Fundamental Analysis & Analyst Recommendations - EM Frontier Myanmar Basket.pdf
-
Upload
qms-advisors -
Category
Documents
-
view
253 -
download
7
description
Transcript of Fundamental Analysis & Analyst Recommendations - EM Frontier Myanmar Basket.pdf
&riSQeaioQd !iQdtncn & !iQdtno FaRleeaiSQoclin8B 9mkjodMm - BrEjiEm 7EnfMo
November 2012
A . M !SscnlmnA . M !Sscnlmn | Avenue de la Gare, 1 1003 Lausanne | tel: +41 (0)78 922 08 77 | e-mail: [email protected] |
efo h!pbnf!g albo ilp Tliopfprpb fisbophbip !asfTb !ia oelrga ilp .b sfbtba !o ! Trnnbip ln m!op nbTlhhbia!pfli ln ! olgfTfp!pfli lc !i lccbn pl .ru ln obgg !iu obTrnfpfbo ln pl !almp !iu fisbophbip opn!pbdu.
Currency
Market
Capitalization (in mio
USD)
Daily
Volume (M)
Total
Common
Shares (M)
Total Debt
(USD)
Preferred
Stock (USD)
Minority
Interest
(USD)
Cash and
Equivalents
(USD)
Enterprise
Value
(USD)
Tot. Rev. -
LFY
Est. Tot.
Rev. - Tr.
12M
Est. Tot.
Rev. - 2013
Est. Tot.
Rev. - 2014 EBITDA - LFY
Est. EBITDA -
Tr. 12M
Est. EBITDA -
2013
Est. EBITDA -
2014 EPS - LFY
Est. EPS -
Tr. 12M
Est. EPS -
2013
Est. EPS -
2014
P/E Ratio -
LFY
Est. P/E
Ratio - Tr.
12M
Est. P/E
Ratio - 2013
Est. P/E
Ratio - 2014
Est.
Revenue
Growth - 1Y
Est.
Revenue
Growth - 5Y
Est. EBITDA
Growth - 1Y
Est. Est.
EBITDA
Growth - 5Y
Est. EBITDA
Margin -
S&P LT
Credit
Rating -
S&P LT Credit
Rating Date
Moody's LT
Credit
Rating
Moody's LT Credit
Rating Date
S&P 500 INDEX USD 12742852 1803.013 1091 1091 201 211 211 99.14 104.00 104.00 13.90 13.90 13.25 13.25 19.04
Euro Stoxx 50 Pr EUR 2331094 5359.472 4559 4559 753 768 768 135.32 297.52 297.52 29.55 14.55 13.44 13.44 20.44
NIKKEI 225 JPY 2071061 473.3133 225 225 29 46 46 4.81 6.92 6.92 0.29 0.22 0.20 0.20 0.14
FTSE 100 INDEX GBP 2539454 11216.11 9351 9351 1565 1629 1629 674.10 814.44 814.44 21.55 19.24 17.83 17.83 26.09
SWISS MARKET INDEX CHF 893722 10231.37 3899 3899 829 792 792 367.55 515.04 515.04 20.27 18.00 14.47 14.47 22.59
S&P/TSX COMPOSITE INDEX CAD 1642777 16530.66 7739 7739 1893 1926 1926 804.44 844.99 844.99 15.16 15.16 14.43 14.43 25.07
S&P/ASX 200 INDEX AUD 1250323 6140.684 2910 2910 654 699 699 268.70 346.23 346.23 18.00 15.10 13.97 13.97 24.17
HANG SENG INDEX HKD 1599174 3082.558 1448 1448 345 360 360 251.85 246.17 246.17 1.42 1.51 1.45 1.45 3.09
MSCI EM USD 7255536 1370.921 977 977 181 181 181 79.79 87.43 87.43 12.42 12.69 11.33 11.33 18.68
YOMA STRATEGIC HLDGS LTD SGD 429.63 7191 647 0.00 0.00 0.00 0.02 0.43 32 42 48 77 7 5 20 20 0.01 0.00 0.01 0.01 106.50 106.50 44.56 26.21 204.03 84.50 - - 10.34 - - - -
PTT EXPLOR & PROD PUBLIC CO THB 17830.15 1938 3320 4.01 0.00 0.00 1.40 22.79 5539 6595 6565 7754 3946 4791 1232 1232 0.44 0.58 0.54 0.59 0.30 0.29 0.32 0.30 0.67 0.77 0.67 0.43 2.37 BBB+ 17.02.2011 Baa1 28.03.2011
ITALIAN-THAI DEVELOPMENT PCL THB 564.09 44443 4194 0.79 0.00 0.03 0.07 1.46 1445 1432 1586 1815 74 80 35 35 - -0.01 0.00 0.00 - - 1.46 0.93 0.74 -0.01 0.97 0.36 0.18 - - - -
INTERRA RESOURCES LTD SGD 137.66 5846 377 0.00 0.00 0.00 0.01 0.09 20 25 26 26 4 16 - - 0.00 0.02 0.01 0.01 9.36 9.42 28.22 28.22 54.87 17.18 -0.65 4.82 53.54 - - - -
EZION HOLDINGS LTD SGD 1041.51 13740 831 0.13 0.00 0.00 0.05 1.11 87 109 135 291 49 56 69 69 0.05 0.07 0.06 0.11 11.59 14.62 13.69 7.46 -3.02 - 38.43 143.93 41.64 - - - -
THAI AIRWAYS INTERNATIONAL THB 1553.52 14075 2183 4.65 0.00 0.01 0.56 5.51 6236 6434 6819 7141 605 695 257 257 - -0.01 0.06 0.08 - - 0.36 0.31 0.19 0.06 -1.28 0.07 0.35 - - - -
THAI UNION FROZEN PROD PUB THB 2697.58 1199 1016 1.30 0.00 0.09 0.03 3.82 3221 3473 3636 4027 303 336 143 143 0.16 0.17 0.17 0.20 0.44 0.44 0.46 0.39 1.24 0.56 3.10 0.67 0.32 - - - -
CHAROEN POKPHAND FOODS PUB THB 9100.42 38464 6656 2.27 0.00 0.10 0.79 13.57 6729 10305 10959 12696 635 586 159 159 - 0.10 0.07 0.09 0.39 - 0.53 0.44 0.29 0.81 0.50 0.86 0.19 - - - -
AMATA CORP PUBLIC CO LTD THB 532.98 2323 1067 0.24 0.00 0.02 0.05 0.75 122 163 168 216 47 54 16 16 - 0.04 0.04 0.05 0.43 - 0.43 0.31 0.69 0.37 0.71 0.03 1.22 - - - -
BANGKOK BANK PUBLIC CO LTD THB 11124.01 4503 1909 7.02 0.00 0.03 9.90 - 3763 4135 2854 3143 - - - - - 0.52 0.56 0.65 0.36 - 0.34 0.29 0.62 0.19 - - - BBB+ 01.11.2006 - -
KASIKORNBANK PCL THB 14259.55 6300 2393 4.48 0.00 0.40 7.97 - 5057 5765 3430 3853 - - - - - 0.42 0.48 0.57 0.47 - 0.40 0.34 0.93 0.74 - - - BBB+ 06.12.2011 (P)A3 13.09.2012
Valuation Measures I/II
Market Capitalization & Asset Liability data Total Revenue EBITDA Earnings Per Share Price/Earnings ratio Rev. Growth EBITDA Growth
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: [email protected] |
2012 2013 2014 2015 2016 2012 2013 2014 2015 2016 2012 2013 2014 2015 2016 2012 2013 2014 2015 2016 2012 2013 2014 2015 2016 2012 2013 2014 2015 2016 2012 %D to Spot
S&P 500 INDEX 2.03 2.03 1.86 1.70 2.03 1.26 1.26 1.21 1.17 1.26 9.05 9.05 8.56 8.30 9.05 8.56 8.56 8.00 7.45 8.56 13.25 13.25 11.98 10.71 13.25 2.30 2.30 2.49 2.69 2.30 1601.1 16.2%
Euro Stoxx 50 Pr 1.10 1.10 1.05 0.99 1.10 0.69 0.69 0.68 0.66 0.69 5.06 5.06 4.82 4.47 5.06 6.98 6.98 6.69 6.33 6.98 10.57 10.57 9.71 8.81 10.57 4.31 4.31 4.76 5.12 4.31 2735.1 10.6%
NIKKEI 225 1.06 1.06 1.00 0.93 1.06 0.48 0.48 0.45 0.46 0.48 6.32 6.32 5.73 5.45 6.32 10.36 10.36 6.14 5.36 10.36 15.78 15.78 13.25 10.65 15.78 2.37 2.37 2.39 2.73 2.37 9784.9 12.8%
FTSE 100 INDEX 1.60 1.60 1.48 1.38 1.60 0.98 0.98 0.96 0.93 0.98 7.45 7.45 6.81 5.51 7.45 6.89 6.89 6.41 6.00 6.89 11.24 11.24 10.29 9.40 11.24 4.10 4.10 4.33 4.63 4.10 6350.8 10.1%
SWISS MARKET INDEX 2.14 2.14 2.00 1.86 2.14 1.81 1.81 1.72 1.63 1.81 11.84 11.84 10.33 9.12 11.84 12.92 12.92 11.92 11.09 12.92 13.72 13.72 12.40 11.23 13.72 3.53 3.53 3.82 4.21 3.53 7259.5 8.4%
S&P/TSX COMPOSITE INDEX 1.67 1.67 1.55 1.44 1.67 1.58 1.58 1.47 1.38 1.58 8.53 8.53 7.62 7.08 8.53 8.58 8.58 7.42 6.82 8.58 14.44 14.44 12.52 11.34 14.44 3.05 3.05 3.22 3.28 3.05 14249.1 16.8%
S&P/ASX 200 INDEX 1.68 1.68 1.59 1.50 1.68 1.59 1.59 1.49 1.41 1.59 9.83 9.83 8.92 6.68 9.83 8.78 8.78 7.73 7.15 8.78 13.39 13.39 11.98 11.00 13.39 4.88 4.88 5.23 5.62 4.88 4732.3 6.4%
HANG SENG INDEX 1.39 1.39 1.28 1.17 1.39 1.91 1.91 1.77 1.64 1.91 7.16 7.16 6.61 6.30 7.16 8.57 8.57 7.78 7.14 8.57 11.23 11.23 10.35 9.40 11.23 3.46 3.46 3.70 4.03 3.46 23191.6 8.2%
MSCI EM 1.51 1.51 1.36 1.24 1.51 1.01 1.01 0.94 0.88 1.01 7.14 7.14 6.47 5.15 7.14 7.59 7.59 6.78 6.20 7.59 11.33 11.33 9.93 9.01 11.33 2.89 2.89 3.07 3.42 2.89 1138.9 14.9%
YOMA STRATEGIC HLDGS LTD 1.98 1.88 8.95 5.58 30.28 10.90 22.04 10.58 54.50 32.06 0.00 0.00 0.58 6.4%
PTT EXPLOR & PROD PUBLIC CO 2.74 2.20 1.86 1.60 1.63 3.29 2.72 2.30 2.21 2.08 7.20 5.68 5.49 5.29 4.81 5.97 4.85 4.19 4.02 4.02 12.59 9.95 9.17 9.00 9.24 3.10 3.77 4.22 4.30 6.60 182.02 10.7%
ITALIAN-THAI DEVELOPMENT PCL 2.01 2.20 2.11 1.92 0.40 0.36 0.31 0.28 15.85 9.69 9.58 16.89 11.23 10.13 9.69 44.78 28.61 19.81 0.00 0.10 0.51 0.78 4.09 -0.7%
INTERRA RESOURCES LTD 2.39 1.94 1.83 4.95 4.38 4.30 62.13 20.71 19.42 19.42 34.52 34.52
EZION HOLDINGS LTD 3.33 2.32 1.85 1.46 8.98 6.30 2.92 2.38 13.58 10.36 13.00 8.43 22.98 16.21 7.25 5.67 16.74 16.74 9.12 6.50 0.16 0.16 0.25 0.49 1.86 24.3%
THAI AIRWAYS INTERNATIONAL 0.67 0.70 0.66 0.61 0.25 0.23 0.22 0.20 2.90 1.91 1.84 1.75 7.94 5.67 5.07 4.57 11.10 9.38 6.61 0.00 2.15 2.47 3.00 25.85 18.6%
THAI UNION FROZEN PROD PUB 2.92 2.22 2.03 1.85 0.85 0.74 0.67 0.61 19.83 12.84 11.11 9.91 12.54 10.61 9.47 8.56 16.18 14.20 12.04 10.92 1.70 3.13 3.94 4.62 86.27 19.8%
CHAROEN POKPHAND FOODS PUB 3.77 2.75 2.48 2.20 1.33 0.83 0.72 0.64 13.67 20.59 11.77 10.02 18.29 16.60 12.32 11.01 15.94 16.29 13.56 11.60 3.40 3.38 3.72 4.28 38.82 7.8%
AMATA CORP PUBLIC CO LTD 2.50 2.24 1.91 1.74 4.87 3.16 2.47 2.39 18.77 5.51 6.58 16.88 11.19 8.83 8.39 22.40 13.24 9.59 8.98 1.84 3.18 4.51 4.68 19.82 29.5%
BANGKOK BANK PUBLIC CO LTD 1.39 1.29 1.18 1.08 4.09 3.90 3.54 3.23 7.33 20.45 16.92 14.49 12.13 10.34 8.99 8.03 3.22 3.82 4.35 4.82 225.43 26.3%
KASIKORNBANK PCL 2.81 2.38 2.01 1.73 4.51 4.16 3.70 3.31 9.14 12.53 10.52 8.74 16.63 12.37 10.36 9.14 1.77 1.92 2.33 2.61 217.28 19.1%
Price to Earnings Ratio
Valuation Measures II/II
Estimated Dividend YieldPrice to Book Ratio Price to Sales Ratio Price to Cash Flow Ratio Enterprise Value to EBITDA Ratio Target
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: [email protected] |
12.11.2012
Yoma Strategic Holdings Ltd. develops real estate, sells private residential
properties, and designs, constructs and project manages real estate
developments in Myanmar and the People's Republic of China.
