April 2010

Results Announcement

  • 13 Apr 10 : SPH (2H10) – EPS 7ct (todate 16ct) ; Div 7ct
  • 16 Apr 10 : M1 (Q110) – EPS 4.4ct
  • 30 Apr 10 : SingPost (Q410) – EPS 2.123ct (todate 8.563ct) ; Div 2.5ct (todate 6.25ct)
  • 30 Apr 10 : SMRT (Q410) – EPS 1.5ct (todate 10.7ct) ; Div 6.75ct (todate 8.5ct)
  • 4 May 10 – STEng (Q110)
  • 6 May 10 : StarHub (Q110)
  • 12 May 10 (AM) : MIIF (Q110)
  • 12 May 10 : SPAusNet (2H10)

 

STI = 2974.61 (+15.60)

Stock

Period

EPS cts

DPS cts

Mkt

Yield

PE

Div Breakdown

SPH

FY09 (Aug)

26

25

$4.13

6.053%

15.88

Interim 7ct ; Final 9ct + 9ct (Special)

SingPost

FY10 (Mar)

8.563

6.25

$1.09

5.734%

12.73

Q1, Q2, Q3 1.25ct ; Q4 2.5ct

STI ETF

Dec-09

3

$3.00

2.000%

Dec09 3ct ; Jun09 4ct

ST Engg

FY09 (Dec)

14.78

13.28

$3.18

4.176%

21.52

Final 4ct + 6.28ct (Special) ; Interim 3ct

Transport

Stock

Period

EPS cts

DPS cts

Mkt

Yield

PE

Div Breakdown

SBSTransit

FY09 (Dec)

17.75

8.8

$1.88

4.681%

10.59

Interim 4.5ct ; Final 4.3ct

ComfortDelGro

FY09 (Dec)

10.52

5.3

$1.57

3.376%

14.92

Interim 2.63ct ; Final 2.67ct

SMRT

FY10 (Mar)

10.7

8.5

$2.28

3.728%

21.31

Interim 1.75ct ; Final 6.75ct

TELCO

Stock

Period

EPS cts

DPS cts

Mkt

Yield

PE

Div Breakdown

SingTel

FY09 (Mar)

21.67

12.5

$3.05

4.098%

14.07

Interim 5.6ct ; Final 6.9ct

M1

FY09 (Dec)

16.8

13.4

$2.14

6.262%

12.74

Interim 6.2ct ; Final 7.2ct

StarHub

FY09 (Dec)

18.68

19

$2.34

8.120%

12.53

Q1 4.5ct ; Q2 4.5ct ; Q3 5ct ; Q4 5ct

Funds / Infrastructure

Stock

Period

DPS cts

Mkt

Yield

NAV

Div Breakdown

SPAus

1H10 (Sep-09)

A4.0 (Gross)

$1.17

8.698%

A$0.91

2H09 A5.6578ct ; 1H09 A5.7431ct

MIIF

2H – Dec09

1.50

$0.515

5.825%

$0.84

2H09 1.5ct ; 1H09 1.5ct

* SPAus DPU in A$. Yield is Calculated Using Latest Exchange Rate (1.2721) fm Yahoo

NOTES :

  • Mkt Price is as on 30-Apr-10
  • SMRT : Q410 (Mar10) – Final 6.75ct ; Q210 (Sep09) – Interim 1.75ct
  • SingPost : Q410 (Mar10) – 2.5ct ; Q310 (Dec09) – 1.25ct ; Q210 (Sep09) – 1.25ct ; Q110 (Jun09) – 1.25ct
  • SPH : 1H10 (Feb) – 7ct
  • MIIF : 2H09 (Dec) – 1.5ct ; 1H09 (Jun) – 1.5ct
  • ST Engg : Q409 (Dec) – 4ct (Final) + 6.28ct (Special) ; Q209 (Jun) – 3ct
  • SBSTransit : Q409 (Dec) – 4.3ct ; Q209 (Jun) – 4.5ct
  • ComfortDelgro : Q409 (Dec) – 2.67ct ; Q209 (Jun) – 2.63ct
  • StarHub : Q409 (Dec) – 5ct ; Q309 (Sep) – 5ct ; Q209 (Jun) – 4.5ct ; Q109 (Mar) – 4.5ct
  • StarHub : FY10 Div Policy 20ct ie. 5ct/Q
  • M1 : 2H09 (Dec) – Final 7.2ct ; 1H09 (Jun) – Interim 6.2ct
  • SPAus : 1H09 (Sep08) – A4ct (before tax) / Est. A3.8113ct (after tax)
  • SingTel : 1H10 (Sep09) – Interim 6.2ct
  • SPAus : Projected DPU = A8ct (FY10 – Year End Mar-10) ; 1-for-4 Rights @ A$0.78/S$0.86

SingTel – Lim and Tan

Indian Connection Not As Strong

Bharti Airtel, 31.9% owned Indian associate of Sing Tel, has reported its first quarterly drop in profit (-8.2%) in the March quarter , reflecting the bloody competition in the mobile market in India, where Bharti’s dominant market share actually declined in the quarter, to 22.6% from 24.6%.

