Group members: Orange, Lolita, Emily, LuYao,
                Tommy



             1
Outline

Introduction
Industry brief introduction
Financial analysis
Auditor’s comments
Conclusions & Recommendations

              2
Introduction about
Koon Holdings Limited




         3
An introduction About Koon


Koon Holding Limited (“Koon”), an investment
holding company, was incorporated specifically for
listing on the Australian Securities Exchange(“ASX”)
and Singapore Exchange Limited(“SGX”). KCTC is the
main operating company of the Group.
The “ Group” is one of Singapore's leading
infrastructure construction and civil engineering
group with an established track record of over 30
years.

                         4
The history of group


Began in 1975 as a small sole proprietorship
Koon construction and Transport Co,Pte Ltd (“KCTC”)
was incorporated and raised capital in 1979
Joint venture with a major marine engineering
company, Zinkcon, to form Koon-Zankcon in 1985.
The success of the joint venture, prompted the
management to formalize arrangement and Koon-
Zinkcon Pte Ltd (“KZ”), was incorporated in
1997.(KCTC still has 50% shares of KZ)

                        5
Group business divisions


Construction Division (one of largest in Singapore civil
engineering, reclamation and shore protection
specialists)
Plant and Equipment Rental Division (rental the plant
and equipment which owned by Koon)
Precast Division



                          6
Group Structure




       7
Outlook
In the latest forecast, the HDB expects new Build-
To-Order (BTO) flat launch, which will add to strong
demand for precast products from Koon.
There are also considerable cost pressures
affecting labour and raw materials. The tight labour
market is also a concern.
The Group’s transformed business model remains
on track to diversify revenue base and build more
recurring revenue.
Focus on more value added products and solutions
to offer to customers.
                         8
Industry Brief
 Introduction
   Construction & Engineering



        9
Company Overview

 Business Description
 Koon Holdings Limited(KNH) is an investment holding
 company based in Singapore, with expertise in four divisions.




 infrastructure      plant and
                                         precast
 construction &     equipment                          investments
                                      concrete works
civil engineering      rental


                                 10
Market Comparison

         Earnings P/E Ratio P/B       P/E      P/S Ratio
                            Ratio     Growth
Koon     0.20     4.28      0.90      --       2.53
(KNH)
Market   1.35     10.93        1.11   2.17     2.82

Sector   1.12     11.6         1.07   0.63     0.56


                          11
Peer Comparison


                 Koon
               Holdings(
                 KNH)

Clough(                     Leighton(
 CLO)     Construction         LEI)
               &
          Engineering

    UGL(UGL)       Monadelphous(
                      MND)

                   12
Peer Comparison




       13
Financial Analysis
  • Financial Figures & Ratios

  • Financial Outlook




                 14
Profitability
Group recorded lower revenue of S$35.7 million, down 3.7%
from the previous corresponding period.



      37,500
                                        3.7%
      37,000

      36,500
                                                             1H2010
      36,000                                                 1H2011
      35,500

      35,000

      34,500

                     Revenue
                               15
                                    Source: press release in June 2011
Profitability
Revenue from the Construction division declined
but was partially mitigated by an increase in
revenue contribution from the Precast division
which grew 71.0% to S$6.3 million.
          Revenue Breakdown by Divisions 1H2011
                     71% Revenue Growth
          18%
 2%
                                              Construction

                                              Plant and Equipment
                                              Rental
                           80%                Precast

                                    13.6% Revenue Decrease

                            16
Profitability
S$'000            1H2010    1H2011 Change %      lower Gross Profit
                                                 margin due to newly
                                                 setup, technical design
Revenue            37,028    35,662     (3.70)
                                                 and production-
                                                 related costs.
Gross Profit        3,013     7,884   (61.80)


Other income        9,597      770    1146.40    Net profit attributable
                                                 to shareholders rose
Profit
Attributable to     6,318     6,029     4.80
                                                 due to the gain on
Shareholders                                     disposal of leasehold
Earnings per                                     property and dividend
                     3.85      3.68      4.60
Share                                            income received.
                                          17
Ratios
Growth in Net Earnings Margin, ROA, ROE

                          Valuation
35.00%
30.00%
25.00%
20.00%
15.00%
10.00%
 5.00%
 0.00%
            2008                  2009                  2010

         Net Earnings Margin           Return On Asset (ROA)
         Return On Equity (ROE)
                                  18
Ratios
Credit is well managed.

