China / Hong Kong

Flash Note
Refer to important disclosures at the end of this report

DBS Group Research . Equity 26 Oct 2018

China Gas Holdings (384 HK) : BUY

Mkt. Cap: US$15,877m I 3m Avg. Daily Val: US$32.2m

L ast Traded Price ( 25 Oct 2018): HK$24.50

Price Target 12-mth: HK$40.00 (63.3% upside)
China Gas Holdings - iBanking Login
Analyst
China Gas Holdings - Institution Login
Tony WU CFA +852 29711708; [email protected]
Patricia YEUNG +852 28638908; [email protected]

NDR key takeaways : concerns on dollar margin and connection fees

overdone

• Low risks in significant cuts or cancellation of What ’s New

connection fees We held a NDR with China Gas Holdings (CGH) this week in
• Dollar margin is expected to improve y-o-y in Hong Kong. The market is overly concerned over the recent
the upcoming winter season government policy on connection fees and we believe that
substantial cuts are unlikely . Also, there has been good
• Ample rural project backlog of >4.3 m progress in rural coal-to-gas conversions and the operations
households of the company remains intact.
• Reiterate BUY rating with HK$40 TP
Not overly concerned on connection fees. After the ROA
requirement on gas sales was set in 2017, the NDRC
Forecasts and Valuation
conducted additional investigations on connection fees this
FY Mar (HK$ m) 2018A 2019F 2020F 2021F
Turnover 52,832 68,365 83,564 95,796 year which led to the recent sell-off in the sector. Based on
EBITDA 10,759 14,270 17,420 19,466 the discussion between the NDRC and gas distributors,
Pre -tax Profit 8,600 11,856 15,069 16,948
Net Profit 6,095 8,374 10,683 11,993 management reckons that the connection fees is not likely
Net Pft (Pre Ex) (core profit) 6,362 8,674 10,683 11,993 to be cancelled.
Net Profit Gth (Pre-ex) (%) 42.2 36.3 23.2 12.3
EPS (HK$) 1.23 1.69 2.15 2.41
Core EPS (HK$) 1.28 1.75 2.15 2.41 Cancellation or large cuts in connection fees without
EPS Gth (%) 45.2 37.4 27.6 12.3 compensation on higher gas sales price or maintenance fees
Core EPS Gth (%) 40.5 36.3 23.2 12.3
Diluted EPS (HK$) 1.20 1.65 2.10 2.36 is not likely to happen as this will discourage gas distributors
DPS (HK$) 0.34 0.47 0.60 0.67 to increase the gas penetration rate. A reduction in
BV Per Share (HK$) 5.73 6.94 8.49 10.23 residential connection fees will not benefit end users directly
PE (X) 20.0 14.5 11.4 10.1
Core PE (X) 19.1 14.0 11.4 10.1 as it is already embedded in the property price and property
P/Cas h Flow (X) 21.4 12.7 10.4 9.0 developers may not make minor reduction accordingly in
P/Free CF (X) nm 201.7 44.8 18.6 the property price. Thus, the reduction in connection fee will
EV/EBITDA (X) 13.9 10.6 8.7 7.6
Net Div Yield (%) 1.4 1.9 2.5 2.8 hurt gas distributors and ultimate benefit property
P/Book Value (X) 4.3 3.5 2.9 2.4 developers, which is a low probability scenario.
Net Debt/Equity (X) 0.7 0.6 0.5 0.3
ROAE (%) 24.9 26.6 27.9 25.8 Another scenario would be to increase the maintenance
fees or gas sales price to compensate for lower connection
Earnings Rev (%): Nil Nil Nil
Cons ensus EPS (HK$) 1.55 1.84 2.15 fee. But this is also unlikely as the government will receive
Other Broker Recs: B:16 S:2 H:9 oppositions from the residents. Therefore, management
Source: Company, DBS Bank (Hong Kong) Limited (“DBS HK”), views that a cut in connection fee is unlikely and the
Thoms on Reuters
investigation may fly under the radar.