Unfortunately for Sing Tel, its share price performance has been increasingly tied to Bharti’s & its developments, eg

– the unsuccessful bid last year for MTN of South Africa;

– currently on-going acquisition of Zain Group‘s operations in Africa ex-Sudan and Morocco for US$10.2 bln; and

– the current intense bidding war for 3G licenses. (Citigroup thinks it could hit US$2 bln a piece.)

We remain NEUTRAL on Singapore’s largest market cap stock.

At $3.02, yield is 4.6%. This assumes 10% increase in the final dividend to be declared, to 7.6 cents, in line with the 10% higher interim dividend of 6.2 cents.

Sing Tel will release result for ye Mar ’10 on before market opens on Thursday May 13th.

SingTel – CIMB

Bharti’s 4QFY10 within expectations

Bharti’s 4QFY10 results

Maintain UNDERPERFORM on SingTel on the back of Bharti’s 4QFY10 results, which were in line with consensus (on which our numbers are based). 4Q was marked by fairly strong revenue growth despite price competition while net profit fell as EBITDA margins were weakened by competition, weakness across all major divisions excluding the passive infrastructure division and higher SG&A, licence fees and access charges. Bharti has proposed a final dividend of Rs1/share. We retain our earnings forecasts, sum-of-the-parts target price of S$3.30 and UNDERPERFORM rating for SingTel pending its results release on 13 May. We remain concerned about the hefty price Bharti will be paying for Zain Africa which could dilute SingTel’s earnings by 0.5-4% for FY11-13, the ongoing 3G auction in India, higher content costs in Singapore and stiffer competition in Australia.

Topline was surprisingly strong. Despite prevailing price competition, Bharti’s topline grew 3% qoq to reverse two quarters of qoq declines. A 7% qoq rise in subscribers coupled with strong minutes growth, as elasticity kicked in, led to a 5% rise in MOUs. which managed to offset a 4% qoq drop in ARPUs. Intense price competition continued to take its toll on revenue per minute, which slipped 10% qoq.

EBITDA margins weakened again. Consolidated EBITDA margins (excluding one-off costs for acquiring Zain Africa and Warid Bangladesh) fell for the third consecutive quarter to 39% in 4Q from 40% in 3Q due to competition. All major divisions booked lower EBITDA margins save the passive infrastructure segment. Higher sales, general and administrative (SG&A) expenses, which rose 11% qoq (excluding one-off acquisition costs), licence fees (+6.6% qoq) and higher access charges (+3.6% qoq) also contributed. As a result, core profit fell 3% qoq and 19% yoy.

Leverage ratios. Bharti says it has the capacity to leverage up to a maximum of 3x net debt/EBITDA. It would work to quickly de-lever if it approaches these levels. Our back-of-the-envelope calculations suggest Bharti’s net debt/EBITDA could potentially rise to 2.6x if pan-Indian 3G bids hit US$3bn, including the Zain acquisition.

Capex. It noted that 3G would not increase overall capex as 3G spending replaces 2G capex. It would spend US$300m-350m on Infratel. Excluding Infratel, Bharti would spend US$1.5bn-1.8bn in India and US$2bn including its South Asian operations and on 3G capex in FY11.

Elasticity. The 13% rise in mobile minutes was spurred by higher elasticity, especially with customers at the lower end of the income spectrum as a significant portion of its subscribers migrated to lower-priced plans first launched in Oct 09. Bharti believes that elasticity would continue to rise.

That said, any growth in elasticity could be offset by further price competition (while probably near the tail end) as: 1) Videocon has just launched plans with rather aggressive pricing; 2) Etisalat has yet to launch; and 3) new greenfield operators are expanding their rollout.

Consolidation and spectrum fees. Bharti will not participate in any consolidation in India as new operators have little to offer other than spectrum. However, it does see the industry consolidating as there are too many players and it believes that the market could ultimately support 5-6 operators.

Announced another dividend. Following a maiden dividend announced in 4Q09, Bharti has proposed a final dividend of Rs1/share for 4Q10. We were somewhat surprised. Although Bharti was FCF-positive in FY10, had turned net cash in 4Q10, and the amount declared is small, we nevertheless thought that it would need to preserve cash as the 3G auction has scaled up to dizzying heights, reaching close to US$2bn. Also, Bharti would need cash for its acquisition of Zain Africa, where it will be assuming US$10.7bn worth of debt.

Zain Africa deal closure soon. Bharti expects to conclude the deal in mid-May and would reveal more then. The process is said to be going rather well as approvals are streaming in and it is confident of securing all the necessary approvals.

Valuation and recommendation

Maintain earnings forecasts, target price and UNDERPERFORM. We make no changes to our forecasts, sum-of-the-parts target price of S$3.30 and UNDERPERFORM rating on SingTel pending its results announcement on 13 May. We believe Bharti paid a hefty premium to acquire Zain Africa, which would dilute SingTel’s FY11-13 earnings by 0.5-4%. Potential de-rating catalysts are the ongoing 3G auction in India which has reached dizzying levels and shows little signs of slowing down, higher content costs in Singapore and stiffer competition in Australia where Vodafone Hutch Australia (VHA) is looking to unseat Optus as the second largest operator.

