Author: tfwee
SingTel – CIMB
Bharti’s growth momentum continues
Bharti 2QFY08 Results
In line with consensus but above our expectations. Bharti’s (Sing Tel’s 30.5% associate) recorded 1H08 net profit of Rs. 31.2bn (+85%yoy) that was 3% below consensus estimates but 7% above our expectation.
Revenue surged 45%yoy on robust subscriber growth. The India growth story continues with Bharti’s subscriber base growing by 81% yoy and 15% qoq. Bharti cemented its market leadership role by increasing its market share by 180bps yoy to 23.9% as at end Sept 07. Bharti ended 2QFY08 with 48.9m mobile subscribers.
ARPU declined but EBITDA margin expanded. MOUs declined 2% qoq, contributing to lower ARPUs (-6% qoq). This can be linked to the rationalisation of its free minutes/low tariff plans as well as some seasonality factors. These initiatives, combined with economies of scale helped lift EBITDA margins to 42.8% (+140bps qoq, +370bps yoy). Management expects MOU recovery going into Q3 and Q4. However, ARPU should continue to decline as Bharti expands into rural areas but management is focused on making every subscriber profitable.
Spectrum not expected to be growth bottleneck. Management clarified that spectrum constraints are limited to CBD areas but is not an issue for rural/hinterland areas where Bharti is pursuing new subscribers.
Tower demerger initiative is awaiting High Court approval in early November.
Regulatory update. The DoT has accepted TRAI’s recommendations for allowing unlimited service providers in one circle, permitting dual technologies in one circle and adopting and enhancing the subscriber-linked criterion for allocation of additional spectrum. These developments are would increase competitive pressure for GSM players like Bharti. GSM players including Bharti have appealed against these decisions with a Nov 12 date set for the hearing.
Comments
Bharti continues to execute well on all fronts: delivering top-line growth, growing its margins and extending its market leadership despite increased competition. Bharti is comfortably on track to meet consensus FY08 earnings estimate of Rs 64.6bn with scope to surprise on the upside.
Outlook remains bright for Bharti. With penetration rates still below 20%, Bharti clearly has attractive growth opportunities ahead as the undisputed market leader. We believe that concerns regarding increased competition from the potential regulatory change that allows unlimited serviced providers in one circle as well as a more aggressive Vodafone is premature. There are still ample growth opportunities for the major players and Bharti’s excellent track record as the market leader remains intact.
Bharti’s compelling growth prospects is a key reason for our bullish view on SingTel. Bharti is the largest value driver contributing 32% to our SingTel valuation. This should increase as Bharti’s growth outpaces SingTel’s other business units. From the earnings contribution standpoint, Bharti currently contributes 32% of associate income or 17% of SingTel’s earnings.
Valuation and recommendation
Maintain OUTPERFORM with unchanged target price of S$4.54. SingTel remains our top-pick among Singapore telcos over the next 6 months, offering reliable earnings growth as well as highly liquid exposure to fast-growing associates such as Bharti and Telkomsel.