ed- JS/ sa- CS / JY

Flash Note

Since the government introduced multiple policies to Bet ter performance during winter season this time. CGH is
encourage the use of clean energy for winter heating in confident in its dollar margin in the upcoming winter due to
rural areas, the connection fees in these regions would not less severe gas shortage and better price pass through. Oil
be affected as the penetration rate is still low. As more than majors and gas distributors are well prepared with full
40% of CGH’s new connections are in rural areas, it is less utilisation of gas storage facilities as well as easier third
exposed to risks arising from a cut in urban connection fees party access to trunk pipelines. Also, oil majors informed gas
compared to peers such as CR Gas. The GP contribution distributors regarding the hike in gas supply in August this
from new connection fees in urban areas for CGH, China year and the 40% cap on the increase in gas supply costs
Tian Lun Gas (1600 HK), ENN Energy (2688 HK), and CR Gas for the contracted amount, and they were given sufficient
(1193 HK) are 28%, 23%, 29%, and 32% respectively . time to negotiate with local governments and end
customers on the price pass through. The price negotiated
Rural coal-to-gas conversions on track. The target for rural with end customers also forms part of the KPI for regional
coal-to-gas conversions is maintained at 2m and 2.8m sales managers.
households in FY19 and FY20. CGH has >4.3m rural
households in its project order backlog, which is sufficient to The overall dollar margin is expected to slightly decline by
sustain more than 1.5 years of project development. In Rmb0.01-0.02/m3 to Rmb0.6-0.61/m3 in FY19 due to the
terms of collections of connection fee receivables from the time lag in ASP pass through of residential city gate price
gov ernment, the company is confident to receive the FY18 hike.
connection fee receivables during FY19. The collection
timeframe is expected to be 1-1.5 years, which is slightly Reit erate BUY. We believe the recent sell-off is unjustified
longer than urban projects. given our positive view on the gas supply situation in China
and the low risk of any significant cuts in connection fees.
Plenty of demand for g as. Gas sales volume has been robust CGH, as a first mover, is in a good position to capture the
YTD and it is expected to be >25% higher for FY19. Trade increase in gas penetration in rural regions and will ride on
wars are not a major concern for the gas industry due to the the strong demand for natural gas from coal-to-gas
strong demand for gas from coal-to-gas conversions. conversions. We project that CGH will achieve robust FY18-
Industrial customers have been forced to adopt clean energy 21 earnings CAGR of 24%. The stock is trading at attractive
as a result of environmental regulations. The tight gas valuations of 14x FY19PE and 0.6x PEG. We reiterate our
supply environment has restricted the volume growth and BUY rating with TP unchanged at HK$40.
the decline in production activity will be offset by additional
demand from coal-to-gas conversion.

Page 2
Flash Note

Target Price & Ratings History

HK$ S.No. Dat e Closing 12- mt h Rat ing

Pric e T arget
37.0 5
Pric e
35.0 1: 25-Oct-17 HK$23.75 HK$27.10 Buy
33.0 2: 15-Nov -17 HK$23.50 HK$28.20 Buy
6
31.0 3: 28-Nov -17 HK$23.05 HK$28.20 Buy
29.0 4: 25-J un-18 HK$32.60 HK$37.00 Buy
3 4
27.0 5: 20-J ul-18 HK$33.95 HK$37.00 Buy
2 6: 27-J ul-18 HK$33.45 HK$40.00 Buy
25.0 1 7
7: 21-Sep-18 HK$23.35 HK$40.00 Buy
23.0
21.0
19.0
Dec-17

Mar-18

May-18

Jun-18
Apr-18

Sep-18
Jan-18

Jul-18

Jul-18
Nov-17

Aug-18
Feb-18
Oct-17

Source: DBS HK Oct-18

Analyst: Tony WU CFA
Patricia YEUNG

Page 3
Flash Note

DBS HK recommendations are based an Absolute Total Return* Rating system, defined as follows:
S TRONG BUY (>20% total return over the next 3 months, with identifiable s hare price catalysts within this time frame)
B U Y (>15% total return over the next 12 months for s mall caps, >10% for large caps)
H O LD (-10% to +15% total return over the next 12 months for small caps, -10% to +10% for large caps)
FU LLY VALUED (negative total return i.e. > -10% over the next 12 months)
S ELL (negative total return of > -20% over the next 3 months, with identifiable catalysts within this time frame)