Latest Fiscal Year: 03/2012
LTM as of: 12/yy
52-Week High (04.10.2012) 0.59
52-Week Low (14.11.2011) 0.07
Daily Volume
0.545
52-Week High % Change -6.84% Dividend Yield -
52-Week Low % Change 686.03% Beta 0.94
% 52 Week Price Range High/Low 92.24% Equity Float 441.56
Shares Out 12.11.2012 964.3 Short Int -
525.52 1 Yr Total Return 683.36%
Total Debt 0.00 YTD Return 213.34%
Preferred Stock 0.0 Adjusted BETA 0.945
Minority Interest (0.2) Analyst Recs 2
Cash and Equivalents 20.08 Consensus Rating 4.000
Enterprise Value 528.96
Average Volume 5 Day 11'280'200
YOMA SP EQUITY YTD Change - Average Volume 30 Day 23'750'230
YOMA SP EQUITY YTD % CHANGE - Average Volume 3 Month 22'991'410
LTM-4Q LTM FY+1 FY+2 FQ+1 FQ+2
31.03.2008 31.03.2009 31.03.2010 31.03.2011 31.03.2012 12/yy 12/yy 03/13 Y 03/14 Y 12/12 Q3 03/13 Q4
11 15 5 11 39 8 31 59 94 - -
6.58x 5.67x 11.34x 3.42x 6.35x 21.79x 6.72x 7.95x 4.18x - -
21.0 (0.4) 0.5 (0.0) 7.5 0.9 4.8 24.0 50.0 - -
3.40x 0.00x 111.56x 0.00x 33.32x 48.82x 21.07x 22.04x 10.58x - -
18.3 1.5 0.5 2.8 6.0 1 8 8 17 - -
3.80x 0.47x 85.26x 13.21x 44.74x 87.41x 14.43x 54.50x 32.06x - -
EBITDA 8.24 Long-Term Rating Date -
EBIT 7.58 Long-Term Rating -
Operating Margin 19.33% Long-Term Outlook -
Pretax Margin 15.90% Short-Term Rating Date -
Return on Assets 0.61% Short-Term Rating -
Return on Common Equity 0.73%
Return on Capital 0.93% EBITDA/Interest Exp. 10.38
Asset Turnover 0.23% (EBITDA-Capex)/Interest Exp. 10.00
Net Debt/EBITDA -5.49
Gross Margin 29.8% Total Debt/EBITDA 0.00
EBITDA Margin 12.6%
EBIT Margin 11.3% Total Debt/Equity 0.0%
Net Income Margin 15.4% Total Debt/Capital 0.0%
Asset Turnover 0.23
Current Ratio 3.51 Net Fixed Asset Turnover 0.41
Quick Ratio 1.99 Accounts receivable turnover-days 54.00
Debt to Assets 0.00% Inventory Days 101.85
Tot Debt to Common Equity 0.00% Accounts Payable Turnover Day 115.91
Accounts Receivable Turnover 6.78 Cash Conversion Cycle 118.55
Inventory Turnover 3.59
Profitability S&P Issuer Ratings
Credit Ratios
Margin Analysis
Reference
Structure
Net Income
P/E
Market Capitalization
Average Daily Trading Volume
Relative Stock Price Performance
Total Revenue
TEV/Revenue
EBITDA
TEV/EBITDA
Fiscal Year Ended
Yoma Strategic Holdings LtdPrice/Volume
Valuation Analysis
7'191'000.00
Current Price (11/dd/yy) Market Data
!
!
!
!
!
-
-
i--- E--- i--- e--- e--- E--- n--- k--- j--- F--- e--. a--. ! B
.! ! B
1! ! B
3! ! B
5! ! B
-!! ! B
-.! ! B
0.0
2.0
4.0
6.0
8.0
10.0
12.0
14.0
16.0
18.0
2000 2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011
! !!
2! !!
-!! !!
-2! !!
.!! !!
.2! !!
0!! !!
02! !!
1!! !!
!1 !1 .!!5 !1 -! .!!5 !1 !1 .!!6 !1 -! .!!6 !1 !1 .!-! !1 -! .!-! !1 !1 .!-- !1 -! .!--
FReTn/CTrThoT/PolhirTlAlcST/ !Rna /eis FReTn/CTrThoT/PolhirTlAlcST/ !Rna /eis
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: [email protected] |
12.11.2012
Holder Name Portfolio Name Source Amt Held % Out Latest Chg File Dt Inst Type
PUN SERGE n/a Co File 263'935'517 50.02 - 17.06.2011 n/a
NOBLE GRAND INVESTME n/a EXCH 26'000'000 4.93 (16'935'950) 06.01.2010 n/a
Firm Name Analyst Recommendation Weighting Change Target Price Date Date
#N/A N/A
Holdings By:
Yoma Strategic Holdings Ltd ee
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: [email protected] |
12.11.2012
PTT Exploration and Production Public Company Limited explores for crude oil and
natural gas, develops fields for production, and produces oil and natural gas.
The Company is a subsidiary of the Petroleum Authority of Thailand.
Latest Fiscal Year: 12/2011
LTM as of: 12/yy
52-Week High (02.03.2012) 187.00
52-Week Low (03.08.2012) 147.50
Daily Volume
164.5
52-Week High % Change -12.03% Dividend Yield -
52-Week Low % Change 11.53% Beta 1.02
% 52 Week Price Range High/Low 43.04% Equity Float 1'044.00
Shares Out 30.09.2012 3'320.0 Short Int -
546'137.63 1 Yr Total Return 6.04%
Total Debt 122'745.22 YTD Return 1.00%
Preferred Stock 0.0 Adjusted BETA 1.023
Minority Interest 0.0 Analyst Recs 38
Cash and Equivalents 42'799.90 Consensus Rating 4.079
Enterprise Value 698'005.77
Average Volume 5 Day 5'071'860
PTTEP TB EQUITY YTD Change - Average Volume 30 Day 3'471'223
PTTEP TB EQUITY YTD % CHANGE - Average Volume 3 Month 3'804'472
LTM-4Q LTM FY+1 FY+2 FQ+1 FQ+2
31.12.2007 31.12.2008 31.12.2009 31.12.2010 31.12.2011 12/yy 12/yy 12/12 Y 12/13 Y 12/12 Q4 03/13 Q1
95'047.4 138'946.9 119'962.0 140'655.7 169'645.8 140'655.7 169'645.8 201'079.0 237'491.7 54'748.7 58'598.0
5.63x 2.38x 4.16x 4.09x 3.77x 14.94x 14.70x 3.14x 2.50x - -
67'971.5 98'153.8 72'289.0 100'172.8 120'864.3 100'172.8 120'864.3 144'024.0 166'583.1 37'735.0 39'843.0
7.87x 3.38x 6.91x 5.75x 5.29x 5.75x 5.29x 4.85x 4.19x - -
28'455.4 41'674.8 22'153.6 43'773.8 44'748.1 43'773.8 44'748.1 57'283.3 65'637.7 14'137.2 14'354.0
18.96x 8.48x 21.97x 12.72x 12.50x 12.72x 12.50x 9.95x 9.17x 9.58x 9.37x
EBITDA 120'864.31 Long-Term Rating Date 17.02.2011
EBIT 82'037.25 Long-Term Rating BBB+
Operating Margin 48.36% Long-Term Outlook NEG
Pretax Margin 47.04% Short-Term Rating Date -
Return on Assets 12.39% Short-Term Rating -
Return on Common Equity 28.87%
Return on Capital 17.61% EBITDA/Interest Exp. 32.05
Asset Turnover 0.43% (EBITDA-Capex)/Interest Exp. 14.21
Net Debt/EBITDA 1.03
Gross Margin 77.2% Total Debt/EBITDA 1.18
EBITDA Margin 72.6%
EBIT Margin 51.2% Total Debt/Equity 61.4%
Net Income Margin 26.4% Total Debt/Capital 38.0%
Asset Turnover 0.43
Current Ratio 0.87 Net Fixed Asset Turnover 0.68
Quick Ratio 0.63 Accounts receivable turnover-days 41.79
Debt to Assets 27.41% Inventory Days 88.96
Tot Debt to Common Equity 61.37% Accounts Payable Turnover Day 22.07
Accounts Receivable Turnover 8.76 Cash Conversion Cycle 94.15
Inventory Turnover 4.11
Fiscal Year Ended
PTT Exploration & Production PCLPrice/Volume
Valuation Analysis
1'938'000.00
Current Price (11/dd/yy) Market Data
Net Income
P/E
Market Capitalization
Average Daily Trading Volume
Relative Stock Price Performance
Total Revenue
TEV/Revenue
EBITDA
TEV/EBITDA
Profitability S&P Issuer Ratings
Credit Ratios
Margin Analysis
Reference
Structure
!
2!
-!!
-2!
.!!
.2!
i--- E--- i--- e--- e--- E--- n--- k--- j--- F--- e--. a--. ! B
. ! B
1 ! B
3 ! B
5 ! B
-! ! B
-. ! B
-1 ! B
-3 ! B
0.0
20'000.0
40'000.0
60'000.0
80'000.0
100'000.0
120'000.0
140'000.0
160'000.0
180'000.0
2000 2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011
! !!
. !!
1 !!
3 !!
5 !!
-! !!
-. !!
-1 !!
!. !- .!!6 !. !4 .!!6 !. !- .!-! !. !4 .!-! !. !- .!-- !. !4 .!-- !. !- .!-.
FReTn/CTrThoT/PolhirTlAlcST/ !Rna /eis FReTn/CTrThoT/PolhirTlAlcST/ !Rna /eis
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: [email protected] |
12.11.2012
Holder Name Portfolio Name Source Amt Held % Out Latest Chg File Dt Inst Type
PTT PCL n/a EXCH 2'167'500'700 65.29 - 16.08.2011 Government
STATE STREET BANK AN n/a EXCH 70'150'493 2.11 - 16.08.2011 Bank
BNP PARIBAS SEC SERV n/a EXCH 69'183'045 2.08 - 16.08.2011 Investment Advisor
THAI NVDR CO LTD n/a EXCH 66'918'614 2.02 - 16.08.2011 Corporation
ABERDEEN ASSET MANAG Multiple Portfolios MF-AGG 48'623'245 1.46 (1'724'000) 29.02.2012 Investment Advisor
STATE STREET BANK EU n/a EXCH 42'840'022 1.29 - 16.08.2011 n/a
BNP PARIBAS SEC SERV n/a EXCH 38'780'300 1.17 - 16.08.2011 Investment Advisor
SOCIAL SECURITY OFFI n/a EXCH 31'938'700 0.96 - 16.08.2011 Unclassified
VANGUARD GROUP INC Multiple Portfolios MF-AGG 24'262'641 0.73 398'300 31.12.2011 Investment Advisor
BANK OF NEW YORK MEL n/a EXCH 20'491'800 0.62 - 16.08.2011 Investment Advisor
GOVT OF SINGAPORE IN n/a EXCH 16'895'400 0.51 - 16.08.2011 Government
TMB ASSET MANAGEMENT Multiple Portfolios MF-AGG 8'679'600 0.26 (587'700) 29.02.2012 Unclassified
LAZARD ASSET MANAGEM Multiple Portfolios MF-AGG 3'700'950 0.11 - 31.01.2012 Investment Advisor
DANSKE INVEST A/S Multiple Portfolios MF-AGG 2'787'810 0.08 - 31.01.2012 Unclassified
INVESTEC ASSET MANAG Multiple Portfolios MF-AGG 2'526'271 0.08 6'400 31.12.2011 Investment Advisor
MORGAN STANLEY Multiple Portfolios MF-AGG 1'677'600 0.05 - 31.12.2011 Investment Advisor
THRIVENT FINANCIAL F Multiple Portfolios MF-AGG 837'100 0.03 237'000 31.10.2011 Investment Advisor
CREDIT SUISSE ASSET Multiple Portfolios MF-AGG 800'000 0.02 - 26.01.2012 Mutual Fund Manager
AIG INVESTMENT CORP Multiple Portfolios MF-AGG 800'000 0.02 - 31.12.2010 Investment Advisor
KWANGSUKSTITH CHITRA n/a Co File 382'000 0.01 - 01.01.2011 n/a
Firm Name Analyst Recommendation Weighting Change Target Price Date Date
Asia Plus Securities NALINRAT KITTIKUMPOLRAT buy 5 M 225 12 month 16.03.2012
Sanford C. Bernstein & Co NEIL BEVERIDGE market perform 3 M 200 12 month 16.03.2012
DBS Vickers NAPHAT CHANTARASEREKUL hold 3 M 172 12 month 14.03.2012
BNP Paribas Equity Research NITHI WANIKPUN buy 5 M 230 12 month 13.03.2012
Credit Suisse PAWORAMON SUVARNATEMEE underperform 1 M 169 Not Provided 12.03.2012
IV Global KANNIKA SIAMWALLA buy 5 M 212 Not Provided 12.03.2012
Kim Eng Securities SUTTHICHAI KUMWORACHAI hold 3 M 174 Not Provided 09.03.2012
KGI Securities PIYATHIDA VONGVIVATHCHAI outperform 5 M 212 Not Provided 08.03.2012
Krungsri Securities CHARNVUT TAECHA-AMORNTANAKIJ trading 2 M 173 Not Provided 08.03.2012
UOB Kay Hian ATHAPORN ARAYASANTIPARB hold 3 M 165 Not Provided 08.03.2012
JPMorgan SUKIT CHAWALITAKUL overweight 5 M 206 9 month 01.03.2012
CLSA Asia Pacific Markets NARONGPAND LISAHAPANYA outperform 5 M 179 Not Provided 01.03.2012
CIMB SUWAT SINSADOK trading buy 5 M 195 3 month 29.02.2012
Morgan Stanley MAYANK MAHESHWARI Equalwt/In-Line 3 M 170 12 month 27.02.2012
Capital Nomura Securities PATCHARIN KARSEMARNUNTANA neutral 3 M #N/A N/A Not Provided 27.02.2012
KT Zmico Securities JAKAPONG CHAWENGSRI sell on strength 1 M 189 Not Provided 27.02.2012
Daiwa Securities Capital Markets Co. ADRIAN LOH buy 5 M 216 Not Provided 27.02.2012
SCB Securities Co. Ltd. CHAIPAT THANAWATTANO buy 5 M 220 Not Provided 27.02.2012
Bualuang Securities THANATTHEP CHANTARAKARN hold 3 M 170 12 month 27.02.2012
Kasikorn Securities TANAPORN VISARUTHAPHONG neutral 3 M 180 Not Provided 27.02.2012
EVA Dimensions TEAM COVERAGE buy 5 U #N/A N/A Not Provided 22.02.2012
Goldman Sachs PATRICK TIAH neutral/neutral 3 M 192 12 month 07.02.2012
Trinity Securities Co Ltd VAJIRALUX SANGLERDSILLAPACHAI buy 5 M 209 Not Provided 02.02.2012
Phillip Securities RUTSADA TWEESAENGSAKULTHAI buy 5 M 198 Not Provided 01.02.2012
Thanachart Securities PCL YOUSSEF ABBOUD hold 3 M 176 12 month 01.02.2012
Country Group Securities PCL MONGKOL PUANGPETRA buy 5 M 190 12 month 25.01.2012
Deutsche Bank THAPANA PHANICH hold 3 M 190 12 month 20.01.2012
Globlex Securities Co Ltd ARTIT JANSAWANG buy 5 M 192 Not Provided 10.01.2012
Macquarie TREVOR BUCHINSKI outperform 5 U 199 12 month 06.01.2012
Citi JIMMY B WONG sell 1 M 150 Not Provided 13.12.2011
KTB Securities Thailand Co Ltd PARIN KITCHATORNPITAK buy 5 M 196 Not Provided 28.10.2011
Finansia Syrus Securities PCL SONGKLOD WONGCHAI buy 5 M 200 Not Provided 27.10.2011
Standard Chartered YOSSAVEE SUTTIKULPANICH outperform 5 M 200 12 month 12.09.2011
Nomura STEWART CALLAGHAN suspended coverage #N/A N/A M #N/A N/A Not Provided 11.09.2011
RBS AVIN SONY hold 3 M 180 12 month 19.07.2011
Holdings By:
PTT Exploration & Production PCL ee
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: [email protected] |
12.11.2012
Italian-Thai Development Public Company Limited involves in construction,
project management, and engineering and design of large-scale civil works and
infrastructure projects in Thailand and Southeast Asia. The Company's projects
include industrial plants, building, pipelines, transportation, airport work,
dams, tunnels, steel structures and telecommunications.
