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

 
Adkinson Securities 
ASL <Bt8.10>
Recommendation
New       :  SELL
Previous 
:  SELL

 

KIM ENG RESEARCH CENTER
February 3, 2003

Fixed rate structure fails to trigger turnaround

Unlike other brokerages, which have bounced back from losses in 2001 to net profits last year following the introduction of a 0.25% commission rate a year ago, Adkinson Securities (ASL) is continuing to bleed red ink. In 4Q02 ASL suffered a net loss of Bt35mn (versus a loss of Bt51mn the previous quarter), bringing its total loss for the year to Bt26mn.

ASL’s negative earnings are the result of a significant increase in operating expenses following its takeover last year of the Thai branch of W.I Carr Securities which it later renamed IB Securities (IB).

Given the intensive competition in the securities industry, we don’t expect much improvement in ASL’s performance this year and are expecting it to report a loss of Bt18mn. Even though the stock is currently trading at a 14-month low, we are maintaining our SELL rating on ASL.

Earnings Forecast

 

2001

2002

2003F

2004F

Brokerage fees (Bt mn)

180

356

362

382

Net profit (Bt mn)

-45

-26

-18

14

Brokerage fees/share (Bt)

1.34

1.60

1.62

1.71

Eps (Bt)

-0.35

-0.12

-0.04

0.03

BVps (Bt)

14.38

12.74

12.66

12.72

Dps (Bt)

-

-

-

-

 

P/Brokerage fees (x)

6.07

5.11

5.02

4.76

P/E (x)

-23.29

-69.10

-191.54

247.37

P/B (x)

0.57

0.64

0.64

0.64

Dividend yield (%)

-

-

-

-

ROE (%)

-2.37

-1.10

-0.64

0.49

  • ASL reported a net loss of Bt35mn in 4Q02, better than our forecast of a Bt48mn net loss. Despite an increase in market share from 3.25% in 3Q02 to 3.57% in 4Q02, resulting in a 9% increase in brokerage fees, ASL’s expenses of Bt126mn outstripped its revenue of Bt86mn. Operating expenses accounted for 0.506% of the company’s trading turnover while total revenue accounted for just 0.343%. ASL made a net profit of Bt60mn in 1H02 but its Bt86mn net loss in the July-December period resulted in another year of negative earnings.
  • We expect ASL to report a loss of Bt18mn this year, assuming that operating expenses account for 0.30% of the company’s trading turnover (versus 0.50% in 2H02).

Revenue & Expenses

4Q02 & 2002 Results

Bt mn

4Q02

3Q02

4Q01

qoq

Yoy

2002

2001

yoy

Revenue:

86

67

38

27.7%

124.6%

392

203

93.1%

Brokerage fees

65

60

35

8.6%

83.1%

356

180

97.5%

Fees & service income

3

4

2

-27.7%

65.7%

10

5

116.1%

Gain (loss) from portfolio trading

-1

-4

-8

n.m.

n.m.

-13

-13

n.m.

Others

19

8

9

145.7%

99.6%

39

31

25.4%

Expenses:

-126

-118

-68

7.2%

86.2%

-414

-248

67.1%

Personnel

-56

-63

-38

-11.4%

47.2%

-221

-129

71.6%

Premise

-25

-28

-17

-10.1%

47.5%

-93

-69

34.6%

Others

-46

-27

-13

68.0%

249.8%

-101

-50

99.9%

Net revenue

-41

-51

-30

n.m.

n.m.

-22

-45

n.m.

Net profit (loss)

-35

-51

-30

n.m.

n.m.

-26

-45

n.m.

 

EPS (Bt)

-0.18

-0.25

-0.22

n.m.

n.m.

-0.15

-0.35

n.m.

 

Analyst: Ratchanok (Orange) Dandamrongrak Ext.1560
ratchanok.d@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