Share price appreciation + dividends

Completed Date: 26 Oct 2018 10:52:45 (HKT)

Dis s emination Date: 26 Oct 2018 11:15:47 (HKT)

Sources for all charts and tables are DBS HK unless otherwise s pecified.
GEN ERAL DISCLOSURE/DISCLAIMER
Th is report is prepared by DBS Bank (Hong Kong) Limited (“DBS HK”). This report is s olely intended for the clients of DBS Bank Ltd., DBS HK, DBS
Vickers (Hong Kong) Limited (“DBSV HK”), and DBS Vickers Securities (Singapore) Pte Ltd. ( “DBSVS”), its respective connected and associated
corporations and affiliates only and no part of this document may be (i) copied, photocopied or duplica ted in any form or by any means or (ii)
redistributed without the prior written consent of DBS HK.
The res earch s et out in this report is based on information obtained from sources believed to be reliable, but we (which coll ectively refers to DBS
Bank Ltd., DBS HK, DBSV HK, DBSVS, its respective connected and associated corporations, affiliates and their respective directors, officers,
employees and agents (collectively, the “DBS Group”) have not conducted due diligence on any of the companies, verified any information or
s ources or taken into account any other factors which we may consider to be relevant or appropriate in preparing the research . Accordingly, we
do not make any representation or warranty as to the accuracy, completeness or correctness of the research set out in this report. Opinions
expressed are subject to change without notice. This research is prepared for general circulation. Any recommendation contain ed in this document
does not have regard to the s pecific investment objectives, financial situation and the particular needs of any specific addressee. This document is
for the information of addressees only and is not to be taken in s ubstitution for the exercise of judgement by addressees, wh o s hould obtain
s eparate independent legal or financial advice. The DBS Group accepts no liability whatsoever for any direct, indirect and/or consequential loss
(including any claims for loss of profit) arising from any use of and/or reliance upon this document and/or further communica tion given in relation
to this document. This document is not to be construed as an offer or a s olicitation of an offer to buy or s ell any s ecuritie s. The DBS Group, along
with its affiliates and/or persons associated with any of them may from time to time have interests in the securities mentioned in this document.
The DBS Group, may have positions in, and may effect transactions in securities mentioned herein and may also perform or s eek to perform
broking, investment banking and other banking s ervices for these companies.
Any valuations, opinions, estimates, forecasts, ratings or risk assessments herein constitutes a judgment as of the date of this report, and there can
be no as surance that future results or events will be consistent with any s uch valuations, opinions, estimates, forecasts, ratings or risk assessments.
The information in this document is subject to change without notice, its accuracy is not guaranteed, it may be incomplete or condensed, it may
not contain all material information concerning the company (or companies) referred to in this report and the DBS Group is under no obligation to
update the information in this report.
This publication has not been reviewed or authorized by any regulatory authority in Singapore, Hong Kong or elsewhere. There is no planned
s chedule or frequency for updating research publication relating to any issuer.
The valuations, opinions, estimates, forecasts , ratings or risk assessments described in this report were based upon a number of estimates and
as s umptions and are inherently subject to s ignificant uncertainties and contingencies. It can be expected that one or more of the es timates on
which the valuations, opinions, estimates, forecasts, ratings or risk assessments were based will not materialize or will var y s ignificantly from actual
res ults. Therefore, the inclusion of the valuations, opinions, estimates, forecasts, ratings or risk assessments described he rein IS NOT TO BE RELIED
UPON as a representation and/or warranty by the DBS Group (and/or any persons associated with the aforesaid entities), that:
(a) s uch valuations, opinions, estimates, forecasts , ratings or risk assessments or their underlying assumptions will be achieved, and
(b) there is any assurance that future results or events will be consistent with an y s uch valuations, opinions, estimates, forecasts, ratings or risk
as s essments stated therein.
Please contact the primary analyst for valuation methodologies and assumptions associated with the covered companies or price targets.
Any as sumptions made in this report that refers to commodities, are for the purposes of making forecasts for the company (or companies)
mentioned herein. They are not to be construed as recommendations to trade in the physical commodity or in the futures contra ct relating to the
commodity referred to in this report.
DBS Vickers Securities (USA) Inc (“DBSVUSA”), a US -registered broker-dealer, does not have its own investment banking or research department,
has not participated in any public offering of s ecurities as a manager or co -manager or in any other investment banking transaction in the past
twelve months and does not engage in market-making.

