March 3 ,2003

 
Bangkok Aviation Fuel Services
BAFS <Bt7.85>

Recommendation
New       :  ACCUMULATE
Previous  :  ACCUMULATE

 

 

Full-year earnings of Bt320mn in line with expectations

Bangkok Aviation Fuel Services (BAFS) reported 2002 net profit of Bt320mn, a sharp turnaround from 2001's loss of Bt76mn. In 2001, the company set a one-time provision of Bt415mn for its 17%-owned affiliate – Fuel Pipeline Transportation – to guarantee its third debt-restructuring deal with creditors. Without this provision, BAFS's normalized earnings would have slightly declined by 6% to Bt320mn.

The two factors that impacted the company's earnings last year were the strengthening baht and a reduction in flights by Qantas Airways and British Airways to Don Muang Airport last year. However, passenger traffic starting to recover last year after the 9-11 event. The total number of flights serviced by BAFS rose 5.5% from 95,771 in 2001 to 101,015 and volume uplift rose by 1.6% yoy.

BAFS income statement

Income Statement (Mn Bt)

4Q02

3Q02

QOQ

4Q01

YOY

FY01

FY02

%

Sales

219

210

4%

223

(2%)

882

867

(2%)

COGs

55

63

(13%)

74

(26%)

225

251

12%

Gross profits

164

147

12%

149

10%

658

616

(6%)

Gross margin (%)

75%

70%

N.A.

67%

N.A.

75%

71%

N.A.

SG&A

39

32

22%

49

(19%)

141

153

9%

EBITDA

143

133

8%

113

27%

587

542

(8%)

EBITDA margin (%)

65%

63%

N.A.

51%

N.A.

67%

63%

N.A.

Interest expense

0.0

0.4

(100%)

0.4

N.A.

1.9

1.4

(23%)

Net profit before extra item

83

78

6%

58

42%

339

320

(6%)

Extra ordinary gain (loss)

               

- Forex gain (loss)

0

0

N.A.

0

N.A.

0

0

N.A.

- Other (loss)

0

0

N.A.

(415 )

N.A.

(415 )

0

N.A.

Net profit

83

78

6%

(357 )

N.A.

(76 )

320

N.A.

EPS (Bt) before extra item

0.24

0.23

6%

0.23

5%

1.36

1.01

(26%)

EPS (Bt)

0.24

0.23

6%

(1.43)

N.A.

(0.31)

1.01

N.A.

BAFS's earnings prospects are essentially tied to the tourism market. The company is, therefore, susceptible to a slowdown in tourist travel in the event of terrorist attacks on the airline industry or a Second Gulf War. However, the numbers so far this year look encouraging with the number of flights up by 10.8% yoy in January 2003 and volume uplift increasing 5.9% to 322 million litres. Our current earnings forecasts assume the company's volume uplift will grow 2.2% from 3,551 million litres to 3,630 million litres.

Recently, the company announce to pay another Bt0.25 dividend from 2H02 earnings after paying a Bt0.25 interim dividend, representing a 6.4% yield at the current share price.

However, given the external uncertainties, particularly the possibility of a second Gulf War, we are remain a little more cautious on the share and its potential to reach or price target of Bt10.50. As a result, we can only rate BAFS as an ACCUMULATE.

Financial ratios

1999

2000

2001

2002

2003F

2004F

2005F

Sales (Bt mn)

692

775

882

867

909

938

969

EBITDA (Bt mn)

411

423

587

542

609

604

618

EBITDA margin (%)

59.4

54.6

66.5

62.5

67.0

64.4

63.8

Net profit (Bt mn)

216

212

(76)

320

372

365

386

EPS (Bt)

0.9

0.8

(0.3)

0.9

1.1

1.1

1.1

PER (x)

9.1

9.2

N.A.

8.3

7.2

7.3

6.9

EV/EBITDA (x)

5.9

4.7

3.4

5.4

4.7

4.4

4.3

Gearing (x)

0.4

Cash

Cash

Cash

Cash

Cash

Cash

ROA (%)

54%

51%

-17%

52%

53%

59%

71%

ROE (%)

24%

21%

-8%

26%

22%

19%

18%

Dividend per share (Bt)

0.23

0.47

0.45

0.50

0.50

0.50

0.50

 

Analyst: Kitichan Sirisukarcha (Ext. 1570)
Email: kitichan.s@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