• 11F/12F EBITDA cut by 15% after imputing lower leasing rates following re-negotiation of power costs
• TBIG still offers 37% EBITDA CAGR over FY10-12F, strongest among listed tower players
• Maintain BUY at revised DCF-based TP of Rp2,700; may be more upside from potential acquisition of large tower portfolio.
FY11F/12F EBITDA cut by 15% each. We over-estimated the premium leasing rates that TBIG could command by virtue of its superior tower locations. TBIG has renegotiated some contracts to pass on electricity costs to the tenants. As such, lease-revenue could be lower than we expected, but margins might improve slightly. Secondly, as Indonesian telcos are now leasing multiple towers, tower players are obliged to offer bulk discounts. Hence, we reduced our tower-lease rate assumption by 15%.
TBIG still offers strongest EBITDA growth in the sector. We like the management for its ability to grow the business without taking high risks. TBIG still offers 37% EBITDA CAGR over FY10-12F, much higher than other listed tower players. TBIG is trading at ~16x FY11F EV/EBITDA close to US peers’ valuation. However, TGIB could beat our 2011F EBITDA if it can acquire a large tower portfolio using debt. Indosat has often hinted at selling some of its towers. At 12.4x FY12F EBITDA versus 15x for US peers, TBIG offers better long-term value. Maintain BUY at our revised-DCF-based Rp2700 target price (WACC 11.5%, terminal growth 4%).
Sabtu, 21 Mei 2011
Tower Bersama Infrastructure:Buy; Rp2,300; TP Rp2,700 prev Rp3,200; TBIG IJ; Offers good long-term value - DBS Vickers
Langganan:
Posting Komentar (Atom)
-
►
2014
(7)
- ► 04/06 - 04/13 (1)
- ► 03/09 - 03/16 (1)
- ► 02/23 - 03/02 (1)
- ► 02/16 - 02/23 (1)
- ► 01/19 - 01/26 (1)
- ► 01/05 - 01/12 (2)
-
►
2013
(18)
- ► 12/29 - 01/05 (1)
- ► 07/07 - 07/14 (1)
- ► 05/19 - 05/26 (1)
- ► 04/14 - 04/21 (1)
- ► 03/17 - 03/24 (1)
- ► 02/17 - 02/24 (3)
- ► 02/10 - 02/17 (6)
- ► 01/27 - 02/03 (3)
- ► 01/06 - 01/13 (1)
-
►
2012
(80)
- ► 12/30 - 01/06 (1)
- ► 12/23 - 12/30 (1)
- ► 12/16 - 12/23 (5)
- ► 12/02 - 12/09 (5)
- ► 11/25 - 12/02 (2)
- ► 11/11 - 11/18 (1)
- ► 11/04 - 11/11 (1)
- ► 10/21 - 10/28 (2)
- ► 10/14 - 10/21 (3)
- ► 10/07 - 10/14 (2)
- ► 09/30 - 10/07 (4)
- ► 09/23 - 09/30 (3)
- ► 09/16 - 09/23 (1)
- ► 09/09 - 09/16 (1)
- ► 09/02 - 09/09 (4)
- ► 08/26 - 09/02 (3)
- ► 08/19 - 08/26 (2)
- ► 08/12 - 08/19 (1)
- ► 08/05 - 08/12 (7)
- ► 07/29 - 08/05 (2)
- ► 07/22 - 07/29 (3)
- ► 07/15 - 07/22 (3)
- ► 07/08 - 07/15 (4)
- ► 07/01 - 07/08 (5)
- ► 06/17 - 06/24 (3)
- ► 06/10 - 06/17 (1)
- ► 06/03 - 06/10 (1)
- ► 05/27 - 06/03 (1)
- ► 05/20 - 05/27 (1)
- ► 04/29 - 05/06 (1)
- ► 04/22 - 04/29 (1)
- ► 04/08 - 04/15 (2)
- ► 04/01 - 04/08 (1)
- ► 03/25 - 04/01 (2)
-
▼
2011
(3338)
- ► 10/02 - 10/09 (2)
- ► 09/18 - 09/25 (20)
- ► 09/11 - 09/18 (76)
- ► 09/04 - 09/11 (37)
- ► 08/21 - 08/28 (60)
- ► 08/14 - 08/21 (76)
- ► 08/07 - 08/14 (99)
- ► 07/31 - 08/07 (114)
- ► 07/24 - 07/31 (99)
- ► 07/17 - 07/24 (55)
- ► 07/10 - 07/17 (59)
- ► 07/03 - 07/10 (51)
- ► 06/26 - 07/03 (56)
- ► 06/19 - 06/26 (64)
- ► 06/12 - 06/19 (83)
- ► 06/05 - 06/12 (73)
- ► 05/29 - 06/05 (75)
- ► 05/22 - 05/29 (52)
-
▼
05/15 - 05/22
(69)
- Coal Probably Close to Peak, SocGen Says: Technica...
- Preference for Indonesian Coal Hurts South African...
- Goldman’s O’Neill Tells Investors to Brave Black S...
- Indo property update - CLSA
- Indocement (INTP IJ), capacity for growth - CLSA
- AKR Corporindo (AKRA IJ, Rp1,680 BUY) Fuel for gro...
