Brought to you by Bursa Malaysia
Supported by Capital Market Development Fund
Southern Score Builders – Building Up Momentum
Southern Score Builders (SSB8 MK)
Building up with a small win
MALAYSIA | CONSTRUCTION | UPDATE
- Southern Score has secured a RM19.3m underground infra works subcontract from Sunway Construction related to a DC project in the central region
- This project win allows the group to gain initial exposure to a new DC end client, unlocking larger opportunities in the future
- Maintain BUY rating and RM0.75 target price
Secured RM19m underground infra works for a DC project
Southern Score announced that its 51%-owned subsidiary, SJEE Engineering (SJEE), has accepted a letter of award (LOA) from Sunway Construction (SunCon) for a subcontract relating to a data centre (DC) development in the central region. The scope of work includes supply, installation, testing, and commissioning of electrical, telco, and security underground infra works, with a total contract value of RM19.3m. The project is scheduled to commence in Jul25 with completion by Dec25, although SunCon reserves the right to defer the timeline by up to 6 months at its discretion.
Setting the stage to secure more jobs from a new DC end client
This contract marks Southern Score’s maiden win in FY26, lifting its outstanding order book to RM1.3bn, translating to 7.8x FY24 revenue cover. Assuming a 10% PAT margin for DC-related projects, we estimate this project to contribute RM2m PAT in FY26E, representing 3% of our FY26E forecast. More importantly, this project win provides Southern Score with initial exposure to a new DC end client, strengthening its prospects of securing additional work from the client’s ongoing DC projects, particularly DC hall M&E fit out packages, estimated to be worth RM100-200m. Southern Score’s order book replenishment prospect remains well supported by a sizeable RM1.2bn tender pipeline, comprising DC (39%), residential (30%), and government-related buildings (30%).
Maintain BUY and TP of RM0.75
We keep our earnings forecast unchanged as this contract is in line with our assumption. We reiterate our BUY rating and target price at RM0.75, pegged to a target 18x PE multiple on FY27E EPS. We like Southern Score for its strategic expansion into the fast-growing DC sector, coupled with robust order book visibility from existing anchor clients, including PV and Radium. Key risks to our BUY call include unforeseen changes in government policies and raw material price fluctuations.
BUY (maintain)
LAST CLOSE PRICE: RM0.58
TARGET PRICE: RM0.75
TOTAL RETURN: 30.4%
COMPANY DATA
BLOOMBERG TICKER: SSB8 MK Equity
O/S SHARES (MN): 2,273
MARKET CAP (USD mn / RM mn): 309 / 1307
52 – WK HI/LO (RM): 0.67 / 0.38
3M Average Daily T/O (mn): 1.60
NET CASH/(DEBT) (RMm): 39.90
MAJOR SHAREHOLDERS (%)
SUPER ADVAN PROP: 44.7%
Gan Yee Hin: 14.2%
AmBank M Bhd: 4.5%
PRICE PERFORMANCE (%)
1MTH | 3MTH | YTD | |
---|---|---|---|
COMPANY | 15.2 | 23.9 | (3.1) |
FBMKLCI RETURN | 3.4 | 0.5 | (1.9) |
PRICE VS. FBMKLCI
Graph not available (image excluded as per requirements). This graph typically shows the stock price movement against the FBMKLCI index over time, illustrating periods of outperformance or underperformance. The Y-axis represents price (e.g., from 0.0 to 0.7), and the X-axis represents time (e.g., Aug-24 to Aug-25). Lines represent “SSB8 MK Equity” and “FBMKLCI Index”.
