Asian Pay Television Trust – Sustainable dividends February 28, 2019 863

PSR Recommendation: ACCUMULATE Status: Maintained
Last Close Price: S$0.109 Target Price: S$0.14
  • Revenue and EBITDA were within expectations. PATMI was below due to the amortisation of deferred arrangement fees
  • Number of cable TV subscribers churning out in 4Q18 more than tripled on QoQ basis to 7,000
  • DPU of 1.2 cents in FY19e/20e will be sustainable and without further leverage
  • Despite the attractive yield of 9%, there are 2 operational challenges ahead:
  • Core cable TV business still sliding as both ARPU and subscribers are declining QoQ. There is a lack of visibility of a trough; (ii) While broadband enjoys positive subscriber momentum, revenues are virtually flat due to the large cut in ARPU. We cut our target price to S$0.14(previously S$0.17). Taiwanese telecommunication peers are valued at a dividend yield of around 5% and EV/EBITDA of 11x. We are placing a 10 to 40% discount to these valuations due to the higher gearing at APTT.

Results at a glance

Source: Company, PSR, FCF = EBITDA less capex, cash taxes, cash interest.


The Positives

+ More clarity of a new revenue stream. APTT highlighted that data backhaul would be a material revenue opportunity in the future. It entails wireless operators using APTT fibre connection to connect their base stations. At present, APTT is already providing such a service, but the opportunity will become material when 5G is rolled out. In their current franchise areas, only two fibre options are available – APTT and incumbent Chunghwa Telecom.


The Negatives

– Cable TV subscribers and ARPU still falling. 2018 is the first year of decline in cable TV subscribers.  More worrying is the acceleration of the decline. Subscribers fell by 7,000 in 4Q18, this is more than triple the 2,000 in the prior quarter. ARPU for cable TV dropped for the 10th consecutive quarter to NT$494/month (or 3.3% YoY drop).


– Capex still elevated. Despite the S$150mn capex programme in 2015-17 to roll-out digital cable TV set-top boxes in every home, APTT capex remains elevated. Capex in 2018 only declined $10mn to $75mn.  We expect capex of S$65mn per year for the next two year. The capex is to expand the APTT fibre footprint for the broadband and data backhaul business.



Core business is still slipping. However, annual dividends of 1.2 cents over the next two years is sustainable and will not depend on further leverage. Our adjusted FCF* for the next two years is around S$38mn p.a. and this is above their annual dividend of S$17mn. There is sufficient financial runway for APTT to expand their fibre footprint for the future data backhaul opportunity.


*EBITDA less cash interest, cash taxes and total capex.




Maintain ACCUMULATE. Target price cut to S$0.14 (previously  S$0.17)

We benchmark our target price to Taiwanese peers. At S$0.14, APTT will be trading at a 10% discount to peers EV/EBITDA of 11x and a 40% discount in terms of dividend yield. The discount is warranted due to the 1.3x gearing at APTT compared to 0.3-0.6x for Taiwanese peers.

Notify of
Inline Feedbacks
View all comments

About the author

Profile photo of Paul Chew

Paul Chew
Head of Research
Phillip Securities Research Pte Ltd

Paul has 20 years of experience as a fund manager and sell-side analyst. During his time as fund manager, he has managed multiple funds and mandates including capital guaranteed, dividend income, renewable energy, single country and regionally focused funds.

He graduated from Monash University and had completed both his Chartered Financial Analyst and Australian CPA programme.

Get access to all the latest market news, reports, technical analysis
by signing up for a free account today!