                          Current Ratio


      1.6
      1.4
      1.2
        1
      0.8
      0.6
      0.4
      0.2
       0
              2008           2009         2010


                                19
Auditor’s comments
             From Deloitte & Touche LLP




        20
Opinion

1. The consolidated financial statements (Financial position and
   Statement of changes in equity ) are drawn up.




2. The accounting and other records(company and by those
   subsidiaries incorporated) have been properly kept in
   accordance with the provisions of the Act。


                               21
Cash flow statement Analysis



              --- The importance of cash flow




         22
23
Big difference
                                               2010Y     2009Y

Income tax paid                                (2,321)    (1)

Purchase of property, plant and equipment      (6,147)   (4,109)

Repayment of bank loans                        (1,983)   (593)

Dividend paid                                  (2,050)    (810)

Net cash (used in) from financing activities   (1,921)   175




                                        24
Consolidated statement of cash flows (ended
                 30 June 2011)
                                            S$'000
Net cash from operating activities             2,349

Net cash from investing activities             161

Net cash from financing activities            (2,049)

Net increase in cash and cash equivalents       461

Cash and cash equivalents at June 30          22,979
                               25
Conclusions & Recommendations




             26
Key Facts
Founded in 1977
One of Singapore’s largest civil
 engineering, precast, reclamation and shore
 protection specialists.
Listed on Australia Stock Exchange on 11th
 July 2003
Listed on Singapore Exchange Securities
 Trading Limited (SGX) SESDAQ on 21st July
 2003 and was upgraded to Main Board on 4th
 February 2010.      27
Competitive Strengths &Industry Outlook

                  Competitive Strengths
                  1. BCA A1 Category in
                     Construction-Civil Engineering
                     (eligible to tender for public
                     projects of unlimited value);
                  2. Wide Range of products and
                     services;
                  3. Strong Industry Recognition
                  4. Experienced Management
                     Team
                   28
Competitive Strengths &Industry Outlook

               Industry Outlook




                    29
Competitive Strengths &Industry Outlook

                  Competitive Strengths




                   30
Competitive Strengths &Industry Outlook

                 Competitive Strengths
                1. Comprehensive Range of
                   Precast Products
                2. Quality Assurance –ISO
                   9001:2008
                3. Trademark and License –BCA
                   L6 licenses
                4. Strong Collective Efforts
                5. Partnership and support from
                   Koon
                   31
Competitive Strengths &Industry Outlook

                  Industry Outlook
                  1. BCA A1 Category in
                     Construction-Civil Engineering
                     (eligible to tender for public
                     projects of unlimited value);
                  2. Wide Range of products and
                     services;
                  3. Strong Industry Recognition
                  4. Experienced Management
                     Team
                   32
Competitive Strengths &Industry Outlook

               Industry Outlook




                    33
Competitive Strengths &Industry Outlook


                  1. Owns 48.9% ordinary shares
                     and 18.9% preference shares in
                     Tesla

                  2. Acquires 51% of the issued
                     capital in GPS Alliance Holdings
                     PL.


                   34
Financial Highlights

     SGD Million          1H 2011        1H 2010       Change
                           35.7           37.0         (3.7%)
      Revenue
                           3.0            7.9         (61.8%)
     Gross Profit
                           9.6            0.8       +1,146.4%
    Other Income
                           6.3            6.0          +4.8%
 Profit Attributable to
     Shareholders

Non –Operating income buffered the decrease In profit from the
Construction and Precast divisions
                                    35
Financial Highlights




         36
Recommendation




      37
Recommendation

                            P/E Ratio

                      Company       3.62

                      Industry      35.72

                      Sectors       22.18




Investment Recommendation :Sell
          38
Thank you!