Source: Bloomberg
Key Financials
Y/E Jun | FY23 | FY24 | FY25E | FY26E | FY27E |
---|---|---|---|---|---|
Revenue (RMm) | 97.9 | 170.7 | 221.4 | 590.5 | 760.0 |
EBITDA (RMm) | 31.2 | 40.8 | 52.0 | 122.7 | 140.5 |
Pretax profit (RMm) | 32.6 | 41.5 | 52.4 | 122.4 | 140.5 |
Net profit (RMm) | 25.3 | 31.5 | 38.2 | 81.3 | 94.8 |
EPS (sen) | 1.1 | 1.4 | 1.7 | 3.6 | 4.2 |
PER (x) | 51.6 | 41.5 | 34.2 | 16.1 | 13.8 |
Core net profit (RMm) | 24.0 | 30.2 | 38.2 | 81.3 | 94.8 |
Core EPS (sen) | 1.1 | 1.3 | 1.7 | 3.6 | 4.2 |
Core EPS growth (%) | n.m | 25.5 | 26.5 | 113.1 | 16.5 |
Core PER (x) | 54.4 | 43.3 | 34.2 | 16.1 | 13.8 |
Net DPS (sen) | 1.0 | 1.0 | 1.0 | 2.0 | 2.0 |
Dividend Yield (%) | 1.7 | 1.7 | 1.7 | 3.5 | 3.5 |
EV/EBITDA (x) | 39.4 | 30.7 | 24.5 | 10.3 | 8.8 |
Chg in EPS (%) | |||||
Phillip/Consensus (%) | n.m | n.m | n.m |
Sources: Company, Bloomberg, Phillip Research forecasts
Kei Jun THONG
thong.keijun@phillipcapital.com.my
Contact Information (Regional Member Companies)
SINGAPORE
Phillip Securities Pte Ltd
Raffles City Tower
250, North Bridge Road #06-00
Singapore 179101
Tel +65 6533 6001
Fax +65 6535 6631
Website: www.poems.com.sg
MALAYSIA
Phillip Capital Sdn Bhd
B-18-6 Block B Level 18 Unit 6 Megan Avenue II,
No.12, Jalan Yap Kwan Seng, 50450 Kuala
Lumpur
Tel +603 2783 0300
Fax +603 2166 5099
Website: www.phillip.com.my
HONG KONG
Phillip Securities (HK) Ltd
11/F United Centre 95 Queensway
Hong Kong
Tel +852 2277 6600
Fax +852 2868 5307
Websites: www.phillip.com.hk
JAPAN
Phillip Securities Japan, Ltd.
4-2 Nihonbashi Kabuto-cho Chuo-ku,
Tokyo 103-0026
Tel +81-3 3666 2101
Fax +81-3 3666 6090
Website: www.phillip.co.jp
INDONESIA
PT Phillip Securities Indonesia
ANZ Tower Level 23B,
Jl Jend Sudirman Kav 33A
Jakarta 10220 – Indonesia
Tel +62-21 5790 0800
Fax +62-21 5790 0809
Website: www.phillip.co.id
CHINA
Phillip Financial Advisory (Shanghai) Co Ltd
No 550 Yan An East Road,
Ocean Tower Unit 2318,
Postal code 200001
Tel +86-21 5169 9200
Fax +86-21 6351 2940
Website: www.phillip.com.cn
THAILAND
Phillip Securities (Thailand) Public Co. Ltd
15th Floor, Vorawat Building,
849 Silom Road, Silom, Bangrak,
Bangkok 10500 Thailand
Tel +66-2 6351700 / 22680999
Fax +66-2 22680921
Website www.phillip.co.th
FRANCE
King & Shaxson Capital Limited
3rd Floor, 35 Rue de la Bienfaisance 75008
Paris France
Tel +33-1 45633100
Fax +33-1 45636017
Website: www.kingandshaxson.com
UNITED KINGDOM
King & Shaxson Capital Limited
6th Floor, Candlewick House,
120 Cannon Street,
London, EC4N 6AS
Tel +44-20 7426 5950
Fax +44-20 7626 1757
Website: www.kingandshaxson.com
UNITED STATES
Phillip Capital Inc
141 W Jackson Blvd Ste 3050
The Chicago Board of Trade Building
Chicago, IL 60604 USA
Tel +1-312 356 9000
Fax +1-312 356 9005
Website: www.phillipusa.com
AUSTRALIA
Phillip Capital Limited
Level 10, 330 Collins Street
Melbourne, Victoria 3000, Australia
Tel +61-03 8633 9803
Fax +61-03 8633 9899
Website: www.phillipcapital.com.au
CAMBODIA
Phillip Bank Plc
Ground Floor of B-Office Centre,#61-64,
Norodom Blvd Corner Street 306, Sangkat
Boeung Keng Kang 1, Khan Chamkamorn,
Phnom Penh, Cambodia
Tel: 855 (0) 7796 6151/855 (0) 1620 0769
Website: www.phillipbank.com.kh
INDIA
PhillipCapital (India) Private Limited
No.1, 18th Floor, Urmi Estate
95, Ganpatrao Kadam Marg
Lower Parel West, Mumbai 400-013
Maharashtra, India
Tel:+91-22-2300 2999/Fax:+91-22-2300 2969
Website: www.phillipcapital.in
TURKEY
PhillipCapital Menkul Degerler
Dr. Cemil Bengü Cad. Hak Is Merkezi
No. 2 Kat. 6A Caglayan
34403 Istanbul, Turkey
Tel: 0212 296 84 84
Fax: 0212 233 69 29
Website: www.phillipcapital.com.tr
DUBAI
Phillip Futures DMCC
Member of the Dubai Gold and
Commodities Exchange (DGCX)
Unit No 601, Plot No 58, White Crown Bldg,
Sheikh Zayed Road, P.O.Box 212291
Dubai-UAE
Tel: +971-4-3325052 / Fax: + 971-4-3328895
Contact Information (Phillip Malaysia Investor Centres)
MALAYSIA
Phillip Investor Centre – Alor Setar (Kedah)
Lot T-30 2nd Floor,
Wisma PKNK, Jalan Sultan Badlisha,
05000 Alor Setar, Kedah
Tel: +604 731 7088 / Fax: 604 731 8428
Website: www.phillip.com.my
MALAYSIA
Phillip Investor Centre – Johor Bahru (Johor)
15-01A, Jalan Molek 1/29,
Taman Molek, 81100 Johor Bahru,
Johor Darul Takzim, Malaysia
Tel: +607 352 1808 / Fax: 607 352 4808
Website: www.phillip.com.my
MALAYSIA
Phillip Investor Centre – Skudai (Johor)
