CREDIT ANALYSIS REPORT

TRUSMADI CAPITAL SDN BHD – ISSUE 1 - 2023

Report ID 60538900469532 Popularity 233 views 28 downloads 
Report Date Sep 2023 Product  
Company / Issuer Trusmadi Capital Sdn Bhd Sector Property
Price (RM)
Normal: RM500.00        
  Add to Cart
Rationale
Rating action      

MARC Ratings has affirmed its ratings on Trusmadi Capital Sdn Bhd’s Issue 1 RM235 million Class A Medium-Term Notes (MTN), RM40 million Class B MTN and RM25 million Class C MTN at AAA, AA and A. The rating agency has also affirmed its MARC-1 rating on Trusmadi Capital’s Issue 1 RM300 million Commercial Papers (CP). The MTN and CP are subject to a combined issuance limit of RM300 million. The ratings outlook is stable.      

As of end-June 2023, the outstanding under Issue 1 of RM260 million comprised RM20 million Class A MTN and RM240 million CP.     

Trusmadi Capital is a special purpose funding vehicle of Maybank Trustees Berhad (acting on behalf of Sentral REIT). The MTN and CP are secured by a third-party first legal charge on the collateral property, Menara Shell, a 33-storey purpose-built office with a total net lettable area (NLA) of 557,458 sq ft located in the prime KL Sentral transportation hub.     

Rationale
 

The rating affirmations of the MTN classes and CP reflect their loan-to-value (LTV) ratios that are in line with the LTV benchmarks at the respective rating levels. The affirmations considered the prime location of the collateral, its strong performance and quality tenancy. 

While the CP is exposed to a rollover or liquidity risk, we believe this is mitigated by the availability of a commitment provided by creditworthy investors to subscribe to the CP throughout its expected tenure. The MTNs, meanwhile, have a two-year tail between their expected and legal maturities to mitigate any refinancing risk. 
 
 

The LTV ratios are derived by the value of the collateral property Menara Shell, based upon the rating agency’s income capitalisation approach using a stabilised net operating income (NOI) on a five-year average (2021-2025) basis. With this approach, we estimate the value of Menara Shell at RM587 million, about 12.4% lower than its market value of RM670 million, as ascertained by an independent valuer as at December 31, 2022. 

Menara Shell’s occupancy has remained stable at 99% as of end-March 2023 (end-June 2022: 99%). The building has a high tenant concentration risk. The anchor tenant, Shell Malaysia Trading Sdn Bhd (Shell), a wholly-owned subsidiary of Shell plc occupies a sizeable 54.7% of NLA through end-2028. However, we view this risk as mitigated by the long-term tenancy agreement with the anchor tenant. We view lease rollover risk as minimal, as approximately 76.4% of NLA will roll through at least 2025; the tenancies also allow for rental claims over the remaining unexpired term of the leases in case of early termination. Near-term rollover includes approximately 17.6% of NLA occupied by AmGeneral Insurance Berhad, whose lease is set to expire on January 31, 2024. In this regard, we take comfort in the good track record of Sentral REIT Management Sdn Bhd (SRM) — the manager of Sentral REIT, Trusmadi Capital’s parent — in managing tenancies, as has been demonstrated in its ability to maintain high levels of occupancy at Menara Shell. SRM manages nine properties with an NLA of 2.1 million sq ft and an average occupancy rate of 77% as at end-March 2023.     

In 2022, the average rent at Menara Shell increased to RM8.34 psf compared to RM8.15 psf in the previous year mainly due to contract renewal at higher rates. As a result, NOI improved to RM47.1 million in 2022, up 10.6% y-o-y. This increase in NOI is also attributable to a one-off reversal of statutory fees. Excluding this one-off item, we project NOI to be around RM44.6 million in 2023 and to average around RM44 million a year between 2023 and 2025. Accordingly, we have updated the stabilised NOI to RM44 million from RM41.2 million previously. The updated stabilised NOI reflects leases in place as of end-March 2023 and our sustainable long-term occupancy assumption for the property at the current level, which takes into consideration the strong collateral quality and the highly experienced asset manager in SRM.     

Rating outlook

The stable outlook assumes that the collateral property will maintain its operational and financial performance in line with projections that will remain supportive of the LTV ratios for the rating bands.     

Rating trajectory 

Downside scenario


The ratings may come under pressure if tenancies are terminated/not renewed, or if tenancies are renewed at rental rates that are not supportive of the stabilised  NOI to be able to maintain the LTV ratio thresholds.      

Key strengths
  • Strategic location of collateral property Menara Shell in KL Sentral transportation hub
  • Creditworthy profile of key tenants 
Key risks 
  • Tenant concentration risk 
  • Rental pressure from oversupply of office space 
  • Bullet repayment at expected maturity presents refinancing risk 


Related