On
30th June Northbridge announced
the £9.8 million purchase of
Australia based Tasman Oil Tools and a
£7 million placing which transforms
this UK based industrial equipment supplier
in terms of scale. But Northbridge is not
merely an acquisition play. The Tasman
announcement came just 16 days after an
upbeat trading statement in which
Northbridge revealed that trading in the
first half of calendar 2010 had improved
strongly compared to 2009 and that it had
also secured two new major contract wins.
Interims will be published in September but
it is already clear that the one off and
macroeconomic issues that tempered 2009
results have been resolved but this, and
the opportunities opened up by Tasman, are
far from factored into the share price.
This is primarily a growth/acquisition
investment play and the proposed
acquisition of Tasman is a demonstration of
the management teams’ ability to
deliver on this value building
strategy.
Tasman is based
in Western Australia and specialises in the
rental of equipment for the onshore and
off-shore oil industry throughout
Australia. From day one this is an earnings
enhancing deal for Northbridge. The initial
cash consideration is just over two times
EBITDA for the year to June 2010 and the
deal transforms Northbridge into a business
which clearly has critical mass. We are
initiating our coverage at 133p with a
stance of strong buy and a target price,
based on a multiple of 8 times forecast
2011 earnings, of 242.5p.
Northbridge Industrial
Services was incorporated in 2007 to
acquire and build a specialist industrial
business which hires and sells equipment to
a non-seasonal customer base including
utility companies, the public sector and
the oil and gas industries. The longer term
strategy is to become a complete
outsourcing provider involving a higher
margin service/ maintenance element to the
equipment provision. Despite a small dip in
2009 underlying earnings, significant
corporate progress was made last year as
two businesses were acquired, all fitting
the ongoing acquisition profile of
£1-10 million turnover
supplying a
geographically diverse, non-cyclical
customer base with a potentially strong
element of ongoing service work.
Tasman Oil
Tools, based in Perth, Western Australia,
is being acquired for up to £9.4m, of
which £6.8m will be paid in cash on
completion and the remainder in a mixture
of shares and deferred consideration. A
£7m placing at 125p has brought in
new institutional shareholders and the
company has secured a £3m debt
facility. Management expects the
acquisition to be earnings enhancing from
the outset. Tasman, formed in 1980 by the
current vendors provides services to
customers in the oil and gas and mining
industries, renting out oilfield tools and
drilling equipment. Rental contracts can
run for a few weeks to several months and
there is usually a high level of repeat
business. There are some 4,000 products
available, including drill strings and
collars, blow-out preventers, stabilisers,
mud pumps, power tongs, torque wrenches and
wash-down units. Tasman also sells
consumables and spare parts to drilling
companies. These include corrosion
inhibitors, spill kits and lubricants. The
company’s workshop in Perth provides
a service and repair facility for drilling
companies for the maintenance of their own
equipment. It is complementary to the
rental side in that Tasman can rent out
replacement tools to customers while their
own are being repaired.
Until the Tasman
deal, Northbridge’s latest
acquisition came in April 2009 when it
picked up a 66.67% interest in Tyne
Technical Equipment Rental Services. This
is a Dubai registered company formed in
2004 and its principal business is the
rental of generators and the sale of
associated services to the infrastructure
and the oil and gas industries in the
United Arab Emirates where a number of new
contracts have been won during the past
year. The total consideration paid was
£170,000 comprising £62,000 in
cash and 80,000 Northbridge shares at 135p.
Northbridge will acquire the remaining
33.33% of the company on 13 April 2011 for
a price based on a multiple of net profits
in the preceding twelve months, subject to
a maximum cap of £680,000 (total
£850,000). In July 2009, Northbridge
acquired a specialist air compressor fleet
based in the UK from the manufacturer
Sullair Corporation. The specialist
applications for these compressors include
pipeline dewatering and pressure testing in
the oil & gas industry. The cost of the
hire fleet was £1.2 million of which
90% was funded by a hire purchase agreement
with Lloyds Banking Group.
With an
estimated net debt of £5.7 million
(less than one year’s forecast
profits) there is clear potential to make
further complementary acquisitions without
issuing equity, so increasing the product
offering to the group’s growing
international customer base. There are
clear advantages of increased scale as it
improves the leasing funding options
available to the group as well as improving
net profit margins from the current 17.4%.
As Northbridge achieves critical mass we
believe that it will itself become a
potential acquisition target for larger
industry players such as the £1
billion capitalised Aggreko.
Excluding
Tasman, the two largest subsidiaries of
Northbridge International are Crestchic and
Northbridge Middle East (NME) which was
established in 2007. Crestchic designs,
manufactures, sells and hires load bank
equipment which is primarily used for the
commissioning and maintenance of
independent power sources such as diesel
generators and gas turbines. The need to
test and maintain standby and independent
power systems, and the increasing reliance
on power critical technology used within
the banking, medical, marine and defence
industries, has resulted in a continued
strong rental demand for Crestchic's
products and associated services.
Additionally, Crestchic is winning new
sales because in some Middle East countries
there is a background of an increasingly
unreliable power supply.
NME has become an agent for
Crestchic products and has delivered steady
growth since its formation. The portfolio
of products offered by Northbridge has been
enhanced by the acquisition of Tyne
Technical Equipment.
The winning of the two major
projects announced on June 14th,
with both new and existing customers, and
which will extend through the second half
of 2010 and into 2011 underpins our profit
forecasts. The first project is in South
Korea with an international oil company and
involves the rental of load banks,
transformers and generators to a project
which will continue into the first half of
2011. The second project is to a new
customer in the Middle East and involves
the sale and rental of load banks and
transformers to a cement plant in Syria.
The minimum total revenue for these two
projects, which take the Group into both
new activities and new markets, will be $3
million.
The recent
trading update also reported
progress being made
particularly as the mix of revenue is
moving strongly towards the higher margin
rental / service revenue model. This is a
result of the substantial investment of
£4.4m made in the hire fleet last
year and an additional £1.2m as
development investment into the acquired
compressor fleet which has helped to
continue to expand the load bank,
transformer and generator hire fleets. The
results for the six months to June
30th 2010, to be announced in
the week starting Monday 20th
September should report
substantial growth in profits and turnover
and during the coming year we would
anticipate further bolt-on acquisitions to
build on the Tasman deal and the evidence
is that the management team have a clear
ability to make post acquisition synergies
work. The fall in sales and earnings in
2009 was due to delaying of contracts by
some customers which has corrected itself
and indeed will serve to boost this
year’s numbers. We believe that the
current rating is a throw back to the one
off problems of 2009 and fails to discount
the strong growth potential from the
existing business and also the upside
generated by the Tasman deal. At 133p we
initiate our coverage with a stance of
strong buy and a target price – based
on a multiple of eight times forecast 2011
earnings – of
242.5p.