October 2007
Results Announced
- 30-Oct-07 (mkt close) : SingPost (Q207) – EPS 2.065ct (todate 4.063ct) ; DPS 1.25ct
- 26-Oct-07 (mkt close) : SMRT (Q207) – EPS 2.6ct (5.1ct todate) ; DPS 1.75ct
- 22-Oct-07 (mkt close) : M1 (Q307) – EPS 4.9ct (14.2ct todate)
- 18-Oct-07 (mkt close) : Sing Food (Q307) – EPS 1.1ct (3.8ct todate) ; DPS 1.8ct
- 12-Oct-07 (mkt close) : SPH (FY07 – Aug07) – EPS $0.32 ; DPS 9ct (Final) + 10ct (Special)
|
Stock |
Period |
DPS ct |
Price |
Yield |
PE |
Div Breakdown |
|---|---|---|---|---|---|---|
|
SPH |
FY07 – Aug |
26.0 |
S$4.58 |
5.677% |
14.31 |
Interim 7ct ; Final 9ct + 10ct (Special) |
|
SingPost |
FY07 : Mar |
6.25 |
S$1.22 |
5.123% |
16.74 |
Q1 1.25ct ; Q2 1.25ct ; Q3 1.25ct ; Q4 2.5ct |
|
Sing Food |
FY06 : Dec |
5.4 |
S$0.805 |
6.708% |
13.64 |
Interim 2.2ct ; Final 3.2ct |
|
Stock |
Period |
DPS ct |
Price |
Yield |
PE |
Div Breakdown |
|---|---|---|---|---|---|---|
|
SBSTransit |
FY06 : Dec |
28.5 |
S$3.08 |
9.253% |
16.67 |
Interim 5ct ; Final 6.5ct + Special 17ct |
|
ComfortDelgro |
FY06 : Dec |
11.0 |
S$1.93 |
5.699% |
16.36 |
Interim 3.125ct + Special 3.375 ; Final 3ct + Special 1.5ct |
|
SMRT |
FY07 : Mar |
7.25 |
S$1.76 |
4.119% |
19.78 |
Interim 1.5ct ; Final 5.75ct |
|
Stock |
Period |
DPS ct |
Price |
Yield |
PE |
Div Breakdown |
|---|---|---|---|---|---|---|
|
SingTel |
FY07 : Mar |
20.6 |
S$4.08 |
5.049% |
17.55 |
Interim 4.6ct ; Final 6.5ct + Special 9.5ct |
|
M1 |
FY06 : Dec |
13.3 |
S$2.10 |
6.333% |
12.65 |
Interim 5.8ct ; Final 7.5ct |
|
StarHub |
FY06 : Dec |
11.5 |
S$3.12 |
3.686% |
17.73 |
Q1 2.5ct ; Q2 2.5ct ; Q3 3ct ; Q4 3.5ct |
|
Stock |
Period |
DPS ct |
Price |
Yield |
NAV |
Div Breakdown |
|---|---|---|---|---|---|---|
|
SPAus |
2H : Mar-07 |
7.0846 |
S$1.71 |
8.286% |
– |
1H A5.4841ct @ 1.2105 ; 2H A5.4766 @ 1.2936 |
|
MIIF |
1H : Jun-07 |
4.15 |
S$1.09 |
7.615% |
$1.19 |
1H 4.15ct |
|
MacCookPSF |
Q1 : Sep-07 |
3.03626 |
S$1.36 |
8.930% |
A$1.06 |
Q108 A2.31ct @ 1.3144 |
* SPAus and MacCookPSF DPU in A$. Yield is thus also Dependent on Exchange Rate
NOTES :
- Mkt Price is as on 31-Oct-07
- SingPost : Q208 (Sep) – 1.25ct ; Q108 (Jun) – 1.25ct
- SMRT : Q208 (Sep07) – Interim 1.75ct
- MacCookPSF : Q108 (Sep07) – A2.625ct (Gross) / A2.31ct (After With-hldg Tax)
- Sing Food : Q307 (Sep) – 1.8ct
- SPH : FY07 (Aug) – Final 9ct + Special 10ct ; Interim (Feb) 7ct
- ComfortDelgro : Q207 (Jun) – Interim 3.35ct + Special 4.15ct
- SBSTransit : Q207 (Jun) – Interim 6ct
- MIIF : 1H07 (Jun) – 4.15ct
- ST Engg : Q207 (Jun) – 2ct
- StarHub : Q207 (Jun) – 4ct ; Q107 (Mar) – 3.5ct
- M1 : 1H07 (Jun) – Interim 2.5ct + Capital Reduction 4.6ct
- SPAus : 2H07 (Mar07) – A5.4766ct @ 1.2936 ; 1H07 (Sep06) – A5.4841ct @ 1.2105
- SingTel : Q407 (Mar07) – Final 6.5ct + Special 9.5ct ; Q207 (Sep06) – Interim 4.6ct
SingPost – UOBKH
Steady 2QFY08 earnings growth for an attractive dividend play
SingPost reported 2QFY08 net profit of S$39.7m, up 9.8% yoy. Excluding onetime items (comprising 2QFY08 sale of Clementi Central HDB shop unit), underlying net profit was up 10.9% yoy to S$34.8m. Revenue rose 8.8% yoy.