Page 4
 Flash Note

A N ALYST CERTIFICATION
The res earch analyst(s) primarily responsible for the content of this research report, in part or in whole, certifies that the views about the
companies and their securities expressed in this report accurately reflect his/her personal views. The analyst(s) also certifies that no part of his /her
compensation was, is, or will be, directly or indirectly, related to s pecific recommendations or views expressed in the report. The research analyst (s)
primarily responsible for the content of this research report, in part or in whole, certifies that he or his associate 1 does not s erve as an officer of
the is s uer or the new listing applicant (which includes in the case of a real estate investment trus t, an officer of the management company of the
real estate investment trust; and in the case of any other entity, an officer or its equivalent counterparty of the entity wh o is responsible for the
management of the is suer or the new listing applicant) and the research analyst(s) primarily responsible for the content of this research report or
2
his associate does not have financial interests in relation to an issuer or a new listing applicant that the analyst reviews. DBS Group has
procedures in place to eliminate, avoid and manage any potential conflicts of interests that may arise in connection with the production of
res earch reports. The research analyst(s) responsible for this report operates as part of a s eparate and independent team to the investment
banking function of the DBS Group and procedures are in place to ensure that confidential information held by either the rese arch or investment
banking function is handled appropriately. There is no direct link of DBS Group's compensation to any s pecific investment banking function of the
DBS Group.

C O MPANY-SPECIFIC / REGULATORY DISCLOSURES

1. DBS Bank Ltd, DBS HK, DBSVS or their s ubsidiaries and/or other affiliates do not have a proprietary position in the s ecurities
recommended in this report as of 24 Oct 2018.

2. Neither DBS Bank Ltd nor DBS HK market makes in equity s ecurities of the issuer(s) or company(ies) mentioned in this Research
Report.

3. C o mpensation for investment banking services:

DBSVUSA does not have its own investment banking or research department, nor has it participated in any public offering of s e curities
as a manager or co-manager or in any other investment banking transaction in the past twelve months. Any US persons wishing to
obtain further information, including any clarification on disclosures in this disclaimer, or to effect a transaction in any s ecurity
dis cussed in this document s hould contact DBSVUSA exclusively.

4. D is closure of previous investment recommendation produced:

DBS Bank Ltd, DBSVS, DBS HK, their s ubsidiaries and/or other affiliates of DBSVUSA may have published other investment
recommendations in respect of the s ame s ecurities / instruments recommended in this research report during the preceding 12
months . Please contact the primary analyst listed in the first page of this report to view previous investment recommendations
published by DBS Bank Ltd, DBS HK, DBSVS, their s ubsidiaries and/or other affiliates of DBSVUSA in the preceding 12 months.

1
An as s ociate is defined as (i) the spouse, or any minor child (natural or adopted) or minor step-child, of the analyst; (ii) the trustee of a trust of
which the analyst, his s pouse, minor child (natural or adopted) or minor s tep-child, is a beneficiary or discretionary object; or (iii) another person
accustomed or obliged to act in accordance with the directions or instructions of the analyst.
2
Financial interest is defined as interests that are commonly known financial interest, s uch as investment in the s ecurities i n respect of an issuer or a
new listing applicant, or financial accommodation arrangement between the issuer or the new listing applicant and the firm or analysis. This term
does not include commercial lending conducted at arm's length, or investments in any collective investment s cheme other than an issuer or new
lis ting applicant notwithstanding the fact that the scheme has investments in securities in respect of an issuer or a new lis ting applicant.

