Recall that the proposed merger, the largest in Asean, will have pro-forma revenue of over US$12bil (RM50bil) and EBITDA of over US$4.8bil (RM20bil) with operations in 9 countries servicing 300mil customers. Subject to adjustments, Telenor would have been the majority shareholder of the merged entity with an equity stake of 56.5% while Axiata could own 43.5%. The merged entity would emerge as the largest cellular operator in Malaysia, Nepal, Cambodia, Myanmar, Sri Lanka and Bangladesh. It would be ranked second in Indonesia and Pakistan while being the third largest player in Thailand.
While the group claims that it is still looking to accelerate structural changes via industry consolidation, management says Axiata is currently not revisiting a potential merger with TM. Axiata is currently exploring partners other than TM in rolling out its fibre broadband services.
Now that Celcom and Digi will no longer be impeded by merger preoccupations over the next 2 years, Maxis may no longer have as much of a free hand to pursue its converged fiberised solutions for its consumer, enterprise and business segments.
As such, we have lowered Digi’s fair value to RM4.80 (from an earlier RM5.45/share) by reducing its terminal growth rate from 2% to 1%. Likewise, we have revised Axiata’s fair value to RM5.00 (from an earlier RM5.40/share) by lowering its FY20F EV/EBITDA target to 5.5x (based on its 3-year average) from an earlier 6x.
Given TM's role as the national broadband provider, the group will likely bear up to half of the NFCP cost, which translates to RM2.2bil over the next 5 years. Besides TM's own capex requirements, the NFCP rollout alone translates to 19% of FY20F revenue – already above management's FY19F capex target of 18% and 8% in 1HFY19. Additionally, the thrust of the NFCP towards connecting the rural population could mean that revenue accretion from these investments will be minimal.
TM remains burdened by huge capex requirements being the principal operator for the NFCP rollout while Maxis will need to demonstrate a stronger bottom line performance next year under its convergence agenda to catalyse any further rerating.
Source: AmInvest Research - 10 Sept 2019
Chart | Stock Name | Last | Change | Volume |
---|
2024-11-26
TM2024-11-26
TM2024-11-25
CDB2024-11-25
CDB2024-11-25
TM2024-11-22
CDB2024-11-22
CDB2024-11-22
TM2024-11-22
TM2024-11-22
TM2024-11-21
AXIATA2024-11-21
TM2024-11-21
TM2024-11-21
TM2024-11-20
AXIATA2024-11-20
CDB2024-11-20
TM2024-11-20
TM2024-11-20
TM2024-11-20
TM2024-11-19
AXIATA2024-11-19
AXIATA2024-11-19
AXIATA2024-11-19
CDB2024-11-19
CDB2024-11-19
CDB2024-11-19
CDB2024-11-19
CDB2024-11-19
CDB2024-11-19
CDB2024-11-19
CDB2024-11-19
CDB2024-11-19
CDB2024-11-19
TM2024-11-19
TM2024-11-19
TM2024-11-18
CDB2024-11-18
CDB2024-11-18
TM2024-11-18
TM2024-11-18
TMCreated by AmInvest | Nov 25, 2024