Documente Academic
Documente Profesional
Documente Cultură
Strategy Snapshot
140
120
Last week, consensus turned positive on its earnings forecasts for Thai-listed
100
SET 2014
SET 2015
Jun-15
Apr-15
May-15
Jan-15
Feb-15
Mar-15
Dec-14
Oct-14
Nov-14
Sep-14
Jul-14
Aug-14
Jun-14
Apr-14
May-14
Jan-14
Feb-14
Mar-14
80
SET 2016
The implied SET Index target was raised slightly, from 1 , 6 88. 80 to 1 , 6 90. 79
32.0%
(+0.12% WoW) on the back of the improved outlooks for the Transportation (AOT,
BTSGIF, BECL) and Petrochemical (PTTGC) sectors. However, consensus cut its
forecasts for the Entertainment (MCOT, MONO, RS, BEC) and Banking (LHBANK,
BAY, KKP, KBANK, TCAP) sectors.
31.0%
Among the stocks that consensus viewed more bullishly both in terms of earnings
EPS
Growth
EPS
101.0
33.0%
32.2%
31.6%
100.0
31.2%
100.12
30.6%
99.62
99.0
30.8%
99.37
98.86
99.05
98.0
30.0%
29.0%
-4W
-3W
companies in 2015, with a slight upward revision of 0.19% WoW to Bt99.05 per
share from Bt98.86. As a result, 2015E EPS growth rose to 30.8% from 30. 6% in
the previous week mainly due to upgrades of the Hotel (ERW, CENTEL), Property
(WHA, AMATA, PYLON, CPN, ANAN, HEMRAJ) and Construction Services (BJCHI)
sectors. Meanwhile, estimated earnings of the Entertainment (MONO, MCOT, WORK,
RS, BEC) and Food (CPF, CFRESH, TUF, SAPPE) sectors were revised down.
-2W
EPS
-1W
12-Jun
EPS Growth
1,600
Earnings Revisions
1,400
1,200
1,000
Last week (8- 12 June), the overall earnings trend for Thai-listed companies was
+1 SD From avg
discount from
Implied SET
Index Target
SET Index
positive, with earnings forecasts for 2015 rising by 0.19% to Bt99.05 per share from
Bt98.86 in the previous week. As a result, 2 0 1 5 E EPS growth rose to 30.8% from
30.6% (Fig 1).
800
-1 SD From avg
discount from
Implied SET
Index Target
600
400
200
Jan-09
Jan-10
Jan-11
Jan-12
2015E earnings for the Hotel, Property and Construction Services sectors were
Jan-13
Jan-14
Jan-15
Remark: Implied SET index target derived from target prices estimated
by consensus, from a total 149 firms in our universe.
viewed more positively last week. In the Hotel sector, CENTELs estimated earnings
were raised again (+0.90% WoW) along with ERWs (+0.93% WoW). Meanwhile,
the Property sector was led higher by WHA, AMATA, PYLON, CPN, ANAN, HEMRAJ,
while in the Construction Services sector, BJCHI (+1.35% WoW) paced the improved
view (Figs 3,5).
Looking at individual stocks, TRUE, MEGA, BJC and TRUEIF all saw upward revisions
Analyst (s)
Auayporn Meesiln
Auayporn.m@kasikornsecurities.com
16 June 2015
and Food sectors. The outlook for the Entertainment sector was pulled down by
MONO (its expected earnings reversed from a gain to a loss), RS and BEC, while in
the Food sector the bearish sentiment was focused on CPF, CFRESH, TUF, SAPPE
(Figs 3, 5).
Looking at individual stocks, THAI, ESSO, JMART and TICON all saw downward
Kasikorn Securities Public Company Limited may be the issuer of structured notes on the securities which are the constituents of SET50 index.
Please refer to the important disclosures and disclaimers at the end of this document. This publication is intended for the benefits of non-institutional clients of Kasikorn Securities pcl.
the implied SET Index target (orange line). Under normal market conditions, the
SET Index trades at an average discount (grey line), or slightly under or above the
line. It has risen to the upper bound (+1SD) when investors have viewed the market
optimistically and slumped to the lower bound (-1SD) when they have viewed it
pessimistically.
The SET Index closed at 1,508.23 on Friday, or 6.52% above the average discount
line (1,415.86) (Fig 2). We thus see limited downside for stock prices from the
average discount line and do not expect the index to fall to the lower bound (-1SD),
or 1,228.11pts. We can see this on the first page (Strategy Snapshot, Pic 3).
