Sunday, July 24, 2005
Super CoffeeMix - A Case Study
- Added in Q305 Results on 15-Jan-06 (Released on 8-Nov-05)
- Sold my entire stake on 22-Aug-05 after it went xd. Reasons,
- Switch to other stocks as mkt has dropped but not Super CoffeeMix
- Price of Super CoffeeMix is artificially supported due to Mr Goi's purchases
- NAV is $0.334, may drop to that level without support of Mr Goi
- Added in 1H05 data into table on 8-Aug-05. For my comments on the results, see blog, Bullrun
Background
I have been holding Super CoffeeMix shares since the mid-90s @ $0.79. I had a quick look on their past 5 years results and ratios from the periodical 'Shares Investment' and their 2004 Annual Report and had bought @ $0.44 on 22-Jul to average my cost down to $0.515. This stock is very illiquid and the price range is $0.405~$0.465 for the past 1yr.
This study will help me decide on whether to add Super CoffeeMix to my portfolio or to get rid of it completely.
Financial Data
All the data in this case study are extracted fm the Super CoffeeMix 2004 Annual Report. Some of the figures in the fllwg table are extracted fm the periodical "Shares Investment",
Super CoffeeMix | 2001 | 2002 | 2003 | 2004 | Q105 | Q205 | Q305 | 1H05 |
---|---|---|---|---|---|---|---|---|
Margin (%) | 7.78 | 7.58 | 12.08 | 14.49 | 20.68 | 14.35 | -- | 17.65 |
ROE (%) | 5.73 | 5.64 | 9.31 | 11.96 | ----- | ----- | -- | ----- |
DIV (S$) | 0.0063 | 0.008 | 0.008 | 0.012 | ----- | 0.006 | ----- | 0.006 |
EPS (S$) | 0.014 | 0.014 | 0.026 | 0.037 | 0.016 | 0.010 | 0.0108 | 0.026 |
Turnover (S$M) | 117.25 | 116.22 | 143.76 | 176.88 | 44.45 | 40.91 | 50.947 | 85.36 |
Cash + Bank Bal (S$M) | ? | 14.90 | 35.35 | 35.44 | ? | ? | 33.089 | 33.38 |
Short Term Investment (S$M) | ? | - | - | - | ? | ? | -- | - |
Current Liabilities - Bank Borrowings (S$M) | ? | 7.71 | 9.54 | 1.538 | ? | ? | 2.182 | 0.654 |
Long Term Bank Borrowings (S$M) | ? | 14.95 | 16.29 | 2.457 | ? | ? | 1.941 | 3.231 |
NAV / Share (S$) | ? | 0.243 | 0.266 | 0.311 | 0.328 | 0.334 | 0.3417 | 0.334 |
Substantial Hldgs
- Chip Lian Investment (Oei Hong Leong) 12.48%
- Goi Seng Hui (Popiah King) + Tee Yih Jia Food Mfg = 12.24% + 4.16% = 16.4%
- Te Lay Hoon 10.99% + 2.66% (Nominee) = 13.65%
- Teo Kee Bock 6.34% + 6.08% (Nominee) = 12.42%
- Te Kok Chew 2.88%% + 7.69% (Nominee) = 10.57%
- Te + Teo Family (Original Founders) = 13.65% + 12.42% + 10.57% = 36.64%
- Ng Ser Mian 2.64%
- Free Float 28%
- Business : ASEAN 55% , S'pore 29.9% , East Asia 7.6% , Others 7.5%
- Placement of New Shares
- Jan-04 : $5.02Mil @ $0.45 to Oei Hong Leong (22.51Mil), Goi Seng Hui (12.51Mil) and Ng Ser Miang (10Mil)
- Dec-03 (Reduce Bank Borrowings) : 20Mil @ $0.33
- Feb-03 (Owl Acquisition) : 39.1 Mil @ $0.27 - NAV $0.3285 (Q1-05) , PE 12.2 & Yield 2.7% @ Share Price $0.435 on 8-Jul
- Acquired Owl Int'l (competitor) in '03 and Super Continental (coffee powder & creamer) in '04
- Manufacturing contract for P&G in M'sia for Pringles Potato chips
Comments
- Improving fundamentals
Margin - Improving fm 7% in '01 to 14% in '04 but still looks low
ROE - Improving fm 5.7% in '01 to ~12% in '04
Dividend Cover - Increasing fm 2x in '01 to 4x in '04 means more profits being channelled back to biz
Low bank borrowings - Likely due to capital raised from new shares placement - Oei & Goi likely to be friendly investors as new shares were placed to them
Goi - Also in food biz (Tee Yee Jih Food Mfg), may have good synergy
Oei - Has good China contacts and may help expand China biz (E Asia only 7.6% now) - Strategic Acquisitions
Competitor (Owl) - Likely consolidate mkt and improve mkt share
Supplier (Super Continental) - Vertical Integration will help to reduce cost and improve profit margins
Conclusions
Be warned, the above has been created to justify my recent additional buy of Super CoffeeMix shares. This will be intended for long term hold as Super CoffeeMix looks like a growth stock. Daily trading volume is very low, so it's not recommended for those who may need to sell in the short term as you may not be able to sell at a good price.
My Action
- To take a look at the different SuperCoffeeMix products and competing products next time I go to NTUC Fairprice
- To do taste test and informal mkt survey with family and friends
- To acquire more shares on price weakness. But, will also very likely sell even for $0.005 gain :D
Share Price
- 1mth : $0.435-$0.455
- 3mth : $0.425-$0.46
- 1yr : $0.405-$0.465
Disclaimer : Use the above at your own risk! We'll not be responsible for any losses incurred but you can give us credit if you make money :D
Addendum
- 28-Jul-05 : Goi Seng Hui - From 16.47 % To 16.54 % (Open Mkt Purchase)
- 19-Jul-05 : Goi Seng Hui - From 16.45 % To 16.47 % (Open Mkt Purchase)
- 1-Aug-05 : Goi Seng Hui - From 16.54 % To 16.543 % (Open Mkt Purchase)
- 8-Aug-05 : Q2/05 Results (Added figures to table above)
- 10-Aug-05 : Goi Seng Hui - From 16.543 % to 16.58% (Open Mkt Purchase - 200,000)
- 16-Aug-05 : Goi Seng Hui - From 16.58 % to 16.60% (Open Mkt Purchase - 99,000)
- 17-Aug-05 : Goi Seng Hui - From 16.60 % to 16.61% (Open Mkt Purchase - 31,000)
- 29-Aug-05 : Goi Seng Hui - From 16.61 % to 16.637% (Open Mkt Purchase - 124,000)
- 8-Nov-05 : Q305 Results / Press Release
- 6-Dec-05 : Wuxi Joint Venture
- 13-Dec-05 : PRC Property Joint Venture
Hmmm.... Without the support of Mr Goi, I think Super CoffeeMix share price would have dropped lower :D
Looking around the office, it appears most prefer Nescafe to Super's coffe.
Went marketing with my bro today, he told me the supper coffe is not as thick and tasty as Nescafe. However, at NTUC you can see there is a variety of super cereals. I think the cereals are more promising. My family usual keep a pac at home.
Never did like cereal, so hv not tried.
I believe Super may be a strong brand with many older S'poreans, due to their sponsorship of a popular variety show on TV (not sure still on as I seldom watch TV)
<< Home