      39

0 koon financial analysis-final edition

  • 1.
    Group members: Orange,Lolita, Emily, LuYao, Tommy 1
  • 2.
    Outline Introduction Industry brief introduction Financialanalysis Auditor’s comments Conclusions & Recommendations 2
  • 3.
  • 4.
    An introduction AboutKoon Koon Holding Limited (“Koon”), an investment holding company, was incorporated specifically for listing on the Australian Securities Exchange(“ASX”) and Singapore Exchange Limited(“SGX”). KCTC is the main operating company of the Group. The “ Group” is one of Singapore's leading infrastructure construction and civil engineering group with an established track record of over 30 years. 4
  • 5.
    The history ofgroup Began in 1975 as a small sole proprietorship Koon construction and Transport Co,Pte Ltd (“KCTC”) was incorporated and raised capital in 1979 Joint venture with a major marine engineering company, Zinkcon, to form Koon-Zankcon in 1985. The success of the joint venture, prompted the management to formalize arrangement and Koon- Zinkcon Pte Ltd (“KZ”), was incorporated in 1997.(KCTC still has 50% shares of KZ) 5
  • 6.
    Group business divisions ConstructionDivision (one of largest in Singapore civil engineering, reclamation and shore protection specialists) Plant and Equipment Rental Division (rental the plant and equipment which owned by Koon) Precast Division 6
  • 7.
  • 8.
    Outlook In the latestforecast, the HDB expects new Build- To-Order (BTO) flat launch, which will add to strong demand for precast products from Koon. There are also considerable cost pressures affecting labour and raw materials. The tight labour market is also a concern. The Group’s transformed business model remains on track to diversify revenue base and build more recurring revenue. Focus on more value added products and solutions to offer to customers. 8
  • 9.
    Industry Brief Introduction Construction & Engineering 9
  • 10.
    Company Overview BusinessDescription Koon Holdings Limited(KNH) is an investment holding company based in Singapore, with expertise in four divisions. infrastructure plant and precast construction & equipment investments concrete works civil engineering rental 10
  • 11.
    Market Comparison Earnings P/E Ratio P/B P/E P/S Ratio Ratio Growth Koon 0.20 4.28 0.90 -- 2.53 (KNH) Market 1.35 10.93 1.11 2.17 2.82 Sector 1.12 11.6 1.07 0.63 0.56 11
  • 12.
    Peer Comparison Koon Holdings( KNH) Clough( Leighton( CLO) Construction LEI) & Engineering UGL(UGL) Monadelphous( MND) 12
  • 13.
  • 14.
    Financial Analysis • Financial Figures & Ratios • Financial Outlook 14
  • 15.
    Profitability Group recorded lowerrevenue of S$35.7 million, down 3.7% from the previous corresponding period. 37,500 3.7% 37,000 36,500 1H2010 36,000 1H2011 35,500 35,000 34,500 Revenue 15 Source: press release in June 2011
  • 16.
    Profitability Revenue from theConstruction division declined but was partially mitigated by an increase in revenue contribution from the Precast division which grew 71.0% to S$6.3 million. Revenue Breakdown by Divisions 1H2011 71% Revenue Growth 18% 2% Construction Plant and Equipment Rental 80% Precast 13.6% Revenue Decrease 16
  • 17.
    Profitability S$'000 1H2010 1H2011 Change % lower Gross Profit margin due to newly setup, technical design Revenue 37,028 35,662 (3.70) and production- related costs. Gross Profit 3,013 7,884 (61.80) Other income 9,597 770 1146.40 Net profit attributable to shareholders rose Profit Attributable to 6,318 6,029 4.80 due to the gain on Shareholders disposal of leasehold Earnings per property and dividend 3.85 3.68 4.60 Share income received. 17