Latest Fiscal Year: 12/2011
LTM as of: 12/yy
52-Week High (08.11.2012) 4.18
52-Week Low (09.07.2012) 3.04
Daily Volume
4.12
52-Week High % Change -1.44% Dividend Yield -
52-Week Low % Change 35.53% Beta 1.26
% 52 Week Price Range High/Low 94.74% Equity Float 2'165.80
Shares Out 14.08.2012 4'193.7 Short Int -
17'277.95 1 Yr Total Return 6.74%
Total Debt 24'202.05 YTD Return 13.81%
Preferred Stock 0.0 Adjusted BETA 1.261
Minority Interest 827.0 Analyst Recs 17
Cash and Equivalents 2'173.27 Consensus Rating 2.941
Enterprise Value 44'872.19
Average Volume 5 Day 83'001'880
ITD TB EQUITY YTD Change - Average Volume 30 Day 75'527'720
ITD TB EQUITY YTD % CHANGE - Average Volume 3 Month 50'386'900
LTM-4Q LTM FY+1 FY+2 FQ+1 FQ+2
31.12.2007 31.12.2008 31.12.2009 31.12.2010 31.12.2011 12/yy 12/yy 12/12 Y 12/13 Y 09/12 Q3 12/12 Q4
45'622.5 42'854.5 40'296.8 36'076.3 44'247.3 36'073.4 44'247.3 48'594.4 55'587.2 11'000.0 -
1.05x 0.68x 0.84x 1.13x 0.86x 4.21x 3.48x 0.83x 0.72x - -
3'906.4 816.6 1'859.8 1'748.1 2'266.7 1'722.8 2'266.7 3'996.5 4'430.8 1'086.0 -
12.23x 35.93x 18.12x 23.40x 16.78x 23.74x 16.78x 11.23x 10.13x - -
1'010.7 (2'655.9) (1'820.9) 297.9 (1'698.5) 263.8 (1'698.5) 437.4 597.4 70.5 (121.0)
34.38x - - 66.29x - 68.73x 0.00x 44.78x 28.61x - -
EBITDA 2'266.72 Long-Term Rating Date -
EBIT 442.13 Long-Term Rating -
Operating Margin 1.00% Long-Term Outlook -
Pretax Margin -3.21% Short-Term Rating Date -
Return on Assets -2.50% Short-Term Rating -
Return on Common Equity -15.77%
Return on Capital - EBITDA/Interest Exp. 1.04
Asset Turnover 0.81% (EBITDA-Capex)/Interest Exp. 0.09
Net Debt/EBITDA 10.97
Gross Margin 7.1% Total Debt/EBITDA 11.73
EBITDA Margin 5.6%
EBIT Margin 1.7% Total Debt/Equity 300.4%
Net Income Margin -3.8% Total Debt/Capital 73.2%
Asset Turnover 0.81
Current Ratio 1.23 Net Fixed Asset Turnover 3.38
Quick Ratio 0.50 Accounts receivable turnover-days 79.61
Debt to Assets 46.18% Inventory Days 36.28
Tot Debt to Common Equity 300.44% Accounts Payable Turnover Day 74.15
Accounts Receivable Turnover 4.60 Cash Conversion Cycle 48.50
Inventory Turnover 10.09
Fiscal Year Ended
Italian-Thai Development PCLPrice/Volume
Valuation Analysis
44'443'200.00
Current Price (11/dd/yy) Market Data
Net Income
P/E
Market Capitalization
Average Daily Trading Volume
Relative Stock Price Performance
Total Revenue
TEV/Revenue
EBITDA
TEV/EBITDA
Profitability S&P Issuer Ratings
Credit Ratios
Margin Analysis
Reference
Structure
!--..001122
i--- E--- i--- e--- e--- E--- n--- k--- j--- F--- e--. a--. ! B
-!! ! B
.!! ! B
0!! ! B
1!! ! B
2!! ! B
3!! ! B
4!! ! B
0.0
5'000.0
10'000.0
15'000.0
20'000.0
25'000.0
30'000.0
35'000.0
40'000.0
45'000.0
50'000.0
2000 2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011
! !!
2 !!
-! !!
-2 !!
.! !!
.2 !!
0! !!
02 !!
!. !- .!!6 !. !4 .!!6 !. !- .!-! !. !4 .!-! !. !- .!-- !. !4 .!-- !. !- .!-.
FReTn/CTrThoT/PolhirTlAlcST/ !Rna /eis FReTn/CTrThoT/PolhirTlAlcST/ !Rna /eis
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: [email protected] |
12.11.2012
Holder Name Portfolio Name Source Amt Held % Out Latest Chg File Dt Inst Type
KARNASUTA PREMCHAI n/a EXCH 820'484'470 19.56 - 11.04.2011 n/a
CHARANACHITTA NIJAPO n/a EXCH 464'593'640 11.08 - 11.04.2011 n/a
STATE STREET BANK AN n/a EXCH 193'803'532 4.62 - 11.04.2011 Bank
THAI NVDR CO LTD n/a EXCH 107'152'509 2.56 - 11.04.2011 Corporation
VINICHBUTR DIREK n/a EXCH 54'000'000 1.29 - 11.04.2011 n/a
JURANGKOOL THAVEECHA n/a EXCH 45'500'000 1.08 - 11.04.2011 n/a
ROENGPITHYA CHAYAPOR n/a EXCH 44'088'000 1.05 - 11.04.2011 n/a
TFB FOR MFC-THAI FUN n/a EXCH 43'955'900 1.05 - 11.04.2011 n/a
KARNASUTA PIYACHAI n/a EXCH 41'591'750 0.99 - 11.04.2011 n/a
CPK INTERNATIONAL CO n/a EXCH 34'680'000 0.83 - 11.04.2011 n/a
KARNASUTA CHAMAIMAS n/a EXCH 34'112'150 0.81 - 11.04.2011 n/a
CHARANACHITTA JITRAP n/a EXCH 33'400'000 0.8 - 11.04.2011 n/a
CHARANACHITTA WALAIT n/a EXCH 33'400'000 0.8 - 11.04.2011 n/a
KARNASUTA PEETI n/a EXCH 33'274'790 0.79 - 11.04.2011 n/a
NORTHERN TRUST CORPO Multiple Portfolios MF-AGG 32'065'500 0.76 (12'791'300) 31.12.2011 Investment Advisor
KARNASUTA PRATCHAYA n/a EXCH 32'064'000 0.76 - 11.04.2011 n/a
GOVT OF SINGAPORE IN n/a EXCH 28'824'400 0.69 - 11.04.2011 Government
PANSAICHUE PRAVIT n/a EXCH 28'369'400 0.68 - 11.04.2011 n/a
SAKULCHAIWANICH CHAI n/a EXCH 25'350'000 0.6 - 11.04.2011 n/a
PANRATTANAMONGKOL VI n/a EXCH 24'000'000 0.57 - 11.04.2011 n/a
Firm Name Analyst Recommendation Weighting Change Target Price Date Date
SCB Securities Co. Ltd. KANCHAN KHANIJOU neutral 3 M 4 Not Provided 12.03.2012
Capital Nomura Securities RAENOO BHANDASUKDI neutral 3 D #N/A N/A Not Provided 05.03.2012
IV Global RATTANA LEENUTAPHONG sell 1 M 4 Not Provided 05.03.2012
Credit Suisse CHAI TECHAKUMPUCH underperform 1 M 3 Not Provided 02.03.2012
Trinity Securities Co Ltd SURACHAI PRAMUALCHAROENKIT trading buy 5 U 5 Not Provided 02.03.2012
Asia Plus Securities PRASIT RATTANAKIJKAMOL hold 3 M 4 12 month 01.03.2012
DBS Vickers CHANPEN SIRITHANARATTANAKUL fully valued 2 M 3 12 month 01.03.2012
CIMB KASEM PRUNRATANAMALA underperform 1 M 3 12 month 01.03.2012
Bualuang Securities CHAIYATORN SRICHAROEN sell 1 M 3 12 month 01.03.2012
Kasikorn Securities SORAPONG JAKTEERUGKUL underperform 1 M 3 12 month 01.03.2012
TISCO Securities Co., Ltd SANSANEE SRIJAMJUREE hold 3 M 4 Not Provided 29.02.2012
Country Group Securities PCL DOME KUNPRAYOONSAWAD trading buy 5 M 4 12 month 25.01.2012
JPMorgan MARIA BRENDA SANCHEZ LAPIZ underweight 1 M 2 9 month 12.01.2012
Phillip Securities DANAI TUNYAPISITCHAI sell 1 M 4 Not Provided 27.12.2011
AIRA SECURITIES CHITRADA LEKHRAPHAN speculative #N/A N/A M 4 Not Provided 27.12.2011
Finansia Syrus Securities PCL WORARAT POWPAKA hold 3 M 4 Not Provided 22.12.2011
EVA Dimensions TEAM COVERAGE sell 1 M #N/A N/A Not Provided 30.11.2011
UOB Kay Hian KOWIT PONGWINYOO buy 5 M 5 Not Provided 17.11.2011
RBS GIFT SRISOMBURANANONT buy 5 M 5 12 month 01.06.2011
Krungsri Securities CHATREE SRISMAICHAROEN sell 1 U 6 Not Provided 24.12.2010
Globlex Securities Co Ltd ARTIT JANSAWANG trading buy 5 M 4 Not Provided 02.08.2010
Holdings By:
Italian-Thai Development PCL ee
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: [email protected] |
12.11.2012
Interra Resources Limited's principal activities are mainly the exploration and
extraction of petroleum in Myanmar. The company owns the rights to operate two
oil fields in Myanmar.
Latest Fiscal Year: 12/2011
LTM as of: 12/yy
52-Week High (04.10.2012) 0.46
52-Week Low (25.11.2011) 0.07
Daily Volume
0.38
52-Week High % Change -16.48% Dividend Yield -
52-Week Low % Change 450.57% Beta 1.46
% 52 Week Price Range High/Low 80.57% Equity Float 305.35
Shares Out 12.11.2012 443.1 Short Int -
168.39 1 Yr Total Return 340.45%
Total Debt 0.00 YTD Return 399.48%
Preferred Stock 0.0 Adjusted BETA 1.464
Minority Interest 0.0 Analyst Recs 0
Cash and Equivalents 11.54 Consensus Rating -
Enterprise Value 111.26
Average Volume 5 Day 7'208'200
ITRR SP EQUITY YTD Change - Average Volume 30 Day 14'357'370
ITRR SP EQUITY YTD % CHANGE - Average Volume 3 Month 13'783'380
LTM-4Q LTM FY+1 FY+2 FQ+1 FQ+2
31.12.2007 31.12.2008 31.12.2009 31.12.2010 31.12.2011 12/yy 12/yy 12/12 Y 12/13 Y 12/12 Q4 03/13 Q1
15.2 17.5 12.6 14.9 24.8 14.9 24.8 31.4 32.0 - -
2.21x 0.15x 1.75x 0.67x - 3.10x 1.28x - - - -
4.3 4.7 3.2 4.9 - 9.4 6.3 - - - -
7.87x 0.57x 6.87x 2.01x - 0.99x 0.00x - - - -
2.3 1.7 1.5 1.7 8.9 1.7 8.9 4.1 4.2 - -
22.10x 10.02x 24.76x 16.38x 2.41x 16.43x 2.48x 34.52x 34.52x - -
EBITDA 4.90 Long-Term Rating Date -
EBIT 1.46 Long-Term Rating -
Operating Margin 5.89% Long-Term Outlook -
Pretax Margin 43.84% Short-Term Rating Date -
Return on Assets 13.35% Short-Term Rating -
Return on Common Equity 20.87%
Return on Capital - EBITDA/Interest Exp. -
Asset Turnover 0.41% (EBITDA-Capex)/Interest Exp. -
Net Debt/EBITDA -1.33
Gross Margin 41.7% Total Debt/EBITDA 0.00
EBITDA Margin 65.5%
EBIT Margin 51.1% Total Debt/Equity 0.0%
Net Income Margin 35.8% Total Debt/Capital 0.0%
Asset Turnover 0.41
Current Ratio 1.71 Net Fixed Asset Turnover 24.07
Quick Ratio 1.25 Accounts receivable turnover-days 55.43
Debt to Assets 0.00% Inventory Days 92.60
Tot Debt to Common Equity 0.00% Accounts Payable Turnover Day 72.87
Accounts Receivable Turnover 6.60 Cash Conversion Cycle 90.49
Inventory Turnover 3.95
Profitability S&P Issuer Ratings
Credit Ratios
Margin Analysis
Reference
Structure
Net Income
P/E
Market Capitalization
Average Daily Trading Volume
Relative Stock Price Performance
Total Revenue
TEV/Revenue
EBITDA
TEV/EBITDA
Fiscal Year Ended
Interra Resources LtdPrice/Volume
Valuation Analysis
5'846'000.00
Current Price (11/dd/yy) Market Data
!