SingTel – BT

Profit fall puts pressure on Bharti to wrap up Zain deal

Bharti Airtel’s first profit fall in three years puts more pressure on India’s top mobile operator to quickly integrate its US$9 billion purchase of Kuwaiti Zain’s African assets to cope in a cut-throat market.

Bharti, 32 per cent owned by Singapore Telecommunications, has been caught in a margin-destroying price war with Reliance Communications and other rivals in the world’s fastest-growing and arguably the most competitive market.

In a sector that is signing up 16 million wireless users on average each month and counts overseas players such as Vodafone, NTT DoCoMo and Telenor, call rates have pummelled to as low as 0.7 US cents per minute.

‘The humungous competitive activity to increase market share is only going to increase in the near future before it leads to consolidation in the sector,’ said Rakesh Rawal, head of private wealth management at Anand Rathi Financial Services. ‘Bharti is a long-term play and it remains to be seen how it will use its overseas presence to boost earnings growth.’

Last year, Reliance Comm and Bharti were the only two stocks to fall in the 30-share Bombay Stock Exchange index, which rose 81 per cent. So far this year, Bharti is down 9 per cent and Reliance Comm has lost 2 per cent in a steady market. Bharti posted a worse-than-expected 8 per cent drop in January- March profit, its first fall in profit since it began reporting under US GAAP in 2006-2007.

Sanjay Kapoor, chief executive of Bharti’s South Asian operations, said: ‘The propensity (for call charges) to drop any further on financially sound grounds is not there.’

In March, Bharti struck a US$9 billion deal to buy telecoms operations in 15 African countries from Zain, and expects to become the world’s No 5 mobile firm.

The deal by Bharti, which dominates India’s mobile market with about 128 million subscribers in the country’s 580 million users, comes after two failed attempts to finalise tie-ups with South Africa’s MTN.

Chairman Sunil Mittal said in a statement Bharti was working towards a closure of the Zain transaction at the earliest but the company had not set a time frame.

The Zain deal must be approved by regulators and governments in at least two of the African markets have weighed in against the deal. There is also a dispute about minority ownership of Zain’s operations in Nigeria.

Bharti’s net profit fell 8 per cent to 20.55 billion rupees (S$633 million) under the US accounting standards in its fiscal fourth quarter.

Revenue rose 2 per cent to 100.56 billion rupees. A Reuters poll of 12 brokerages had forecast a net profit of 20.78 billion rupees on revenue of 98.15 billion rupees.

Average revenue per user fell 28 per cent to 220 rupees as more than half of the new users were from rural areas, where the average talktime is lower than their urban counterparts.

SMRT – Phillip

Hold (Downgrade)

MRT Riderships grew 5% y-y and 17% m-m

Circle line stage 2&3 will add to riderships and rental income

Advertising segment rebounding strongly

Upgrading our fair value to S$2.42 on the back of stronger ridership growth

Limited upside of 8% to our fair value, downgrading to Hold from Buy

Changes to the Fare structure

Public Transport Council (PTC) announced the full fare reduction of 2.5% from July’10 and the complete removal of transport penalty. We will finally move towards a distance based public transport where we pay for the actual distance traveled irregardless of the number of mode of transport. According to PTC, 61% of adult commuters will save $23 yearly and 35% of commuters will see an increase of $16.

Updated rideship figures

MRT riderships continue to grow strongly registering a 5% growth for the period (Mar’09-Mar’10) from the same period a year earlier. This was within our estimates of 5% growth and on month month basis ridership grew 17% in March’10. Going forward, the opening of more stations, improved connectivity and affordable fares we think will continue to fuel riderships growth. We are forecasting a 10% increase in riderships for FY2010 while LTA expects circle line to add an additional 200,000 to riderships daily from circle line stage1, 2, 3.

Expect record year of earnings for FY10 ending March’10

We feel that SMRT will be able to achieve another record year of earnings again with net profits coming in at S$187m on the back of S$933m in revenues, representing a year on year growth of 15.3%. The advertising segment will probably show a strong rebound in 4Q10 benefiting from the strong GDP growth of 13.1% y-y by the Singapore economy and upcoming mega events like Youth Olympics. We forecast SMRT to maintain their dividends of 7.75 cents for FY2010 representing a yield of 3.5%. SMRT will be releasing their FY10 results on 30th April 2010.

Valuation and Recommendation

Since our Buy recommendation on 28th January 2010 (S$1.89), SMRT has rose 18.5% and exceeded our target price of S$2.19, and with ridership figures showing strong growth and advertising segment rebounding strongly, we are upgrading our target price to S$2.42. However the current price has limited upside to our fair value and we are downgrading our recommendation to HOLD based on our stock selection system. Our DCF model is based on a risk free rate of 2.78% and 1% terminal growth.

We are downgrading our Buy rating to HOLD but upgrading our fair value estimate to S$2.42 from S$2.19 representing a potential upside of 8% from the closing price.