Professional Documents
Culture Documents
Earnings Review - KTC - T SA - 6P
Earnings Review - KTC - T SA - 6P
Earnings Review - KTC - T SA - 6P
Analyst
Korakot Sawetkruttamat
Korakot.sa@kasikornsecurities.com
22 January 2024
Kasikorn Securities Public Company Limited
Balance sheet (Btm) 4Q22A 1Q23A 2Q23A 3Q23A 4Q23A QoQ, % YoY, % Comment
Gross loans 104,194 103,312 105,589 106,701 112,346 5% 8% 3% above
Accumulated provisions 8,792 8,934 9,225 9,469 9,763 3% 11%
Net loans & accrued 95,402 94,378 96,364 97,232 102,583 6% 8%
Cash 2,182 1,705 1,855 2,744 5,344 95% 145%
Fixed assets 348 348 348 378 421 11% 21%
Goodwill & intangible assets 814 758 899 867 894 3% 10%
Other assets 3,048 3,028 3,077 3,356 3,570 6% 17%
Total assets 101,796 100,220 102,545 104,578 112,814 8% 11%
Short term borrowings 14,980 16,521 16,168 13,196 17,585 33% 17%
Long term borrowings 46,992 43,026 47,183 48,517 44,833 -8% -5%
Other liabilities 8,248 7,231 6,917 8,749 14,551 66% 76%
Minority interest 223 217 212 193 164 -15% -26%
Shareholders' funds 31,353 33,225 32,066 33,922 35,682 5% 14%
NPLs 1,846 1,932 2,129 2,482 2,439 -2% 32% 10% below
Ratios (%, ann) 4Q22A 1Q23A 2Q23A 3Q23A 4Q23A QoQ, ppt YoY, ppt Comment
Yield on IEAs 12.07 11.62 12.10 12.30 12.06 (0.24) (0.01) 14bps below
Cost of funds (IBLs) 2.53 2.57 2.70 2.82 2.94 0.11 0.41 11bps above
Net interest spread 9.54 9.04 9.40 9.48 9.13 (0.36) (0.41)
Net interest margin 10.57 10.11 10.52 10.64 10.40 (0.24) (0.17) 16bps below
Cost/income 39 35 37 37 39 2 0 In line
ROA 6.81 7.41 7.12 7.17 6.48 (0.69) (0.33)
Avg assets/avg SHF (x) 3.2 3.1 3.1 3.1 3.1 (0.0) (0.1)
ROE 21.8 23.2 22.1 22.5 20.2 (2.3) (1.6)
NPLs/loans 1.8 1.9 2.0 2.3 2.2 (0.2) 0.4 30bps below
Reserve coverage 476 462 433 382 400 19 (76) 43ppt above
Credit cost (bps) 600 527 551 557 589 32 (11) 19bps above
Source: Company data, KS Research
34.0 7.5
+2SD = 28.51 +2SD = 6.43
29.0 6.5
+1SD = 23.78 +1SD = 5.43
24.0 5.5
MEAN = 19.05 MEAN = 4.44
19.0 4.5
-1SD = 14.32 -1SD = 3.45
14.0 3.5
-2SD = 9.59
-2SD = 2.45
9.0 2.5
4.0 1.5
Jun-18
May-21
Jun-23
Sep-19
Jan-18
Aug-22
Jan-23
Nov-23
Nov-18
Feb-20
Oct-21
Jun-18
Jul-20
Mar-22
Jan-18
Dec-20
Nov-18
Jan-23
Jun-23
Nov-23
Oct-21
Aug-22
Feb-20
Jul-20
Dec-20
May-21
Apr-19
Sep-19
Apr-19
Mar-22