!
!
!
!
!
!
!
!
i--- E--- i--- e--- e--- E--- n--- k--- j--- F--- e--. a--. ! B-! ! B.! ! B0! ! B1! ! B2! ! B3! ! B4! ! B5! ! B6! ! B
0.0
5.0
10.0
15.0
20.0
25.0
30.0
2000 2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011
! !!
. !!
1 !!
3 !!
5 !!
-! !!
-. !!
-1 !!
-3 !!
-5 !!
!. !- .!!6 !. !4 .!!6 !. !- .!-! !. !4 .!-! !. !- .!-- !. !4 .!-- !. !- .!-.
FReTn/CTrThoT/PolhirTlAlcST/ !Rna /eis FReTn/CTrThoT/PolhirTlAlcST/ !Rna /eis
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: [email protected] |
12.11.2012
Holder Name Portfolio Name Source Amt Held % Out Latest Chg File Dt Inst Type
FLEUR ENTERPRISES LT n/a EXCH 51'349'000 17.38 12'961'000 22.07.2011 Other
ADRC LTD n/a Co File 38'426'214 13.01 - 23.03.2010 Corporation
SUMODIKORO SUBIANTO n/a EXCH 35'000'000 11.85 5'000'000 22.07.2011 n/a
BUCKLER ALLAN CHARLE n/a EXCH 3'945'600 1.34 - 06.02.2012 n/a
SARATOGA EQUITY PART n/a EXCH 1'560'000 0.53 - 22.07.2011 n/a
TARGETT LUKE CHRISTO n/a Co File 40'000 0.01 - 19.06.2009 n/a
ADM GALLEUS FUND I L n/a EXCH - 0 (17'961'000) 22.07.2011 n/a
Firm Name Analyst Recommendation Weighting Change Target Price Date Date
#N/A N/A
Holdings By:
Interra Resources Ltd ee
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: [email protected] |
12.11.2012
Ezion Holdings Limited offers provision of offshore marine logistics and support
services, and provides development, ownership, and chartering of strategic
offshore assets.
Latest Fiscal Year: 12/2011
LTM as of: 12/yy
52-Week High (12.11.2012) 1.51
52-Week Low (14.11.2011) 0.61
Daily Volume
1.495
52-Week High % Change -0.99% Dividend Yield -
52-Week Low % Change 145.08% Beta 1.35
% 52 Week Price Range High/Low 98.33% Equity Float 596.42
Shares Out 12.11.2012 852.2 Short Int -
1'273.98 1 Yr Total Return 145.36%
Total Debt 157.69 YTD Return 126.78%
Preferred Stock 0.0 Adjusted BETA 1.349
Minority Interest 0.0 Analyst Recs 11
Cash and Equivalents 58.06 Consensus Rating 4.636
Enterprise Value 1'362.46
Average Volume 5 Day 13'659'000
EZI SP EQUITY YTD Change - Average Volume 30 Day 9'142'933
EZI SP EQUITY YTD % CHANGE - Average Volume 3 Month 10'012'280
LTM-4Q LTM FY+1 FY+2 FQ+1 FQ+2
31.12.2007 31.12.2008 31.12.2009 31.12.2010 31.12.2011 12/yy 12/yy 12/12 Y 12/13 Y 12/12 Q4 03/13 Q1
9.0 22.0 50.7 111.1 107.0 97.5 102.3 165.3 356.1 - -
23.81x 3.57x 7.43x 3.88x 4.28x 18.21x 16.01x 8.95x 4.58x - -
(4.1) 9.2 19.3 40.9 51.4 24.7 49.0 84.1 187.8 - -
- 8.51x 19.51x 10.54x 8.91x 17.64x 9.35x 16.21x 7.25x - -
2.7 5.7 11.8 38.1 58.1 33.7 53.2 64.2 125.6 - -
69.77x 15.20x 30.56x 9.75x 6.25x 11.08x 6.83x 16.74x 9.12x - -
EBITDA 60.16 Long-Term Rating Date -
EBIT 50.37 Long-Term Rating -
Operating Margin 47.10% Long-Term Outlook -
Pretax Margin 57.04% Short-Term Rating Date -
Return on Assets 9.44% Short-Term Rating -
Return on Common Equity 18.68%
Return on Capital 11.09% EBITDA/Interest Exp. 22.10
Asset Turnover 0.18% (EBITDA-Capex)/Interest Exp. -26.40
Net Debt/EBITDA 4.33
Gross Margin 51.7% Total Debt/EBITDA 6.22
EBITDA Margin 50.9%
EBIT Margin 37.4% Total Debt/Equity 58.8%
Net Income Margin 54.3% Total Debt/Capital 37.0%
Asset Turnover 0.18
Current Ratio 1.56 Net Fixed Asset Turnover 0.30
Quick Ratio 1.10 Accounts receivable turnover-days 107.27
Debt to Assets 33.52% Inventory Days 1.86
Tot Debt to Common Equity 58.77% Accounts Payable Turnover Day 145.59
Accounts Receivable Turnover 3.41 Cash Conversion Cycle -93.93
Inventory Turnover 196.50
Fiscal Year Ended
Ezion Holdings LtdPrice/Volume
Valuation Analysis
13'740'000.00
Current Price (11/dd/yy) Market Data
Net Income
P/E
Market Capitalization
Average Daily Trading Volume
Relative Stock Price Performance
Total Revenue
TEV/Revenue
EBITDA
TEV/EBITDA
Profitability S&P Issuer Ratings
Credit Ratios
Margin Analysis
Reference
Structure
!
!
!
-
-
-
-
i--- E--- i--- e--- e--- E--- n--- k--- j--- F--- e--. a--. ! B.! ! B1! ! B3! ! B5! ! B-!! ! B-.! ! B-1! ! B-3! ! B-5! ! B
0.0
20.0
40.0
60.0
80.0
100.0
120.0
2000 2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011
! !!
-! !!
.! !!
0! !!
1! !!
2! !!
3! !!
4! !!
!. !- .!!6 !. !4 .!!6 !. !- .!-! !. !4 .!-! !. !- .!-- !. !4 .!-- !. !- .!-.
FReTn/CTrThoT/PolhirTlAlcST/ !Rna /eis FReTn/CTrThoT/PolhirTlAlcST/ !Rna /eis
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: [email protected] |
12.11.2012
Holder Name Portfolio Name Source Amt Held % Out Latest Chg File Dt Inst Type
THIAM KENG CHEW n/a EXCH 171'020'000 20.57 110'000'000 07.03.2012 n/a
FRANKLIN RESOURCES I n/a EXCH 55'899'000 6.72 12'801'000 23.02.2012 Investment Advisor
HAVENPORT ASSET MANA n/a EXCH 50'625'000 6.09 2'701'000 06.02.2012 n/a
EZRA HOLDINGS LTD n/a EXCH 40'000'000 4.81 (60'000'000) 29.02.2012 Corporation
LEGG MASON INC n/a EXCH 34'838'000 4.19 (3'818'000) 08.02.2011 Investment Advisor
LEGG MASON INTERNATI Multiple Portfolios MF-AGG 27'949'000 3.36 - 31.03.2011 Mutual Fund Manager
NYLECT HOLDINGS PTE n/a EXCH 26'072'000 3.14 (10'000'000) 08.06.2009 n/a
APG ALGEMENE PENSIOE n/a EXCH 16'818'000 2.02 (30'000'000) 05.07.2010 Pension Fund (ERISA)
UNIQUE COUNSEL LTD n/a EXCH 11'780'000 1.42 - 18.12.2008 n/a
FIRST STATE INVESTME Multiple Portfolios MF-AGG 10'000'000 1.2 - 31.10.2011 Investment Advisor
ICON ADVISERS INC Multiple Portfolios MF-AGG 6'241'000 0.75 - 31.12.2011 Investment Advisor
ECCLESIASTICAL INSUR Multiple Portfolios MF-AGG 6'000'000 0.72 - 31.12.2011 Mutual Fund Manager
LEOK PENG SIM n/a Research 4'000'000 0.48 - 12.02.2009 n/a
FIRST STATE INVESTME Multiple Portfolios MF-AGG 2'424'000 0.29 - 31.10.2011 Mutual Fund Manager
LION GLOBAL INVESTOR Multiple Portfolios MF-AGG 2'127'000 0.26 - 31.12.2010 Mutual Fund Manager
VANGUARD GROUP INC Multiple Portfolios MF-AGG 2'101'330 0.25 177'000 31.12.2011 Investment Advisor
CARRET ASSET MANAGEM CARRET ASSET MANAGEM 13F 2'044'000 0.25 (55'000) 31.12.2011 Investment Advisor
THEAN EE LIM n/a Co File 1'200'000 0.14 - 21.01.2011 n/a
EZION HOLDINGS LTD n/a Co File 570'000 0.07 - 14.03.2011 Corporation
TAN KENG SIN n/a EXCH 500'000 0.06 - 06.02.2012 n/a
Firm Name Analyst Recommendation Weighting Change Target Price Date Date
DMG & Partners Securities JASON SAW buy 5 M 1 12 month 12.03.2012
OCBC Investment Research LOW PEI HAN buy 5 M 1 12 month 08.03.2012
UOB Kay Hian NANCY WEI buy 5 M 1 Not Provided 08.03.2012
CLSA Asia Pacific Markets CAROLINE MAES buy 5 M 2 Not Provided 08.03.2012
CIMB ZHIBIN YEO outperform 5 M 1 12 month 07.03.2012
DBS Vickers JEREMY THIA buy 5 M 1 12 month 06.03.2012
EVA Dimensions TEAM COVERAGE hold 3 D #N/A N/A Not Provided 06.03.2012
Standard Chartered LEONG WAI MUN outperform 5 M 1 12 month 05.03.2012
Kim Eng Securities ROHAN SUPPIAH buy 5 M 1 12 month 23.02.2012
DNB Markets KAY LIM buy 5 M 1 Not Provided 23.02.2012
Holdings By:
Ezion Holdings Ltd ee
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: [email protected] |
12.11.2012
Thai Airways International Public Company Limited is Thailand's national
airline providing air transportation, freight and mail services on domestic
and international routes including Asia, Europe, North America, Africa and
South West Pacific. The Company is a state enterprise which is controlled by
the government and partly owned by the public.
Latest Fiscal Year: 12/2011
LTM as of: 12/yy
52-Week High (03.05.2012) 27.75
52-Week Low (15.11.2011) 18.80
Daily Volume
21.8
52-Week High % Change -21.44% Dividend Yield -
52-Week Low % Change 15.96% Beta 1.21
% 52 Week Price Range High/Low 33.52% Equity Float 941.26
Shares Out 14.08.2012 2'182.8 Short Int -
47'584.43 1 Yr Total Return 14.74%
Total Debt 142'299.75 YTD Return 9.00%
Preferred Stock 0.0 Adjusted BETA 1.215
Minority Interest 266.3 Analyst Recs 26
Cash and Equivalents 17'085.03 Consensus Rating 3.731
Enterprise Value 168'694.06
Average Volume 5 Day 7'630'060
THAI TB EQUITY YTD Change - Average Volume 30 Day 7'711'827
THAI TB EQUITY YTD % CHANGE - Average Volume 3 Month 8'841'744
LTM-4Q LTM FY+1 FY+2 FQ+1 FQ+2
31.12.2007 31.12.2008 31.12.2009 31.12.2010 31.12.2011 12/yy 12/yy 12/12 Y 12/13 Y 09/12 Q3 12/12 Q4
196'909.2 200'118.0 161'602.7 180'588.7 190'997.2 180'588.7 190'997.2 208'869.4 218'717.1 51'838.0 51'212.0
0.94x 0.76x 1.07x 1.19x 0.89x 4.28x 3.72x 0.92x 0.92x - -
27'407.2 9'301.8 30'214.0 30'571.3 18'543.3 30'571.3 18'543.3 29'774.1 33'242.8 7'876.5 6'900.0
6.74x 16.33x 5.73x 7.04x 9.12x 7.04x 9.12x 5.67x 5.07x - -
4'368.4 (21'379.5) 7'343.6 14'743.6 (10'197.0) 14'743.6 (10'197.0) 4'208.8 5'459.7 1'070.3 1'352.5
16.34x - 4.31x 6.08x - 5.65x 77.52x 11.10x 9.38x - -
EBITDA 18'543.29 Long-Term Rating Date -
EBIT -1'445.78 Long-Term Rating -
Operating Margin -0.76% Long-Term Outlook -
Pretax Margin -4.15% Short-Term Rating Date -
Return on Assets -0.29% Short-Term Rating -
Return on Common Equity -1.25%
Return on Capital -1.35% EBITDA/Interest Exp. 3.28
Asset Turnover 0.70% (EBITDA-Capex)/Interest Exp. 1.10
Net Debt/EBITDA 5.66
Gross Margin 49.3% Total Debt/EBITDA 6.54
EBITDA Margin 10.8%
EBIT Margin 0.5% Total Debt/Equity 225.3%
Net Income Margin -5.3% Total Debt/Capital 69.2%
Asset Turnover 0.70
Current Ratio 0.84 Net Fixed Asset Turnover 0.98
Quick Ratio 0.48 Accounts receivable turnover-days 28.73
Debt to Assets 51.85% Inventory Days 27.69
Tot Debt to Common Equity 225.27% Accounts Payable Turnover Day 31.25
Accounts Receivable Turnover 12.74 Cash Conversion Cycle 34.03
Inventory Turnover 13.22
Profitability S&P Issuer Ratings
Credit Ratios
Margin Analysis
Reference
Structure
Net Income
P/E
Market Capitalization
Average Daily Trading Volume
Relative Stock Price Performance
Total Revenue
TEV/Revenue
EBITDA
TEV/EBITDA
Fiscal Year Ended
Thai Airways International PCLPrice/Volume
Valuation Analysis
14'075'300.00
Current Price (11/dd/yy) Market Data
!2
-!-2.!.20!021!12
i--- E--- i--- e--- e--- E--- n--- k--- j--- F--- e--. a--. ! B
-! ! B
.! ! B
0! ! B
1! ! B
2! ! B
3! ! B
0.0
50'000.0
100'000.0
150'000.0
200'000.0
250'000.0
2000 2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011
! !!
. !!
1 !!
3 !!
5 !!
-! !!
-. !!
