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

February 28, 2003

 
ITV Public Company Limited
ITV <Bt4.70>

Recommendation
New       :  BUY ON WEAKNESS
Previous :  BUY ON WEAKNESS

 

 

Improving performance, but bottom line remains in the red

ITV announced a 4Q02 loss of Bt235mn, which was worse than expectations. The loss was slightly higher than that of 3Q02 and 4Q01 due partly to narrowing margins and an increase in concession fees from Bt175mn to Bt200mn.

Sale's growth was achieved through the improvement in the TV channel's rating after ITV adjusted its programmes to serve a larger segment of viewers. Ad income in 2002 grew by 74% to Bt1,146mn, boosted by special events marketing, such as The World Cup broadcasting, Miss Thailand Contest and Bangkok Countdown Festival.

We see a big improvement in gross margin from 4.3% to 32.5% due mainly to ITV's higher rating. According to a survey of AC Nielsen (Thailand), ITV's viewership share rose from 9% to 11%, ranked third behind channels 3 and 7. However, concession fees increased by Bt100mn to Bt750mn, under terms of the concession contract. EBIT excluding the concession fee turned from a loss of Bt256mn in 2001 to Bt51mn profit.

ITV's financial position has improved significantly with an increase in its liquidity ratio from 0.26x in 2001 to 1.24x at the end of 2002. Net debt-to-equity ratio declined from 1.67x to only 0.28x based on debt repayment after the capital increase last year.

Our view on ITV remains positive on the back of the company's improving performance and growth prospects driven by ad industry growth. New rating system which is estimated to be in place since the beginning of next year is likely to benefit ITV as the station seems to be under-rated by current rating agency. However, concession fees are the biggest burden to the company's bottom line. We forecast ITV's net loss will drop to Bt688mn this year even with a Bt100mn higher concession fee. We're maintaining our BUY ON WEAKNESS rating on the stock.

ITV 4Q02 results

Income statement (Bt mn)

4Q02

3Q02

QOQ

4Q01

YOY

2002

2001

YOY

Sales

412

328

25%

277

48%

1,459

925

58%

COG

294

224

31%

192

53%

985

885

11%

Gross margin (%)

28.56%

31.61%

N.A.

30.86%

N.A.

32.50%

4.33%

N.A.

SG&A

139

110

26%

100

39%

423

296

43%

Concession fee

200

200

0%

175

14%

750

650

15%

Interest expense

16

17

(6%)

26

(40%)

79

79

(1%)

Net profit

(235)

(222 )

N.A.

(215 )

N.A.

(770 )

(979 )

N.A.

EPS (Bt)

(0.17)

(0.19 )

N.A.

(0.25 )

N.A.

(0.67 )

(1.15 )

N.A.

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