MGB Bhd: Keep Buy; Bucket In New Orderbook
MGB has secured a RM186m construction job from CI Medini Sdn Bhd to develop a 2-phased serviced apartment in Iskandar Puteri, Johor. This latest contract lifts FY25 YTD orderbook wins to RM381m, raising the outstanding orderbook to RM1.2bn, representing a healthy 2.1x cover of our FY25 construction sector revenue forecast. As the contract was secured from an external client, we expect margins to be lower than MGB’s usual high-rise construction projects, driven by the lack of related-party cost synergies and heightened construction pricing competition in the crowded Johor’s property market. We expect MGB to remain on track to achieve our FY25 orderbook replenishment target, supported by upcoming LBS Bina’s planned RM2.6bn GDV worth of property launches in 2HFY25 and potential contributions from its own pocket land developments in Puchong and Cameron Highlands. Besides, MGB’s first deal with Creed Group could pave the way for future wins from CI Medini’s multi-phase Iskandar Puteri projects, diversifying its client base and strengthening revenue resilience. As the win is within our orderbook assumption, we maintain our valuation. We reiterate our BUY call with an unchanged SOP-derived TP of RM1.09, valuing the construction division at 11x FY25E EPS and the property segment at a 40% discount to RNAV.
Contract details.
MGB’s wholly-owned unit, MGB Construction and Engineering Sdn Bhd has secured a RM186m contract from CI Medini Sdn Bhd to build serviced apartments in Iskandar Puteri, Johor. The contract to be conducted in two-phase with the phase 1 entails a 32-storey tower comprising 405 units, a seven-storey podium car park, and facilities on the eighth floor, with construction slated to commence on 1 Sept 2025 and targeted for completion in Nov 2027. While for phase 2, it involves a 31-storey tower with 397 units, scheduled for delivery within 18 months from its yet-to-be-confirmed start date.
Healthy orderbook.
With this latest win, MGB’s YTD job wins total RM381m, boosting its orderbook to RM1.2bn, translating into a 2.1x our FY25 construction revenue forecast, enhancing its earnings visibility. As the contract was secured from an external client rather than parent company LBS Bina, we expect project margins to be lower than those of MGB’s typical high-rise residential jobs, given the lack of related-party cost synergies and heightened construction job pricing competition in Johor’s crowded property market.
Our takes.
With MGB’s YTD orderbook replenishment stood at RM381m (versus our FY25 assumption of RM700m), we believe MGB is on track to secure the remainder, driven by steady inflow of in-house projects, with LBS Bina targeting over RM2.6bn worth of property launches in 2HFY25 and potential contributions from MGB’s own pocket land developments, including a 670-unit condominium project in Puchong (GDV: RM271m) and a 324-unit apartment project in Cameron Highlands (GDV: RM107m). Besides, we view this maiden engagement between MGB and Creed Group (the owner of Cl Medini) as strategically important, as it potentially open the door for MGB to repeat job wins from CI Medini’s sizeable development pipeline in Iskandar Puteri (multi-phases) in the future. This external client diversification could reduce reliance on LBS-related projects, improving revenue mix resilience.
No changes to our forecast.
We maintain our FY25-26 earnings forecasts and RM700m order book replenishment target, as the latest contract win is within our expectations. We continue to like MGB for its focus on affordable housing and healthy construction order book, complemented by its expertise in IBS solutions.
MGB provides construction and engineering services, including design and build, project management, civil engineering, value engineering, geotechnical specialization, and manufacturing of IBS precast concrete products. |
KLCI (pts) | 1,567.9 |
YTD KLCI chg. | (4.5) |
YTD Stock Price chg. | (32.4) |
1M | 3M | 12M | |
---|---|---|---|
Absolute (%) | (7.4) | (19.4) | (41.5) |
