SkyWorld Dev. Group Bhd [A Step Closer to Penang Affordable Housing]
Company Update
Wednesday, July 9, 2025
Ng Hong Tong
hongtong@mersec.com.my
Main Market
Property Sector
BUY
TP: RM0.64(→)
Last Closing Price: RM0.44
A Step Closer to Penang Affordable Housing
SkyWorld has acquired a 25.9-acre land in Bandar Cassia, Penang from PDC for RM48.5m. This deal forms part of the phase acquisition agreement with the PDC for total land size of 161.5 acres and paves way for SkyWorld to launch its first affordable housing project in Penang with an estimated GDV of RM849m, targeted for launch in 2HFY26E. Notably, the acquisition cost translates into a land-to-GDV cost of just 5.7%, well below SkyWorld’s historical average of 14-16%. This favourable entry cost should enhance its margin resilience, enabling SkyWorld to better manage input cost fluctuations and preserve profitability across future launches. Despite its strong earnings visibility, SkyWorld’s share price has declined 23% YTD, which we view as unjustified. Valuations remain attractive, with the stock trading at 7.9x FY26 PE and 0.47x PB, both below the sector average of 9.9x and 0.64x respectively. Supported by a solid project launches pipeline and attractive valuation with decent 3.0% net dividend yield, we maintain our “accumulate on weakness” stance. We reiterate our BUY call with an unchanged TP of RM0.64, derived from 65% discount to our estimated RNAV of RM1.84 per share.
Contract details. SkyWorld, via its wholly-owned subsidiary SkyWorld Cassia Development Sdn Bhd (formerly SkyAvana Development Sdn Bhd), has entered into a Sale and Purchase Agreement with Penang Development Corporation (PDC) on 8 July 2025 to acquire a 25.9-acre of land, a parcel within the larger 161.5-acre of land in Bandar Cassia, Seberang Perai Selatan, Penang, for a total purchase consideration of RM48.5m or RM43 psf.
Setting for its Penang affordable housing project. This land parcel acquisition forms part of the phased acquisition agreement with the PDC for a total of 161.5 acres land in Batu Kawan. The staggered acquisition enables SkyWorld to preserve its cash flow and limit upfront capital commitment. This acquisition paves the way for the group to launch its first affordable housing project in Penang (Cassia – Phase 1) with an estimated GDV of RM849m, targeted for launch in 2HFY26E. We view this development positively as it enhances the group’s long-term earnings visibility and expands its presence into a high-demand mass market housing segment in the northern region.
Our takes. We view this acquisition to be attractive, given the purchase consideration of RM48.5m only represent a land-to-GDV cost of approximately 5.7%, which is well below its historical average of 14-16%. The favourable entry cost should enhance its margin resilience, enabling SkyWorld to better manage input cost fluctuations and preserve profitability across future launches. Despite of SkyWorld robust earnings visibility, the stock has underperformed, declining 23% YTD, which we believe is unjustified. Valuation remains compelling, with the stock trading at only 7.9x FY26E PE and 0.47x FY26E PB, versus the broader Bursa Malaysia Property Index at 9.9x PER and 0.64x PB. Given the SkyWorld’s strong project pipeline and attractive valuation with decent net dividend yield of 3%, we reiterate our accumulate on weakness stance
Our earnings forecast maintained. We keep our FY26-27 earnings forecasts unchanged at this juncture, as this land acquisition is within our expectation for SkyWorld’s RM13bn affordable housing project in Penang. No change to our TP of RM0.64 based on a 65% discount to our estimated RNAV of RM1.84 per share. We continue to like SkyWorld for its strong position in the affordable housing segment (cushioned by strong demand and supportive government policy), strong earning visibility backed by robust RM2.2bn GDV project launches pipeline and PPVC adoption to support growth.
Share Price Performance
Business Overview
SkyWorld Development Group Berhad (SkyWorld), a property developer that focuses on the development of residential and commercial properties.