Target prices for the Transportation and Petrochemical sectors were all raised. The
improved outlook for the Transportation sector was driven by AOT, BTSGIF and
BECL. Meanwhile, in the Petrochemical sector, PTTGC paced the upward revisions
(Figs 3, 5).
Looking at individual stocks, WORK, BJCHI, SVI, TISCO, PTT and ASP all saw their
Entertainment and Banking. The Entertainment sector was pulled down by MCOT,
MONO, RS and BEC, while the Banking sectors downward revision was centered on
LHBANK, BAY, KKP, KBANK and TCAP (Figs 3, 5).
In terms of individual stocks, SIM, CFRESH, JMART and PSL stood out with target-
week. AOTs target price increased 2.75% WoW (from Bt324.21 to Bt333.13), while its earnings were
raised 0.43% WoW. Meanwhile, BJCHIs target price was raised by 2.25% (from Bt8.99 to Bt9.19)
and earnings by 1.35% (Fig 6).
SVI and ASP. Their fair prices were revised up by 1.97% and 1.23%, respectively (Fig 6).
of both target prices and earnings from the previous week (Fig 6).
In conclusion, this week we see the most positive momentum in AOT and BJCHI, and the
most negative momentum in MCOT, MONO, RS, BEC, CFRESH and JMART.
16 June 2015
SET
Mar-15
Apr-15
May-15
12-Jun
EPS
101.38
100.47
99.37
-1.25
-0.90
-1.09
SET
22-May
29-May
5-Jun
12-Jun
EPS
99.62
99.37
98.86
% WoW Change
-0.50
-0.25
-0.51
% MTD Change
Date
SET Index
SET Target
Upside
99.05
8-Jun-15
1508.28
1688.80
11.97%
-0.32
12-Jun-15
1508.23
1690.79
12.10%
Date
Upper
Average
Lower
99.05
8-Jun-15
1601.73
1414.20
1226.67
0.19
12-Jun-15
1603.61
1415.86
1228.11
P ric e
Ea rning
MoM
TRANS
2.81%
HOT
2.79%
CONMT
1.63%
PETRO
1.52%
ENERG
0.89%
ETRON
0.70%
FIN
0.43%
COMUN
0.29%
HELTH
0.23%
STEEL
0.00%
COM
- 0.09%
FOOD
- 0.55%
HHOLD
- 0.79%
PROP
- 1.18%
AUTO
- 1.45%
INS
- 2.17%
BANK
- 2.61%
CONS
- 2.85%
AGRI
- 3.62%
ENTER
- 6.85%
WoW
HOT
PROP
CONS
PETRO
COMUN
AGRI
CONMT
ETRON
FIN
HELTH
HHOLD
INS
STEEL
ENERG
COM
AUTO
BANK
TRANS
FOOD
ENTER
0.90%
0.54%
0.16%
0.13%
0.09%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
- 0.16%
- 0.21%
- 0.39%
- 0.39%
- 0.95%
- 1.74%
- 2.70%
EPS %chg
1.0%
MoM
HOT
CONS
ENERG
FIN
PETRO
HELTH
CONMT
COM
COMUN
AUTO
PROP
AGRI
ETRON
HHOLD
BANK
FOOD
INS
TRANS
ENTER
STEEL
5.03%
1.50%
0.94%
0.78%
0.64%
0.05%
0.01%
- 0.28%
- 0.69%
- 0.81%
- 1.03%
- 1.10%
- 1.21%
- 1.62%
- 1.62%
- 2.95%