!. !- .!!6 !. !4 .!!6 !. !- .!-! !. !4 .!-! !. !- .!-- !. !4 .!-- !. !- .!-.
FReTn/CTrThoT/PolhirTlAlcST/ !Rna /eis FReTn/CTrThoT/PolhirTlAlcST/ !Rna /eis
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: [email protected] |
12.11.2012
Holder Name Portfolio Name Source Amt Held % Out Latest Chg File Dt Inst Type
FINANCE MINISTRY n/a EXCH 1'113'931'061 51.03 - 16.03.2011 Government
VAYUPAK FUND I n/a EXCH 330'075'164 15.12 - 16.03.2011 Investment Advisor
THAI NVDR CO LTD n/a EXCH 99'706'482 4.57 - 16.03.2011 Corporation
GOVT SAVINGS BANK FU n/a EXCH 52'114'826 2.39 - 16.03.2011 Unclassified
STATE STREET BANK AN n/a EXCH 44'160'124 2.02 - 16.03.2011 Bank
BANK OF NEW YORK MEL n/a EXCH 29'056'370 1.33 - 16.03.2011 Investment Advisor
MORGAN STANLEY Multiple Portfolios MF-AGG 17'259'518 0.79 8'375'100 31.12.2011 Investment Advisor
SOMERS LTD n/a EXCH 13'284'504 0.61 - 16.03.2011 Other
TMB ASSET MANAGEMENT Multiple Portfolios MF-AGG 5'559'563 0.25 (381'500) 29.02.2012 Unclassified
VANGUARD GROUP INC Multiple Portfolios MF-AGG 3'655'557 0.17 (10'943'000) 31.12.2011 Investment Advisor
TD ASSET MANAGEMENT Multiple Portfolios MF-AGG 516'100 0.02 516'100 30.06.2011 Investment Advisor
JULIUS BAER MULTICOO Multiple Portfolios MF-AGG 460'630 0.02 180 31.10.2011 Mutual Fund Manager
PRUDENTIAL FINANCIAL Multiple Portfolios MF-AGG 324'900 0.01 - 30.11.2011 Investment Advisor
VALIC CO I Multiple Portfolios MF-AGG 302'300 0.01 302'300 30.11.2011 Investment Advisor
MESIROW FIN INV MGMT MESIROW FIN INV MGMT 13F 201'612 0.01 201'612 31.12.2011 Investment Advisor
SHINHAN BNP PARIBAS Multiple Portfolios MF-AGG 101'443 0 101'443 30.09.2011 Investment Advisor
MIGDAL ASSET MANAGEM Multiple Portfolios MF-AGG 80'069 0 - 30.11.2011 Investment Advisor
NORTHWESTERN MUTUAL NORTHWESTERN MUTUAL Sch-D 68'900 0 30'700 30.09.2011 Insurance Company
ING INVESTMENT MANAG Multiple Portfolios MF-AGG 38'200 0 (800) 31.12.2011 Investment Advisor
WELLS FARGO BANK NAT Multiple Portfolios MF-AGG 37'858 0 143 31.12.2011 Investment Advisor
Firm Name Analyst Recommendation Weighting Change Target Price Date Date
Kasikorn Securities SOMKIJ ORANCHATCHAWAN outperform 5 M 30 Not Provided 19.03.2012
HSBC MARK CARMERON ROSS WEBB overweight 5 N 32 Not Provided 12.03.2012
EVA Dimensions TEAM COVERAGE underweight 1 U #N/A N/A Not Provided 12.03.2012
Kim Eng Securities JAROONPAN WATTANAWONG speculative buy 4 M 32 Not Provided 09.03.2012
Phillip Securities SIAM TIYANONT buy 5 M 34 Not Provided 08.03.2012
Krungsri Securities SITTIDATH PRASERTRUNGRUANG buy 5 U 35 Not Provided 08.03.2012
Capital Nomura Securities RAENOO BHANDASUKDI buy 5 M #N/A N/A Not Provided 05.03.2012
CIMB MONCHAI JATURANPINYO neutral 3 M 23 12 month 05.03.2012
UOB Kay Hian K AJITH sell 1 D 23 Not Provided 28.02.2012
Asia Plus Securities KAWEE MANITSUPAWONG hold 3 M 26 12 month 27.02.2012
Credit Suisse CHAI TECHAKUMPUCH outperform 5 M 31 Not Provided 27.02.2012
KGI Securities PHATIPAK NAVAWATANA neutral 3 M 30 Not Provided 27.02.2012
DBS Vickers NALYNE VIRIYASATHIEN buy 5 M 32 12 month 27.02.2012
OSK (Asia) Securities AHMAD MAGHFUR USMAN sell 1 M 21 12 month 27.02.2012
SCB Securities Co. Ltd. SIRIMA DISSARA buy 5 M 29 Not Provided 27.02.2012
Finansia Syrus Securities PCL AMNART NGOSAWANG buy 5 M 31 Not Provided 27.02.2012
Macquarie DAVID GAMBRILL neutral 3 D 27 12 month 14.02.2012
Morgan Stanley SOPHIE LOH Equalwt/In-Line 3 M 18 12 month 02.02.2012
Country Group Securities PCL VARAYU WATTANASIRI buy 5 U 27 12 month 25.01.2012
Thanachart Securities PCL SAKSID PHADTHANANARAK sell 1 M 18 12 month 20.01.2012
Standard Chartered TAN WEI LING underperform 1 M 16 12 month 05.01.2012
KT Zmico Securities TERAPATR MATHANUKRAW buy 5 M 31 12 month 25.11.2011
Goldman Sachs HINO LAM neutral/neutral 3 M 21 12 month 13.11.2011
Citi RIGAN WONG neutral 3 M 19 Not Provided 27.10.2011
KTB Securities Thailand Co Ltd PHONTEP WONGNAK buy 5 U 34 Not Provided 15.08.2011
Deutsche Bank MONCHAI MOKARANURAKSA buy 5 M 45 12 month 18.04.2011
Holdings By:
Thai Airways International PCL ee
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: [email protected] |
12.11.2012
Thai Union Frozen Products Public Company Limited produces and exports frozen
and canned seafood products including frozen tuna loin, shrimp and cephalopod.
The Company also produces canned pet foods from by products of its seafood
process. Additionally, the Company produces fish snack and canned tuna which
are marketed locally.
Latest Fiscal Year: 12/2011
LTM as of: 12/yy
52-Week High (14.05.2012) 78.00
52-Week Low (16.11.2011) 51.06
Daily Volume
72
52-Week High % Change -7.69% Dividend Yield -
52-Week Low % Change 41.01% Beta 0.72
% 52 Week Price Range High/Low 77.73% Equity Float 506.94
Shares Out 30.09.2012 1'147.6 Short Int -
82'626.76 1 Yr Total Return 41.97%
Total Debt 39'766.26 YTD Return 34.09%
Preferred Stock 0.0 Adjusted BETA 0.723
Minority Interest 2'651.4 Analyst Recs 28
Cash and Equivalents 902.52 Consensus Rating 4.607
Enterprise Value 117'008.32
Average Volume 5 Day 2'690'600
TUF TB EQUITY YTD Change - Average Volume 30 Day 2'905'167
TUF TB EQUITY YTD % CHANGE - Average Volume 3 Month 2'747'289
LTM-4Q LTM FY+1 FY+2 FQ+1 FQ+2
31.12.2007 31.12.2008 31.12.2009 31.12.2010 31.12.2011 12/yy 12/yy 12/12 Y 12/13 Y 12/12 Q4 03/13 Q1
55'507.1 69'048.1 68'994.5 71'507.4 98'670.4 71'507.4 98'670.4 111'378.3 123'356.1 25'799.5 28'952.0
0.63x 0.50x 0.58x 1.24x 0.99x 3.56x 3.62x 1.03x 0.91x - -
3'358.6 3'910.5 5'242.8 4'754.2 9'266.9 4'649.3 9'266.9 11'030.4 12'361.7 4'391.0 3'389.0
10.35x 8.91x 7.69x 18.70x 10.52x 19.12x 10.52x 10.61x 9.47x - -
1'823.3 2'200.5 3'343.8 2'873.7 5'074.5 2'873.7 5'074.5 5'713.8 6'866.6 1'111.0 1'666.0
10.82x 7.69x 7.98x 16.41x 11.04x 16.48x 11.04x 14.20x 12.04x - -
EBITDA 9'266.95 Long-Term Rating Date -
EBIT 7'486.79 Long-Term Rating -
Operating Margin 7.59% Long-Term Outlook -
Pretax Margin 6.30% Short-Term Rating Date -
Return on Assets 6.51% Short-Term Rating -
Return on Common Equity 18.80%
Return on Capital 13.22% EBITDA/Interest Exp. 4.08
Asset Turnover 1.24% (EBITDA-Capex)/Interest Exp. 2.60
Net Debt/EBITDA 3.05
Gross Margin 16.6% Total Debt/EBITDA 3.13
EBITDA Margin 9.7%
EBIT Margin 7.4% Total Debt/Equity 162.9%
Net Income Margin 5.1% Total Debt/Capital 59.5%
Asset Turnover 1.24
Current Ratio 1.59 Net Fixed Asset Turnover 6.41
Quick Ratio 0.48 Accounts receivable turnover-days 39.46
Debt to Assets 47.78% Inventory Days 112.82
Tot Debt to Common Equity 162.86% Accounts Payable Turnover Day 32.69
Accounts Receivable Turnover 9.28 Cash Conversion Cycle 114.06
Inventory Turnover 3.24
Profitability S&P Issuer Ratings
Credit Ratios
Margin Analysis
Reference
Structure
Net Income
P/E
Market Capitalization
Average Daily Trading Volume
Relative Stock Price Performance
Total Revenue
TEV/Revenue
EBITDA
TEV/EBITDA
Fiscal Year Ended
Thai Union Frozen Products PCLPrice/Volume
Valuation Analysis
1'199'100.00
Current Price (11/dd/yy) Market Data
!
-!
.!
0!
1!
2!
3!
4!
5!
i--- E--- i--- e--- e--- E--- n--- k--- j--- F--- e--. a--. ! B
. ! B
1 ! B
3 ! B
5 ! B
-! ! B
-. ! B
-1 ! B
-3 ! B
0.0
20'000.0
40'000.0
60'000.0
80'000.0
100'000.0
120'000.0
2000 2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011
! !!
.! !!
1! !!
3! !!
5! !!
-!! !!
-.! !!
-1! !!
!. !- .!!6 !. !4 .!!6 !. !- .!-! !. !4 .!-! !. !- .!-- !. !4 .!-- !. !- .!-.
FReTn/CTrThoT/PolhirTlAlcST/ !Rna /eis FReTn/CTrThoT/PolhirTlAlcST/ !Rna /eis
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: [email protected] |
12.11.2012
Holder Name Portfolio Name Source Amt Held % Out Latest Chg File Dt Inst Type
CHANSIRI KRAISORN n/a EXCH 85'872'509 8.98 - 25.03.2011 n/a
MITSUBISHI CORP n/a Co File 72'446'900 7.58 - 31.03.2011 Corporation
CHANSIRI THIRAPHONG n/a EXCH 55'416'482 5.79 - 25.03.2011 n/a
NIRUTTINANON CHENG n/a EXCH 47'123'265 4.93 - 25.03.2011 n/a
CHANSIRI BUSAKORN n/a EXCH 36'409'507 3.81 - 25.03.2011 n/a
THAI NVDR CO LTD n/a EXCH 31'598'015 3.3 - 25.03.2011 Corporation
MERRILL LYNCH INTERN n/a EXCH 31'340'000 3.28 - 25.03.2011 Bank
SOCIAL SECURITY OFFI n/a EXCH 27'226'619 2.85 - 25.03.2011 Unclassified
CHANSIRI DISPHOL n/a EXCH 24'778'142 2.59 - 25.03.2011 n/a
CHANSIRI PORNAPA n/a EXCH 22'574'760 2.36 - 25.03.2011 n/a
HAGOROMO FOODS CORP n/a Co File 18'900'000 1.98 - 31.03.2011 Corporation
TIN KING CHAN n/a EXCH 18'553'327 1.94 - 25.03.2011 n/a
CHOY YUEN CHU n/a EXCH 18'316'664 1.92 - 25.03.2011 n/a
AMERICAN INTERNATION n/a EXCH 15'000'142 1.57 - 25.03.2011 Insurance Company
NIRUTTINANON CHINTAN n/a EXCH 14'000'007 1.46 - 25.03.2011 n/a
BOONMECHOTE RITTIRON n/a EXCH 13'100'000 1.37 - 25.03.2011 n/a
STATE STREET BANK AN n/a EXCH 12'958'436 1.36 - 25.03.2011 Bank
BOONMECHOTE PRASERT n/a EXCH 12'053'000 1.26 - 25.03.2011 n/a
BANK OF NEW YORK MEL n/a EXCH 10'787'800 1.13 - 25.03.2011 Investment Advisor
SOMERS LTD n/a EXCH 10'344'715 1.08 - 25.03.2011 Other
Firm Name Analyst Recommendation Weighting Change Target Price Date Date
Deutsche Bank CHALINEE CONGMUANG buy 5 M 73 12 month 09.03.2012
Kim Eng Securities SUTTATIP PEERASUB buy 5 M 80 Not Provided 09.03.2012
Bualuang Securities PRASIT SUJIRAVORAKUL buy 5 M 82 12 month 09.03.2012
Asia Plus Securities THIPTAWAT SUWANTAMARONG buy 5 M 80 12 month 08.03.2012
DBS Vickers NALYNE VIRIYASATHIEN buy 5 M 81 12 month 08.03.2012
CIMB JAKKAPUN PORNPUNNARATH outperform 5 M 86 12 month 08.03.2012
Phillip Securities NAREE APISAWAITTKAN buy 5 U 80 Not Provided 08.03.2012
Trinity Securities Co Ltd VAJIRALUX SANGLERDSILLAPACHAI buy 5 M 75 Not Provided 08.03.2012
UOB Kay Hian ATHAPORN ARAYASANTIPARB buy 5 M 74 Not Provided 08.03.2012
IV Global RATTANA LEENUTAPHONG buy 5 M 76 Not Provided 08.03.2012
Finansia Syrus Securities PCL SUREEPORN TEEWASUWET buy 5 M 75 Not Provided 08.03.2012
Kasikorn Securities JITIMA RATANATAM buy 5 M 80 Not Provided 08.03.2012
Credit Suisse KARIM SALAMATIAN outperform 5 M 85 Not Provided 07.03.2012
Standard Chartered NIRGUNAN TIRUCHELVAM outperform 5 M 81 12 month 06.03.2012
Capital Nomura Securities PLOENJAI JIRAJARUS neutral 3 M #N/A N/A Not Provided 22.02.2012
Macquarie BUNLUNG WAIYANONT neutral 3 M 60 12 month 22.02.2012
Krungsri Securities SITTIDATH PRASERTRUNGRUANG buy 5 M 77 12 month 10.02.2012
AIRA SECURITIES NUTTAPON KUMNOUNPHON buy 5 M 81 Not Provided 09.02.2012
KTB Securities Thailand Co Ltd PARIN KITCHATORNPITAK strong buy 5 M 88 Not Provided 08.02.2012
Thanachart Securities PCL AUNGKANA TUNGWIKROMKRAI buy 5 M 80 12 month 31.01.2012
Country Group Securities PCL DOME KUNPRAYOONSAWAD long-term buy 5 M 64 12 month 25.01.2012
JPMorgan MARIA BRENDA SANCHEZ LAPIZ underweight 1 M 53 9 month 23.01.2012
BNP Paribas Equity Research WANNAPPA ASAVATEVAVITH buy 5 M 65 12 month 16.12.2011
EVA Dimensions TEAM COVERAGE sell 1 M #N/A N/A Not Provided 30.11.2011
Holdings By:
Thai Union Frozen Products PCL ee
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: [email protected] |
12.11.2012
Charoen Pokphand Foods Public Company Limited produces a wide range of food
products. The Company's products include chicken, pork, shrimp, fish, eggs.
and duck.