Return Information
KLCI (pts) | 1,530.1 |
YTD KLCI chg. | (6.8) |
YTD Stock Price chg. | (23.0) |
Price Performance
1M | 3M | 12M | |
---|---|---|---|
Absolute (%) | (5.4) | 13.0 | (32.0) |
Relative to KLCI (%) | (4.5) | 7.0 | (26.8) |
Stock Information
Market Cap (RM m) | 435.0 |
Issued Shares (m) | 1,000.0 |
52-week High (RM) | 0.660 |
52-week Low (RM) | 0.385 |
Est. Free Float (%) | 27.3 |
Beta vs FBM KLCI | 0.91 |
3-month Avg Vol. (m) | 0.30 |
Shariah Compliant | Yes |
Bloomberg Ticker | SKYWLD MK |
Top 3 Shareholders
% | |
---|---|
Datuk Seri Ng Thien Phing | 44.4 |
Datuk Lam Soo Keng @ Low Soo Keong | 10.3 |
Lee Chee Seng | 5.0 |
FY DEC (RM m)
FY25A | FY26E | FY27E | |
---|---|---|---|
Revenue | 445.4 | 548.7 | 932.1 |
EBITDA | 97.5 | 107.3 | 161.9 |
PBT | 82.8 | 87.4 | 140.6 |
Net Profit | 54.2 | 66.4 | 106.9 |
Core Net Profit | 54.2 | 66.4 | 106.9 |
Core EPS (sen) | 4.6 | 5.6 | 9.0 |
Core EPS Growth (%) | (49.1) | 22.6 | 60.9 |
Net DPS (sen) | 1.5 | 1.3 | 2.1 |
BV Per Share (sen) | 87.8 | 93.1 | 112.4 |
Net Div. Yield (%) | 1.6 | 1.9 | 2.5 |
P/E (x) | 9.6 | 7.9 | 3.9 |
P/B (x) | 0.5 | 0.5 | 0.4 |
ROE (%) | 6.2 | 7.1 | 11.9 |
Key Financial Data
Balance Sheet
FYE Dec | FY23 | FY24 | FY25 | FY26E | FY27E |
---|---|---|---|---|---|
PPE | 23.7 | 31.6 | 33.5 | 38.6 | 50.0 |
Trade and other receivables | 52.1 | 112.5 | 236.5 | 88.5 | 145.6 |
Contract Assets | 175.1 | 96.1 | 38.7 | 42.2 | 71.7 |
Tax asset | 12.6 | 15.3 | 16.3 | 16.3 | 16.3 |
Other assets | 816.6 | 803.3 | 849.3 | 744.2 | 840.1 |
Deposit, bank and cash | 237.7 | 499.9 | 349.6 | 646.3 | 659.3 |
Assets | 1,317.7 | 1,558.6 | 1,523.8 | 1,559.9 | 1,766.8 |
LT borrowings | 323.9 | 276.1 | 188.8 | 188.8 | 188.8 |
ST borrowings | 159.2 | 213.4 | 260.4 | 260.4 | 260.4 |
Payables | 212.4 | 196.1 | 184.3 | 167.2 | 288.6 |
Other liabilities | 6.5 | 30.1 | 12.2 | 12.2 | 12.2 |
Liabilities | 702.0 | 715.8 | 645.7 | 628.6 | 750.1 |
Share capital | 62.5 | 245.0 | 245.0 | 245.0 | 245.0 |
Reserves and retained earning | 547.3 | 601.1 | 633.2 | 686.3 | 771.8 |
Shareholder’s equity | 609.8 | 846.1 | 878.1 | 931.3 | 1,016.8 |
NCI | 5.9 | (3.3) | (0.0) | (0.0) | (0.0) |
Equity | 615.7 | 842.8 | 878.1 | 931.2 | 1,016.7 |
Equity and Liabilities | 1,317.7 | 1,558.6 | 1,523.8 | 1,559.9 | 1,766.8 |
Income Statement
FYE Dec | FY23 | FY24 | FY25 | FY26E | FY27E |
---|---|---|---|---|---|
Revenue | 841.4 | 688.0 | 445.4 | 548.7 | 932.1 |
EBITDA | 217.9 | 172.8 | 97.5 | 107.3 | 161.9 |
Depn & amort | 2.1 | 4.9 | 6.7 | 5.8 | 7.2 |
Net interest expense | (11.2) | (8.4) | (8.1) | (7.4) | (7.4) |
Associates & JV | |||||
EI | |||||
Pretax profit | 204.8 | 159.9 | 82.8 | 87.4 | 140.6 |
Taxation | (54.1) | (53.4) | (28.6) | (21.0) | (33.8) |
