StarHub – CIMB
Show me the money
Our recent chat with StarHub executives has given us reason to believe that the company is more likely to raise dividends than undertake a one-off capital management exercise. Competition in fixed broadband is likely to stay benign as we expect fibre connections to remain slow.
We tweak our EPS estimates upwards as we now assume it will raise DPS rather than pay out 25 cts in a capital reduction. StarHub remains an Outperform and our top Singapore and regional telco pick. Our DCF-based target price is unchanged.
More cash than it needs
StarHub continued to downplay the possibility of a one-off capital management exercise to optimise its capital structure as it does not sustain the share price. In addition to the uncertain economic conditions which it earlier cited as a reason to be cautious, StarHub is also erring on the side of caution due to regulatory developments such the common-feature set top box. As a result, we now think a higher dividend is more likely than a capital reduction exercise.
NGNBN stuck in the slow lane
Unless the Minister steps in, we understand that there is little the regulator can do to compel OpenNet to step up its service delivery of 2,400 premises per week. This is because OpenNet is already adhering to an agreement with the regulator, which has been revised up from 2,050 in the earlier agreement.
Such a scenario favours StarHub as the adoption of higher-speed broadband is slowed down, which poses less of a challenge to StarHub’s dominance. StarHub’s cable broadband has superior bandwidth over SingTel’s copper-based broadband.
Small step towards monetising data
All three telcos are offering a lower data bundle of 10GB for the latest iPad vs. the previous bundle of 12GB, indicating that they are making baby steps in trying to monetise the surging data traffic.
Raising our DPS estimates
We now assume StarHub will raise its quarterly DPS from 5 cts to 5.5 cts starting 3Q12 and 6 cts from 1Q13 vs. our earlier assumption that it will pay out 25cts in FY12 from a capital reduction. We strongly feel that StarHub will soon have to take steps to optimise its increasingly under-leveraged balance sheet.
April 2012
Results Announcement
- 13 Apr 12 : SPH (1H12)
- 16 Apr 12 : M1 (Q112)
STI = 2985.04 (-29.94)
|
Stock |
Period |
EPS cts |
DPS cts |
Mkt |
Yield |
PE |
Div Breakdown |
|
HL Fin |
FY11 (Dec) |
22.65 |
12.00 |
$2.510 |
4.781% |
11.08 |
Interim 4ct ; Final 8ct |
|
SingPost |
FY11 (Mar) |
8.369 |
6.25 |
$1.025 |
6.098% |
12.25 |
Q1, Q2, Q3 1.25ct ; Q4 2.5ct |
|
SPH |
FY11 (Aug) |
24 |
24.0 |
$3.900 |
6.154% |
16.25 |
Interim 7ct ; Final 9ct + Special 8ct |
Aviation Services