Relative to KLCI (%) | (10.2) | (18.5) | (38.9) |
Market Cap (RM m) | 295.8 |
Issued Shares (m) | 591.7 |
52-week High (RM) | 0.840 |
52-week Low (RM) | 0.500 |
Est. Free Float (%) | 22.3 |
Beta vs FBM KLCI | 0.87 |
3-month Avg Vol. (m) | 0.12 |
Shariah Compliant | Yes |
Bloomberg Ticker | MLG MK |
% | |
---|---|
LBS Bina | 57.8 |
Lim Lit Chek | 13.3 |
Kumpulan Wang | 11.1 |
FY DEC (RM m) | FY24A | FY25E | FY26E |
---|---|---|---|
Revenue | 1,032.6 | 1,288.4 | 1,309.9 |
EBITDA | 115.0 | 114.5 | 119.0 |
PBT | 87.1 | 84.2 | 92.1 |
Net Profit | 61.7 | 64.0 | 70.0 |
Core Net Profit | 61.7 | 64.0 | 70.0 |
Core EPS (sen) | 10.4 | 10.8 | 11.8 |
Core EPS Growth (%) | 22.2 | 3.8 | 9.4 |
Net DPS (sen) | 1.5 | 3.3 | 3.6 |
BV Per Share (sen) | 102.3 | 109.9 | 118.2 |
Net Div. Yield (%) | 3.0 | 6.5 | 7.1 |
P/E (x) | 4.8 | 4.6 | 4.2 |
ROE (%) | 10.2 | 9.8 | 10.0 |
Key Financial Data
FYE Dec | FY22 | FY23 | FY24 | FY25F | FY26F |
---|---|---|---|---|---|
PPE | 21.5 | 34.1 | 84.8 | 71.7 | 62.1 |
Rights of use of assets | 83.0 | 93.4 | 59.1 | 54.2 | 49.8 |
Contract Assets | 146.4 | 62.9 | 80.7 | 32.4 | 52.4 |
Amount due from related parties | 248.4 | 345.9 | 280.4 | 283.6 | 389.4 |
Other assets | 363.9 | 534.0 | 517.9 | 717.1 | 634.7 |
Deposit, bank and cash | 53.4 | 52.6 | 100.2 | 75.2 | 90.0 |
Assets | 916.8 | 1,123.0 | 1,123.2 | 1,234.3 | 1,278.4 |
LT borrowings | 44.8 | 38.5 | 50.9 | 50.9 | 50.9 |
ST borrowings | 47.8 | 30.1 | 13.9 | 13.9 | 13.9 |
Payables | 246.9 | 377.9 | 371.8 | 438.1 | 433.2 |
Other liabilities | 70.5 | 121.9 | 81.3 | 81.3 | 81.3 |
Liabilities | 410.1 | 568.5 | 517.9 | 584.2 | 579.3 |
Share capital | 388.2 | 388.2 | 388.2 | 388.2 | 388.2 |
Reserves and retained earning | 119.2 | 164.7 | 213.9 | 258.7 | 307.8 |
Shareholder’s equity | 507.4 | 552.9 | 602.1 | 646.9 | 696.0 |
NCI | (0.7) | 1.6 | 3.2 | 3.2 | 3.2 |
Equity | 506.7 | 554.5 | 605.3 | 650.1 | 699.1 |
Equity and Liabilities | 916.8 | 1,123.0 | 1,123.2 | 1,234.3 | 1,278.4 |
FYE Dec | FY22 | FY23 | FY24 | FY25F | FY26F |
---|---|---|---|---|---|
Revenue | 612.8 | 971.8 | 1,032.0 | 1,288.4 | 1,390.9 |
EBITDA | 46.1 | 92.9 | 115.0 | 114.5 | 119.0 |
Depn & amort | 15.6 | 18.5 | 21.8 | 26.5 | 23.1 |
Net interest expense | (5.5) | (6.1) | (7.2) | (4.9) | (4.9) |
Associates & JV | 0.2 | 0.2 | 0.6 | 0.6 | 0.6 |
EI | |||||
Pretax profit | 25.6 | 69.2 | 87.1 | 84.2 | 92.1 |
Taxation | (11.4) | (18.7) | (25.5) | (20.2) | (22.1) |
MI | |||||
Net profit | 14.2 | 50.5 | 61.7 | 64.0 | 70.0 |
Core net profit | 14.2 | 50.6 | 56.4 | 64.0 | 70.0 |
FYE Dec | FY22 | FY23 | FY24 | FY25F | FY26F |
---|---|---|---|---|---|
Profit before taxation | 25.6 | 69.2 | 87.1 | 84.2 | 92.1 |
Depreciation & amortisation | 15.6 | 18.5 | 21.8 | 26.5 | 23.1 |
Changes in working capital | (30.9) | (18.1) | 18.3 | (88.7) | (49.1) |
Net interest received/ (paid) | (9.5) | (7.6) | (5.4) | (4.9) | (5.3) |
Share of associate profits | 0.2 | 0.2 | 0.6 | ||
Tax paid | (13.8) | (16.6) | (27.0) | (20.2) | (22.1) |
Others | 40.5 | 46.5 | 47.9 | 51.8 | 50.9 |
Operating Cash Flow | 27.7 | 92.1 | 143.3 | 48.8 | 89.6 |
Capex | (3.1) | (13.6) | (7.0) | (7.7) | (8.3) |
Others | 0.2 | 0.7 | (16.4) | ||
Investing Cash Flow | (2.9) | (12.9) | (23.4) | (7.7) | (8.3) |
Issuance of shares | |||||
Changes in borrowings | 27.4 | (21.3) | |||
Dividends paid | (5.4) | (3.0) | (9.7) | (19.2) | (21.0) |
Others | (14.2) | (16.7) | |||
Financing Cash Flow | 7.8 | (40.9) | (9.7) | (19.2) | (21.0) |
Net cash flow | 1.3 | 1.4 | 51.6 | (25.0) | 14.7 |
Forex | |||||
Beginning cash | 32.4 | 33.8 | 35.0 | 84.5 | 59.5 |
Ending cash | 33.8 | 35.2 | 86.5 | 59.5 | 74.2 |
Key Statistics & Ratios
FYE Dec | FY22 | FY23 | FY24 | FY25F | FY26F |
---|---|---|---|---|---|
Growth | |||||
Revenue | 3.2% | 58.6% | 6.2% | 24.8% | 8.0% |
EBITDA | -24.1% | 101.5% | 23.8% | -0.4% | 3.9% |
Pretax profit | -35.9% | 170.2% | 25.9% | -3.3% | 9.4% |
Net profit | -46.5% | 255.1% | 22.2% | 3.8% | 9.4% |
Core EPS | -46.5% | 255.1% | 22.2% | 3.8% | 9.4% |
Profitability | |||||
EBITDA margin | 7.5% | 9.6% | 11.1% | 8.9% | 8.6% |
Net profit margin | 2.3% | 5.2% | 6.0% | 5.0% | 5.0% |