- 3.08%
- 6.28%
- 11.33%
- 13.82%
HOT
PROP
CONS
COMUN
PETRO
ETRON
0.0%
CONMT
TP%chg
ENERG
COM
BANK
AUTO
-1.0%
-1.0%
0.0%
1.0%
5.60%
2.75%
2.25%
1.97%
1.44%
1.30%
1.23%
1.14%
1.07%
0.98%
0.87%
0.72%
0.69%
0.58%
0.56%
0.53%
0.43%
0.43%
0.12%
0.11%
MoM
TASCO
31.21%
RCL
12.82%
PYLON
10.71%
BTSGIF
9.51%
SVI
7.88%
WORK
6.21%
AOT
5.26%
ASK
5.26%
ROJNA
4.30%
STPI
3.86%
CENTEL
3.50%
BH
3.32%
MTLS
3.28%
PTT
2.63%
TOP
2.52%
TTCL
2.51%
BJCHI
2.25%
PTTGC
2.14%
KTC
2.12%
THCOM
2.05%
WoW
MCOT
- 21.26%
SIM
- 12.30%
CFRESH
- 6.84%
LHBANK
- 5.79%
JMART
- 5.00%
MONO
- 4.27%
RS
- 3.80%
PSL
- 3.19%
CBG
- 2.93%
SCCC
- 2.62%
HMPRO
- 2.24%
BAY
- 1.53%
KKP
- 1.09%
TUF
- 1.01%
BEC
- 1.00%
GLOBAL
- 0.94%
CPF
- 0.87%
KBANK
- 0.87%
QH
- 0.84%
TCAP
- 0.73%
Ea rning
MoM
MCOT
- 26.95%
SRICHA
- 19.14%
MONO
- 18.00%
LOXLEY
- 14.29%
SINGER
- 13.70%
MK
- 13.16%
BMCL
- 12.66%
SIM
- 12.30%
BEC
- 10.13%
BCH
- 9.52%
PS
- 8.67%
AIT
- 8.12%
CFRESH
- 6.84%
ITD
- 6.76%
RS
- 6.50%
NOK
- 5.71%
KTB
- 5.60%
TK
- 5.56%
JMART
- 5.00%
STEC
- 4.94%
WoW
WHA
TRUE
AMATA
PYLON
BJCHI
MEGA
BJC
TRUEIF
ERW
CENTEL
IVL
CPN
ANAN
BCP
AOT
HEMRAJ
BANPU
ROBINS
PTT
THCOM
MoM
12.16%
3.93%
3.18%
1.87%
1.35%
1.30%
1.23%
1.07%
0.93%
0.90%
0.84%
0.74%
0.53%
0.45%
0.43%
0.32%
0.29%
0.10%
0.08%
0.05%
TK
STPI
IRPC
WHA
TASCO
AMATA
CENTEL
SF
CBG
KTC
SAMTEL
SPCG
AIT
BA
HEMRAJ
IFEC
BH
GUNKUL
CPN
TOP
16.27%
11.53%
10.70%
9.93%
9.05%
5.93%
5.72%
5.17%
3.73%
3.43%
2.93%
2.42%
2.11%
2.02%
1.95%
1.92%
1.90%
1.62%
1.49%
1.46%
WoW
MONO
- 121.43%
THAI
- 18.34%
ESSO
- 15.69%
MCOT
- 11.60%
JMART
- 8.48%
TICON
- 6.17%
CPF
- 4.60%
WORK
- 2.76%
RS
- 2.38%
CFRESH
- 1.98%
SAT
- 1.83%
BEC
- 1.82%
TUF
- 1.07%
KBANK
- 0.78%
CPALL
- 0.75%
SAPPE
- 0.74%
INTUCH
- 0.62%
TCAP
- 0.59%
AAV
- 0.53%
KTB
- 0.50%
MoM
PSL
- 1469.2%
MONO
- 105.17%
TTA
- 68.24%
MCOT
- 25.89%
THAI
- 24.51%
NOK
- 19.51%
TMT
- 13.82%
ROJNA
- 10.83%
BEC
- 10.67%
SINGER
- 10.67%
RCL
- 8.74%
GRAMMY
- 8.11%
ESSO
- 7.99%
DCC
- 7.39%
JMART
- 7.31%
BCH
- 6.93%
MODERN
- 6.45%
WORK
- 6.25%
CPF
- 6.25%
RS
- 6.16%
16 June 2015
Stock
SIM
LHBANK
PSL
SCCC
BAY
GLOBAL
QH
SIRI
TMB
MEGA
PS
AMATA
SPCG
BTS
DTAC
GFPT
EPS
0.00%
0.00%
0.00%
1.07%
0.05%
3.93%
0.45%
0.29%
0.90%
0.93%
0.84%
0.74%
12.16%
1.87%
0.53%
Stock
AOT
BJCHI
PTT
Target
TP
2.75%
2.25%
1.30%
EPS
0.32%
1.23%
0.10%
TP
Stock
MCOT
CFRESH