9A, Jalan Sutera Tanjung 8/2,
Taman Sutera Utama,
81300 Skudai, Johor, Malaysia.
Tel: +607 557 2188 / Fax: 607 557 8788
Website: www.phillip.com.my
MALAYSIA
Phillip Investor Centre – Kluang (Johor)
No. 73, 1st Floor,
Jalan Rambutan, 86000 Kluang.
Tel: +607 771 7922 / Fax: 607 771 7909
Website: www.phillip.com.my
MALAYSIA
Phillip Investor Centre – Kota Damansara (Petaling Jaya)
12A, Jalan PJU 5/8,
Dataran Sunway, Kota Damansara,
47810 Petaling Jaya, Selangor, Malaysia.
Tel: +603 9212 2818 / Fax: 603 6140 7133
Website: www.phillip.com.my
MALAYSIA
Phillip Investor Centre – Kota Kinabalu (Sabah)
Lot No. G-4, Ground Floor,
Menara MAA, No 6, Lorong Api-Api 1,
88000 Kota Kinabalu, Sabah.
Tel: +6088 335 346 / Fax: –
Website: www.phillip.com.my
MALAYSIA
Phillip Investor Centre – Kuantan (Pahang)
1st Floor, B400,
Jalan Beserah, 25300 Kuantan.
Tel: +609 566 0800 / Fax: 609 566 0801
Website: www.phillip.com.my
MALAYSIA
Phillip Investor Centre – Melaka
No. 542A, Jalan Merdeka,
Taman Melaka Raya,
75000 Melaka, Malaysia
Tel: +606 292 0018 / Fax: 606 292 4511
Website: www.phillip.com.my
MALAYSIA
Phillip Investor Centre – Penang
No. 29A Ground Floor Suite 2, Beach Street,
10300 Penang, Malaysia.
Tel: +604 202 0039 / Fax: 607 261 3822
Website: www.phillip.com.my
MALAYSIA
Phillip Investor Centre – Kuching (Sarawak)
Lot 2650 1st Floor, Suite A, Block 10 KCLD
Central Park Commercial Centre,
3rd Mile, Jalan Rock, 93200, Kuching,
Sarawak, Malaysia.
Tel: +6082 247 633 / Fax: 6082 245 644
Website: www.phillip.com.my
MALAYSIA
Phillip Investor Centre – Sibu (Sarawak)
No. 6B Jalan Bako,
96000 Sibu, Sarawak.
Tel: +6084 377 933 / Fax: –
Website: www.phillip.com.my
Disclaimers
Legal and Regulatory Notices (Electronic Communications)
©2018 PRSB.
Important disclosures
This research report is strictly confidential and has been prepared for information purposes only by Phillip Research Sdn Bhd (“PRSB”), a subsidiary of Phillip Capital Holdings Sdn Bhd (“PCH”) and is meant for circulation to its clients and clients of other subsidiaries companies of PCH particularly Phillip Mutual Berhad (“PMB”), Phillip Capital Management Sdn Bhd (“PCM”), Phillip Wealth Planners Sdn Bhd (“PWP”) and Phillip Capital Sdn Bhd (“PCSB”) (collectively refer to as Phillip Group other licensed intermediaries (“PGOLI”)) only or such other persons as may be deemed eligible to receive such research report, information or opinion contained herein. Neither the publication/communication nor any portion hereof may be reprinted, distributed, sold, resold, redistributed, copied, reproduced, published, republished, displayed, posted or transmitted in any form or media or by any means without the written consent of PRSB.
The policy of PRSB is to only publish research that is impartial, independent, clear, fair, and not misleading. Analysts never receive compensation from companies they cover. Regulations or market practice of some jurisdictions/markets prescribe certain disclosures to be made for certain actual, potential or perceived conflicts of interests relating to a research report as below. This research disclosure is for your information only and does not constitute any recommendation, representation or warranty. Absence of a disclosable position should not be taken as endorsement on the validity or quality of the research report or recommendation.
