
Bought 3 lots wilmar @ 2.89 (11-12-08):

Wilmar might be considered a 'China stock' because it sells a lost of palm oil in China.
Hunting for profits on the stock market


Shows the markets change in tone in the last 3 weeks.
I think theres a 60-70% change this is the start of a tradeable rally. Excpecting a 20-30% bear market rally - use trailing stop loss. Cut loss if it fails in the first place.

A reminder that the FTD by itself is not enough to confirm a uptrend:

Now holding the maximum I care to be exposed to, for a company of this risk profile. Now waiting to see if/how their financing issues are resolved.
Second, 3Q DPUs were down because management took their fees in cash, instead of shares. I should have accounted for this when calculating the yield in my previous post. The new calculations for 3Q08 are:
Rental revenue: 18.3m
Non-finance costs: 3.8m (includes the new management fees)
Borrowing costs: 3.1m
============================
Operating Profit 11.4m
============================
Excludes profits/loss from revaluation and interest rate swaps, as this is not counted in DPUs.
After cutting revenue by 10% (due to SMEs going bust in a recession) and doubling the future finance costs (to 6.2%, due to credit crisis), we get 6.5m. Annualise (times 4) to get 26m. Divided by 800m units issued, gives 3.25c per share.
At a price of 22c, thats almost a 15% yield.
The assumptions are very conservative:
3) Balance Sheet (as of Sept 08):| Property Description and price estimate | % sold and completed (based on URA's payment scheme, not Wheelock's revenue recognition) | % Payment collected | Payments owed |
| The Cosmopolitan and The Sea View | Both 100 sold. Both 85% completed in 3Q08 results. | 60% (as of Sept 08) But 25% totaling at least 62m. was paid in Oct. This is not counted here, and is still included in receivables. | Add 192m (16c/share) to cash. |
| Ardmore II 118 4 bdrm units. Priced 4.2m-5.5m. So revenue conservatively is 500m. Assume 200m development costs. Gives 300m. | 100% sold. Building 20+th story. So 30-40% complete by URA's definition. TOP scheduled 2010. | Assume all 30-40% collected as part of the cash, since the foundations were already finished before 2Q08 (30th Jun) | 60-70% awaiting, assumed not recognized so not in receivables. Translates to 180-210m or 15-17.5c per share. |
| Scotts Square 388 1,2 and 3 bdrm units. ASP $3,994 psf (3Q08 results, Sect 10). From floor plan(Apartments-->floor plan): scotts wing has at least 150,000 sq ft, orchard wing 72,000 sq ft, total 222,000 sq ft. So 620m for the 70% sold. Deduct development costs of 168m. So 452m for the 70% sold. | 70% sold. Piling work in progress, so 20% complete. Expected TOP 2011. | Assume only 20% collected | 80% unrecognised, so not in receivables. Gives 361m (or 30c per share). At least 30% of the development's units sold to Singaporeans. So up to 40% may be sold to foreigners. |
| Orchard View 30 4-bdrm units. No idea what it can sell for. | Expected 2009. To be launched for sale upon completion, so no URA payment schedule. | none | none. |
| Ardmore III | Wait till next property cycle. | none | none |

2) Balance sheet
2) Balance sheet:
Have not had time to do a full analysis:
This consists of:| Name | Capacity (tons) |
| Lanxess (spinnof from Bayer) | 45,000 (estimated) |
| Chemtura | less than 30,000 |
| China Producers: | |
| Tianjin Organic (SOE) | 26,000 |
| Zhenjiang No. 2 Chemical (SOE) | 19,000 |
| 3 Months Ended | Revenue (RMB 000s) | Cost of Sales (excludes export rebate listed in Earnings Stmnt) | Gross Margin | Comments | |
| Dec 06 | 126700 | 88100 | 30.5% | ||
| Mar 07 | 125600 | 91100 | 27.5% | ||
| Jun 07 | 159632 | 122021 | 23.6% | ASP is RMB 19,455 per ton | |
| Sep 07 | not available yet | ||||
| Dec 07 | 179600 | 143200 | 20.2% |
| |
| Mar 08 | 167200 | 130600 | 21.9% | ASP increased 8.1% from Mar 07 | |
| June 08 | 234900 | 171500 | 26.9% | ASP increased to RMB24,764 per ton (up 27% y-o-y for the quarter). Group passed its cost increases on to customers. | |
| Sep 08 | not available yet |
| 3 Months ended | Revenue (RMB 000s) | Accounts Receivables (trade + other) | Revenue/AC | Inventory | Revenue/ Inventory | Cash Inflow/(Outflow) due to working capital | CFO excluding WC |
| Dec 06 | 126.7 | 130.5 | 27.7 | (4.9) | 24.1 | ||
| Mar 07 | 125.6 | not given | not given | 42.0 | 23.7 | ||
| Jun 07 | 159.6 | 164.6 | 19.3 | (42.8) | 28.3 | ||
| Sep 07 | |||||||
| Dec 07 | 179.6 | 20.6 | 30.2 | 40.1 | 20.2 | ||
| Mar 08 | 167.2 | 224.7 | 31.7 | (31.9) | 21.7 | ||
| Jun 08 | 234.9 | 245.6 | 60.0 | (25.2) | 45.3 | ||
| Sep 08 | |||||||



