Intelligent Investor

Crown Resorts: Interim result 2016

Crown Sydney has been further delayed and the ATO is seeking a potential windfall.
By · 1 Mar 2016
By ·
1 Mar 2016 · 6 min read
Upsell Banner

Recommendation

Crown Resorts Limited - CWN
Buy
below 13.00
Hold
up to 19.00
Sell
above 19.00
Buy Hold Sell Meter
BUY at $11.54
Current price
$13.09 at 16:35 (01 August 2022)

Price at review
$11.54 at (01 March 2016)

Max Portfolio Weighting
4%

Business Risk
High

Share Price Risk
High
All Prices are in AUD ($)

Similar to its 2015 result, there was a mixture of good, bad and ugly in Crown's 2016 interim result. Unsurprisingly weak earnings from Crown's 34% investment in Melco Crown Entertainment constituted the ugly part whereas the bad news was led by further delays in Crown Sydney, which is now due for completion in 2021.

A $15m or 34% increase in corporate costs was also disappointing, as was a deterioration in the company's investments in online gaming and Crown Aspinalls in the United Kingdom (although these are relatively immaterial). The market seems to be focusing on this bad news and overlooking the good: which is that Crown's casinos in Melbourne and Perth continue to chug along, with Perth doing so a little faster than Melbourne over the last six months, despite the continuing mining downturn, due to an 11% decline in VIP revenue and increased costs at Crown Melbourne.

All in all, then the result was pretty reasonable. Of greater concern is the potential cash flow hit from the amended assessments recently issued by the ATO, which total $362m in additional tax, interest and penalties (see Crown in income tax dispute). Unfortunately, Crown is guilty until proven innocent, in the sense that it'll likely have to pay at least some of the bill to stop further interest accruing at the usurious rate of 9.2%.

Key Points

  • Perth good, Melbourne less so

  • Macau still poor ...

  • ... but US$120m special dividend from Melco

Despite its new 500-room hotel at Crown Perth being 70% complete, this added burden is unhelpful to say the least given Crown's still significant capital expenditure planned in coming years.

So whilst the delay in Crown Sydney will of course also postpone its contribution to earnings, any resulting delay in the bulk of the $2bn in capital expenditure on this project might actually prove helpful. In that vein, management is considering the cash flow impact of the amended assessments and the company will also continue to 'explore both capital markets and bank markets to finance anticipated growth projects'.

Melco special dividend

The US$120m (or AU$166m) special dividend from Melco Crown will also help. It would have helped even more had the entire amount been retained and used for capital expenditure or debt repayment – which we'd have preferred â€“ rather than two-thirds of it being paid as a special dividend to Crown shareholders. (We'd also prefer less spending on the likes of Nobu but we can't have everything.)

Table 1: Crown interim result 2016

Six months to 31 Dec

20162015 /(–)
(%)
Revenue ($m)1,8641,7208
EBITDA ($m)424450(6)
D&A ($m)1401289
EBIT ($m)284322(12)
U'lying NPAT ($m)210322(35)
EPS (c)28.844.2(35)
DPS (c)33*18 
* 18c interim & 15c special div, 50% franked, ex date 22 Mar
Note: figures are normalised rather than actual except for DPS

In Betting on Crown – parts one and two, our base case assumed Crown would continue to receive ordinary dividends from Melco Crown in coming years. As such, with the bulk of its capital expenditure behind it now that Studio City Macau and City of Dreams Manila have opened, any additional cash that Melco returns to shareholders is a bonus. To that end, Melco Crown's board is currently reviewing its dividend policy.

Melco's ability to funnel more cash to Crown of course depends on how its Macau casinos â€“ and to a lesser extent, City of Dreams Manila – perform. Despite the ongoing Chinese corruption crackdown and new casino openings (with more to open shortly), Macau's higher-margin mass market gaming revenue appears to have stabilised in recent months whereas the lower-margin VIP gaming revenue continues to decline. Whilst the latter stills affects Melco Crown, 90% of its earnings before interest, tax, depreciation and amortisation now come from the mass market punter.

The increased supply of hotels and gaming tables will take time to be absorbed by the market but, having helped create the downturn via their corruption crackdown and restrictions on visas and taking cash out of mainland China, the regulators seem to have moderated their tone recently. For instance, visa rules for mainland Chinese visitors have been relaxed and the proposed smoking ban in casinos has been deferred.

Despite the decline in gross gambling revenue, the number of visitors from mainland China has remained relatively stable at around 21 million each year. Further, as we noted in A Crown of thorns?, improved infrastructure, the diversification of both Macau and nearby Hengjing Island's economies into non-gaming activities and continued improvements in the average standard of living in mainland China all bode well for Macau over the longer term. 

In the short to medium term, less capital expenditure and increasing cash flow from Studio City and City of Dreams Manila as they ramp up will likely lead to improvements in Melco Crown's free cash flow, to the benefit of Crown as noted above.

Possible corporate activity

Elsewhere, we prefer not to speculate on possible transactions involving Crown and/or its investment in Melco Crown and will update members on any deals that are announced. 

We continue to believe that Crown remains undervalued but the ATO's potential windfall and the delay in Crown Sydney of course impact our valuation. As such, we're reducing our Buy and Sell prices by $1 each, to $13 and $19, to give us more margin of safety. BUY.

Note: The Intelligent Investor Growth Portfolio owns shares in Crown. You can find out about investing directly in Intelligent Investor and InvestSMART portfolios by clicking here.

IMPORTANT: Intelligent Investor is published by InvestSMART Financial Services Pty Limited AFSL 226435 (Licensee). Information is general financial product advice. You should consider your own personal objectives, financial situation and needs before making any investment decision and review the Product Disclosure Statement. InvestSMART Funds Management Limited (RE) is the responsible entity of various managed investment schemes and is a related party of the Licensee. The RE may own, buy or sell the shares suggested in this article simultaneous with, or following the release of this article. Any such transaction could affect the price of the share. All indications of performance returns are historical and cannot be relied upon as an indicator for future performance.
Share this article and show your support

Join the Conversation...

There are comments posted so far.

If you'd like to join this conversation, please login or sign up here