v\:* { BEHAVIOR: url(#default#VML) } o\:* { BEHAVIOR: url(#default#VML) } w\:* { BEHAVIOR: url(#default#VML) } .shape { BEHAVIOR: url(#default#VML) } st1\:* { BEHAVIOR: url(#default#ieooui) } @font-face { font-family: Tahoma; } @font-face { font-family: Verdana; } @font-face { font-family: Calibri; } @page Section1 {size: 8.5in 11.0in; margin: 1.0in 1.0in 1.0in 1.0in; } A:link { mso-style-priority: 99 } SPAN.MSOHYPERLINK { mso-style-priority: 99 } A:visited { mso-style-priority: 99 } SPAN.MSOHYPERLINKFOLLOWED { mso-style-priority: 99 } P { mso-style-priority: 99 } P.MsoNormal { FONT-SIZE: 12pt; MARGIN: 0in 0in 0pt; FONT-FAMILY: "Times New Roman" } LI.MsoNormal { FONT-SIZE: 12pt; MARGIN: 0in 0in 0pt; FONT-FAMILY: "Times New Roman" } DIV.MsoNormal { FONT-SIZE: 12pt; MARGIN: 0in 0in 0pt; FONT-FAMILY: "Times New Roman" } A:link { COLOR: blue; TEXT-DECORATION: underline } SPAN.MsoHyperlink { COLOR: blue; TEXT-DECORATION: underline } A:visited { COLOR: purple; TEXT-DECORATION: underline } SPAN.MsoHyperlinkFollowed { COLOR: purple; TEXT-DECORATION: underline } P { FONT-SIZE: 12pt; MARGIN-LEFT: 0in; MARGIN-RIGHT: 0in; FONT-FAMILY: "Times New Roman"; mso-margin-top-alt: auto; mso-margin-bottom-alt: auto } SPAN.EmailStyle18 { COLOR: #1f497d; FONT-FAMILY: Calibri; mso-style-type: personal } SPAN.EmailStyle19 { FONT-WEIGHT: normal; COLOR: navy; FONT-STYLE: normal; FONT-FAMILY: Tahoma; TEXT-DECORATION: none; mso-style-type: personal } SPAN.EmailStyle21 { COLOR: navy; FONT-FAMILY: Arial; mso-style-type: personal-reply } DIV.Section1 { page: Section1 } Biar seru!!!
Subject: FW: CLSA INDO: Indo gov allowed QTel to own 65% of Indosat without have to spin off its fixed line business Good news finally, Chairman of Bapepam quoted saying that he has received official letter from government (BKPM, Investment Coordinating Board) stated that Qatar Telecom is allowed to have 65% ownership in Indosat without have to spin off its fixed line business. Please see comment from our analyst Wilianto below: Indosat is still unable to confirm the news and said they have received nothing yet. This means that QTel will launch tender offer for additional 24.2% of Indosat at the price of Rp7,388 per share. QTel bought 40.8% Indosat from Asia Mobile Holding (Temasek) in Jun08 and is required to do a tender offer up to the ownership limitation. Assuming Indosat to trade similar to Telkom valuation of 12x PER 2009CL, the implied value pre-tender offer will be Rp6,000 per share. Indosat - tender offer calculation QTel ownership allowed 65.0% Qtel current ownership 40.8% Tender offer Qtel 24.2% Government stakes (will not sell) 14.3% Free float 44.9% Tender /free float 53.9% Current Indosat share price (the close of 22 Dec 08) 4,950 #of shares owned 100 Investment cost 495,000 Tender offer price 7,388 # shares sold at tender 53.9 Proceed from tender 398,195 Original investment costs 495,000 Less proceed from tender 398,195 Net investment cost post tender 96,805 Remaining shares owned 46.1 Implied price for the remaing shares (breakeven price post tender) 2,100 EPS Indosat 2009CL 356 PER of effective remaining shares 5.9 Implied current price based on valuation multiple of Indosat post tender. PER 09CL post tender Price post tender Implied current price 5.6 2,000 4,904 7.0 2,500 5,135 8.4 3,000 5,365 9.8 3,500 5,596 11.2 4,000 5,826 12.0 4,272 5,951 12.6 4,500 6,057 14.0 5,000 6,287 15.4 5,500 6,518 Best regards, Wuddy Warsono, CFA CLSA Indonesia | Head of Sales Phone: (62-21) 573 9460 Toll Free - HK: 800 938 000 Toll Free - SIN: 800 621 1104 Toll Free - US: 800 460 2581 wuddy.wars...@clsa.com CLSA CLEAN & GREEN: Please consider our environment before printing this email. The content of this communication is subject to CLSA Legal and Regulatory Notices. These can be viewed at https://www.clsa.com/disclaimer.html or sent to you upon request. No virus found in this incoming message. Checked by AVG - http://www.avg.com Version: 8.0.176 / Virus Database: 270.10.0/1862 - Release Date: 12/23/2008 12:08 PM Menambah banyak teman sangatlah mudah dan cepat. Undang teman dari Hotmail, Gmail ke Yahoo! Messenger sekarang! http://id.messenger.yahoo.com/invite/