Latest Fiscal Year: 12/2011
LTM as of: 12/yy
52-Week High (09.05.2012) 42.25
52-Week Low (21.11.2011) 29.50
Daily Volume
36
52-Week High % Change -14.79% Dividend Yield -
52-Week Low % Change 22.03% Beta 0.87
% 52 Week Price Range High/Low 50.98% Equity Float 3'320.89
Shares Out 14.08.2012 7'742.9 Short Int -
278'745.91 1 Yr Total Return 24.03%
Total Debt 69'449.23 YTD Return 12.76%
Preferred Stock 0.0 Adjusted BETA 0.865
Minority Interest 2'921.7 Analyst Recs 29
Cash and Equivalents 24'341.35 Consensus Rating 4.172
Enterprise Value 415'591.87
Average Volume 5 Day 30'530'220
CPF TB EQUITY YTD Change - Average Volume 30 Day 28'043'280
CPF TB EQUITY YTD % CHANGE - Average Volume 3 Month 26'841'310
LTM-4Q LTM FY+1 FY+2 FQ+1 FQ+2
31.12.2007 31.12.2008 31.12.2009 31.12.2010 31.12.2011 12/yy 12/yy 12/12 Y 12/13 Y 12/12 Q4 03/13 Q1
134'808.9 156'237.6 165'063.0 189'048.5 206'099.5 189'048.5 206'099.5 335'683.8 388'890.0 92'564.3 107'251.0
0.55x 0.42x 0.70x 1.09x 1.30x 3.94x 4.69x 1.11x 0.95x - -
5'180.9 8'067.5 16'147.8 16'863.9 19'442.1 16'863.9 19'442.1 25'029.1 33'723.6 4'862.0 -
14.37x 8.20x 7.17x 12.24x 13.77x 12.24x 13.77x 16.60x 12.32x - -
1'275.1 3'128.4 10'190.2 13'562.6 15'837.0 13'562.6 15'837.0 16'552.0 19'674.1 1'326.8 5'894.0
25.56x 7.23x 7.50x 12.11x 13.87x 12.11x 13.87x 16.29x 13.56x 12.63x 11.84x
EBITDA 19'442.07 Long-Term Rating Date -
EBIT 14'702.75 Long-Term Rating -
Operating Margin 7.13% Long-Term Outlook -
Pretax Margin 9.14% Short-Term Rating Date -
Return on Assets 9.60% Short-Term Rating -
Return on Common Equity 26.20%
Return on Capital 14.90% EBITDA/Interest Exp. 7.99
Asset Turnover 1.45% (EBITDA-Capex)/Interest Exp. 3.76
Net Debt/EBITDA 6.72
Gross Margin 16.3% Total Debt/EBITDA 7.57
EBITDA Margin 5.7%
EBIT Margin 3.5% Total Debt/Equity 109.2%
Net Income Margin 7.7% Total Debt/Capital 51.1%
Asset Turnover 1.45
Current Ratio 1.70 Net Fixed Asset Turnover 4.91
Quick Ratio 0.87 Accounts receivable turnover-days 22.26
Debt to Assets 43.43% Inventory Days 53.80
Tot Debt to Common Equity 109.20% Accounts Payable Turnover Day 19.46
Accounts Receivable Turnover 16.44 Cash Conversion Cycle 78.64
Inventory Turnover 6.80
Fiscal Year Ended
Charoen Pokphand Foods PCLPrice/Volume
Valuation Analysis
38'463'900.00
Current Price (11/dd/yy) Market Data
Net Income
P/E
Market Capitalization
Average Daily Trading Volume
Relative Stock Price Performance
Total Revenue
TEV/Revenue
EBITDA
TEV/EBITDA
Profitability S&P Issuer Ratings
Credit Ratios
Margin Analysis
Reference
Structure
!
2
-!
-2
.!
.2
0!
02
1!
i--- E--- i--- e--- e--- E--- n--- k--- j--- F--- e--. a--. ! B-! ! B.! ! B0! ! B1! ! B2! ! B3! ! B4! ! B5! ! B6! ! B-!! ! B
0.0
50'000.0
100'000.0
150'000.0
200'000.0
250'000.0
2000 2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011
! !!
. !!
1 !!
3 !!
5 !!
-! !!
-. !!
-1 !!
-3 !!
-5 !!
!. !- .!!6 !. !4 .!!6 !. !- .!-! !. !4 .!-! !. !- .!-- !. !4 .!-- !. !- .!-.
FReTn/CTrThoT/PolhirTlAlcST/ !Rna /eis FReTn/CTrThoT/PolhirTlAlcST/ !Rna /eis
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: [email protected] |
12.11.2012
Holder Name Portfolio Name Source Amt Held % Out Latest Chg File Dt Inst Type
CHAROEN POKPHAND GRO n/a EXCH 3'246'891'295 41.93 - 25.08.2011 Holding Company
THAI NVDR CO LTD n/a EXCH 391'234'737 5.05 - 25.08.2011 Corporation
UBS AG/LONDON n/a EXCH 288'490'080 3.73 - 25.08.2011 Investment Advisor
BANGKOK AGRO-INDL PR n/a EXCH 145'684'000 1.88 - 25.08.2011 Other
JIRAPUMMIN WALAIPORN n/a EXCH 128'100'000 1.65 - 25.08.2011 n/a
STATE STREET BANK AN n/a EXCH 109'275'580 1.41 - 25.08.2011 Bank
TIEANWORN PRIN n/a EXCH 95'400'000 1.23 - 25.08.2011 n/a
SOCIAL SECURITY OFFI n/a EXCH 90'827'900 1.17 - 25.08.2011 Unclassified
BANGKOK PRODUCES PCL n/a EXCH 82'885'000 1.07 - 25.08.2011 Corporation
BANGKOK FOOD PRODUCT n/a EXCH 69'110'720 0.89 - 25.08.2011 Other
STATE STREET BANK EU n/a EXCH 67'736'744 0.87 - 25.08.2011 n/a
VANGUARD GROUP INC Multiple Portfolios MF-AGG 64'889'500 0.84 2'599'400 31.12.2011 Investment Advisor
UBS AG/HONG KONG n/a EXCH 57'250'000 0.74 - 25.08.2011 Bank
UOB-KAY HIAN PTE LTD n/a EXCH 50'295'200 0.65 - 25.08.2011 Corporation
SOMERS LTD n/a EXCH 37'823'300 0.49 - 25.08.2011 Other
TMB ASSET MANAGEMENT Multiple Portfolios MF-AGG 19'153'800 0.25 (1'313'700) 29.02.2012 Unclassified
PRINCIPAL FINANCIAL Multiple Portfolios MF-AGG 18'784'400 0.24 402'600 31.01.2012 Investment Advisor
KANCHANADUL VEERAVAT n/a Co File 16'915'170 0.22 - 31.12.2009 n/a
ARUNANONDCHAI SUNTHO n/a Co File 14'748'299 0.19 - 31.12.2009 n/a
WATCHARANANAN ARUNEE n/a Co File 7'639'999 0.1 - 31.12.2009 n/a
Firm Name Analyst Recommendation Weighting Change Target Price Date Date
Morgan Stanley DIVYA GANGAHAR KOTHIYAL Underwt/In-Line 1 N 34 12 month 19.03.2012
Phillip Securities NAREE APISAWAITTKAN accumulate 4 U 39 Not Provided 15.03.2012
CLSA Asia Pacific Markets PATTAWAN PHANUSSOPAKUL buy 5 M 42 Not Provided 12.03.2012
Kim Eng Securities SUTTATIP PEERASUB buy 5 M 39 Not Provided 09.03.2012
Bualuang Securities PRASIT SUJIRAVORAKUL trading buy 5 M 38 3 month 09.03.2012
EVA Dimensions TEAM COVERAGE hold 3 U #N/A N/A Not Provided 05.03.2012
CIMB JAKKAPUN PORNPUNNARATH outperform 5 M 48 12 month 02.03.2012
Trinity Securities Co Ltd VAJIRALUX SANGLERDSILLAPACHAI buy 5 M 45 Not Provided 02.03.2012
Krungsri Securities SITTIDATH PRASERTRUNGRUANG trading 2 M 37 Not Provided 27.02.2012
Standard Chartered NIRGUNAN TIRUCHELVAM underperform 1 M 29 12 month 24.02.2012
Asia Plus Securities THIPTAWAT SUWANTAMARONG buy 5 M 47 12 month 23.02.2012
Credit Suisse CHAI TECHAKUMPUCH outperform 5 M 48 Not Provided 23.02.2012
DBS Vickers NALYNE VIRIYASATHIEN buy 5 M 42 12 month 23.02.2012
SCB Securities Co. Ltd. KANCHAN KHANIJOU buy 5 M 45 Not Provided 23.02.2012
IV Global RATTANA LEENUTAPHONG buy 5 M 42 Not Provided 23.02.2012
Finansia Syrus Securities PCL SUREEPORN TEEWASUWET buy 5 U 42 Not Provided 23.02.2012
Kasikorn Securities JITIMA RATANATAM buy 5 M 42 Not Provided 23.02.2012
Capital Nomura Securities PLOENJAI JIRAJARUS neutral 3 M #N/A N/A Not Provided 22.02.2012
Macquarie BUNLUNG WAIYANONT outperform 5 M 43 12 month 22.02.2012
Deutsche Bank CHALINEE CONGMUANG buy 5 M 41 12 month 09.02.2012
KTB Securities Thailand Co Ltd PARIN KITCHATORNPITAK strong buy 5 M 37 Not Provided 02.02.2012
UOB Kay Hian ATHAPORN ARAYASANTIPARB buy 5 M 40 Not Provided 01.02.2012
Country Group Securities PCL DOME KUNPRAYOONSAWAD trading buy 5 M 37 12 month 25.01.2012
JPMorgan MARIA BRENDA SANCHEZ LAPIZ overweight 5 M 39 9 month 17.01.2012
KT Zmico Securities POLASIT TANPOONKIAT buy 5 M 40 12 month 28.12.2011
AIRA SECURITIES NATTAPON KUMNUALPHON buy on weakness 5 N 38 Not Provided 29.11.2011
Thanachart Securities PCL SARACHADA SORNSONG buy 5 M 40 12 month 28.11.2011
Holdings By:
Charoen Pokphand Foods PCL ee
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: [email protected] |
12.11.2012
Amata Corporation Public Company Limited develops industrial estates primarily
served for manufacturing plants and factories. The Company acquires land and
develops essential infrastructure and facilities ready for industrialized
operations. Ameta also has overseas investments in Vietnam.
Latest Fiscal Year: 12/2011
LTM as of: 12/yy
52-Week High (04.05.2012) 18.30
52-Week Low (21.11.2011) 10.50
Daily Volume
15.3
52-Week High % Change -16.39% Dividend Yield -
52-Week Low % Change 45.71% Beta 1.39
% 52 Week Price Range High/Low 61.54% Equity Float 544.10
Shares Out 14.08.2012 1'067.0 Short Int -
16'325.10 1 Yr Total Return 37.68%
Total Debt 7'234.23 YTD Return 23.12%
Preferred Stock 0.0 Adjusted BETA 1.389
Minority Interest 715.7 Analyst Recs 21
Cash and Equivalents 1'542.91 Consensus Rating 4.762
Enterprise Value 22'985.29
Average Volume 5 Day 4'012'000
AMATA TB EQUITY YTD Change - Average Volume 30 Day 5'013'530
AMATA TB EQUITY YTD % CHANGE - Average Volume 3 Month 5'055'081
LTM-4Q LTM FY+1 FY+2 FQ+1 FQ+2
31.12.2007 31.12.2008 31.12.2009 31.12.2010 31.12.2011 12/yy 12/yy 12/12 Y 12/13 Y 12/12 Q4 03/13 Q1
4'314.7 3'858.8 2'035.1 3'096.3 3'747.9 3'096.3 3'747.9 5'159.3 6'611.7 1'171.0 -
5.24x 2.52x 6.57x 6.54x 5.30x 23.08x 20.74x 4.30x 3.20x - -
1'683.1 1'804.8 494.5 1'183.2 1'441.7 1'183.2 1'441.7 2'054.8 2'604.3 498.0 -
13.42x 5.39x 27.04x 17.10x 13.77x 17.10x 13.77x 11.19x 8.83x - -
1'027.2 1'192.3 372.3 695.9 932.2 695.9 932.2 1'230.7 1'714.8 320.0 -
18.44x 3.64x 21.00x 22.15x 14.48x 22.15x 14.48x 13.24x 9.59x - -
EBITDA 1'441.67 Long-Term Rating Date -
EBIT 1'239.49 Long-Term Rating -
Operating Margin 33.07% Long-Term Outlook -
Pretax Margin 33.59% Short-Term Rating Date -
Return on Assets 5.93% Short-Term Rating -
Return on Common Equity 17.84%
Return on Capital 11.83% EBITDA/Interest Exp. 4.92
Asset Turnover 0.25% (EBITDA-Capex)/Interest Exp. 3.57
Net Debt/EBITDA 3.43
Gross Margin 49.6% Total Debt/EBITDA 4.45
EBITDA Margin 37.3%
EBIT Margin 32.3% Total Debt/Equity 120.1%
Net Income Margin 24.9% Total Debt/Capital 51.8%
Asset Turnover 0.25
Current Ratio 1.25 Net Fixed Asset Turnover 0.63
Quick Ratio 0.31 Accounts receivable turnover-days 19.40
Debt to Assets 39.93% Inventory Days 858.49
Tot Debt to Common Equity 120.09% Accounts Payable Turnover Day 27.43
Accounts Receivable Turnover 18.87 Cash Conversion Cycle 879.95
Inventory Turnover 0.43
Fiscal Year Ended
Amata Corp PCLPrice/Volume
Valuation Analysis
2'322'700.00
Current Price (11/dd/yy) Market Data
Net Income
P/E
Market Capitalization
Average Daily Trading Volume
Relative Stock Price Performance
Total Revenue
TEV/Revenue
EBITDA
TEV/EBITDA
Profitability S&P Issuer Ratings
Credit Ratios
Margin Analysis
Reference
Structure
!.135
-!-.-1-3-5.!
i--- E--- i--- e--- e--- E--- n--- k--- j--- F--- e--. a--. ! B
-! ! B
.! ! B
0! ! B
1! ! B
2! ! B
3! ! B
0.0
500.0
1'000.0
1'500.0
2'000.0
2'500.0
3'000.0
3'500.0
4'000.0
4'500.0
5'000.0
2000 2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011
! !!
