Main | Market Focus | Research Paper | Company Focus | Economics & Other | Earnings Summary | Earnings Performance | Warrant | Calendar | World Market | Currency | Download Research | Video Squawk (Thai)

February 24, 2003

 
Siam Makro
MAKRO <Bt35.00>

Recommendation
New       :  SELL
Previous :  SELL

 

 

Poor 4Q02 results on narrowing margins 

Siam Makro (MAKRO) reported worse-than-expected 4Q02 results on Friday. Excluding an extraordinary gain of Bt12mn, MAKRO's normalised 4Q02 profit of Bt184mn, slipped 12% qoq and 16% yoy. Gross margins fell from 7.04% in 4Q01 to 5.66% on the back of increasing competition as well as declining portion of non-food sales.

MAKRO's full-year 2002 earnings dropped 4% even with an extraordinary profit from selling its subsidiary, Makro Auto Care (MAX). Without this gain, normalised earnings fell 18% to Bt805mn due to narrowing margins and lower sales after selling off MAX.

The company's prospects remain poor given its very narrow margins and the fact that MAKRO isn't expanding its branches as aggressively as other discount stores. We aren't quite convinced that MAKRO's margins will widen back again with its pure wholesaling strategy and members-only restriction.

MAKRO does have a strong financial position, however, with net cash of Bt4,720mn or Bt20/share. The company announced that it will pay a big dividend of Bt3.50/share, representing 10% yield at the current share price. The company had already paid a Bt3.0/share extra dividend in July 2002 from the gain from divestment of MAX.

Even with the attractive dividend yield, we are maintaining our SELL recommendation on MAKRO as we believe its share price has already reflected the dividend payout and should fall by the same amount once the stock goes XD.

MAKRO 4Q02 results

Income statement (Bt mn)

4Q02

3Q02

QOQ

4Q01

YOY

2002

2001

YOY

Sales

9,799

8,930

10%

10,047

(2%)

37,246

38,243

(3%)

COG

9,245

8,341

11%

9,340

(1%)

34,697

35,099

(1%)

Gross margin (%)

5.66%

6.60%

N.A.

7.04%

N.A.

6.84%

8.22%

N.A.

SG&A

632

616

3%

720

(12%)

2,649

2,991

(11%)

Normalised profit

184

208

(12%)

218

(16%)

805

985

(18%)

Extra gain

12

1

1063%

0

N.A.

137

0

N.A.

Net profit

195

209

(6%)

218

(11%)

942

985

(4%)

EPS (Bt)

0.81

0.87

(6%)

0.91

(10%)

3.92

4.11

(4%)

Source : Kim Eng Research

 

Analyst: Suttatip Peerasub (Ext. 1430)
Email: suttatip.p@kimeng.co.th


If you have any questions or suggestions please feel free to email our  Research Webmaster

Copyright © March 2000, Kim Eng Securities (Thailand) PLC. All rights reserved.

Disclaimer