | 82.3 |
Operating expenses | -64.3 | -78.9 | -81.4 | -95.4 | -23.4 |
Net gain/loss from forex | -3.3 | 2.3 | 1.1 | 4.1 | 1.1 |
EBITDA | 180.0 | 212.3 | 188.9 | 212.2 | 60.0 |
Depreciation & Amortization | -50.4 | -55.2 | -59.5 | -62.0 | -14.8 |
EBIT | 129.6 | 157.1 | 129.5 | 150.3 | 45.2 |
Interest income | 7.6 | 13.6 | 4.7 | 6.7 | 19.4 |
Interest expense | -16.5 | -4.8 | -3.6 | -3.5 | -1.8 |
PBT | 120.7 | 165.9 | 130.5 | 153.5 | 62.8 |
Income tax expense | -32.4 | -36.6 | -22.3 | -26.9 | -10.7 |
Profit of the period | 88.4 | 129.3 | 108.2 | 126.6 | 52.1 |
Actuarial loss on retirement benefit | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Net income | 88.4 | 129.3 | 108.2 | 126.6 | 52.1 |
Statement of financial position
FY to Dec (KHR'mn) | 2020 | 2021 | 2022 | 2023 | 1Q24 |
---|---|---|---|---|---|
Non-current assets | 1,586.7 | 1,906.4 | 2,215.1 | 2,505.9 | 2,579.2 |
Property, Plant & Equipment | 1,573.6 | 1,893.9 | 2,203.0 | 2,495.4 | 2,569.2 |
Intangible assets | 13.1 | 12.5 | 12.1 | 10.5 | 10.0 |
Other-non current assets | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Current assets | 277.9 | 400.4 | 469.0 | 653.2 | 648.3 |
Inventories | 78.6 | 143.7 | 152.7 | 318.7 | 288.6 |
Trade & other receivables | 25.6 | 24.9 | 32.7 | 28.0 | 47.9 |
Cash & cash equivalent | 99.7 | 89.7 | 56.7 | 15.7 | 14.9 |
Short-term investment | 18.4 | 68.2 | 126.1 | 127.3 | 122.0 |
Other current assets | 55.5 | 74.0 | 100.7 | 163.5 | 174.8 |
Total assets | 1,864.6 | 2,306.8 | 2,684.1 | 3,159.1 | 3,227.5 |
Non-current liabilities | 663.8 | 948.9 | 1,209.6 | 1,535.9 | 1,553.0 |
Long-term debts | 517.3 | 790.4 | 986.5 | 1,296.9 | 1,309.0 |
Trade & other payables | 65.2 | 69.4 | 76.8 | 82.9 | 84.6 |
Other non-current liabilities | 81.3 | 89.1 | 146.3 | 156.1 | 159.4 |
Current liabiliites | 218.8 | 191.3 | 202.4 | 229.1 | 232.5 |
Short-term debts | 30.8 | 23.1 | 23.5 | 24.1 | 30.7 |
Trade & other payables | 156.6 | 142.0 | 154.7 | 179.9 | 188.7 |
Other current liabilities | 31.3 | 26.2 | 24.2 | 25.0 | 13.1 |
Total liabilities | 882.6 | 1,140.2 | 1,411.9 | 1,765.0 | 1,785.5 |
Shareholders' equity | 982.1 | 1,166.6 | 1,272.2 | 1,394.5 | 1,442.0 |
Share capital | 541.2 | 619.3 | 620.8 | 620.8 | 620.8 |
Capital reserves | 352.5 | 418.0 | 543.3 | 647.1 | 769.2 |
Retained earnings | 88.4 | 129.3 | 108.2 | 126.6 | 52.1 |
Total liabilities & equity | 1,864.6 | 2,306.8 | 2,684.1 | 3,159.5 | 3,227.5 |
Net debt | 448.4 | 723.8 | 953.3 | 1,305.4 | 1,324.8 |
Total debt | 548.1 | 813.5 | 1,010.0 | 1,321.1 | 1,339.7 |
Statement of cash flows
FY to Dec (KHR'mn) | 2020 | 2021 | 2022 | 2023 | 1Q24 |
---|---|---|---|---|---|
Operating cash flow | 68.8 | 69.3 | 62.2 | -82.7 | 49.3 |
Net profit | 88.4 | 129.3 | 108.2 | 126.6 | 62.8 |
Depreciation & amortization | 50.4 | 55.2 | 59.5 | 62.0 | 14.8 |
Chg in working capital | -75.8 | -61.5 | -80.1 | -202.8 | 9.9 |
Others | 5.9 | -53.7 | -25.3 | -68.4 | -38.2 |
Investing cash flow | -199.3 | -342.9 | -337.0 | -266.0 | -82.0 |
Net CAPEX | -195.9 | -289.7 | -281.6 | -269.9 | -89.3 |
ST investment | -0.5 | -49.7 | -58.0 | -1.2 | 5.3 |
Others | -2.9 | -3.4 | 2.5 | 5.1 | 2.0 |
Financing cash flow | 175.1 | 263.5 | 241.9 | 308.0 | 32.0 |
Net chg in share capital | 0.0 | 78.1 | 1.4 | 0.0 | 0.0 |
Net chg in debt | 202.2 | 274.6 | 197.5 | 320.5 | 33.7 |
Cash dividend | -26.0 | -3.4 | -4.0 | -4.3 | 0.0 |
Others | -1.2 | -85.7 | 46.9 | -8.2 | -1.7 |
Net change in cash & equivalent | 44.5 | -10.1 | -32.9 | -40.6 | -0.8 |
Beginning cash & equivalent | 55.2 | 99.7 | 89.7 | 56.7 | 15.7 |
Ending cash & equivalent | 99.7 | 89.7 | 56.7 | 16.1 | 14.9 |