Skip to content
  • Group
    • About MARC
    • Leadership
    • Investor Relations
    • Notable Issuances
    • MARC Ratings
    • MARC Solutions
    • MARC Data
    • MARC Learning
    • Careers
  • Services
    • Credit Ratings & Related Assessments
    • Sustainability-Related Assessments
    • Economic & Fixed-Income Analysis
    • Sustainability-Related Advisory
    • Debt Advisory
    • Analytics Consulting Services
    • Subscriptions
    • Data Analytics
    • Credit Reporting
    • Learning Programmes
  • Insights
    • Rating Announcements
    • Research & Analysis
    • Views
    • MARC in the Media
    • Newsfeed
    • Latest@MARC
  • Events & CSR
  • Contact Us
    • Contact Us
    • Service Level Feedback Form
    • Publication Feedback Form
    • Whistleblowing
Menu
  • Group
    • About MARC
    • Leadership
    • Investor Relations
    • Notable Issuances
    • MARC Ratings
    • MARC Solutions
    • MARC Data
    • MARC Learning
    • Careers
  • Services
    • Credit Ratings & Related Assessments
    • Sustainability-Related Assessments
    • Economic & Fixed-Income Analysis
    • Sustainability-Related Advisory
    • Debt Advisory
    • Analytics Consulting Services
    • Subscriptions
    • Data Analytics
    • Credit Reporting
    • Learning Programmes
  • Insights
    • Rating Announcements
    • Research & Analysis
    • Views
    • MARC in the Media
    • Newsfeed
    • Latest@MARC
  • Events & CSR
  • Contact Us
    • Contact Us
    • Service Level Feedback Form
    • Publication Feedback Form
    • Whistleblowing
  • Sign In
  • Subscribe
  • Group

    Group

    The MARC Group of Companies comprises MARC Ratings, MARC Solutions, MARC Data and MARC Learning.

    • About MARC
    • Leadership
    • Investor Relations
    • Notable Issuances
    • About MARC
    • Leadership
    • Investor Relations
    • Notable Issuances
    • MARC Ratings
    • MARC Solutions
    • MARC Data
    • MARC Learning
    • MARC Ratings
    • MARC Solutions
    • MARC Data
    • MARC Learning

    MARC Ratings

    • Rating Guide
    • Rating Process
    • Rating Symbols & Definitions
    • Rating Methodologies
    • Regulatory
    • Lead Managers

    MARC Solutions

    MARC Data

    MARC Learning

    • Careers
    • Careers
  • Services

    Services

    MARC's subsidiaries each provide distinct product offerings and services.

    • Credit Ratings & Related Assessments
    • Sustainability-Related Assessments
    • Economic & Fixed-Income Analysis
    • Credit Ratings & Related Assessments
    • Sustainability-Related Assessments
    • Economic & Fixed-Income Analysis
    • Sustainability-Related Advisory
    • Debt Advisory
    • Analytics Consulting Services
    • Sustainability-Related Advisory
    • Debt Advisory
    • Analytics Consulting Services
    • Subscriptions
    • Data Analytics
    • Credit Reporting
    • Learning Programmes
    • Subscriptions
    • Data Analytics
    • Credit Reporting
    • Learning Programmes
  • Insights

    Insights

    Find the vital information you need and stay up to date with the latest news from MARC.

    • Rating Announcements
    • Research & Analysis
    • Views
    • Rating Announcements
    • Research & Analysis
    • Views
    • MARC in the Media
    • Latest@MARC
    • MARC in the Media
    • Latest@MARC
  • Events & CSR

    Events & CSR

    MARC organises a diverse range of events throughout the year to engage with all stakeholders.

    • MARCares
    • Events
    • MARCares
    • Events
  • Contact Us

    Contact Us

    Let's get the conversation started - Get in touch with us!