. !!
1 !!
3 !!
5 !!
-! !!
-. !!
-1 !!
-3 !!
!. !- .!!6 !. !4 .!!6 !. !- .!-! !. !4 .!-! !. !- .!-- !. !4 .!-- !. !- .!-.
FReTn/CTrThoT/PolhirTlAlcST/ !Rna /eis FReTn/CTrThoT/PolhirTlAlcST/ !Rna /eis
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: [email protected] |
12.11.2012
Holder Name Portfolio Name Source Amt Held % Out Latest Chg File Dt Inst Type
KROMADIT VIKROM n/a EXCH 263'710'000 24.72 - 06.05.2011 n/a
KROMADIT VITOON n/a EXCH 62'069'270 5.82 - 06.05.2011 n/a
THAI NVDR CO LTD n/a EXCH 59'421'450 5.57 - 06.05.2011 Corporation
ITOCHU MANAGEMENT TH n/a EXCH 50'000'000 4.69 - 06.05.2011 Corporation
STATE STREET BANK AN n/a EXCH 45'867'254 4.3 - 06.05.2011 Bank
YODMANI CHAVALIT n/a EXCH 38'061'170 3.57 - 06.05.2011 n/a
STATE STREET BANK EU n/a EXCH 21'498'500 2.01 - 06.05.2011 n/a
AMERICAN INTERNATION n/a EXCH 16'500'000 1.55 - 06.05.2011 Insurance Company
BANGKOK INSURANCE PC n/a EXCH 13'025'600 1.22 - 06.05.2011 Insurance Company
SOMERS LTD n/a EXCH 11'530'900 1.08 - 06.05.2011 Other
CACEIS n/a EXCH 9'436'600 0.88 - 06.05.2011 Investment Advisor
KOOHRATTANAPISAL SOR n/a EXCH 9'250'000 0.87 - 06.05.2011 n/a
SIHANATKATHAKUL MONT n/a EXCH 8'584'300 0.8 - 06.05.2011 n/a
EGAT EMPLOYEE RETIRE n/a EXCH 7'229'600 0.68 - 06.05.2011 n/a
BOONPRASERT ARICH n/a EXCH 6'628'020 0.62 - 06.05.2011 n/a
KOOHRATTANAPISAL SOO n/a EXCH 6'520'000 0.61 - 06.05.2011 n/a
SRICHAROENLAMSAM SIR n/a EXCH 6'350'000 0.6 - 06.05.2011 n/a
PANUPONG CHALIYA n/a EXCH 6'275'000 0.59 - 06.05.2011 n/a
SIHANATKATHAKUL ANUC n/a EXCH 5'534'000 0.52 - 06.05.2011 n/a
VANGUARD GROUP INC Multiple Portfolios MF-AGG 2'928'170 0.27 345'300 31.12.2011 Investment Advisor
Firm Name Analyst Recommendation Weighting Change Target Price Date Date
Kasikorn Securities SORAPONG JAKTEERUGKUL buy 5 M 22 Not Provided 19.03.2012
DBS Vickers CHANPEN SIRITHANARATTANAKUL buy 5 M 20 12 month 16.03.2012
Trinity Securities Co Ltd SURACHAI PRAMUALCHAROENKIT buy 5 M 21 Not Provided 14.03.2012
Kim Eng Securities TERMPORN TANTIVIVAT buy 5 M 21 Not Provided 09.03.2012
Capital Nomura Securities PIYACHAT RATANASUVAN buy 5 M #N/A N/A Not Provided 24.02.2012
Asia Plus Securities THERDSAK THAVEETEERATHAM buy 5 M 24 12 month 22.02.2012
Phillip Securities DANAI TUNYAPISITCHAI trading buy 5 M 18 Not Provided 22.02.2012
Finansia Syrus Securities PCL WORARAT POWPAKA buy 5 M 22 Not Provided 22.02.2012
AIRA SECURITIES CHITRADA LEKHRAPHAN buy 5 M 23 Not Provided 22.02.2012
Country Group Securities PCL DOME KUNPRAYOONSAWAD speculative buy 4 M 17 Not Provided 21.02.2012
CIMB WATTAIPUN EKATAKSIN outperform 5 M 25 12 month 21.02.2012
Bualuang Securities CHAIYATORN SRICHAROEN buy 5 U 20 12 month 21.02.2012
KGI Securities TAREETIP WONGSAENGPAIBOON outperform 5 M 18 Not Provided 20.02.2012
Macquarie PATTI TOMAITRICHITR outperform 5 M 21 12 month 20.02.2012
Thanachart Securities PCL PHANNARAI TIYAPITTAYARUT buy 5 M 25 12 month 14.02.2012
Krungsri Securities CHATREE SRISMAICHAROEN trading 2 M 17 12 month 10.02.2012
EVA Dimensions TEAM COVERAGE underweight 1 M #N/A N/A Not Provided 31.01.2012
SCB Securities Co. Ltd. YUPHARET LIKITSANSUK buy 5 M 23 Not Provided 27.01.2012
Citi SUCHART TECHAPOSAI buy 5 M 19 Not Provided 19.01.2012
Deutsche Bank NATHAVUT SHIVARUCHIWONG buy 5 M 18 12 month 06.01.2012
UOB Kay Hian WANIDA GEISLER sell 1 M 9 Not Provided 15.12.2011
RBS DAVID BELLER buy 5 M 21 12 month 09.11.2011
KTB Securities Thailand Co Ltd NARONGSAK SONPUAK long-term buy 5 M 20 Not Provided 10.01.2011
Globlex Securities Co Ltd ARTIT JANSAWANG buy 5 M 20 Not Provided 28.10.2010
Holdings By:
Amata Corp PCL ee
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: [email protected] |
12.11.2012
Bangkok Bank Public Company Limited provides various banking and financial
services including commercial, consumer, credit card, and mortgage lending,
international trade financing, investment banking, and securities services.
Latest Fiscal Year: 12/2011
LTM as of: 12/yy
52-Week High (14.08.2012) 203.00
52-Week Low (21.11.2011) 136.00
Daily Volume
178.5
52-Week High % Change -12.07% Dividend Yield -
52-Week Low % Change 31.25% Beta 1.13
% 52 Week Price Range High/Low 63.43% Equity Float 1'224.00
Shares Out 30.09.2012 1'908.8 Short Int -
340'728.47 1 Yr Total Return 31.99%
Total Debt 214'913.94 YTD Return 19.95%
Preferred Stock 0.0 Adjusted BETA 1.126
Minority Interest 871.9 Analyst Recs 36
Cash and Equivalents 303'361.54 Consensus Rating 4.556
Enterprise Value -
Average Volume 5 Day 5'965'880
BBL TB EQUITY YTD Change - Average Volume 30 Day 6'295'537
BBL TB EQUITY YTD % CHANGE - Average Volume 3 Month 5'279'225
LTM-4Q LTM FY+1 FY+2 FQ+1 FQ+2
31.12.2007 31.12.2008 31.12.2009 31.12.2010 31.12.2011 12/yy 12/yy 12/12 Y 12/13 Y 12/12 Q4 03/13 Q1
101'993.5 100'765.2 90'690.6 96'966.4 103'242.4 96'506.3 108'228.1 87'413.2 96'271.1 22'853.0 23'522.0
1.12x 1.00x 0.13x - 1.99x 4.35x 8.05x - - - -
- - - - - 0.0 0.0 - - - -
- - - - - 0.00x 0.00x - - - -
19'217.9 20'243.0 20'562.0 24'593.4 27'337.6 24'458.0 27'337.6 32'999.8 37'950.6 8'081.5 9'492.5
11.72x 6.51x 10.77x 11.41x 10.72x 11.48x 10.71x 10.34x 8.99x 9.05x 8.56x
EBITDA - Long-Term Rating Date 01.11.2006
EBIT - Long-Term Rating BBB+
Operating Margin 38.13% Long-Term Outlook STABLE
Pretax Margin 39.64% Short-Term Rating Date 01.11.2006
Return on Assets 1.40% Short-Term Rating A-2
Return on Common Equity 12.40%
Return on Capital 6.55% EBITDA/Interest Exp. -
Asset Turnover 0.06% (EBITDA-Capex)/Interest Exp. -
Net Debt/EBITDA -
Gross Margin - Total Debt/EBITDA -
EBITDA Margin -
EBIT Margin - Total Debt/Equity 88.1%
Net Income Margin 31.7% Total Debt/Capital 46.8%
Asset Turnover 0.06
Current Ratio - Net Fixed Asset Turnover 3.65
Quick Ratio - Accounts receivable turnover-days -
Debt to Assets 10.20% Inventory Days -
Tot Debt to Common Equity 88.15% Accounts Payable Turnover Day -
Accounts Receivable Turnover - Cash Conversion Cycle -
Inventory Turnover -
Profitability S&P Issuer Ratings
Credit Ratios
Margin Analysis
Reference
Structure
Net Income
P/E
Market Capitalization
Average Daily Trading Volume
Relative Stock Price Performance
Total Revenue
TEV/Revenue
EBITDA
TEV/EBITDA
Fiscal Year Ended
Bangkok Bank PCLPrice/Volume
Valuation Analysis
4'503'300.00
Current Price (11/dd/yy) Market Data
!.!1!3!5!
-!!-.!-1!-3!-5!.!!
i--- E--- i--- e--- e--- E--- n--- k--- j--- F--- e--. a--. ! B
2 ! B
-! ! B
-2 ! B
.! ! B
.2 ! B
0! ! B
02 ! B
0.0
20'000.0
40'000.0
60'000.0
80'000.0
100'000.0
120'000.0
2000 2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011
! !!
-! !!
.! !!
0! !!
1! !!
2! !!
3! !!
!. !- .!!6 !. !4 .!!6 !. !- .!-! !. !4 .!-! !. !- .!-- !. !4 .!-- !. !- .!-.
