DIGI – Fundamental Analysis (1 May 2015)

DIGI Analysis:-

Excel – http://1drv.ms/1DPdEYe

Notes – http://tinyurl.com/q7hrudm

My View:-

  • Valuation:
    • 5Y DCF:
      • Good Scenario: 6.74 (Fair value uncertainty: MEDIUM)
      • Base Scenario: 5.82 (Fair value uncertainty: HIGH)
      • Bad Scenario: 5.02 (Fair value uncertainty: VERY HIGH)
      • Ugly Scenario: 4.31 (Fair value uncertainty: EXTREME)
      • At current price (6.01), based on RDCF, assumption of FCFF growth rate in the next 5 years is 8.2%.
    • Absolute EY%:
      • Trailing:
        • FY14 (EPS: 0.261) – Fair value 5.99 (Fair Value Uncertainty: HIGH)
        • R4Q (EPS: 0.26) – Fair value 5.97 (Fair Value Uncertainty: HIGH)
      • Forward:
        • FY15 (EPS: 0.269) – Fair value 6.16 (Fair Value Uncertainty: HIGH)
        • FY16 (EPS: 0.28) – Fair value 6.43 (Fair Value Uncertainty: MEDIUM)
      • EPS applied to reach the current stock price (6.01): 0.262
  • The full scale modernised network has improved the network quality and customer experience scorecard.
  • On this backdrop, data monetisation continues to be Digi’s trump card as shown in the strong data revenue growth.
  • In this quarter, EBITDA margin fell to 43.3% from 44.5% q-o-q due to foreign exchange loss. Depreciation is higher too.
  • Data traffic volume has increased to 19,900 terabytes (TB) against the previous years’ 9,900TB. With long-term evolution (LTE) network coverage rapidly expanding to more than 33% of the population, there will be increased data growth opportunity especially when the LTE network is now made available to prepaid subscribers.
  • Potential upside is limited in the immediate term. As of now, valuation of DIGI is not attractive.
  • On the other hand, if you looking for 4% dividend yield and very stable stock, you can consider DIGI.

Latest Financial – Q1 2015 Financial Report (27 Apr 2015) http://www.bursamalaysia.com/market/listed-companies/company-announcements/4717741

At the time of writing, I owned shares of DIGI.


3 thoughts on “DIGI – Fundamental Analysis (1 May 2015)

  1. First interim tax exempt (single-tier) dividend of 6.1 sen per ordinary share of RM0.01 each for the financial year.
    How to calculate the dividend if I have 100 unit (1 lot)?


Leave a Reply

Fill in your details below or click an icon to log in:

WordPress.com Logo

You are commenting using your WordPress.com account. Log Out /  Change )

Google+ photo

You are commenting using your Google+ account. Log Out /  Change )

Twitter picture

You are commenting using your Twitter account. Log Out /  Change )

Facebook photo

You are commenting using your Facebook account. Log Out /  Change )


Connecting to %s