    • Contact Us
    • Service Level Feedback Form
    • Publication Feedback Form
    • Whistleblowing
    • Contact Us
    • Service Level Feedback Form
    • Publication Feedback Form
    • Whistleblowing
MARC Online
Subscribe
Menu
  • Group
  • Services
  • Insights
  • Events & CSR
  • Contact Us
Menu
  • Group
  • Services
  • Insights
  • Events & CSR
  • Contact Us
Credit Ratings & Related Assessments
Sustainability- Related Assessments
Economic & Fixed-Income Analysis
Subscriptions
Sustainability- Related Advisory
Debt Advisory
Analytics Consulting Services
Data Analytics
Credit Reporting
Learning Programme

Credit Ratings & Related Assessments

Sustainability- Related Assessments

Economic & Fixed-Income Analysis

Subscriptions

Sustainability- Related Advisory

Corporate & Debt Restructuring Advisory

Analytics Consulting Services

Data Analytics

Credit Reporting

Learning & Customised Programme

  • Insights
  • Rating Announcements
Rating

MARC affirms Kesturi’s ratings and revises outlook to stable from negative

31 January 2020

View Reports

Contacts

Lim Chi Ching, +603-2717 2963/ chiching@marc.com.my
Hafiza Abdul Rashid, +603-2717 2955/ hafiza@marc.com.my

Posted Date: January 31, 2020

MARC has affirmed its ratings of AA-IS and A- on Konsortium Lebuhraya Utara-Timur (KL) Sdn Bhd’s (Kesturi) RM2.3 billion Sukuk Musharakah (Senior Sukuk) and RM180 million Redeemable Secured Junior Bonds (Junior Bonds). The three-notch rating differential between the Senior Sukuk and Junior Bonds reflects the latter’s subordination to the Senior Sukuk with regard to security ranking and payment priority. The outlook on the ratings has been revised to stable from negative.

The ratings affirmation considers the improvement in traffic volume and the project’s manageable debt structure that aligns debt maturity to cash flow. The lower debt-service burden in the first few years provides some degree of flexibility to deal with traffic uncertainty in the initial years. Moderating the ratings, however, are the highly leveraged capital structure and the bottlenecks at Duta Ulu-Kelang Expressway (DUKE) Phase-1 – particularly during peak hours – which could restrict future traffic growth.

The ratings outlook revision to stable from negative reflects our view that the risk on Kesturi from any immediate resolution to the tolling issue has abated. The government’s recent initiatives are related mainly to the planned acquisition of Shah Alam Expressway (KESAS), Damansara-Puchong Expressway (LDP), Sprint Expressway (SPRINT) and the SMART Tunnel, as well as the 18% toll discount involving Projek Lebuhraya Usahasama Berhad (PLUS).

Kesturi’s overall average daily traffic (ADT) grew 8.2% y-o-y to 192,931 vehicles for financial year ended June 30, 2019 (FY2019). All toll plazas on DUKE Phase-1 – with the exception of Ayer Panas – posted a modest traffic growth. Traffic at the Ayer Panas toll plaza contracted 3.2% y-o-y largely due to heavy traffic congestion caused by construction works at DUKE Phase-3 near Setiawangsa. Notwithstanding the overall growth, Kesturi’s traffic performance is substantially lower than projections, with ADT at all toll plazas on DUKE-Phase 1 coming in at 8.8%-25.6% below forecasts. Apart from the congestion issues, delays in some of the developments that were considered in the traffic forecasts had also contributed to the lower-than-expected traffic performance.

DUKE Phase-2 saw a ramp-up in traffic volume. Tun Razak Link, which opened on September 28, 2017, grew its ADT to 18,701 vehicles in FY2019 (FY2018: 12,798 vehicles). Sri Damansara Link, which commenced operations on October 23, 2017, also reported a jump in traffic volume to 41,876 vehicles (FY2018: 32,747 vehicles). Despite the progress, traffic on both links came below projections, with ADT on Tun Razak Link falling nearly 52% off target while Sri Damansara Link’s ADT fell short by 3.3%. The big gap at Tun Razak Link is mainly attributable to peak-hour congestion at the Sentul Pasar toll plaza, Bulatan Pahang and the Jalan Tun Razak exit, causing traffic backlogs that can stretch up to a few kilometres at times.

For this current review, Kesturi has revised downwards its traffic growth forecast for 2020–2033 based on a new traffic study carried out by a traffic consultant in 2019. Its 2019 projections for DUKE Phase-1 and DUKE Phase-2 are generally 4% and 7% lower from the previous forecast, reflecting primarily Kesturi’s current performance and a more gradual pace of the developments along its alignments and surrounding areas.