|
Stock |
Period |
EPS cts |
DPS cts |
Mkt |
Yield |
PE |
Div Breakdown |
|
SATS |
FY11 (Mar) |
17.40 |
17.0 |
$2.550 |
6.667% |
14.66 |
Interim 5ct ; Final 6ct + Special 6ct |
|
SIA Engg |
FY11 (Mar) |
23.77 |
30.0 |
$3.990 |
7.519% |
16.79 |
Interim 6ct ; Final 14ct + Special 10ct |
|
ST Engg |
FY11 (Dec) |
17.28 |
15.5 |
$3.180 |
4.874% |
18.40 |
Interim 3ct ; Final 4ct + Special 8.5ct |
Note : SIA Engg & SATS Special Div are Observed to be Non-Recurring
Transport
|
Stock |
Period |
EPS cts |
DPS cts |
Mkt |
Yield |
PE |
Div Breakdown |
|
SBSTransit |
FY11 (Dec) |
11.89 |
5.9 |
$1.705 |
3.460% |
14.34 |
Interim 3.1ct ; Final 2.8ct |
|
ComfortDelGro |
FY11 (Dec) |
11.27 |
6.0 |
$1.540 |
3.896% |
13.66 |
Interim 2.7ct ; Final 3.3ct |
|
SMRT |
FY11 (Mar) |
10.6 |
8.5 |
$1.745 |
4.871% |
16.46 |
Interim 1.75ct ; Final 6.75ct |
TELCO
|
Stock |
Period |
EPS cts |
DPS cts |
Mkt |
Yield |
PE |
Div Breakdown |
|
SingTel |
FY11 (Mar) |
24.02 |
25.8 |
$3.110 |
8.296% |
12.95 |
Interim 6.8ct ; Final 9ct + Special 10ct |
|
M1 |
FY11 (Dec) |
18.1 |
14.5 |
$2.550 |
5.686% |
14.09 |
Interim 6.6ct ; Final 7.9ct |
|
StarHub |
FY11 (Dec) |
18.40 |
20 |
$3.170 |
6.309% |
17.23 |
Q1 5ct ; Q2 5ct ; Q3 5ct ; Q4 5ct |
Note : SingTel Special Div is Observed to be Non-Recurring
Funds / Infrastructure
|
Stock |
Period |
DPS cts |
Mkt |
Yield |
NAV |
Div Breakdown |
|
SPAus |
1H – Sep11 |
A4.0 (Gross) |
$1.370 |
7.543% |
A$0.89 |
2H11 A4.0ct ; 1H11 A4.0ct |
|
MIIF |
2H – Dec11 |
2.75 |
$0.585 |
9.402% |
$0.83 |
1H11 2.75ct ; 2H11 2.75ct |
* SPAus DPU in A$. Yield is Calculated Using Latest Exchange Rate (1.2918) fm Yahoo
NOTES :
- Mkt Price is as on 4-Apr-12
- ST Engg : 1H11 (Jun) – 3ct ; 2H11 (Dec) – 4ct (Final) + 8.5ct (Special)
- MIIF : 1H11 (Jun) – 2.75ct ; 2H11 (Dec) – 2.75ct
- ComfortDelgro : Q411 (Dec) – 3.3ct ; Q211 (Jun) – 2.7ct
- SBSTransit : Q411 (Dec) – 2.8ct ; Q211 (Jun) – 3.1ct
- StarHub : FY12 Div Guidance – 5ct/Q
- StarHub : Q411 (Dec ) – 5ct ; Q311 (Sep) – 5ct ; Q211 (Jun) – 5ct ; Q111 (Mar) – 5ct
- SingPost : Q312 (Dec11) – 1.25ct ; Q212 (Sep11) – 1.25ct ; Q112 (Jun11) – 1.25ct
- M1 : 2H11 (Dec) – Final 7.9ct ; 1H11 (Jun) – Interim 6.6ct
- SATSvcs : Q212 (Sep11) – Interim 5ct
- SingTel : 1H12 (Sep11) – Interim 6.8ct
- SMRT : Q212 (Sep11) – Interim 1.75ct
- SPH : 2H11 (Aug) – 9ct (Final) + 8ct (Special) ; 1H11 (Feb) – 7ct
- SPAus : 2H11 (Mar11) – A4ct (before tax) / A3.7721ct (after tax) ; 1H11 (Sep10) – A4ct (before tax) / A3.7772ct (after tax)
March 2012
Results Announcement
- 13 Apr 12 : SPH (1H12)
STI = 3010.46 (+16.37)
|
Stock |
Period |
EPS cts |
DPS cts |
Mkt |
Yield |
PE |
Div Breakdown |
|
HL Fin |
FY11 (Dec) |
22.65 |
12.00 |
