NetLink NBN Trust-Some growth returning November 8, 2021 752

PSR Recommendation: ACCUMULATE Status: Maintained
Last Close Price: SGD0.895 Target Price: SGD1.03
  • 1H22 revenue and EBITDA were within expectations, at 50%/48% of our FY22e forecasts. DPU was raised a modest 1.2% YoY to 2.56 cents.
  • 1H22 residential fibre connections rose only 3.9k. The run rate is below our 25k net connections expected in FY22e. Delays in the construction of new homes is the bottleneck.
  • FY22e revenue estimate is nudged up for higher installation and diversion revenue. EBITDA is reduced by 5% to account for the one-off non-cash finance lease receivable remeasurement of S$12.4mn. Our DCF TP of S$1.03 (WACC 5.9%) and ACCUMULATE recommendation is unchanged. The dividend yield of 5.1% is expected to be stable, backed by monthly recurring revenue from more than 2mn fibre connections in homes and businesses.

The Positives

+ Normalised EBITDA expanded 3% YoY. Excluding the lease receivable remeasurement loss of S$12mn and grants and rebates last year of S$5.4mn, EBITDA is 1H22 would have risen 3.1% YoY to S$138mn (1H21: S$134.3mn). EBITDA  growth came from the 38% revenue growth in diversion and co-location revenue to S$14mn. A rebound from last years circuit breaker disruption.

+ Lower interest expense. Finance cost was down 45% YoY to S$5.3mn. Borrowing cost has been lowered from 2.4% to 1.1% following the refinancing in June. Some of the hedges in the prior period has started to run off.


The Negatives

­– Residential connections are still soft. New residential connections in 1H22 were only 3,946. A steep drop from 9,915 in 1H21. Our forecast for FY22e is lowered from 25,000 to 10,000 new connections.



FY22e is a recovery from the circuit breaker disruption. Installation revenue from NBAP and diversion work rebounded from a low base last year. There is still a lingering impact from the pandemic due to delay in home construction, impacting residential connections. The increase in capital expenditure will depress dividends in the near term, but will build up the regulated asset base and yield returns in the next regulatory review



Our ACCUMULATE recommendation maintained on unchanged TP of S$1.03

NetLink’s dividend is stable with support from monthly recurring connection revenue and capital expenditure flexibility.


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!