MI | |||||
Net profit | 150.7 | 106.5 | 54.2 | 66.4 | 106.9 |
Core net profit | 150.7 | 106.5 | 54.2 | 66.4 | 106.9 |
Cash Flow Statement
FYE Dec | FY23 | FY24 | FY25 | FY26E | FY27E |
---|---|---|---|---|---|
Profit before taxation | 204.8 | 159.9 | 82.8 | 87.4 | 140.6 |
Depreciation & amortisation | 2.1 | 4.9 | 6.7 | 5.8 | 7.2 |
Changes in working capital | (203.3) | 47.9 | (131.6) | 248.7 | (61.0) |
Net interest received/ (paid) | (24.8) | (28.5) | (14.5) | (14.0) | (14.0) |
Share of associate profits | |||||
Tax paid | (79.3) | (49.6) | (39.4) | (21.0) | (33.8) |
Others | 12.8 | 18.3 | 4.9 | 7.4 | 7.4 |
Operating Cash Flow | (87.8) | 153.0 | (91.3) | 314.4 | 46.4 |
Capex | (26.1) | (26.1) | (8.7) | (11.0) | (18.6) |
Others | 3.9 | (53.8) | 29.4 | 6.6 | 6.6 |
Investing Cash Flow | (22.2) ▼ | (79.9) | 20.8 | (4.4) | (12.0) |
Issuance of shares | 166.4 | ||||
Changes in borrowings | 144.2 | (15.0) | (42.0) | ||
Dividends paid | (42.5) | (15.0) | (13.3) | (21.4) | |
Others | (0.0) | (4.0) | (0.0) | ||
Financing Cash Flow | 144.2 | 104.9 | (57.0) | (13.3) | (21.4) |
Net cash flow | 34.2 | 178.1 | (127.5) | 296.7 | 13.0 |
Forex | |||||
Beginning cash | 189.4 | 223.4 | 402.2 | 270.4 | 567.2 |
Ending cash | 223.6 | 401.5 | 274.7 | 567.2 | 580.2 |
Key Statistics & Ratios
FYE Dec | FY23 | FY24 | FY25 | FY26E | FY27E |
---|---|---|---|---|---|
Growth | |||||
Revenue | 6.4% | -18.2% | -35.3% | 23.2% | 69.9% |
EBITDA | 29.9% | -20.7% | -43.5% | 10.0% | 50.9% |
Pretax profit | 36.5% | -21.9% | -48.2% | 5.6% | 60.9% |
Net profit | 44.5% | -29.3% | -49.1% | 22.6% | 60.9% |
Core EPS | -3.6% | -29.3% | -49.1% | 22.6% | 60.9% |
Profitability | |||||
EBITDA margin | 25.9% | 25.1% | 21.9% | 19.6% | 17.4% |
Net profit margin | 17.9% | 15.5% | 12.2% | 12.1% | 11.5% |
Effective tax rate | 26.4% | 33.4% | 34.5% | 24.0% | 24.0% |
ROA | 11.4% | 6.8% | 3.6% | 4.3% | 6.0% |
ROE | 24.5% | 12.6% | 6.2% | 7.1% | 10.5% |
Leverage | |||||
Debt/ Assets (x) | 0.37 | 0.31 | 0.29 | 0.29 | 0.25 |
Debt/ Equity (x) | 0.78 | 0.58 | 0.51 | 0.48 | 0.44 |
Net debt/ equity (x) | 0.4 | Net Cash | 0.1 | Net Cash | Net Cash |
Key Drivers | |||||
GP margin | 35.5% | 36.8% | 37.2% | 36.0% | 35.0% |
PBT margin | 24.3% | 23.2% | 18.6% | 15.9% | 15.1% |
Unbilled sales (RM m) | 944.6 | 548.1 | 461.2 | 1,025.4 | 1,864.3 |
Valuation | |||||
EPS (sen) | 12.7 | 9.0 | 4.6 | 5.6 | 9.0 |
Core EPS (sen) | 12.7 | 9.0 | 4.6 | 5.6 | 9.0 |
P/E (x) | 3.5 | 4.9 | 9.6 | 7.9 | 4.9 |
EV/EBITDA (x) | 3.1 | 2.5 | 5.5 | 2.3 | 0.9 |
Net DPS (sen) | 2.3 | 1.5 | 1.3 | 2.1 | |
Yield | 0.0% | 5.1% | 3.4% | 3.0% | 4.9% |
BV per share (RM) | 0.62 | 0.84 | 0.88 | 0.93 | 1.12 |
P/BV (X) | 0.7 | 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.
