- Forum
- Markets
- NZX
- TRA - Turners Automotive Group [previously TNR - Turners Limited]
-
12-07-2016, 08:24 PM
#1241
Originally Posted by Snoopy
I am making a few assumptions below. But nevertheless I expect the figures to be 'ball park'.
Buy Right Cars advertise 2,000 cars in stock. So 2,000 x $10,000m = $20m to be paid for stock.
$15.3m x 0.78 = $11.9m in the cash settlement for the business.
So total cash to be paid for the business is $31.9m
The remainder payment for the business excluding stock is: $15.3m - $11.9m = $3.4m to be paid in TNR shares. Assuming these are issued at $2.80 (roughly the moving average price for CY2016) , this means:
$3.4m/$2.80 = 1.2m new TNR shares will be issued.
EBIT increase forecasted at $4.1m under the first year of ownership.
$4.1m/1.2m = $3.40 EBIT per share for all of those new shares issued.
Operating profit (EBT) last year was $21.551m. Add back in the interest expense of $11.436m and I get an EBIT of $32.987m. No. shares on issue at last balance date was 63.431m (adjusted for post 10:1 consolidation).
Current EBIT per share was therefore:
$32.987m / 63.431m = 52cps
On a per share EBIT for FY2016 basis then, this acquisition looks rather spectacular!
SNOOPY
So on a weighted basis EBIT/share is up 10% - yes passes the eps accretive test
Does the bit about the bank funding being agreeable to Turners mean they taking on debt?
“ At the top of every bubble, everyone is convinced it's not yet a bubble.”
-
13-07-2016, 11:01 AM
#1242
Added to my holding at $3.10.
-
13-07-2016, 11:50 AM
#1243
Originally Posted by percy
Added to my holding at $3.10.
Good on you Percy - very good buying at a PEG of significantly less than 1.
-
13-07-2016, 01:43 PM
#1244
Originally Posted by winner69
So on a weighted basis EBIT/share is up 10% - yes passes the eps accretive test
Before Acquisition (Historical): EBIT/ No. Shares = $32.987m/63.431m = 52.0cps
After Acquisition (projected): EBIT/ No. Shares = ($32.987m+ $4.1m)/(63.431m +1.2m) = 57.3cps
So yes, I agree with your assessment of a 10% normalised EBIT improvement Winner.
Does the bit about the bank funding being agreeable to Turners mean they taking on debt?
Turners seem very free about taking on debt. Yet, if they can keep increasing their eps, who is to say they are wrong in doing so?
Last year debt was funded on average at 4.97%.
I previously wrote:
-----
Buy Right Cars advertise 2,000 cars in stock. So 2,000 x $10,000m = $20m to be paid for stock.
$15.3m x 0.78 = $11.9m in the cash settlement for the business.
So total cash to be paid for the business is $31.9m
----
Therefore, the debt funding cost for the above should be:
$31.9m x 0.0497 = $1.6m
Take $1.6m from the forecast incremental EBIT and I get EBT of $2.5m. With tax at 28% that gives an incremental NPAT of $1.8m.
NPAT (Actual) FY2016 was $15.517m
NPAT (Forecast) FY2017 is $15.517m + $1.8m = $17.317m
So forecast eps is: $17.317m/ 64.631m = 26.8cps
At $3.20, this gives a PE of: 320/26.8 = 12.0
And this is assuming a static year for all the rest of the business! $3.20 looks not overpriced I think, given the trajectory of the company.
SNOOPY
discl: shareholder, bondholder
Last edited by Snoopy; 22-08-2017 at 10:34 PM.
Watch out for the most persistent and dangerous version of Covid-19: B.S.24/7
-
13-07-2016, 03:03 PM
#1245
How are we going on the bonds Snoopy? Are you still happy you took them in exchange for you old Turners shares?
-
13-07-2016, 07:38 PM
#1246
Originally Posted by black knat
How are we going on the bonds Snoopy? Are you still happy you took them in exchange for you old Turners shares?
If you do the calculations black knat, I have been both 'in the money' and 'out of the money' at various times. I don't bother doing the calculation any more. Because the whole point of owning the bonds, as opposed to the head shares, is to virtually eliminate the downside risk while enjoying a higher yield than the shareholders. And the price for that is - probably - I miss out on some of the upside risk.
So yes, I am very happy to have taken the bonds for most of my TUA shares. But I am equally happy to have my 'token' DPC/TNR shareholding at the same time!
SNOOPY
Last edited by Snoopy; 13-07-2016 at 07:40 PM.
Watch out for the most persistent and dangerous version of Covid-19: B.S.24/7
-
29-07-2016, 03:36 PM
#1247
Originally Posted by Snoopy
My earlier attempt at this failed to consider that in financial services terms, 'Turners Limited' is now a 'hybrid' company. Turners (TNR) now comprises what was the old Turners Auctions business (TUA), plus the debt collection service division, plus the finance and insurance services division. I need to extract the non-finance bits before I stack up 'Turners Finance' againast my finance company yardsticks.