Effective tax rate | 44.5% | 27.1% | 29.2% | 24.0% | 24.0% |
ROA | 1.6% | 4.5% | 5.5% | 5.2% | 5.5% |
ROE | 2.8% | 9.1% | 10.2% | 9.8% | 10.0% |
Leverage | |||||
Debt/ Assets (x) | 0.10 | 0.06 | 0.06 | 0.05 | 0.05 |
Debt/ Equity (x) | 0.18 | 0.12 | 0.11 | 0.10 | 0.09 |
Net debt/ equity (x) | 0.08 | 0.03 | Net cash | Net cash | Net cash |
Key Drivers
FYE Dec | FY22 | FY23 | FY24 | FY25F | FY26F |
---|---|---|---|---|---|
Construction order book (RM m) | 1,930 | 1,140 | 1,100 | 1,080 | 1,060 |
Order book replenishment (RM m) | 673 | 969 | 396 | 700 | 800 |
PBT margin | 4% | 5% | 2% | 6% | 6% |
Valuation
FYE Dec | FY22 | FY23 | FY24 | FY25F | FY26F |
---|---|---|---|---|---|
EPS (sen) | 2.4 | 8.5 | 10.4 | 10.8 | 11.8 |
Core EPS (sen) | 2.4 | 8.5 | 10.4 | 10.8 | 11.8 |
P/E (x) | 20.8 | 5.9 | 4.8 | 4.6 | 4.2 |
EV/EBITDA (x) | 7.3 | 3.4 | 2.3 | 2.5 | 2.3 |
Net DPS (sen) | 0.5 | 1.6 | 1.5 | 3.2 | 3.6 |
Yield | 1.0% | 3.2% | 3.0% | 6.5% | 7.1% |
BV per share (RM) | 0.86 | 0.94 | 1.02 | 1.10 | 1.18 |
P/BV (X) | 0.6 | 0.5 | 0.5 | 0.5 | 0.4 |
Disclaimer & Disclosure of Conflict of Interest
The information contained in this report is based on data obtained from data and sources believed to be reliable at the time of issue of this report. However, the data and/or sources have not been independently verified and as such, no representation, express or implied, are made as to the accuracy, adequacy, completeness or reliability of the information or opinions in this report.
This report may contain forward-looking statements which are often but not always identified by the use of words such as “believe”, “estimate”, “intend” and “expect” and statements that an event or result “may”, “will” or “might” occur or be achieved and other similar expressions. Such forward-looking statements are based on assumptions made and information currently available to Mercury Securities Sdn Bhd. (“Mercury Securities”) and are subject to known and unknown risks, uncertainties and other factors which may cause the actual results, performance or achievement to be materially different from any future results, performance or achievement, expressed or implied by such forward-looking statements. Caution should be taken with respect to such statements and recipients of this report should not place undue reliance on any such forward-looking statements. Mercury Securities expressly disclaims any obligation to update or revise any forward-looking statements, whether as a result of new information, future events or circumstances after the date of this publication or to reflect the occurrence of unanticipated events.
This report does not have regard to the specific investment objectives, financial situation and particular needs of any specific person. Accordingly, investors are advised to make their own independent evaluation of the information contained in this report and seek advice from, amongst others, tax, accounting, financial planner, legal or other business professionals regarding the appropriateness of investing in any securities or the investment strategies discussed or recommended in this report. Nothing in this report constitutes investment, legal, accounting or tax advice or a representation that any investment or strategy is suitable or appropriate to your individual circumstances or otherwise represents a personal recommendation to you. This report is not intended, and should not under no circumstances be considered as an offer to sell or a solicitation of any offer or a solicitation or expression of views to influence any one to buy or sell the securities referred to herein or any related financial instruments.
Recommendation Rating
Mercury Securities maintains a list of stock coverage. Stock can be added or dropped subject to needs with or without notice. Hence, the recommendation rating only applicable to stocks under the list. Stocks out of the coverage list will not carry recommendation rating as the analyst may not follow the stocks adequately.
Mercury Securities has the following recommendation rating: