99 SPEEDMART
liew-jin-sheng@ambankgroup.com
+603 2036 1687
0 | |
---|---|
Fair value | |
EPS | |
YE to Dec |
FY24 | FY25F | FY26F | FY27F | |
---|---|---|---|---|
Revenue (RM mil) | 9,981.6 | 11,199.2 | 12,289.4 | 13,264.2 |
Core net profit (RM mil) | 533.3 | 623.5 | 692.3 | 750.5 |
FD Core EPS (sen) | 5.8 | 7.4 | 8.2 | 8.9 |
FD Core EPS growth (%) | 27.2 | 11.0 | 8.4 | |
Consensus Net Profit (RM mil) | 584.9 | 662.7 | 772.7 | |
DPS (sen) | 1.3 | 3.7 | 4.1 | 4.5 |
PE (x) | 42.8 | 33.7 | 30.3 | 28.0 |
EV/EBITDA (x) | 22.1 | 17.5 | 16.4 | 15.1 |
Div yield (%) | 0.5 | 1.5 | 1.6 | 1.8 |
ROE (%) | 46.2 | 35.9 | 33.5 | 31.0 |
Net Gearing (%) | nm | nm | nm | nm |
Shares Outstanding (million) | 8,400.0 |
Market Cap (RMmil) | 21,000.0 |
Book Value (RM/Share) | 0.19 |
P/BV (X) | 13.3 |
ROE (%) | 46.2 |
Net Gearing (%) |
- Lee LYG Holdings (51.5%)
- Lee Thiam Wah (28.2%)
- EPF (5.4%)
Free Float | 11.5 |
Avg Daily Value (RMmil) | 12.9 |
3mth | 6mth | 12mth | |
---|---|---|---|
Absolute (%) | 14.7 | 19.0 | |
Relative (%) | 13.7 | 19.0 |
- We maintain our BUY recommendation on 99 Speedmart with a higher TP of RM2.90, based on target PE of 35x FY26F. We continue to favour 99 Speedmart for their dominant market share in the mini-market segment and strong bargaining power. We raise our target PE multiple to 35x-2SD above its historical average since listing—to reflect the scarcity premium of a consumer staple like 99, which has a resilient prospect amid an uncertain macro environment. We have raised our earnings forecast for FY25F/26F/FY27F by 4.2%/6.0%/6.2% respectively as we expect stronger quarters ahead. 1HFY25 results were within expectations with a solid 3.7% SSSG, while the outlook remains bright with extended operating hours and PMX’s recently announced relief measures.
- Maintain BUY for resilient earnings and prime policy beneficiary. We maintain our BUY call with a higher TP of RM2.90, based on a target PE of 35x FY26F. We raise our target PE multiple to 35x—2SD above its historical average since listing—to reflect the scarcity premium of a consumer staple, which has a resilient prospect amid an uncertain macro environment. We have raised our earnings forecast for FY25F/26F/FY27F by 4.2%/6.0%/6.2% respectively (Exhibit 2) as we expect stronger quarters ahead.
- Slightly ahead. 1HFY25 core net profit (CNP) rose 12.5% YoY to RM300.9mil, accounting for 50% and 51% of our and consensus full-year estimates, respectively. We deem the results slightly above expectations as we expect stronger quarters ahead, to be driven by government relief measures and store expansion. Revenue grew 9.8% YoY, broadly in line with outlet growth. Gross profit margin improved slightly to 12.0% (+0.3ppt YoY), helping to cushion the impact of higher staff costs following the minimum wage adjustment. 2QFY25 CNP rose a robust 19.2% YoY, underpinned by stronger consumer purchasing power following the minimum wage hike and government social assistance initiatives.
- Robust SSSG; longer operating hours to lift sales. In 1HFY25, SSSG remained strong at +3.7%, underpinned by a 10.5% YoY increase in transaction volume. The average basket size was stable at RM21.40. A positive development – effective 1 July 2025, the group extended operating hours nationwide, with outlets now opening an additional hour earlier from 9:00 AM, which is expected to further support SSSG.
- Prime beneficiary of PMX relief measures. 99 Speedmart is poised to be the prime beneficiary of the cost-of-living relief measures announced by PMX on 23 July 2025, which will provide at least RM2.8bil in direct disposable income support. This should underpin short-term consumption, particularly among lower- and middle-income groups, reinforcing 99 Speedmart’s advantage as a value-focused retailer.
FYE Dec (RM mil) | 2QFY24 | 1QFY25 | 2QFY25 | QoQ (%) | YoY (%) | 1HFY24 | 1HFY25 | YoY (%) |
---|---|---|---|---|---|---|---|---|
Revenue | 2,419.9 | 2,611.6 | 2,707.8 | 3.7 | 11.9 | 4,845.8 | 5,319.4 | 9.8 |
Gross profit | 287.5 | 314.5 | 325.0 | 3.4 | 13.0 | 570.0 | 639.5 | 12.2 |
EBITDA | 240.6 | 260.4 | 275.3 | 5.7 | 14.4 | 487.7 | 535.7 | 9.8 |
D&A | 60.2 | 65.0 | 68.0 | 4.6 | 12.8 | 118.3 | 132.9 | 12.3 |
EBIT | 180.3 | 195.5 | 207.3 | 6.1 | 15.0 | 369.4 | 402.8 | 9.0 |
Finance cost | (11.1) | (11.5) | (12.0) | 4.4 | 7.8 | (22.0) | (23.5) | 6.7 |
Pretax profit | 169.5 | 190.2 | 203.0 | 6.7 | 19.8 | 347.9 | 393.2 | 13.0 |
Taxation | (43.9) | (47.1) | (49.8) | 5.8 | 13.3 | (89.2) | (96.8) | 8.5 |
PATAMI | 125.5 | 143.2 | 153.2 | 7.0 | 22.0 | 258.7 | 296.4 | 14.6 |
Core PATAMI | 130.3 | 145.5 | 155.4 | 6.8 | 19.2 | 267.3 | 300.9 | 12.5 |
Core EPS (sen) | 1.6 | 1.7 | 1.8 | 6.8 | 19.2 | 3.2 | 3.6 | 12.5 |
Core DPS (sen) | 0.0 | 2.3 | 0.0 | Nm | nm | – | 2.3 | nm |
Margins (%) | ||||||||
GP margin (%) | 11.9 | 12.0 | 12.0 | 0.0ppt | 0.1ppt | 11.8 | 12.0 | 0.3ppt |
EBITDA margin (%) | 9.9 | 10.0 | 10.2 | 0.4ppt | 0.4ppt | 10.1 | 10.1 | 0.0ppt |
Pretax margin (%) | 7.0 | 7.3 | 7.5 | 0.2ppt | 0.5ppt | 7.2 | 7.4 | 0.2ppt |
Effective tax rate (%) | -25.9 | -24.7 | -24.5 | 0.2ppt | 1.4ppt | -25.6 | -24.6 | 1.0ppt |
Core net profit margin (%) | 5.4 | 5.6 | 5.7 | 0.2ppt | 0.4ppt | 5.5 | 5.7 | 0.1ppt |
Operating metrics | ||||||||
Net additions to outlets | 59 | 55 | 61 | +6 | +2 | 123.0 | 116.0 | -23 |
Total no of outlets | 2,646 | 2,833 | 2,894 | +61 | +248 | 2,646.0 | 2,894.0 | +248 |
Total sales transactions | 114 | 120 | 129 | 7.8 | 13.3 | 224.6 | 248.4 | 10.6 |
Basket sales | 21.3 | 21.8 | 21.0 | (3.7) | (1.4) | 21.6 | 21.4 | (0.9) |
Bulk sales | 2.6 | 13.4 | 11.8 | (11.9) | >100 | 6.4 | 25.2 | >100 |
99 Speedmart is the largest mini market chain in Malaysia with 2,778 stores with 3,300 SKUs as of end 2024. 99 Speedmart also has 19 distribution centres and more than 600 delivery trucks to support the outlets nationwide. Based on 2023 revenue data, 99 Speedmart has a dominant market share of 40.1% in mini market industry and 11.6% within grocery-based retail industry. Their sales mix focuses on daily essentials with 72.8% in F&B, 12.7% in personal baby products and 7.7% in household products.
We have a BUY recommendation on 99 Speedmart with target price of RM2.90. We like 99 Speedmart for the business moat that the company has established due to its dominant market share in the mini-market segment and strong bargaining power, aggressive store expansion plan and inclusion into FBMKLCI.
The stock is valued based on a target 35x FY26F PE. The target PE is based on two standard deviations above its historical average since listing—to reflect the scarcity premium of a consumer staple, which has a resilient prospect amid an uncertain macro environment.
Downside risks include delays to expansion plan and new entrances such as Giant which has introduced smaller store format, Giant Mini and Super 7.
RMmil | FY25F | FY26F | FY27F | ||||||
---|---|---|---|---|---|---|---|---|---|
Old | New | % | Old | New | % | Old | New | % | |
Revenue | 10,852.9 | 11,199.2 | 3.2% | 11,787.8 | 12,289.4 | 4.3% | 12,722.8 | 13,264.2 | 4.3% |
Earnings | 598.4 | 623.5 | 4.2% | 652.9 | 692.3 | 6.0% | 706.9 | 750.5 | 6.2% |
Number of transactions | 497.8 | 513.7 | 3.2% | 540.7 | 563.7 | 4.3% | 583.6 | 608.4 | 4.3% |
Av. other operating income per store (RM mil) | 0.310 | 0.325 | 4.8% | 0.310 | 0.330 | 6.5% | 0.310 | 0.330 | 6.5% |
Target PE (x) | 35 (from 33) |
FY26 EPS (sen) | 8.2 (from 7.8) |
ESG premium | 0% |
12-month target price (RM) | 2.90 (from 2.60) |
Parameters | Weightage | Rating | Rationale | ||
---|---|---|---|---|---|
Environmental assessment | |||||
1 | Energy efficiency | 30% RE mix for all the distribution facilities | 40% | • | solar panels generated 2,566 MWh solar powered electricity in FY24 |
2 | GHG Emissions | Co2e reduction | 30% | • | Avoided 1,986 tCo2e of Scope 2 emissions through solar power generation |
3 | Minimise waste generation | Waste generation reduction | 30% | • | 65.4% of waste were diverted from disposal |
Weighted score for evironmental assessment | 100% | • | |||
Social assessment | |||||
1 | Health, safety & well-being | Recorded injuries | 25% | • | Reported 6 work-related injuries |
2 | Women in workforce | % of total workforce | 25% | • | 47.94% |
3 | Investment in employee training | Hours | 25% | • | Delivered 115 classes and 15k training hours |
4 | CSR programmes | No. of events involved | 25% | • | Established the 99 Speedmart Bomba Sukarela Team and conducted 9 CSR projects |
Weighted score for social assessment | 100% | • | |||
Governance assessment | |||||
1 | Board age diversity | % under 60 years old | 15% | • | 56% representation |
2 | Board women representation | % of total board directors | 15% | • | 44% representation |
3 | Directors with tenure below 6 years | % below 6 years category | 15% | • | 100% |
4 | Independent board directors | % of total board directors | 15% | • | 56% – independent non-exec |
5 | Remuneration to directors | % of PBT | 20% | • | RM3.57mil-0.55% of 2024 PBT |
6 | Corruption investigations | % of employees received training | 20% | • | 100% |
Weighted score for governance assessment | 100% | • | |||
Environmental score | 40% | • | |||
Social score | 30% | • | |||
Governance score | 30% | • | |||
Overall ESG Score | 100% | • |
Income Statement (RMmil, YE 31 Dec) | FY23 | FY24 | FY25F | FY26F | FY27F |
---|---|---|---|---|---|
Revenue | 9,214.1 | 9,981.6 | 11,199.2 | 12,289.4 | 13,264.2 |
EBITDA | 783.2 | 919.2 | 1,133.3 | 1,206.9 | 1,270.2 |
Depreciation/Amortisation | (222.2) | (246.0) | (279.8) | (265.1) | (253.7) |
Operating income (EBIT) | 561.0 | 673.2 | 853.6 | 941.8 | 1,016.5 |
Other income & associates | 19.9 | 30.4 | 30.0 | 30.0 | 30.0 |
Net interest | (42.6) | (45.0) | (45.5) | (41.3) | (37.8) |
Exceptional items | |||||
Pretax profit | 538.2 | 658.6 | 838.0 | 930.6 | 1,008.7 |
Taxation | (138.0) | (168.3) | (214.5) | (238.2) | (258.2) |
Minorities/pref dividends | |||||
Net profit | 400.2 | 490.3 | 623.5 | 692.3 | 750.5 |
Core net profit | 414.9 | 533.3 | 623.5 | 692.3 | 750.5 |
Balance Sheet (RMmil, YE 31 Dec) | FY23 | FY24 | FY25F | FY26F | FY27F |
Fixed assets | 1,253.7 | 1,441.9 | 1,377.2 | 1,327.1 | 1,288.4 |
Intangible assets | |||||
Other long-term assets | 16.3 | 12.7 | 12.7 | 12.7 | 12.7 |
Total non-current assets | 1,269.9 | 1,454.7 | 1,389.9 | 1,339.8 | 1,301.2 |
Cash & equivalent | 137.6 | 698.1 | 1,142.3 | 1,253.6 | 1,770.7 |
Stock | 1,174.4 | 1,339.0 | 1,385.6 | 1,604.3 | 1,622.7 |
Trade debtors | 84.5 | 69.4 | 124.6 | 77.7 | 132.1 |
Other current assets | |||||
Total current assets | 1,396.4 | 2,106.5 | 2,652.5 | 2,935.6 | 3,525.5 |
Trade creditors | 1,201.2 | 1,007.3 | 1,259.9 | 1,214.2 | 1,444.8 |
Short-term borrowings | 4.7 | 3.4 | 3.4 | 3.4 | 3.4 |
Other current liabilities | 185.0 | 200.9 | 188.6 | 175.1 | 164.2 |
Total current liabilities | 1,390.9 | 1,211.7 | 1,451.9 | 1,392.7 | 1,612.4 |
Long-term borrowings | 47.3 | ||||
Other long-term liabilities | 686.5 | 770.5 | 699.8 | 645.9 | 602.1 |
Total long-term liabilities | 733.8 | 770.5 | 699.8 | 645.9 | 602.1 |
Shareholders’ funds | 541.6 | 1,579.0 | 1,890.7 | 2,236.9 | 2,612.1 |
Minority interests | |||||
BV/share (RM) | 0.19 | 0.23 | 0.27 | 0.31 | |
Cash Flow (RMmil, YE 31 Dec) | FY23 | FY24 | FY25F | FY26F | FY27F |
Pretax profit | 538.2 | 658.6 | 838.0 | 930.6 | 1,008.7 |
Depreciation/Amortisation | 222.2 | 246.0 | 279.8 | 265.1 | 253.7 |
Net change in working capital | 108.8 | (257.4) | 150.8 | (217.5) | 157.9 |
Others | (127.4) | (158.7) | (214.5) | (238.2) | (258.2) |
Cash flow from operations | 741.8 | 488.5 | 1,054.0 | 739.9 | 1,162.0 |
Capital expenditure | (160.6) | (172.9) | (131.2) | (131.2) | (131.2) |
Net investments & sale of fixed assets | 0.3 | 1.3 | |||
Others | 1.2 | (194.0) | |||
Cash flow from investing | (159.1) | (365.6) | (131.2) | (131.2) | (131.2) |
Debt raised/(repaid) | (4.6) | (48.5) | |||
Equity raised/(repaid) | 660.0 | ||||
Dividends paid | (390.5) | (200.0) | (311.7) | (346.2) | (375.3) |
Others | (135.1) | (173.8) | (166.9) | (151.2) | (138.5) |
Cash flow from financing | (530.2) | 237.6 | (478.6) | (497.4) | (513.7) |
Net cash flow | 52.5 | 360.6 | 444.2 | 111.3 | 517.1 |
Net cash/(debt) b/f | 85.1 | 137.6 | 698.1 | 1,142.3 | 1,253.6 |
Net cash/(debt) c/f | 137.6 | 498.1 | 1,142.3 | 1,253.6 | 1,770.7 |
Key Ratios (YE 31 Dec) | FY23 | FY24 | FY25F | FY26F | FY27F |
Revenue growth (%) | 14.1 | 8.3 | 12.2 | 9.7 | 7.9 |
EBITDA growth (%) | 9.9 | 17.4 | 23.3 | 6.5 | 5.2 |
Pretax margin (%) | 5.8 | 6.6 | 7.5 | 7.6 | 7.6 |
Net profit margin (%) | 4.3 | 4.9 | 5.6 | 5.6 | 5.7 |