Direct mail was star performer in mail segment. Mail revenue rose 8.5% (or S$7m) yoy, and accounted for 73% revenue share, due to mail volume increasing 9.9% yoy. This came on the back of a strong 11.7% rise in bulk mail (80% share of domestic mail), due to a) Direct Mail’s increase of 15.1% (40% share of bulk mail); and b) business and others increasing 9.1%. Public mail (balance 20% share of domestic mail), on the other hand, recorded a mild 1.3% yoy volume growth. Correspondingly, mail operating profit rose 8.9% yoy.
Financial services drove retail segment. Retail revenue rose 9.0% (or S$1.3m) yoy. Financial services revenue surged 29.1%, and accounted for 47% of retail revenue. Remittances and unsecured lending together contributed 80% of financial services revenue.
Underlying operating margin of 37.1% is similar to 2QFY07. Mail operating margin was 39.1%, vs 2QFY07’s 39.0%. Retail operating margin also widened marginally to 16.3% (from 2QFY07’s 16.2%). These were offset by logistics operating margin narrowing to 14.3% (from 2QFY07’s 15.5%), as logistics is a very competitive business.
Robust cashflow generation. Net cash inflow from operating activities was S$79.7m in 1HFY08, up from 1HFY07’s S$74.6m. 1HFY08 capex was a low S$7.8m, or 3.3% of revenue.
High dividend yield. SingPost declared an interim dividend of 1.25¢ ps. SingPost aims to pay out 80-90% of net profit or a minimum of 5¢ ps per annum. We are forecasting 6.8¢ ps total dividends for FY08 (based on 85% payout ratio), giving a yield of 5.5%, which is higher than 3-mth SIBOR of 2.6%.
SingPost remains a BUY. We forecast 2HFY08 net profit to be driven by the increase in postage rates effective 18 Dec 06 and 1 Jul 07, as well as mail volume expansion. SingPost is attractive based on our DCF valuation of S$1.43 per share – we have assumed a terminal growth rate of 0.7%, a WACC of 5.8% (which factors in cost of debt of 4.6% and cost of equity of 8.2%).
SMRT – JPM
Thomson Medical – CIMB
Delivering results
• In line. FY07 net profit of S$9.5m (+40% yoy) is within consensus and 2% above our expectations. Growth was led by increased deliveries, a higher patient load and better contributions from specialist services.
• Revenue rose 13% yoy to S$52.4m, driven by Hospital Operations (+11% yoy) and Specialised Services (+22% yoy). Revenue from Hospital Operations rose to S$41.8m on the back of higher baby deliveries (+7% yoy to a record 7,665 babies) and inpatient admissions from patient referrals from its tenant specialists, peripheral specialists and network of Thomson Women’s Clinics. Revenue from Specialised Services increased to S$10.5m on higher contributions from all its subsidiaries. The hospital consultancy project in Vietnam is progressing as scheduled, with S$0.35m in consultancy fees recognised in FY07.
• Margin improvements. Despite higher staff costs and the closure of two wards for renovation, gross and net profit margins came in at all-time highs of 43% and 18% (17% excluding divestment gains) respectively, thanks to improved operational efficiencies and lower finance costs.
• Record dividend payout of 77%. The group will be paying out a dividend of 1 Sct for 2H07. It paid a total of 1.5 Scts in ordinary and special dividends in 1H07.
• Expansion plans. The group plans to renovate two levels of inpatient facilities and add two operating theatres in FY08. It will further rationalise space to add three medical suites for new specialists and set up another Thomson Women’s Clinic in Ang Mo Kio Hub in 1H08. Both developments are expected to generate patient referrals for its hospital facilities and services. The group is also exploring opportunities to establish a fertility centre in Vietnam to capitalise on Vietnam’s high demand for fertility treatment. Other initiatives introduced in FY07 included the launch of its Enhanced First Born Incentive, Subsequent Born Incentive and Thomson Junior Angels Club programmes to build brand loyalty, as well as the introduction of a Korean service to serve the Korean community in Singapore.
• Maintain Outperform with target price raised to S$0.88. We have raised our FY09 earnings estimate by 6% to reflect stronger contributions from Specialised Services (additional Thomson Women’s Clinic and fertility centre) and introduced FY10 assumptions. We have also raised our target price to S$0.88 from S$0.87, after rolling forward our target basis to CY09 from CY08. Our new target is now based on 16x CY09 P/E (previously 20x CY08 P/E), still maintaining a 15% discount to the peer average.