View Credit Analysis Report (605399)

Aid605399
StatusPublished
CategoryReport
SubcategorySolar
CoidUITMSP2
Appoletid0
Date Article2021-02-24 00:00:00
PublicYes
TitleUiTM SOLAR POWER DUA SDN BHD - 2020
Content
Rating Action     
MARC has assigned a rating of AA-IS to UiTM Solar Power Dua Sdn Bhd’s (UiTM Solar 2) proposed Green SRI Sukuk of up to RM100.0 million. The rating outlook is stable.

Rationale     
UiTM Solar 2 was set up to develop and operate a 25MW solar power plant in Pasir Gudang, Johor. Its parent, UiTM Energy & Facilities Sdn Bhd (UiTM Energy) operates a 50MW solar power plant in Gambang, Pahang through another subsidiary which has been rated at AA-/Stable by MARC. UiTM Energy is ultimately owned by University Teknologi MARA (UiTM).

The assigned rating considers the strength of the power purchase agreement (PPA) between UiTM Solar 2 and Tenaga Nasional Berhad (TNB, AAA/Stable) which mitigates offtaker risk. The 21-year PPA requires TNB to offtake the electricity generated by the plant at a certain tariff. The rating also factors in the adequacy of the projected cash flows to meet the sukuk obligations throughout the sukuk tenure. As with other solar power plants, the moderating factors continue to be the variability of solar irradiance and the plant’s operational performance. 

The plant achieved commercial operation date (COD) on December 2, 2020, after encountering delays outside the project’s control in relation to the permitting process and as a result of government-imposed movement control measures to mitigate the COVID-19 pandemic. The latter led to a stoppage of construction work and supply chain disruptions that affected the delivery and installation of critical project components, as well as availability of ancillary services. 

Total project cost, estimated at RM125.0 million, is funded based on a finance-to-equity (FE) ratio of 80:20. The engineering, procurement, construction and commissioning (EPCC) contractor for the project, SPIC Energy Malaysia Berhad (SPIC Energy), is undertaking the construction costs which will be paid from the proceeds of the proposed sukuk. The fixed-price EPCC contract alleviates cost overrun risks. MARC draws comfort from the demonstrated track record of SPIC Energy in completing a similar project in Sabah. SPIC Energy is an indirect subsidiary  of China state-owned company, State  Power  Investment Corporation Limited, a group that has substantial experience in solar power projects. UiTM Energy undertakes the operations and maintenance (O&M) of UiTM Solar 2’s solar power plant. MARC understands that UiTM Solar 2 will operate on the site under a development order that is subject to renewal every five years. MARC views renewal risk as minimal given the size of the land and its usage for sustainability purposes.

Under the base case cash flow projections that assume P90 energy production levels, the minimum and average finance service cover ratios (FSCR) with cash stood at 1.98x and 3.00x throughout the sukuk tenure. Sensitivity analysis indicates that the projected cash flow can withstand moderate stress scenarios of lower energy production, higher O&M cost, plant unavailability and panel degradation. UiTM Solar 2 is required to maintain a minimum required balance in its finance service reserve account (FSRA) of the next six-months’ profit payments and principal repayments as well as a minimum post-distribution FSCR of 1.5x; this requirement mitigates the risk of debt service shortfalls.

Rating outlook     
The stable outlook assumes that during the operational phase, UiTM Solar 2’ solar power project will operate within expectations and meet its projected cash flow metrics. 

Major Rating Factors

Key strengths
Demand risk mitigated by PPA terms; and
Satisfactory project debt coverage.

Key risks

Variability of solar resource; and 
Plant’s operational performance.




Counter Viewed874
Price Freemembers500.00
Price Paidmembers0.00