  • 18.
    Ratios Growth in NetEarnings Margin, ROA, ROE Valuation 35.00% 30.00% 25.00% 20.00% 15.00% 10.00% 5.00% 0.00% 2008 2009 2010 Net Earnings Margin Return On Asset (ROA) Return On Equity (ROE) 18
  • 19.
    Ratios Credit is wellmanaged. Current Ratio 1.6 1.4 1.2 1 0.8 0.6 0.4 0.2 0 2008 2009 2010 19
  • 20.
    Auditor’s comments From Deloitte & Touche LLP 20
  • 21.
    Opinion 1. The consolidatedfinancial statements (Financial position and Statement of changes in equity ) are drawn up. 2. The accounting and other records(company and by those subsidiaries incorporated) have been properly kept in accordance with the provisions of the Act。 21
  • 22.
    Cash flow statementAnalysis --- The importance of cash flow 22
  • 23.
  • 24.
    Big difference 2010Y 2009Y Income tax paid (2,321) (1) Purchase of property, plant and equipment (6,147) (4,109) Repayment of bank loans (1,983) (593) Dividend paid (2,050) (810) Net cash (used in) from financing activities (1,921) 175 24
  • 25.
    Consolidated statement ofcash flows (ended 30 June 2011) S$'000 Net cash from operating activities 2,349 Net cash from investing activities 161 Net cash from financing activities (2,049) Net increase in cash and cash equivalents 461 Cash and cash equivalents at June 30 22,979 25
  • 26.
  • 27.
    Key Facts Founded in1977 One of Singapore’s largest civil engineering, precast, reclamation and shore protection specialists. Listed on Australia Stock Exchange on 11th July 2003 Listed on Singapore Exchange Securities Trading Limited (SGX) SESDAQ on 21st July 2003 and was upgraded to Main Board on 4th February 2010. 27
  • 28.
    Competitive Strengths &IndustryOutlook Competitive Strengths 1. BCA A1 Category in Construction-Civil Engineering (eligible to tender for public projects of unlimited value); 2. Wide Range of products and services; 3. Strong Industry Recognition 4. Experienced Management Team 28
  • 29.
    Competitive Strengths &IndustryOutlook Industry Outlook 29
  • 30.
    Competitive Strengths &IndustryOutlook Competitive Strengths 30
  • 31.
    Competitive Strengths &IndustryOutlook Competitive Strengths 1. Comprehensive Range of Precast Products 2. Quality Assurance –ISO 9001:2008 3. Trademark and License –BCA L6 licenses 4. Strong Collective Efforts 5. Partnership and support from Koon 31
  • 32.
    Competitive Strengths &IndustryOutlook Industry Outlook 1. BCA A1 Category in Construction-Civil Engineering (eligible to tender for public projects of unlimited value); 2. Wide Range of products and services; 3. Strong Industry Recognition 4. Experienced Management Team 32
  • 33.
    Competitive Strengths &IndustryOutlook Industry Outlook 33
  • 34.
    Competitive Strengths &IndustryOutlook 1. Owns 48.9% ordinary shares and 18.9% preference shares in Tesla 2. Acquires 51% of the issued capital in GPS Alliance Holdings PL. 34
  • 35.
    Financial Highlights SGD Million 1H 2011 1H 2010 Change 35.7 37.0 (3.7%) Revenue 3.0 7.9 (61.8%) Gross Profit 9.6 0.8 +1,146.4% Other Income 6.3 6.0 +4.8% Profit Attributable to Shareholders Non –Operating income buffered the decrease In profit from the Construction and Precast divisions 35
  • 36.
  • 37.
  • 38.
    Recommendation P/E Ratio Company 3.62 Industry 35.72 Sectors 22.18 Investment Recommendation :Sell 38
  • 39.