FReTn/CTrThoT/PolhirTlAlcST/ !Rna /eis FReTn/CTrThoT/PolhirTlAlcST/ !Rna /eis
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: [email protected] |
12.11.2012
Holder Name Portfolio Name Source Amt Held % Out Latest Chg File Dt Inst Type
THAI NVDR CO LTD n/a EXCH 464'434'206 24.33 - 12.09.2011 Corporation
STATE STREET BANK AN n/a EXCH 97'219'656 5.09 - 12.09.2011 Bank
THAILAND SECURITIES n/a EXCH 78'378'582 4.11 - 12.09.2011 Investment Advisor
STATE STREET BANK EU n/a EXCH 38'158'772 2 - 12.09.2011 n/a
BANK OF NEW YORK MEL n/a EXCH 38'064'646 1.99 - 12.09.2011 Investment Advisor
MORGAN STANLEY & CO n/a EXCH 37'846'675 1.98 - 12.09.2011 Investment Advisor
BANGKOK INSURANCE PC n/a EXCH 35'412'030 1.86 - 12.09.2011 Insurance Company
ABU DHABI INVESTMENT n/a EXCH 34'684'100 1.82 - 12.09.2011 Investment Advisor
UOB-KAY HIAN PTE LTD n/a EXCH 32'931'250 1.73 - 12.09.2011 Corporation
SOCIAL SECURITY OFFI n/a EXCH 29'918'800 1.57 - 12.09.2011 Unclassified
GOVT OF SINGAPORE IN n/a EXCH 25'489'300 1.34 - 12.09.2011 Government
VANGUARD GROUP INC Multiple Portfolios MF-AGG 18'108'238 0.95 359'600 31.12.2011 Investment Advisor
HSBC BANK PLC n/a EXCH 15'094'859 0.79 - 12.09.2011 Bank
SOPHONPANICH CHATRI n/a EXCH 13'562'778 0.71 - 12.09.2011 n/a
GOVT SAVINGS BANK FU n/a EXCH 13'332'200 0.7 - 12.09.2011 Unclassified
SAWAIPRAPAS & SON CO n/a EXCH 11'409'700 0.6 - 12.09.2011 n/a
RBC DEXIA INVESTOR S n/a EXCH 10'511'281 0.55 - 12.09.2011 Investment Advisor
CHATRIEN HOLDING LTD n/a EXCH 10'483'110 0.55 - 12.09.2011 Other
SELANGOR HOLDINGS IN n/a EXCH 10'002'847 0.52 - 12.09.2011 n/a
T ROWE PRICE ASSOCIA Multiple Portfolios MF-AGG 6'026'300 0.32 357'100 31.12.2011 Investment Advisor
Firm Name Analyst Recommendation Weighting Change Target Price Date Date
KT Zmico Securities CHALIE KUEYEN buy 5 M 210 12 month 16.03.2012
Bualuang Securities SUWAT BUMRUNGCHARTUDOM buy 5 M 196 12 month 16.03.2012
BNP Paribas Equity Research WANNAPPA ASAVATEVAVITH buy 5 M 190 12 month 14.03.2012
KGI Securities THANINEE SATIRAREUNGCHAI outperform 5 M 220 Not Provided 13.03.2012
Trinity Securities Co Ltd NUTTACHART MEKMASIN buy 5 M 190 Not Provided 12.03.2012
CLSA Asia Pacific Markets JAMES MOSS buy 5 M 210 Not Provided 12.03.2012
Kim Eng Securities WORAPHON WIROONSRI hold 3 M 164 Not Provided 09.03.2012
DBS Vickers SUGITTRA KONGKHAJORNKIDSUK buy 5 M 208 12 month 08.03.2012
Goldman Sachs MELISSA KUANG Buy/Neutral 5 U 220 12 month 28.02.2012
Nomura ANAND PATHMAKANTHAN buy 5 M 210 Not Provided 27.02.2012
Standard Chartered KRISHNA GUHA in-line 3 M 166 12 month 24.02.2012
Krungsri Securities TANADECH RUNGSRITHANANON buy 5 M 196 Not Provided 24.02.2012
Asia Plus Securities USANEE LIURUT buy 5 M 221 12 month 23.02.2012
HSBC XIUSHI CAI overweight 5 M 193 Not Provided 23.02.2012
Phillip Securities SASIKORN CHAROENSUWAN trading buy 5 M 201 Not Provided 23.02.2012
SCB Securities Co. Ltd. KITTIMA SATTAYAPAN buy 5 M 194 Not Provided 23.02.2012
UOB Kay Hian THANANCHAI JITTANOON buy 5 M 222 Not Provided 23.02.2012
Finansia Syrus Securities PCL SUNANTA VASAPINYOKUL buy 5 M 202 Not Provided 23.02.2012
Kasikorn Securities SIRINATTHA TECHASIRIWAN outperform 5 M 175 Not Provided 23.02.2012
KTB Securities Thailand Co Ltd SARANRAT PANTHACHOTIRAT hold 3 D 180 Not Provided 23.02.2012
AIRA SECURITIES CHITRADA LEKHRAPHAN buy 5 M 189 Not Provided 23.02.2012
Deutsche Bank PEACH PATHARAVANAKUL buy 5 M 195 12 month 22.02.2012
Thanachart Securities PCL SARACHADA SORNSONG buy 5 M 200 12 month 21.02.2012
IV Global SIRIANONT SRIKUREJA buy 5 M 197 Not Provided 14.02.2012
OSK (Asia) Securities KEITH WEE buy 5 M 172 12 month 13.02.2012
JPMorgan ANNE JIRAJARIYAVECH neutral 3 M 190 9 month 07.02.2012
Macquarie PASSAKORN LINMANEECHOTE outperform 5 M 177 12 month 06.02.2012
RBS MARCIN SPIEWAK buy 5 M 190 12 month 01.02.2012
Globlex Securities Co Ltd WILASINEE BOONMASUNGSONG buy 5 M 211 Not Provided 30.01.2012
Country Group Securities PCL CHAIYOT JIWANGKUL long-term buy 5 M 184 12 month 25.01.2012
CIMB MONCHAI JATURANPINYO neutral 3 M 162 12 month 23.01.2012
Daiwa Securities Capital Markets Co. SRIKANTH VADLAMANI outperform 5 M 183 Not Provided 20.01.2012
Capital Nomura Securities PRAPHARAS NONTHAPIBOON buy 5 M 189 Not Provided 11.01.2012
EVA Dimensions TEAM COVERAGE buy 5 M #N/A N/A Not Provided 30.11.2011
Holdings By:
Bangkok Bank PCL ee
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: [email protected] |
12.11.2012
Kasikornbank Public Company Limited provides commercial banking services
including personal and commercial banking, international trade, as well as
investment banking services, to its customers throughout Thailand. The Bank
has foreign branches in Los Angeles, Hong Kong, Cayman Islands, and Shenzhen,
and representative offices in Shanghai, Beijing, and Kunmin.
Latest Fiscal Year: 12/2011
LTM as of: 12/yy
52-Week High (24.09.2012) 188.00
52-Week Low (21.11.2011) 109.00
Daily Volume
182.5
52-Week High % Change -2.93% Dividend Yield -
52-Week Low % Change 67.43% Beta 1.15
% 52 Week Price Range High/Low 93.04% Equity Float 1'639.62
Shares Out 30.09.2012 2'393.3 Short Int -
436'770.00 1 Yr Total Return 58.51%
Total Debt 137'354.72 YTD Return 52.02%
Preferred Stock 0.0 Adjusted BETA 1.148
Minority Interest 12'166.7 Analyst Recs 34
Cash and Equivalents 244'206.30 Consensus Rating 4.765
Enterprise Value -
Average Volume 5 Day 5'832'740
KBANK TB EQUITY YTD Change - Average Volume 30 Day 4'549'624
KBANK TB EQUITY YTD % CHANGE - Average Volume 3 Month 4'490'172
LTM-4Q LTM FY+1 FY+2 FQ+1 FQ+2
31.12.2007 31.12.2008 31.12.2009 31.12.2010 31.12.2011 12/yy 12/yy 12/12 Y 12/13 Y 12/12 Q4 03/13 Q1
74'293.5 82'740.9 83'687.3 120'680.1 154'839.0 120'106.7 154'874.8 105'057.1 118'005.0 27'146.5 28'507.0
2.41x 0.60x 2.51x 2.13x 1.78x 8.95x 7.16x - - - -
- - - - - 0.0 0.0 - - - -
- - - - - 0.00x 0.00x - - - -
15'004.9 15'333.3 14'732.4 20'046.7 24'225.6 20'598.5 24'225.6 35'293.4 42'141.5 7'092.0 10'865.0
13.85x 7.02x 13.80x 14.98x 12.06x 14.58x 12.06x 12.37x 10.36x 10.81x 10.16x
EBITDA - Long-Term Rating Date 06.12.2011
EBIT - Long-Term Rating BBB+
Operating Margin 31.47% Long-Term Outlook STABLE
Pretax Margin 31.44% Short-Term Rating Date 28.09.2005
Return on Assets 1.62% Short-Term Rating A-2
Return on Common Equity 18.64%
Return on Capital 8.69% EBITDA/Interest Exp. -
Asset Turnover 0.09% (EBITDA-Capex)/Interest Exp. -
Net Debt/EBITDA -
Gross Margin - Total Debt/EBITDA -
EBITDA Margin -
EBIT Margin - Total Debt/Equity 88.7%
Net Income Margin 19.0% Total Debt/Capital 45.1%
Asset Turnover 0.09
Current Ratio - Net Fixed Asset Turnover 4.45
Quick Ratio - Accounts receivable turnover-days -
Debt to Assets 7.97% Inventory Days -
Tot Debt to Common Equity 88.73% Accounts Payable Turnover Day -
Accounts Receivable Turnover - Cash Conversion Cycle -
Inventory Turnover -
Profitability S&P Issuer Ratings
Credit Ratios
Margin Analysis
Reference
Structure
Net Income
P/E
Market Capitalization
Average Daily Trading Volume
Relative Stock Price Performance
Total Revenue
TEV/Revenue
EBITDA
TEV/EBITDA
Fiscal Year Ended
Kasikornbank PCLPrice/Volume
Valuation Analysis
6'300'400.00
Current Price (11/dd/yy) Market Data
!.!1!3!5!
-!!-.!-1!-3!-5!
i--- E--- i--- e--- e--- E--- n--- k--- j--- F--- e--. a--. ! B
2 ! B
-! ! B
-2 ! B
.! ! B
.2 ! B
0! ! B
02 ! B
1! ! B
0.0
20'000.0
40'000.0
60'000.0
80'000.0
100'000.0
120'000.0
140'000.0
160'000.0
180'000.0
2000 2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011
! !!
-! !!
.! !!
0! !!
1! !!
2! !!
3! !!
4! !!
5! !!
!. !- .!!6 !. !4 .!!6 !. !- .!-! !. !4 .!-! !. !- .!-- !. !4 .!-- !. !- .!-.
FReTn/CTrThoT/PolhirTlAlcST/ !Rna /eis FReTn/CTrThoT/PolhirTlAlcST/ !Rna /eis
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: [email protected] |
12.11.2012
Holder Name Portfolio Name Source Amt Held % Out Latest Chg File Dt Inst Type
THAI NVDR CO LTD n/a EXCH 596'569'130 24.93 - 09.09.2011 Corporation
STATE STREET BANK AN n/a EXCH 246'931'467 10.32 - 09.09.2011 Bank
STATE STREET BANK EU n/a EXCH 113'429'867 4.74 - 09.09.2011 n/a
BANK OF NEW YORK MEL n/a EXCH 55'485'809 2.32 - 09.09.2011 Investment Advisor
THAILAND SECURITIES n/a EXCH 36'917'854 1.54 - 09.09.2011 Investment Advisor
SOCIAL SECURITY OFFI n/a EXCH 29'492'850 1.23 - 09.09.2011 Unclassified
GOVT OF SINGAPORE IN n/a EXCH 23'356'100 0.98 - 09.09.2011 Government
T ROWE PRICE ASSOCIA Multiple Portfolios MF-AGG 22'600'400 0.94 5'692'100 31.12.2011 Investment Advisor
VANGUARD GROUP INC Multiple Portfolios MF-AGG 21'159'108 0.88 898'200 31.12.2011 Investment Advisor
CREDIT SUISSE FIRST n/a EXCH 12'670'578 0.53 - 09.09.2011 Investment Advisor
TMB ASSET MANAGEMENT Multiple Portfolios MF-AGG 6'095'700 0.25 (418'000) 29.02.2012 Unclassified
LAMSAM BANTHOON n/a Co File 4'580'000 0.19 - 31.12.2009 n/a
LAMSAM BANYONG n/a Co File 3'364'420 0.14 - 31.12.2009 n/a
PRINCIPAL FINANCIAL Multiple Portfolios MF-AGG 3'006'800 0.13 (1'029'600) 31.01.2012 Investment Advisor
MACKAY SHIELDS LLC Multiple Portfolios MF-AGG 2'987'000 0.12 (508'500) 31.01.2012 Investment Advisor
MORGAN STANLEY Multiple Portfolios MF-AGG 2'618'300 0.11 33'700 31.12.2011 Investment Advisor
WILLIAM BLAIR & COMP Multiple Portfolios MF-AGG 1'647'100 0.07 (1'519'200) 31.12.2011 Investment Advisor
PACIFIC LIFE INSURAN Multiple Portfolios MF-AGG 1'536'600 0.06 1'523'100 31.01.2012 Insurance Company
DIMENSIONAL FUND ADV Multiple Portfolios MF-AGG 1'189'000 0.05 - 31.07.2011 Investment Advisor
TRANSAMERICA INVESTM Multiple Portfolios MF-AGG 813'900 0.03 (67'000) 31.12.2011 Investment Advisor
Firm Name Analyst Recommendation Weighting Change Target Price Date Date
KT Zmico Securities CHALIE KUEYEN buy 5 M 167 12 month 16.03.2012
Bualuang Securities SUWAT BUMRUNGCHARTUDOM buy 5 M 157 12 month 16.03.2012
BNP Paribas Equity Research WANNAPPA ASAVATEVAVITH buy 5 M 155 12 month 14.03.2012
Trinity Securities Co Ltd NUTTACHART MEKMASIN buy 5 M 164 Not Provided 12.03.2012
Kim Eng Securities WORAPHON WIROONSRI hold 3 M 135 Not Provided 09.03.2012
EVA Dimensions TEAM COVERAGE buy 5 U #N/A N/A Not Provided 09.03.2012
DBS Vickers SUGITTRA KONGKHAJORNKIDSUK buy 5 M 167 12 month 29.02.2012
Goldman Sachs MELISSA KUANG Buy/Neutral 5 M 178 12 month 28.02.2012
Standard Chartered KRISHNA GUHA outperform 5 M 156 12 month 24.02.2012
Krungsri Securities TANADECH RUNGSRITHANANON buy 5 M 143 Not Provided 24.02.2012
HSBC XIUSHI CAI overweight 5 M 178 Not Provided 23.02.2012
Asia Plus Securities USANEE LIURUT buy 5 M 159 12 month 22.02.2012
Finansia Syrus Securities PCL SUNANTA VASAPINYOKUL buy 5 M 150 Not Provided 22.02.2012
CLSA Asia Pacific Markets TIM TAYLOR outperform 5 M 149 Not Provided 22.02.2012
Deutsche Bank PEACH PATHARAVANAKUL buy 5 U 165 12 month 21.02.2012
KGI Securities THANINEE SATIRAREUNGCHAI outperform 5 M 176 Not Provided 21.02.2012
Nomura ANAND PATHMAKANTHAN neutral 3 M 157 Not Provided 21.02.2012
Thanachart Securities PCL SARACHADA SORNSONG buy 5 M 165 12 month 21.02.2012
SCB Securities Co. Ltd. KITTIMA SATTAYAPAN buy 5 M 157 Not Provided 14.02.2012
IV Global SIRIANONT SRIKUREJA buy 5 M 171 Not Provided 14.02.2012
CIMB MONCHAI JATURANPINYO outperform 5 M 161 12 month 13.02.2012
OSK (Asia) Securities KEITH WEE buy 5 M 177 12 month 13.02.2012
JPMorgan ANNE JIRAJARIYAVECH overweight 5 M 170 9 month 07.02.2012
Macquarie PASSAKORN LINMANEECHOTE outperform 5 M 166 12 month 06.02.2012
RBS MARCIN SPIEWAK buy 5 M 163 12 month 01.02.2012
AIRA SECURITIES CHITRADA LEKHRAPHAN buy 5 M 140 Not Provided 01.02.2012
Globlex Securities Co Ltd WILASINEE BOONMASUNGSONG buy 5 M 155 Not Provided 30.01.2012
Country Group Securities PCL CHAIYOT JIWANGKUL long-term buy 5 M 141 12 month 25.01.2012
Capital Nomura Securities PRAPHARAS NONTHAPIBOON buy 5 M #N/A N/A Not Provided 11.01.2012
Phillip Securities SASIKORN CHAROENSUWAN overweight 5 D 164 Not Provided 11.01.2012
Daiwa Securities Capital Markets Co. SRIKANTH VADLAMANI buy 5 U 165 Not Provided 05.12.2011
UOB Kay Hian THANANCHAI JITTANOON buy 5 M 169 Not Provided 30.11.2011
KTB Securities Thailand Co Ltd SARANRAT PANTHACHOTIRAT buy 5 M 137 Not Provided 01.11.2011
Holdings By:
Kasikornbank PCL ee
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: [email protected] |