$2.540 |
4.724% |
11.21 |
Interim 4ct ; Final 8ct |
|
SingPost |
FY11 (Mar) |
8.369 |
6.25 |
$1.020 |
6.127% |
12.19 |
Q1, Q2, Q3 1.25ct ; Q4 2.5ct |
|
SPH |
FY11 (Aug) |
24 |
24.0 |
$3.920 |
6.122% |
16.33 |
Interim 7ct ; Final 9ct + Special 8ct |
Note : From Mar-12, STI ETF Removed (Become SIP + <4% Yield) ; Added SIA Engg + HLFin (Both >4% Yield)
Aviation Services
|
Stock |
Period |
EPS cts |
DPS cts |
Mkt |
Yield |
PE |
Div Breakdown |
|
SATS |
FY11 (Mar) |
17.40 |
17.0 |
$2.490 |
6.827% |
14.31 |
Interim 5ct ; Final 6ct + Special 6ct |
|
SIA Engg |
FY11 (Mar) |
23.77 |
30.0 |
$4.030 |
7.444% |
16.95 |
Interim 6ct ; Final 14ct + Special 10ct |
|
ST Engg |
FY11 (Dec) |
17.28 |
15.5 |
$3.250 |
4.769% |
18.81 |
Interim 3ct ; Final 4ct + Special 8.5ct |
Note : SIA Engg & SATS Special Div are Observed to be Non-Recurring
Transport
|
Stock |
Period |
EPS cts |
DPS cts |
Mkt |
Yield |
PE |
Div Breakdown |
|
SBSTransit |
FY11 (Dec) |
11.89 |
5.9 |
$1.715 |
3.440% |
14.42 |
Interim 3.1ct ; Final 2.8ct |
|
ComfortDelGro |
FY11 (Dec) |
11.27 |
6.0 |
$1.560 |
3.846% |
13.84 |
Interim 2.7ct ; Final 3.3ct |
|
SMRT |
FY11 (Mar) |
10.6 |
8.5 |
$1.735 |
4.899% |
16.37 |
Interim 1.75ct ; Final 6.75ct |
TELCO
|
Stock |
Period |
EPS cts |
DPS cts |
Mkt |
Yield |
PE |
Div Breakdown |
|
SingTel |
FY11 (Mar) |
24.02 |
25.8 |
$3.150 |
8.190% |
13.11 |
Interim 6.8ct ; Final 9ct + Special 10ct |
|
M1 |
FY11 (Dec) |
18.1 |
14.5 |
$2.540 |
5.709% |
14.03 |
Interim 6.6ct ; Final 7.9ct |
|
StarHub |
FY11 (Dec) |
18.40 |
20 |
$3.100 |
6.452% |
16.85 |
Q1 5ct ; Q2 5ct ; Q3 5ct ; Q4 5ct |
Funds / Infrastructure
|
Stock |
Period |
DPS cts |
Mkt |
Yield |
NAV |
Div Breakdown |
|
SPAus |
1H – Sep11 |
A4.0 (Gross) |
$1.400 |
7.474% |
A$0.89 |
2H11 A4.0ct ; 1H11 A4.0ct |
|
MIIF |
2H – Dec11 |
2.75 |
$0.575 |
9.565% |
$0.83 |
1H11 2.75ct ; 2H11 2.75ct |
* SPAus DPU in A$. Yield is Calculated Using Latest Exchange Rate (1.3080) fm Yahoo
NOTES :
- Mkt Price is as on 30-Mar-12
- ST Engg : 1H11 (Jun) – 3ct ; 2H11 (Dec) – 4ct (Final) + 8.5ct (Special)
- MIIF : 1H11 (Jun) – 2.75ct ; 2H11 (Dec) – 2.75ct
- ComfortDelgro : Q411 (Dec) – 3.3ct ; Q211 (Jun) – 2.7ct
- SBSTransit : Q411 (Dec) – 2.8ct ; Q211 (Jun) – 3.1ct
- StarHub : FY12 Div Guidance – 5ct/Q
- StarHub : Q411 (Dec ) – 5ct ; Q311 (Sep) – 5ct ; Q211 (Jun) – 5ct ; Q111 (Mar) – 5ct
- SingPost : Q312 (Dec11) – 1.25ct ; Q212 (Sep11) – 1.25ct ; Q112 (Jun11) – 1.25ct
- M1 : 2H11 (Dec) – Final 7.9ct ; 1H11 (Jun) – Interim 6.6ct
- SATSvcs : Q212 (Sep11) – Interim 5ct
- SingTel : 1H12 (Sep11) – Interim 6.8ct
- SMRT : Q212 (Sep11) – Interim 1.75ct
- SPH : 2H11 (Aug) – 9ct (Final) + 8ct (Special) ; 1H11 (Feb) – 7ct
