Analysts had said Axiata would have to accept the offer unless it was able to find a partner to fund a counterbid since M1 was a non-core asset. The 28.67% stake comprises 265.41 million shares.
KUALA LUMPUR: AmInvestment Research is maintaining its hold call on Axiata Group with unchanged forecasts and fair value of RM3.86 a share after Axiata-Ncell was required to pay capital gains tax.
The research house said on Thursday this incorporates a 25% holding company discount to its sum-of-parts-based fair value of RM5.14 a share.
“This implies an FY19F EV/EBITDA of five times, two standard deviation below its two-year average of seven times,” it said.
AmInvest Research also said Axiata has received a letter from Nepal’s Large Taxpayers Office (LTO) confirming that the outstanding capital gains tax (CGT) of NPR39bil (RM1.5bil) should be deposited by April 22, 2019.
Recall that Nepal’s Supreme Court has ordered that the CGT arising from the sale of an 80% equity stake in Ncell for US$1.4bil by TeliaSonera Norway Nepal Holdings in December 2015 should be borne by Ncell and the buyer Axiata, following a public interest litigation filed by a group of Nepali nationals.
According to the Himalayan Times, the CGT payable is NPR62.6bil, of which Axiata has already paid instalments of NPR23.3bil, including late interest charges.
“As such, the final balance CGT payable will be lower by NPR6bil (RM223mil) vs our earlier assumption of NPR45bil (RM1.7bil) which we had included in our SOP.
“However, revising the assumption does not substantively change our SOP. The letter does not indicate that Axiata needs to pay the entire NPR63bil first before deducting the instalments upon a formal application, as earlier reported by the media.
“Hence, we estimate that this could raise Axiata’s FY19F net debt/EBITDA from 1.6 times to only 1.7 times, vs. our earlier estimate of 1.8 times,” it said.
AmInvest Research said if the group were to make a provision this year, Axiata’s FY19F net profit of RM1.3bil could reverse to a loss of RM200mil.
“While we maintain the view that the court verdict is unreasonable, Axiata’s regulatory risk profile has worsened as the group may not have any further legal recourse except pursue an uncertain claim from Telia.
“Additionally, distribution of dividends and any sale of Ncell shares should not be granted until the tax obligation is satisfied.
“Even though Axiata currently trades at a bargain FY19F EV/EBITDA of five times vs. Maxis’ 12 times, the group’s deteriorating overseas risk profile amid intense mobile completion both locally and regionally could limit any medium-term share price upside.
“Additionally, the government’s intention to reduce Khazanah Nasional’s holdings in GLC-linked companies currently casts shadows of a share overhang,” it said.
Win a prize this Mother's Day by subscribing to our annual plan now! T&C applies.
