Thursday, January 23, 2014

M1 -Dividend surprise (CIMB)

M1 Limited  
Current S$3.24
Target S$3.80
Dividend surprise

▊ While M1’s FY13 core net profit missed our estimate (94% of our forecast), its dividend exceeded our raised expectations. The earnings miss was largely due to higher-than-expected opex. However, its core net profit met consensus expectations (98% of FY13 estimates). M1 proposed a final DPS of 7.1 Scts and a special DPS of 7.1 Scts, bringing the full-year total to 21 Scts (121% payout), up 44% yoy. The take-up of tiered data plans surged 17% pts qoq to 49%, which we believe offset the lower international roaming revenues. We cut our FY14-15 EPS by 6-14% and DCF-based (WACC 7.2%) target price by 7.3%. However, M1 remains an Add with the dividend surprise and rapid take-up of tiered data plans acting as likely re-rating catalysts.

An accounting matter
FY13 earnings missed our estimates as more Android devices were sold vs. iPhones. M1 smoothens out the iPhone subsidy by recognising a large part of the future revenues to offset the subsidy, while the subsidy for an Android device is expensed off without recognising the revenue upfront. Also, the higher-than-expected labour and traffic costs hurt FY13 earnings.  
Data growth offsets lower roaming revenues
The adoption of tiered data plans surged 17% pts to 49%, ahead of our expectations, and appears to have offset the decline in international roaming revenues. This is indicated by post-paid ARPU which seems to have bottomed out (Figure 3). International roaming revenues now make up 10-12% of total revenues vs. 12-15% previously. The users of tiered data plans pay S$3/month more than the users of the old plans (5% of post-paid ARPUs), while the lower data bundles force heavy data users to upgrade.  
Rapid fixed broadband take-up
A key growth driver is fixed broadband, which formed 8% of the total revenues in FY13 vs. 6% in FY12. The fixed broadband revenue was driven mostly by the take-up of lower-end plans as indicated by the rapid 6% qoq and 13% yoy fall in 4Q13 ARPUs (Figure 1). The subscriber base rose 10% qoq and 64% yoy.  
Delivered on dividends
M1’s total FY13 DPS of 21 Scts was above our estimate of 19 Scts which we had raised from 16 Scts earlier.  

Source/Extract/Excerpts/来源/转贴/摘录: CIMB-Research,
Publish date: 21/01/14

No comments:

Post a Comment

Note: Only a member of this blog may post a comment.

Warren E. Buffett(沃伦•巴菲特)
Be fearful when others are greedy, and be greedy when others are fearful
别人贪婪时我恐惧, 别人恐惧时我贪婪
投资只需学好两门课: 一,是如何给企业估值,二,是如何看待股市波动
吉姆·罗杰斯(Jim Rogers)

乔治·索罗斯(George Soros)



高估期间, 卖对, 不卖也对, 买是错的。
低估期间, 买对, 不买也是对, 卖是错的。

Tan Teng Boo

There’s no such thing as defensive stocks.Every stock can be defensive depending on what price you pay for it and what value you get,
  • Selected Indexes 52 week range

  • Margin of Safety

    Investment Clock

    World's First Interactive Investment Clock