Accordingly, neither Mercury Securities nor any of its holding company, related companies, directors, employees, agents and/or associates nor person connected to it accept any liability whatsoever for any direct, indirect, or consequential losses (including loss of profits) or damages that may arise from the use or reliance on the information or opinions in this publication. Any information, opinions or recommendations contained herein are subject to change at any time without prior notice. Mercury Securities has no obligation to update its opinion or the information in this report.
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.
Mercury Securities and its holding company, related companies, directors, employees, agents, associates and/or person connected with it may, from time to time, hold any positions in the securities and/or capital market products (including but not limited to shares, warrants and/or derivatives), trade or otherwise effect transactions for its own account or the account of its customers or be materially interested in any securities mentioned herein or any securities related thereto, and may further act as market maker or have assumed underwriting commitment or deal with such securities and provide advisory, investment, share margin facility or other services for or do business with any companies or entities mentioned in this report. In reviewing the report, investors should be aware that any or all of the foregoing among other things, may give rise to real or potential conflict of interests and should exercise their own judgement before making any investment decisions.
This research report is being supplied to you on a strictly confidential basis solely for your information and is made strictly on the basis that it will remain confidential. All materials presented in this report, unless specifically indicated otherwise, are under copyright to Mercury Securities. This research report and its contents may not be reproduced, stored in a retrieval system, redistributed, transmitted, or passed on, directly or indirectly, to any person or published in whole or in part, or altered in any way, for any purpose.
This report may provide the addresses of, or contain hyperlinks to websites. Mercury Securities takes no responsibility for the content contained therein. Such addresses or hyperlinks (including addresses or hyperlinks to Mercury Securities own website material) are provided solely for your convenience. The information and the content of the linked site do not in any way form part of this report. Accessing such website or following such link through the report or Mercury Securities’ website shall be at your own risk.
This report is not directed to or intended for distribution or publication outside Malaysia. If you are outside Malaysia, you should have regard to the laws of the jurisdiction in which you are located.
The views expressed in this research report accurately reflect the analyst’s personal views about any and all of the subject securities or issuers; and no part of the research analyst’s compensation was, is or will be, directly or indirectly, related to the specific recommendations or views expressed in the report.
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:
Stock’s total return is expected to be +10% or better over the next 12 months (including dividend yield)
Stock’s total return is expected to be within +10% or -10% over the next 12 months (including dividend yield)
Stock’s total return is expected to be -10% or worse over the next 12 months (including dividend yield)
Published & Printed By:
MERCURY SECURITIES SDN BHD
Registration No. 198401000672 (113193-W)
L-7-2, No 2, Jalan Solaris, Solaris Mont’ Kiara, 50480 Kuala Lumpur
Telephone: (603) – 6203 7227
Website: www.mercurysecurities.com.my
Email: mercurykl@mersec.com.my