Under MARC’s sensitised case, ADT for DUKE Phase-1 has been assumed at 132,647 vehicles for 2020 (mirrors that of actual 2019) and no growth (in years with a toll rate hike) to 2% p.a. on average thereafter. For DUKE Phase-2, MARC has assumed a reasonable traffic ramp-up of 10% in 2020 (from 2019’s ADT of 60,577 vehicles) and a gradual growth in future years, with no growth in ADT (in years with a toll rate hike) to 3% p.a. on average.

Based on these sensitivities, minimum Senior finance service cover ratio (FSCR) is estimated at 2.1x, still comfortably above the covenanted 1.75x. This indicates KESTURI’s adequate debt-servicing ability under the traffic downside scenario. By further sensitising the cash flow to incorporate a one-year postponement in the scheduled toll hikes and a one-year delay in the payment of toll compensation, minimum FSCR could ease to about 1.7x by FY2025.

In FY2019, Kesturi’s tolling revenue rose 19.5% to RM176.1 million, primarily driven by full-year revenue contributions from Tun Razak Link and Sri Damansara Link. In comparison, results for FY2018 reflected the toll performance of the two links over a nine-month and 10-month period. Cash flow from operations in FY2019 rose in tandem to RM153.7 million, up by 22%. However, typical of toll road concessionaires, Kesturi’s high financing cost significantly impacts its bottom line. For FY2019, it reported pre-tax losses of RM10.2 million.

Contacts:
Lim Chi Ching, +603-2717 2963/ chiching@marc.com.my;
Hafiza Abdul Rashid, +603-2717 2955/ hafiza@marc.com.my

List related news | List related issues | List related reports

Related Report

Read More

Related Issues

Read More

Related News

Read More

You May Also Like To Read

See All
Ratings

MARC Ratings withdraws ratings on Danajamin

17 March 2023

Ratings

MARC Ratings affirms AAIS rating on BEWG’s RM400.0 million Sukuk Wakalah

17 March 2023

Ratings

MARC Ratings upgrades PTP’s Sukuk Murabahah rating to AAIS

14 March 2023

See All

Let’s get started.

Subscribe to our mailing list today

Subscribe Now
Group
  • About MARC
  • Leadership
  • Investor Relations
  • Notable Issuances
  • Careers
Regulatory
  • Rating Reviews Summary
  • List of Defaults
  • List of Credit Ratings Published
  • List of Entities on Rating Watch
Services
  • Credit Ratings & Related Assessments
  • Sustainability-Related Assessments
  • Economic & Fixed-Income Analysis
  • Sustainability-Related Advisory
  • Corporate & Debt Restructuring Advisory
  • Subscriptions
  • Analytics Consulting Services
  • Data Analytics
  • Credit Reporting
  • Learning & Customised Programmes
Subsidaries
  • MARC Ratings
  • MARC Learning
  • MARC Data
  • MARC Solutions
Insights
  • Rating Announcements
  • Research & Analysis
  • Views
  • Latest@MARC
  • MARC in the Media
Events
  • Corporate Events
  • Corporate Social Responsibility (CSR)
  • Advertise with MARC
Contact Us
  • Contact Us
  • Service Level Feedback Form
  • Publication Feedback Form
  • Whistleblowing
  • Group
    • About MARC
    • Leadership
    • Investor Relations
    • Notable Issuances
    • MARC Ratings
    • MARC Solutions
    • MARC Data
    • MARC Learning
    • Careers
  • Services
    • Credit Ratings & Related Assessments
    • Sustainability-Related Assessments
    • Economic & Fixed-Income Analysis
    • Sustainability-Related Advisory
    • Debt Advisory
    • Analytics Consulting Services
    • Subscriptions
    • Data Analytics
    • Credit Reporting
    • Learning Programmes
  • Insights
    • Rating Announcements
    • Research & Analysis
    • Views
    • MARC in the Media
    • Newsfeed
    • Latest@MARC
  • Events & CSR
  • Contact Us
    • Contact Us
    • Service Level Feedback Form
    • Publication Feedback Form
    • Whistleblowing
Terms & Conditions
Privacy Notice
Copyright Notice
Whistleblowing
PDPA Notice
© 2023 Malaysian Rating Corporation Berhad. All rights reserved.
Facebook Twitter Linkedin

Join MARC Mailing List

I would like to subscribe this mailing list. Please tick whichever is applicable

I agree/ do not agree (please tick whichever is applicable) to receive future events, conferences or marketing materials from MARC. *

Privacy Notice *

Declaration *