Interest cover (x) | 13.2 | 14.9 | 18.7 | 22.8 | 26.9 |
Effective tax rate (%) | 25.6 | 25.6 | 25.6 | 25.6 | 25.6 |
Dividend payout (%) | 21.4 | 50.0 | 50.0 | 50.0 | |
Debtors turnover (days) | 40 | 39 | 39 | 39 | 39 |
Stock turnover (days) | 51 | 52 | 50 | 50 | 50 |
Creditors turnover (days) | 1 | 1 | 1 | 1 | 1 |
This report is prepared for information purposes only and it is issued by AmInvestment Bank Berhad (“AmInvestment”) without regard to your individual financial circumstances and objectives. Nothing in this report shall constitute an offer to sell, warranty, representation, recommendation, legal, accounting or tax advice, solicitation or expression of views to influence any one to buy or sell any real estate, securities, stocks, foreign exchange, futures or investment products. AmInvestment recommends that you evaluate a particular investment or strategy based on your individual circumstances and objectives and/or seek financial, legal or other advice on the appropriateness of the particular investment or strategy.
The information in this report was obtained or derived from sources that AmInvestment believes are reliable and correct at the time of issue. While all reasonable care has been taken to ensure that the stated facts are accurate and views are fair and reasonable, AmInvestment has not independently verified the information and does not warrant or represent that they are accurate, adequate, complete or up-to-date and they should not be relied upon as such. All information included in this report constituteAmInvestment’s views as of this date and are subject to change without notice. Notwithstanding that, AmInvestment has no obligation to update its opinion or information in this report. Facts and views presented in this report may not reflect the views of or information known to other business units of AmInvestment’s affiliates and/or related corporations (collectively, “AmBank Group”).
This report is prepared for the clients of AmBank Group and it cannot be altered, copied, reproduced, distributed or republished for any purpose without AmInvestment’s prior written consent. AmInvestment, AmBank Group and its respective directors, officers, employees and agents (“Relevant Person”) accept no liability whatsoever for any direct, indirect or consequential losses, loss of profits and/or damages arising from the use or reliance of this report and/or further communications given in relation to this report. Any such responsibility is hereby expressly disclaimed.
AmInvestment is not acting as your advisor and does not owe you any fiduciary duties in connection with this report. The Relevant Person may provide services to any company and affiliates of such companies in or related to the securities or products and/or may trade or otherwise effect transactions for their own account or the accounts of their customers which may give rise to real or potential conflicts of interest.
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.
If any provision of this disclosure and disclaimer is held to be invalid in whole or in part, such provision will be deemed not to form part of this disclosure and disclaimer. The validity and enforceability of the remainder of this disclosure and disclaimer will not be affected.