Page 5
Flash Note

R ESTRICTIONS ON DISTRIBUTION
Ge neral This report is not directed to, or intended for distribution to or use by, any person or entity who is a citizen or resident of or
located in any locality, s tate, country or other jurisdiction where s uch distribution, publication, availability or us e would be
contrary to law or regulation.
A us tralia This report is being distributed in Australia by DBS Bank Ltd, DBSVS or DBSV HK. DBS Bank Ltd holds Australian Financial
Services Licence no. 475946.
DBSVS and DBSV HK are exempted from the requirement to hold an Australian Financial Services Licence under the
Corporation Act 2001 (“CA”) in respect of financial services provided to the recipients. Both DBS Bank Ltd and DBSVS are
regulated by the Monetary Authority of Singapore under the laws of Singapore, and DBSV HK is regulated by the Hong
Kong Securities and Futures Commission under the laws of Hong Kong, which differ from Australian laws.
Dis tribution of this report is intended only for “wholesale in vestors” within the meaning of the CA.

H o ng Kong This report is being distributed in Hong Kong by DBS Bank Ltd, DBS Bank (Hong Kong) Limited and DBS Vickers (Hong Kong)
Limited, all of which are registered with or licensed by the Hong Kong Securities and Futures Commission to carry out the
regulated activity of advising on securities.

I ndonesia This report is being distributed in Indonesia by PT DBS Vickers Sekuritas Indonesia.
M alaysia This report is distributed in Malaysia by AllianceDBS Research Sdn Bhd ("ADBSR"). Recipients of this report, received from
ADBSR are to contact the undersigned at 603-2604 3333 in respect of any matters arising from or in connection with this
report. In addition to the General Disclosure/Disclaimer found at the preceding page, recipients of this report are advised
that ADBSR (the preparer of this report), its holding company Alliance Investment Bank Berhad, their respective connected
and as sociated corporations, affiliates, their directors, officers, employees, agents and parties related or associated with any
of them may have positions in, and may effect transactions in the s ecurities mentioned herein and may also perform or seek
to perform broking, investment banking/corporate advisory and other s ervices for the s ubject companies. They may also
have received compensation and/or s eek to obtain compensation for broking, investment banking/corporate advisory and
other s ervices from the subject companies.

Wong Ming Tek, Executive Director, ADBSR

S ingapore This report is distributed in Singapore by DBS Bank Ltd (Company Regn. No. 196800306E) or DBSVS (Company Regn No.
198600294G), both of which are Exempt Financial Advisers as defined in the Financial Advisers Act and regulated by the
Monetary Authority of Singapore. DBS Bank Ltd and/or DBSVS, may distribute reports produced by its respective foreign
entities, affiliates or other foreign research houses pursuant to an arrangement under Regulation 32C of the Financial
Advis ers Regulations. Where the report is distributed i n Singapore to a person who is not an Accredited Investor, Expert
Investor or an Institutional Investor, DBS Bank Ltd accepts legal responsibility for the contents of the report to s uch persons
only to the extent required by law. Singapore recipients s houl d contact DBS Bank Ltd at 6327 2288 for matters arising from,
or in connection with the report.
Th ailand This report is being distributed in Thailand by DBS Vickers Securities (Thailand) Co Ltd.
U nited This report is produced by DBS HK which is regulated by the Hong Kong Monetary Authority
Ki ngdom This report is disseminated in the United Kingdom by DBS Vickers Securities (UK) Ltd (“DBSVUK”). DBSVUK is authorised
and regulated by the Financial Conduct Authority in the United Kingdom.
In res pect of the United Kingdom, this report is solely intended for the clients of DBSVUK, its respective connected and
as s ociated corporations and affiliates only and no part of this document may be (i) copied, photocopied or d uplicated in any
form or by any means or (ii) redistributed without the prior written consent of DBSVUK. This communication is directed at
pers ons having professional experience in matters relating to investments . Any investment activity following from this
communication will only be engaged in with s uch persons. Persons who do not have professional experience in matters
relating to investments s hould not rely on this communication.
D u bai This research report is being distributed by DBS Bank Ltd., (DIFC Branch) having its office at units 608 -610, 6th Floor, Gate
I n ternational Precinct Building 5, PO Box 506538, Dubai International Financial Centre (DIFC), Dubai, United Arab Emirates. DBS Bank
Fi nancial Ltd., (DIFC Branch) is regulated by The Dubai Financial Services Authority. This research report is intended only for
C entre profes sional clients (as defined in the DFSA rulebook) and no other person may act upon it.

