| |
|
Asset
Plus Securities ASSET <Bt27>
|
|
|
Recommendation
New : BUY
Previous : BUY
|
|
|

|
|
Revival
of IPO market boosts 2002 earnings to Bt112mn
|
ASSET yesterday reported 2002
earnings of Bt112mn. This was 8% higher than our forecast of
Bt104mn and a massive increase from its Bt12mn net profit in
2001. Earnings came purely from ASSET’s investment banking
and brokerage operations. The company also announced its
interim dividend of Bt1/share for 2H02 results, representing
a yield of 3.8%. The stock will go XD on March 31 with
payment on April 24.
ASSET was the biggest
underwriter for IPOs last year, accounting for 57% of the
Bt10.24bn raised for new share offerings. As a result, its
fee and service income surged 169% yoy to Bt215mn. In 4Q02
ASSET had a 2.14% market share – the second highest among
the 10 new brokers upgraded last year. Its rising market
share resulted in a 528% jump in 2002 brokerage fees to
Bt116mn.
For 2003, we expect ASSET’s
earnings to grow 33% to Bt149mn (Bt2.49/share) on the back
of a 10% rising in fee-based income from new IPO issues and
a 90% increase in brokerage fees. This year will mark
ASSET’s first full year as a broker, a status it only
achieved last June.
The stock is trading at a
2003 PER of 10.9x with a projected ROE this year of nearly
20%. Given its well-diversified revenue structure and strong
balance sheet, we believe ASSET should trade at a PER of
15x, which would lift its share price to Bt37.30/share, an
upside of 38%. With no need for major investment
expenditure, we expect ASSET to pay out all of its profit in
dividends in 2003 and 2004, resulting in yields of 9-10%
over the next two years. BUY
|
Earnings
Forecast |
| |
2001 |
2002 |
2003F |
2004F |
|
Brokerage fees (Bt mn) |
18 |
116 |
220 |
232 |
|
Net profit (Bt mn) |
12 |
112 |
149 |
160 |
|
Brokerage fees/share
(Bt) |
0.41 |
1.93 |
3.66 |
3.86 |
|
Eps (Bt) |
0.26 |
1.87 |
2.49 |
2.66 |
|
BVps (Bt) |
6.57 |
12.08 |
13.57 |
15.17 |
|
Dps |
0.25 |
3.00* |
2.49 |
2.66 |
| |
|
|
|
|
|
P/Brokerage fees (x) |
65.99 |
14.02 |
7.38 |
6.99 |
|
P/E (x) |
104.41 |
14.45 |
10.85 |
10.14 |
|
P/B (x) |
4.11 |
2.24 |
2.24 |
2.24 |
|
Dividend yield (%) |
0.93 |
11.11 |
9.21 |
9.86 |
|
ROE (%) |
3.06 |
21.97 |
19.40 |
18.53 |
|
* DPS of Bt2 for
1H02’s results and another Bt1 for 2H02 |
ASSET reported 2002 net profit
of Bt112mn, beating our forecast of Bt104mn. The final
quarter was particularly strong, with earnings up 80% qoq to
Bt42mn. This was due to a 91% qoq surge in fee-based income
to Bt85mn following increased activity in the IPO market.
For FY02, ASSET’s brokerage fees soared 5.3x to Bt116mn,
aided by the introduction of a 0.25% fixed commission rate
in January last year and the company’s upgrading to full
brokerage status last June. Among the 10 new brokers
upgraded last year, ASSET ranks second in terms of market
share, trailing only Bualuang Securities.
Share
comparison among ten new brokers (4Q02)
- Unlike most listed
brokerages, which are heavily dependent on stock market
turnover, ASSET has a well-diversified revenue structure.
About 59% of revenue comes from investment banking, with
32% from its brokerage business and 9% from investment
income (interest & dividends). It has become the
leading underwriter in the IPO market due to its
reputation, expertise and strong network of business
connections. Last year there were 23 IPOS, with 17
companies listed on the SET and 6 on the MAI. Combined
capital raised was Bt10,240mn, with ASSET responsible for
57% of the underwriting proceeds. Among its biggest IPOs
last year were ITV, MAJOR, FNS, AH, GMMM and LALIN.
- We expect ASSET to post
earnings growth this year of 33% to Bt149mn. Strong
economic growth and tax incentives for companies seeking a
SET or MAI listing should lead to more IPOs despite the
threat of a US-Iraq war. The stock market authorities are
aiming for 60 new listings this year, divided equally
between the SET and MAI. ASSET is expected to win at least
eight major underwriting deals including R.S. Promotion
(1992), the second largest entertainment company. We
expect ASSET to record 10% growth in fee-based income this
year to Bt236mn. For its brokerage business, we are
assuming market share of 2%, commission rates of 0.25% and
average daily market turnover of Bt9bn. Accordingly,
ASSET’s brokerage fees are projected to grow 90% to
220mn while its cost-to-income ratio is expected to edge
higher to 55% this year versus 52.3% in 2002.
|
4Q02
& 2002 Results |
|
Bt mn |
4Q02 |
3Q02 |
4Q01 |
qoq |
yoy |
2002 |
2001 |
yoy |
|
Revenue: |
202 |
112 |
33 |
80.2% |
511.4% |
330 |
104 |
216.4% |
|
Brokerage fees |
37 |
38 |
4 |
-2.6% |
764.6% |
116 |
18 |
527.7% |
|
Fees & service
income |
85 |
44 |
18 |
90.6% |
382.7% |
215 |
80 |
169.1% |
|
Gain (loss) from
portfolio trading |
8 |
-3 |
11 |
n.m. |
-22.2% |
24 |
10 |
129.7% |
|
Others |
-7 |
-8 |
0 |
n.m. |
n.m. |
-24 |
-4 |
n.m. |
|
Expenses: |
-69 |
-37 |
-24 |
85.1% |
189.0% |
-173 |
-90 |
92.9% |
|
Personnel |
-50 |
-27 |
-15 |
87.4% |
224.0% |
-125 |
-59 |
112.4% |
|
Premise |
-11 |
-6 |
-5 |
84.8% |
109.6% |
-29 |
-20 |
45.1% |
|
Others |
-8 |
-5 |
-3 |
72.6% |
148.7% |
-18 |
-10 |
74.2% |
|
Net
revenue |
133 |
75 |
9 |
77.8% |
1340.0% |
158 |
15 |
959.6% |
|
Net
profit |
42 |
23 |
8 |
79.7% |
434.8% |
112 |
12 |
863.2% |
|
|
|
|
|
|
|
|
|
|
|
EPS (Bt) |
0.84 |
0.48 |
0.17 |
75.8% |
384.9% |
2.26 |
0.42 |
438.1% |
|
|
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
|