- SPAus : 2H11 (Mar11) – A4ct (before tax) / A3.7721ct (after tax) ; 1H11 (Sep10) – A4ct (before tax) / A3.7772ct (after tax)
March 2012
Results Announcement
- 13 Apr 12 : SPH (1H12)
STI = 3010.46 (+16.37)
|
Stock |
Period |
EPS cts |
DPS cts |
Mkt |
Yield |
PE |
Div Breakdown |
|
HL Fin |
FY11 (Dec) |
22.65 |
12.00 |
$2.540 |
4.724% |
11.21 |
Interim 4ct ; Final 8ct |
|
SingPost |
FY11 (Mar) |
8.369 |
6.25 |
$1.020 |
6.127% |
12.19 |
Q1, Q2, Q3 1.25ct ; Q4 2.5ct |
|
SPH |
FY11 (Aug) |
24 |
24.0 |
$3.920 |
6.122% |
16.33 |
Interim 7ct ; Final 9ct + Special 8ct |
Note : From Mar-12, STI ETF Removed (Become SIP + <4% Yield) ; Added SIA Engg + HLFin (Both >4% Yield)
Aviation Services
|
Stock |
Period |
EPS cts |
DPS cts |
Mkt |
Yield |
PE |
Div Breakdown |
|
SATS |
FY11 (Mar) |
17.40 |
17.0 |
$2.490 |
6.827% |
14.31 |
Interim 5ct ; Final 6ct + Special 6ct |
|
SIA Engg |
FY11 (Mar) |
23.77 |
30.0 |
$4.030 |
7.444% |
16.95 |
Interim 6ct ; Final 14ct + Special 10ct |
|
ST Engg |
FY11 (Dec) |
17.28 |
15.5 |
$3.250 |
4.769% |
18.81 |
Interim 3ct ; Final 4ct + Special 8.5ct |
Note : SIA Engg & SATS Special Div are Observed to be Non-Recurring
Transport
|
Stock |
Period |
EPS cts |
DPS cts |
Mkt |
Yield |
PE |
Div Breakdown |
|
SBSTransit |
FY11 (Dec) |
11.89 |
5.9 |
$1.715 |
3.440% |
14.42 |
Interim 3.1ct ; Final 2.8ct |
|
ComfortDelGro |
FY11 (Dec) |
11.27 |
6.0 |
$1.560 |
3.846% |
13.84 |
Interim 2.7ct ; Final 3.3ct |
|
SMRT |
FY11 (Mar) |
10.6 |
8.5 |
$1.735 |
4.899% |
16.37 |
Interim 1.75ct ; Final 6.75ct |
TELCO
|
Stock |
Period |
EPS cts |
DPS cts |
Mkt |
Yield |
PE |
Div Breakdown |
|
SingTel |
FY11 (Mar) |
24.02 |
25.8 |
$3.150 |
8.190% |
13.11 |
Interim 6.8ct ; Final 9ct + Special 10ct |
|
M1 |
FY11 (Dec) |
18.1 |
14.5 |
$2.540 |
5.709% |
14.03 |
Interim 6.6ct ; Final 7.9ct |
|
StarHub |
FY11 (Dec) |
18.40 |
20 |
$3.100 |
6.452% |
16.85 |
Q1 5ct ; Q2 5ct ; Q3 5ct ; Q4 5ct |
Funds / Infrastructure
|
Stock |
Period |
DPS cts |
Mkt |
Yield |
NAV |
Div Breakdown |
|
SPAus |
1H – Sep11 |
A4.0 (Gross) |
$1.400 |
7.474% |
A$0.89 |
2H11 A4.0ct ; 1H11 A4.0ct |
|
MIIF |
2H – Dec11 |
2.75 |
$0.575 |
9.565% |
$0.83 |
1H11 2.75ct ; 2H11 2.75ct |
* SPAus DPU in A$. Yield is Calculated Using Latest Exchange Rate (1.3080) fm Yahoo
NOTES :
- Mkt Price is as on 30-Mar-12
- ST Engg : 1H11 (Jun) – 3ct ; 2H11 (Dec) – 4ct (Final) + 8.5ct (Special)
- MIIF : 1H11 (Jun) – 2.75ct ; 2H11 (Dec) – 2.75ct
- ComfortDelgro : Q411 (Dec) – 3.3ct ; Q211 (Jun) – 2.7ct
- SBSTransit : Q411 (Dec) – 2.8ct ; Q211 (Jun) – 3.1ct
- StarHub : FY12 Div Guidance – 5ct/Q
- StarHub : Q411 (Dec ) – 5ct ; Q311 (Sep) – 5ct ; Q211 (Jun) – 5ct ; Q111 (Mar) – 5ct
