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

March 3, 2003

 
Central Pattana Plc
CPN <Bt25.25>

Recommendation
New       :  BUY
Previous :  BUY

 

 

Strong earnings performance expected to continue into this year 

Central Pattana (CPN) reported 4Q02 results of Bt101mn, bringing 2002 earnings to Bt948mn, slightly better than expected. CPN's 4Q02 earnings dropped 48% qoq on the back of narrowing margin to 49.6% and a jump in selling and administration expenses by 209% qoq. This was expected due to pre-operation costs and promotion expenses from the opening of Central Rama II in December.

Full-year normalised profit, excluding extra losses and one-time gain from debt restructuring of CPN’s subsidiary, surged 30% from 2001. Rental and service income as well as food and beverage income rose 24% and 8%, respectively, due partly to full contribution from Central Bangna after CPN increased its stake from 20% to 99% since September 2001. Central Pattaya and Central Airport Plaza Chiang Mai should also have higher occupancy rates.

CPN delivered ROE of 16% with operating cash flow of Bt1,981mn or Bt9.9/share. The company’s net to equity ratio increased from 0.69x to 1.06x even with the open of two new shopping centers.

CPN is projected to post strong growth in 2003 as a result of full-year contributions from Central Rama II and introduction of Central Chiang Mai Phase 2B in the middle of this year.

The stock currently trades at attractive 2003 PER of 3.7x which offers 44% upside to our fair value estimate of Bt36.25. We’re maintaining a BUY rating on CPN.

CPN 4Q02 results

Income statement (Bt mn)

4Q02

3Q02

QOQ

4Q01

YOY

2002

2001

YOY

Sales

996

887

12%

848

17%

3,610

2,950

22%

Rental and service income

927

831

12%

789

18%

3,361

2,720

24%

Food and beverage sales

69

56

23%

60

16%

249

230

8%

COG

502

406

24%

417

20%

1,720

1,398

23%

Gross margin (%)

49.61%

54.20%

N.A.

50.82%

N.A.

52.34%

52.61%

N.A.

SG&A

337

109

209%

192

75%

592

421

41%

Interest expense

35

98

(65%)

58

(40%)

283

259

9%

Normalized profit

129

249

(48%)

126

2%

976

749

30%

Net profit

101

346

(71%)

51

97%

948

629

51%

EPS (Bt)

0.91

1.73

(47%)

0.51

77%

5.14

3.43

50%

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