Page 6
Flash Note

U nited Arab This report is provided by DBS Bank Ltd (Company Regn. No. 196800306E) which is an Exempt Financial Adviser as defined
Em irates in the Financial Advisers Act and regulated by the Monetary Authority of Singapore. This report is for information purposes
only and should not be relied upon or acted on by the recipient or considered as a s olicitation or inducement to buy or s ell
any financial product. It does not constitute a personal recommendation or take into account the particular investment
objectives, financial situation, or needs of individual clients. You s hould contact your relationship manager or investment
adviser if you need advice on the merits of buying, s elling or holding a particular investment. You s hould note that the
information in this report may be out of date and it is not represented or warranted to be accu rate, timely or complete. This
report or any portion thereof may not be reprinted, s old or redistributed without our written consent.
U nited States This report was prepared by DBS HK. DBSVUSA did not participate in its preparation. The research analyst(s) named on this
report are not registered as research analysts with FINRA and are not associated persons of DBSVUSA. The research
analyst(s) are not s ubject to FINRA Rule 2241 restrictions on analyst compensation, communications with a s ubject company,
public appearances and trading s ecurities held by a research analyst. This report is being distributed in the United States by
DBSVUSA, which accepts responsibility for its contents . This report may only be distributed to Major U.S. Institutional
Investors (as defined in SEC Rule 15a-6) and to s uch other institutional investors and qualified persons as DBSVUSA may
authorize. Any U.S. person receiving this report who wishes to effect transactions in any securities referred to herein s hou ld
contact DBS VUSA directly and not its affiliate.
O ther In any other jurisdictions, except if otherwise restricted by laws or regulations, this report is intended only for qualified,
j urisdictions profes sional, institutional or s ophisticated investors as defined in th e laws and regulations of s uch jurisdictions.
D BS Bank (Hong Kong) Limited
18 th Floor Man Yee building, 68 Des Voeux Road Central, Central, Hong Kong
Tel: (852) 2820-4888, Fax: (852) 2521-1812

Page 7
Flash Note

D BS Regional Research Offices

H O NG KONG M A LAYSIA S INGAPORE

D BS Bank (Hong Kong) Ltd A llianceDBS Research Sdn Bhd D BS Bank Ltd
C o ntact: Carol Wu C o ntact: Wong Ming Tek (128540 U) C o ntact: Janice Chua
18th Floor Man Yee Building 19th Floor, Menara Multi-Purpose, 12 Marina Boulevard,
68 Des Voeux Road Central Capital Square, Marina Bay Financial Centre Tower 3
Central, Hong Kong 8 Jalan Munshi Abdullah 50100 Singapore 018982
Tel: 852 2820 4888 Kuala Lumpur, Malaysia. Tel: 65 6878 8888
Fax: 852 2521 1812 Tel.: 603 2604 3333 Fax: 65 65353 418
e-mail: [email protected] Fax: 603 2604 3921 e -mail: [email protected]
e -mail: [email protected] Company Regn. No. 196800306E

I N DONESIA TH AILAND
PT DBS Vickers Sekuritas (Indonesia) D BS Vickers Securities (Thailand) Co Ltd
C o ntact: Maynard Priajaya Arif C o ntact: Chanpen Sirithanarattanakul
DBS Bank Tower 989 Siam Piwat Tower Building,
Ciputra World 1, 32/F 9th, 14th-15th Floor
Jl. Prof. Dr. Satrio Kav. 3-5 Rama 1 Road, Pathumwan,
Jakarta 12940, Indonesia Bangkok Thailand 10330
Tel: 62 21 3003 4900 Tel. 66 2 857 7831
Fax: 6221 3003 4943 Fax: 66 2 658 1269
e-mail: [email protected] e -mail: [email protected]
Company Regn. No 0105539127012
Securities and Exchange Commission, Thailand

Page 8