- SingPost : Q312 (Dec11) – 1.25ct ; Q212 (Sep11) – 1.25ct ; Q112 (Jun11) – 1.25ct
- M1 : 2H11 (Dec) – Final 7.9ct ; 1H11 (Jun) – Interim 6.6ct
- SATSvcs : Q212 (Sep11) – Interim 5ct
- SingTel : 1H12 (Sep11) – Interim 6.8ct
- SMRT : Q212 (Sep11) – Interim 1.75ct
- SPH : 2H11 (Aug) – 9ct (Final) + 8ct (Special) ; 1H11 (Feb) – 7ct
- SPAus : 2H11 (Mar11) – A4ct (before tax) / A3.7721ct (after tax) ; 1H11 (Sep10) – A4ct (before tax) / A3.7772ct (after tax)
StarHub – Kim Eng
Five stars for good performance
Still a star performer. StarHub has outperformed its two peers, up 5% since early this year. However, it is still a good story for 2012, with potential catalysts from lower subscriber acquisition costs as Android devices appear to be gaining ground. In addition, we expect the new Vodafone roaming alliance to boost ARPUs. TP raised to $3.33, based on target yield of 6% (pegged to the average yield of the top 15 dividend stocks with market cap over $1b under our coverage).
Android gaining ground. We are seeing more Android smartphone users these days. StarHub confirmed that non-Apple handset sales have risen in the last few months. As they break even faster than iPhones, this should have a positive impact on subscriber acquisition costs. It remains to be seen whether this trend will last but we are hopeful as iPhones appear to have lost some lustre.
Vodafone roaming alliance should boost ARPUs. StarHub's new exclusive roaming agreement with Vodafone should help boost its corporate business, given that many multinational corporations have global enterprise arrangements with Vodafone. Typically, ARPU is higher for corporate accounts as executives tend to roam more and use more data services on their mobile phones than consumers.
Yield attractive even without capital management. Capital management is unlikely until year-end, as StarHub is still determining the impact the raised mobile coverage requirements will have on capex, especially the one on outdoor coverage (>99% including any open spaces vs >95% excluding open spaces). Nevertheless, we believe the new requirements will not add substantially to existing capex.
Not going crazy over BPL. StarHub is unlikely to participate in the bid for the 2013-16 seasons for the Barclays Premier League if the price escalates beyond its liking.
Buyback sustained despite higher share price. For the 2011 mandate year, StarHub repurchased 2.1m shares, above 2010's 2m shares, although average cost was 10% higher at $2.87 (up to $2.91). Since the share buyback is another way to enhance shareholder value, other than paying good dividends, the higher average cost is a firm endorsement of the stock's value despite the outperformance.