Stay updated on Malaysian bonds and sukuk.

Telekosang Hydro One Sdn Bhd
RAM Ratings has reaffirmed the AA3/Stable rating of Telekosang Hydro One Sdn Bhd's (TH1) RM470 mil ASEAN Green SRI Sukuk under the Shariah principle of Wakalah Bi Al-Istithmar (2019/2037) (Senior Sukuk). Concurrently, the A2/Stable rating of TH1's RM120 mil ASEAN Green Junior Bonds (2019/2039) (Junior Bonds) has also been reaffirmed. 

The Project Companies (comprising TH1 and Telekosang Hydro Two Sdn Bhd (TH2)) have each signed 21-year Renewable Energy Power Purchase Agreements (REPPAs) with Sabah Electricity Sdn Bhd (SESB), in relation to two small hydropower plants with a combined installed capacity of 40 MW in Tenom, Sabah (the Project). The Scheduled Feed-in Tariff Commencement Date (FiT CD) for the Project is 31 July 2021, with a 24-month construction period. While TH1 is the issuer of both the Senior Sukuk and the Junior Bonds, the Project Companies are joint signatories to the relevant financing agreements, thereby ensuring their due performance in supporting TH1's financing obligations. 

As at end-February 2020, the construction progress of both TH1's and TH2's plants were on track, with physical construction completion of 58.09% and 58.69%, respectively (vs scheduled construction completion of 53.94% and 54.12%). The construction of the plants is led by Sinohydro Corporation (M) Sdn Bhd and its ultimate holding company, Power Construction Corporation of China, Ltd (Power China). While the extensive experience of the Power China Group, a state-owned entity, would help minimise construction challenges, RAM remains cautious that unforeseeable disruptions brought about by the deepening Covid-19 pandemic could negatively impact the Projects' completion target. RAM's sensitised cashflow analysis has imputed a three-month delay, extending the completion date to 31 October 2021. Telekosang's projected liquidity and financial metrics remain intact under such a scenario.

Backed by favourable project fundamentals and the management's expertise in hydro power6ion, Telekosang is expected to display a robust cashflow debt coverage profile after the plants' completion. Under RAM's stressed case scenario, the Senior Sukuk is expected to record minimum and average annual finance service coverage ratios (FSCRs) (with cash balances) of 1.72 times and 2.58 times. RAM's sensitised cashflows have assumed a plant factor of 75% for both plants, which reflects weighted flow rates of 15.51m3/s (TH1) and 11.95m3/s (TH2) against an average flow rate of 35.2m3/s recorded at Telekosang's river site since December 2017.

The rating is further backed by the favourable terms of the REPPAs which accord priority of dispatch to the Project Companies, alleviating demand risk. Additionally, the engagement of Global Elite O&M Sdn Bhd  a joint-venture company of the original equipment manufacturer (Global Hydro Energy Gmbh Austria)  as the operations and maintenance (O&M) operator via a 16-year O&M Agreement indicates a strong alignment of interests that is favourable to the Projects. Post completion, the major uncertainty for Telekosang stems from difficulties in forecasting long-term rainfall patterns and river flow, which determine the hydropower plants' ability to generate power. Future developments surrounding the catchment area or climate change in the long run could also alter hydrological conditions.

Meanwhile, the rating of TH1's Junior Bonds is notched down from the Senior Sukuk, premised on their strong equity-like features and deep subordination to the latter in terms of cashflow priority. Furthermore, the Junior Bonds will be supported by a minimum annual FSCR (with cash balances) of 1.45 times during their tenure, which is commensurate with the benchmark FSCR for an A2 rating. The Junior Bonds have been structured as zero-coupon bonds, with repayment only starting after the full redemption of the Senior Sukuk, i.e. in August 2038 and August 2039.

Analytical contact
Yip Chee Meng
(603) 3385 2516
[email protected]

Mediathma Subbiah
(603) 3385 2577
[email protected]


The credit rating is not a recommendation to purchase, sell or hold a security, inasmuch as it does not comment on the security's market price or its suitability for a particular investor, nor does it involve any audit by RAM Ratings. The credit rating also does not reflect the legality and enforceability of financial obligations.

RAM Ratings receives compensation for its rating services, normally paid by the issuers of such securities or the rated entity, and sometimes third parties participating in marketing the securities, insurers, guarantors, other obligors, underwriters, etc. The receipt of this compensation has no influence on RAM Ratings' credit opinions or other analytical processes. In all instances, RAM Ratings is committed to preserving the objectivity, integrity and independence of its ratings. Rating fees are communicated to clients prior to the issuance of rating opinions. While RAM Ratings reserves the right to disseminate the ratings, it receives no payment for doing so, except for subscriptions to its publications.

Similarly, the disclaimers above also apply to RAM Ratings' credit-related analyses and commentaries, where relevant.

Published by RAM Rating Services Berhad
? Copyright 2020 by RAM Rating Services Berhad

Stay on top of what’s happening in bond and sukuk markets.
Enter security code:
 Security code

Sign up to receive update on BIX Malaysia articles and tutorials or you can Read Our Last Edition »