- INTP:Penetrating ready-mix market - Mandiri
- SMCB:All-round improvement - Mandiri
- BNI - Lower payout to preserve capital - Deutsche
- Upgrading Telkom Indonesia (TLKM IJ) from SELL to ...
- Global Emerging Markets Strategy - Hurry Up and Wa...
- Bumi Resources (Outperform) - US$134-135/t settlem...
- Bank Negara Indonesia : Buy; Rp3,950; TP Rp5,000 p...
- Tower Bersama Infrastructure:Buy; Rp2,300; TP Rp2,...
- Telkom Indonesia: Increase buyback value to Rp5.0t...
- Bank Tabungan Negara: BTN will distribute 30% divi...
- Gajah Tunggal: Will distribute dividend Rp12 per s...
- Harum Energy: 70% of total production volume has b...
- Surya Semesta akan stock split
- Lippo Karawaci grabs Rp957 billion - Insider Stories
- Siapkan Dana Miliaran, BJB Akan Akuisisi 63 Bank P...
- Unilever to pay Rp344 final dividend - Insider Sto...
- Medco Siap Pasok Gas untuk Proyek Pemerintah di Ba...
- Boy Thohir acquires BFI Finance - Insider Stories
- Juni, Medco Terbitkan Obligasi USD150 Juta - OkeZone
- Astra Agro 4M CPO sales volume up 21% - Insider St...
- PGAS Limited Downside - Indopremier
- 4M11 Cement Sales grew 7%, exceeding our 6% expect...
- Corporate Flash Gozco Plantations - Bahana
- Corporate Flash Kalbe Farma - Bahana
- Kalbe Farma: Hold; Rp3,550; TP Rp3,800 prev Rp3,27...
- Asia ex Strategy - Equity Issuance: They Bake it F...
- Cement Industry (OVERWEIGHT) Momentum maintained -...
- Tambang Batubara Bukit Asam (PTBA-BUY-IDR20,800-TP...
- Market volatility creates buying opportunity - BoAML
- MSCI Semi-Annual Review: Indonesia: Adding EXCL, F...
- CPIN, cautious outlook - CLSA
- China's critical coal inventory - CLSA
- ON THE PLATTER: Timah (TINS IJ; NOT RATED): Site ...
- SMCB Volume over margin - Kim Eng
- INTP Expecting higher dividend - Kim Eng
- SMGR Undemanding valuation - Kim Eng
- Cement Strong sales and resilient margin - Kim Eng
- Intraco Penta: Plan right issue up to US$500mn (IN...
- Plantation sector: Lower limit of CPO export tax s...
- Telekomunikasi Indonesia: Hold; Rp7,700; TP Rp7,70...
- GEM Equity Strategy - End of QE 2 - potential corr...
- Asia ex Strategy - Equity Issuance: They Bake it F...
- Oil, Gold to Help Commodities Ride Out Economic He...
- Tin weakness temporary, to hit fresh highs - Commo...
- U.S. factory, services revenue to rise in 2011: IS...
- Quantitative strategy for Indonesia - JP Morgan
- INDO COAL: less downside risk from here on; time t...
- Equity Research - Asia Indonesia strategy : Criter...
- Agung Podomoro (APLN IJ), Gajah Tunngal (GJTL IJ) ...
- Indonesia Palm Oil Sector - The govt may revise CP...
- Indonesia Macro View - Trip Notes: IDR Appreciatio...
- ITMG 1Q'11 results: ASP up by 13%QoQ, despite lowe...
- Kim Eng Set Target Price BJBR to IDR 1,450/share
- BUMA secures US$800 mio loan - Insider Stories
- Setelah Right Issue Kepemilikan Northstar Jadi May...
- China’s Power Output Falls Amid Shortages, High Co...
- MNCN revisi harga pelaksanaan ESOP/MSOP menjadi Rp...
- Indonesia Macro Flash - BI Is Less Hawkish and Tol...
- Meeting with toll operator Citra Marga (CMNP IJ) f...
- Charoen Pokphand Indonesia (BUY) - Maintaining hig...
- Economy: BI kept rate unchanged at 6.75%; expect f...
- AALI 4 months production - DBS Vickers
- BBCA acquires a small securities business, Dinamik...
- ► 05/08 - 05/15 (67)
- ► 05/01 - 05/08 (133)
- ► 04/24 - 05/01 (167)
- ► 04/17 - 04/24 (55)
- ► 04/10 - 04/17 (131)
- ► 04/03 - 04/10 (107)
- ► 03/27 - 04/03 (147)
- ► 03/20 - 03/27 (131)
- ► 03/13 - 03/20 (148)
- ► 03/06 - 03/13 (114)
- ► 02/27 - 03/06 (141)
- ► 02/20 - 02/27 (113)
- ► 02/13 - 02/20 (58)
- ► 02/06 - 02/13 (111)
- ► 01/30 - 02/06 (90)
- ► 01/23 - 01/30 (119)
- ► 01/16 - 01/23 (85)
- ► 01/09 - 01/16 (91)
- ► 01/02 - 01/09 (110)
Tidak ada komentar:
Posting Komentar