I am not sure TNR shareholders fully appreciate how brilliant the acquisition of the old Turners Auctions business has been for them (us). The last pre-takeover published full year result for "Auctions & Fleet" were published in the FY2013 financial year (ended 31st December 2013).
Turner's Auctions Underlying 'Fleet & Auction' Result (ye 31/12/2013) |
EBT Auctions |
$2.853m |
EBT Fleet |
$2.064m |
EBT Total |
$4.917m |
Remove Interest Earned Contribution |
-$0.553m |
EBT Total Underlying |
$4.364m |
less tax at 28% |
$1.221m |
NPAT |
$3.142m |
It is very interesting to compare the above 'Fleet & Auction' result with the equivalent figure in the FY2016 TNR report. Note that
1/ 'Fleet & Auction' assets and liabilities for FY2013 have been reduced to 93.32% of the published figures of the whole TUA group, because 'Fleet & Auctions' represent 93.32% of the business by revenue.
2/ 'Fleet & Auction' assets and liabilities for FY2016 have been adjusted to remove eliminations and reallocate corporate and other assets and liabiliities in proportion to divisional revenue.
|
Assets |
Liabiliities |
Shareholder Equity |
Interest Expense |
NPAT |
ROE |
Auctions & Fleet (FY2013) |
$53.2m |
$35.8m |
$17.4m |
$0m |
$3.142m |
18.0% |
Auctions & Fleet (FY2016) |
$99.8m |
$65.6m |
$34.2m |
$3.23m |
$4.44m |
13.0% |
On paper the ROE performance has deteriorated. However, 'Auctions & Fleet' have taken on a substantial interest bill since FY2013. Take that out and ROE has actually improved. Another way of thinking about this is to see that the new TNR management, by introducing debt to Finance & Auctions, has been able to pull capital out of that business and redeply it elsewhere within the Turners group. On an overall group basis, that 'Auctions & Fleet' capital is working much harder. Smart man, that Paul Byrnes!
SNOOPY
Last edited by Snoopy; 29-07-2016 at 04:08 PM.
Watch out for the most persistent and dangerous version of Covid-19: B.S.24/7
-
29-07-2016, 03:52 PM
#1248
Member
The numbers you run Snoopy are fantastic to read through and reinforce my thoughts on TNR, thank you!
I'm so confused at how the SP is still sitting around $3 after constant good news like this.
-
29-07-2016, 04:16 PM
#1249
Originally Posted by Jinx
I'm so confused at how the SP is still sitting around $3 after constant good news like this.
Ther is currently an arbitrage play going on with TNR and TNRHA. Those TNRHA bondholders will soon have an opportunity to acquire shares at an absolute maximum price of $3, and probably a bit less (we get a 5% discounted to the weighted average closing share price over July and August). So why would those shareholders want to pay over $3 now, when in a couple of months we coulld get those same shares cheaper? I imagine this has something to do with current TNR head share price behaviour!
SNOOPY
Last edited by Snoopy; 29-07-2016 at 04:18 PM.
Watch out for the most persistent and dangerous version of Covid-19: B.S.24/7
-
29-07-2016, 04:20 PM
#1250
Originally Posted by Snoopy
|
Assets |
Liabiliities |
Shareholder Equity |
Interest Expense |
NPAT |
ROE |
Auctions & Fleet (FY2013) |
$53.2m |
$35.8m |
$17.4m |
$0m |
$3.142m |
18.0% |
Auctions & Fleet (FY2016) |
$99.8m |
$65.6m |
$34.2m |
$3.23m |
$4.44m |
13.0% |
On paper the ROE performance has deteriorated. However, 'Auctions & Fleet' have taken on a substantial interest bill since FY2013. Take that out and ROE has actually improved. Another way of thinking about this is to see that the new TNR management, by introducing debt to Finance & Auctions, has been able to pull capital out of that business and redeply it elsewhere within the Turners group. On an overall group basis, that 'Auctions & Fleet' capital is working much harder. Smart man, that Paul Byrnes!
TNR, I think is best considered as a 'hybrid' company. The successful 'Auction & Fleet' business will distort comparisons with other more pure finance companies. So 'Auction & Fleet' needs to be taken out for financial company yardstick comparisons. Do that and the 'deconstructed' TNR business is represented in the table below
TNR for FY2016 |
|
Assets |
Liabiliities |
Shareholder Equity |
Interest Expense |
NPAT |
ROE |
Auctions & Fleet (FY2016) |
$99.815m |
$65.582m |
$34.233m |
$3.23m |
$4.44m |
13.0% |
Finance, Insurance & Collection Services (FY2016) |
$262.488m |
$166.909m |
$95.579m |
$8.21m |
$11.08m |
11.6% |
Divisional Total (FY2016) |
$362.303m |
$232.491m |
$129.812m |
$11.44m |
$15.52m |
12.0% |
SNOOPY
Last edited by Snoopy; 07-08-2016 at 11:46 AM.
Watch out for the most persistent and dangerous version of Covid-19: B.S.24/7
Tags for this Thread
Posting Permissions
- You may not post new threads
- You may not post replies
- You may not post attachments
- You may not edit your posts
-
Forum Rules
|
|
Bookmarks