To maintain the independence and integrity of PRSB’s research, PGOLI activities such as fund management, dealing in securities (restricted to unit trust and private retirement scheme), dealing in derivatives, clearing for derivatives, financial planning and research business lines are distinct from one another. This means that PRSB is not part of and does not report to any of PGOLI. Accordingly, PGOLI does not supervise nor control the activities of PRSB’s research analysts. PRSB’s research analysts report to the Head of Research, who in turn report to PRSB’s senior management.
PRSB and PGOLI have in place internal controls designed to manage conflicts of interest that may arise as a result of PGOLI engaging in fund management, dealing in securities (restricted to unit trust and private retirement scheme), dealing in derivatives, clearing for derivatives, financial planning and PRSB activities. Some examples of these controls include: the use of information barriers and other information controls designed to ensure that confidential information is only shared on a “need to know” basis and in compliance with PRSB and PGOLI’s Chinese Wall policies and procedures; measures designed to ensure that interactions that may occur among PRSB’s research personnel, fund management, dealing in securities (restricted to unit trust and private retirement scheme), dealing in derivatives, clearing for derivatives, and financial planning, PGOLI’s financial product issuers and PRSB’s research analysts do not compromise the integrity and independence of PRSB’s research.
Neither analysts nor their household members/associates/may have a financial interest in, or be an officer, director or advisory board member of companies covered by the analyst unless disclosed herein. In circumstances where an analyst has a pre-existing holding in any securities under coverage, those holdings are grandfathered and the analyst is prohibited from trading such securities up to the date of the publication of this research report.
Unless specified otherwise, PRSB did not receive investment banking/non-investment banking income from, and did not manage/co-manage a public offering for, the listed company during the past 12 months, and it does not expect to receive investment banking compensation from the listed company within the coming three months. Unless mentioned otherwise, PRSB does not own a material disclosable position, and does not make a market, in the securities.
We hereby certify that the views expressed in this research report accurately reflect our views about the securities and/or the issuers and that no part of our compensation were or will be directly or indirectly related to the specific recommendation or views contained in this report or to any investment banking relationship with the subject company covered in this report (for the past one year) or otherwise any other relationship with such company which leads to receipt of fees from the company except in ordinary course of business of the company. We hereby confirm that our analyst(s) has/have not been placed under any undue influence, intervention or pressure by any person(s) in compiling this research report. This report is prepared without any intention to raise, lower or maintaining the price of the securities covered or to induce the recipient to buy or sell the securities covered. In addition, our analyst(s) included herein attest that he/she/they was/were not in possession of any material, non-public price sensitive information regarding the subject company at the time of publication of the report. Save from the disclosure below (if any), we are not aware of any material conflict of interest.
PRSB Investment and Sector Definition:
Equity:
BUY: Total stock return expected to exceed +10% over 12-month period
HOLD: Total stock return to be between -10% and +10% over a 12-month period
SELL: Total stock return is expected to below 10% over a 12-month period
Sector:
OVERWEIGHT: The sector is expected to outperform the overall FBMKLCI over the next 12 months
NEUTRAL: The sector is to perform in line with the overall FBMKLCI market over the next 12 months
UNDERWEIGHT: The sector is expected to underperform the overall FBMKLCI market over the next 12 months
For a history of the recommendations and price targets for companies mentioned in this report, as well as company specific disclosures, please write to: Phillip Research Sdn Bhd, B-18-6, Block B Level 18, Megan Avenue II, 12 Jalan Yap Kwan Seng, 50450 Kuala Lumpur, Malaysia.
The information, opinions and estimates herein are not directed at, or intended for distribution to or use by, any person or entity in any jurisdiction where doing so would be contrary to law or regulation or which would subject PRSB and/or its associate companies to any additional registration or licensing requirement within such jurisdiction. The information and statistical data herein have been obtained from sources we believe to be reliable. Such information has not been independently verified and we make no representation or warranty as to its accuracy, completeness or correctness. Any opinions or estimates herein reflect the judgment of PRSB at the date of this publication/communication and are subject to change at any time without notice. Where any part of the information, opinions or estimates contained herein reflects the views and opinions of a sales person (include but not limited to Financial Planners and Marketing Representative or a non-analyst), such views and opinions may not correspond to the published view of PRSB. This is not a solicitation or any offer to buy or sell. This publication/communication is for information purposes only and does not constitute any recommendation, representation, warranty or guarantee of performance. Any price target given in the report may be projected from one or more valuation models and hence any price target may be subject to the inherent risk of the selected model as well as other external risk factors.