· AGTC, FRONTKN's major Taiwan subsidiary, was awarded a public tender for 16,172 m² of Type B industrial land and seven existing factory buildings (12,611.07 m² floor area) in the Tainan Xinying Industrial Zone for NTD920.0m (RM118.2m), 12.2% above the NTD820.0m reserve price and just 950 metres from AGTC's existing P1 facility.
· We view the acquisition positively as a capacity-enabling investment, securing land within AGTC's existing Tainan cluster, approximately 950 metres from its P1 facility, ahead of anticipated capacity expansion for its foundry customer, at a price we deem full but reasonable against recent comparables (12.5%-16.1% above the two most recent Type B land transactions in the same park).
· FRONTKN has ample balance sheet headroom to fund the acquisition. FY26F cash and bank balances of RM386.0m, together with fixed deposits of RM181.5m (RM567.4m combined), versus near-nil borrowings, leave the Group solidly net cash, and our model continues to show net cash throughout the FY26F-FY28F forecast period even after the RM118.2m outlay.
· We maintain our FY26F/FY27F/FY28F core net profit forecasts of RM197.3m/RM206.8m/RM217.4m.
· Maintain BUY with an unchanged TP of RM5.86, based on 46.2x P/E applied to FY27F core EPS of 12.7sen.
The Acquisition. AGTC, on 15 September 2026, was awarded a public tender for an industrial property in the Tainan Xinying Industrial Zone from Ginwin Technology Co., Ltd. for a total cash consideration of NTD920.0m (RM118.2m). The property comprises 16,172.00 m² of Type B industrial land (70% building coverage ratio, 210% floor area ratio) together with seven existing factory building blocks totalling 12,611.07 m² of floor area and a 1,245.92 kWp solar photovoltaic system. The site sits approximately 950 metres from AGTC's existing P1 facility. The tender closed on 14 September 2026 at a reserve price of NTD820.0m (RM105.3m); AGTC's winning bid of NTD920.0m represents a 12.2% premium over reserve.
Funding & Payment Schedule. The purchase consideration is 100% cash-funded from AGTC's internally generated funds, with no external borrowing. An initial deposit of NTD82.0m (RM10.5m, 8.9% of consideration) was payable on award of the tender, with the remaining NTD838.0m (RM107.6m, 91.1% of consideration) due in three instalments under standard Taiwanese commercial land transaction practice. The announcement does not disclose the specific instalment dates or amounts; we assume the balance is settled progressively through FY26F-FY27F.
Our View. We view the acquisition positively. The consideration works out to roughly NTD56,900 per m² of land (NTD920.0m over 16,172 m²), a blended rate covering the seven ready-built factory blocks and the solar PV system, not bare land. A better benchmark than narrative estimates would be Hershi International Property's own compilation of actual registered transactions in the same park: five Type B industrial land deals from 2022 to 2025, with the two most recent, from November and December 2025, at NTD50,585 and NTD49,006 per m². Against those two, AGTC's price is 12.5% and 16.1% higher respectively, a far smaller premium than a simple five-year comparison would suggest, and one we think is explained by the deal bundling 12,611 m² of existing factory floor area and installed solar capacity, both larger than any single comparable in the Figure 1 table. We think this fits AGTC's calculus given the urgency of its foundry customer's expansion plan, and see the price as reasonable given the immediate, ready-to-use capacity it buys on a site just 950 metres from AGTC's existing P1 facility.
Balance Sheet Remains Comfortably Net Cash Post-Acquisition. The RM118.2m outlay is manageable against FRONTKN's balance sheet. It represents 10.2% of FY26F shareholders' equity (RM1,154.4m) and is equivalent to about 53.5% of FY26F operating cash flow (RM221.0m); the initial NTD82.0m (RM10.5m) deposit alone equates to just 4.8% of FY26F OCF, with the balance cushioned by staged payment over three instalments. Funding the FY26F portion of the deal (RM82.3m) in full still leaves FY26F cash and bank balances at RM386.0m, or RM567.4m including fixed deposits, versus RM468.3m and RM649.8m respectively had the deal not proceeded. FRONTKN carries zero short- and long-term debt across our FY24-FY28F forecast horizon, so the Group remains solidly net cash throughout. We do not see the acquisition as a strain on FRONTKN's financial flexibility.
Earnings Revision. We maintain our FY26F/FY27F/FY28F core net profit forecasts of RM197.3m/RM206.8m/RM217.4m, with no changes to our earnings assumptions.
Valuation & Recommendation. We maintain our BUY call with an unchanged TP of RM5.86, based on a 46.2x P/E applied to our FY27F core EPS of 12.7sen. We continue to view FRONTKN's valuation well-supported by (i)multi-year earnings visibility from the advanced-node ramp at its key Taiwan foundry customer, (ii)AI-driven semiconductor demand tailwinds, and (iii)a healthy net cash balance sheet, which this land acquisition does not alter.
Risks. Non-completion risk, continued MYR strength against TWD eroding translation gains; slowdown in semiconductor capex cycle; oil price volatility affecting O&G activity levels; geopolitical tensions disrupting supply chain; loss of key foundry customer.
Disclaimer
The report is for internal and private circulation only and shall not be reproduced either in part or otherwise without the prior written consent of Apex Securities Berhad. The opinions and information contained herein are based on available data believed to be reliable. It is not to be construed as an offer, invitation or solicitation to buy or sell the securities covered by this report.
Opinions, estimates and projections in this report constitute the current judgment of the author. They do not necessarily reflect the opinion of Apex Securities Berhad and are subject to change without notice. Apex Securities Berhad has no obligation to update, modify or amend this report or to otherwise notify a reader thereof in the event that any matter stated herein, or any opinion, projection, forecast or estimate set forth herein, changes or subsequently becomes inaccurate.
Apex Securities Berhad does not warrant the accuracy of anything stated herein in any manner whatsoever and no reliance upon such statement by anyone shall give rise to any claim whatsoever against Apex Securities Berhad. Apex Securities Berhad may from time to time have an interest in the company mentioned by this report. This report may not be reproduced, copied or circulated without the prior written approval of Apex Securities Berhad.
| Currency | Buy Rates (RM) | Sell Rates (RM) |
|---|---|---|
| USD | 4.071829 | 4.100395 |
| EUR | 4.715419 | 4.720186 |
| CNY | 0.608798 | 0.609416 |
| HKD | 0.519063 | 0.522709 |
| SGD | 3.197837 | 3.220412 |