JMART
MONO
RS
CBG
HMPRO
KKP
TUF
BEC
EPS
-4.60%
-0.78%
-0.59%
-0.41%
-0.37%
-0.50%
-0.74%
-0.16%
-0.53%
Stock
WORK
SVI
TISCO
ASP
CHG
MTLS
BTSGIF
PTTGC
AP
STANLY
EPS
0.00%
-0.75%
0.00%
0.00%
-0.09%
-1.83%
-0.62%
-15.69%
-6.17%
-18.34%
16 June 2015
5 - Jun- 15 12 - Jun- 15
1.17
1.17
1.17
1.17
1.53
1.53
15.67
15.67
1.81
1.77
1.58
1.58
0.74
0.74
2.42
2.41
19.32
19.29
20.32
20.16
16.26
16.20
5.79
5.78
4.02
4.01
4.38
4.36
2.54
2.54
2.38
2.37
0.21
0.21
0.09
0.09
0.94
0.94
9.88
9.88
2.04
2.05
1.38
1.40
1.55
1.55
1.46
1.45
1.03
1.03
0.99
0.99
1.22
1.22
0.12
0.12
0.77
0.78
0.25
0.25
0.29
0.29
0.31
0.31
0.19
0.19
1.61
1.61
13.59
13.59
4.41
4.41
5.30
5.26
0.84
0.85
3.53
3.53
1.72
1.72
2.03
2.03
1.40
1.40
0.79
0.72
0.42
0.42
0.18
0.18
0.18
0.19
4.61
4.61
33.46
33.46
23.69
23.69
0.96
0.96
0.19
0.19
0.33
0.33
0.77
0.77
0.74
0.75
3.02
3.02
1.94
1.94
1.29
1.29
0.92
0.92
0.86
0.86
0.85
0.85
0.16
0.16
% MO M
- 13.88
- 13.88
- 1.05
0.00
0.00
0.00
- 3.28
- 1.82
- 1.02
- 2.24
- 0.59
0.03
0.50
- 0.11
- 0.59
- 4.45
- 4.98
- 4.21
0.02
- 0.71
0.69
- 0.58
- 5.67
1.39
- 10.67
- 2.66
0.91
- 3.88
0.00
0.00
- 1.02
- 8.28
- 2.63
- 0.74
- 0.03
- 1.05
- 0.56
0.00
2.11
- 1.26
0.20
1.08
- 7.06
- 2.98
- 7.33
- 5.32
0.38
- 0.08
- 0.44
29.57
- 7.39
0.00
0.72
- 3.26
- 7.37
12.50
- 1.00
- 6.22
- 2.95
- 3.73
0.00
2 0 16
1.33
1.33
1.73
18.73
1.98
1.77
0.80
2.71
21.01
22.71
17.98
6.31
4.88
4.78
3.02
2.66
0.25
0.10
1.12
11.12
2.44
1.63
1.95
1.82
1.16
1.18
1.46
0.16
0.96
0.31
0.33
0.34
0.23
1.85
15.27
4.73
6.02
0.97
3.19
1.91
2.31
1.58
0.86
0.58
0.19
0.28
5.02
36.35
25.73
1.07
0.21
0.38
0.84
0.89
2.66
1.78
2.03
1.06
0.95
1.00
0.19
% Y oY
13.64
13.64
13.10
19.49
11.39
11.82
8.01
12.36
8.91
12.65
10.96
9.20
21.71
9.62
18.88
12.24
20.00
10.99
19.48
12.57
19.06
16.63
26.05
25.41
12.33
19.41
19.82
29.84
22.82
24.00
12.76
8.71
21.62
14.89
12.37
7.30
14.40
14.29
- 9.45
11.21
13.79
12.83
18.95
37.35
9.60
49.19
8.89
8.65
8.61
11.31
13.30
16.06
9.45
17.69
- 11.67
- 7.86
57.65
15.78
10.63
17.63
19.50
16 June 2015
2 2 - Ma y- 15 2 9 - Ma y- 15
3.10
3.10
30.98
31.09
7.94
7.96
14.68
14.50
6.00
5.98
4.95
4.94
4.57
4.48
3.89
3.89
1.44
1.38
2.48
2.48
0.48
0.48
0.68
0.68
0.88
0.88
0.83
0.83
0.75
0.75
0.08
0.08
0.26
0.26
0.48
0.48
2.12
2.11
0.73
0.65
0.64
0.64
1.46
1.45
0.55
0.55
0.18
0.18
0.06
0.07
- 0.80
- 0.80
2.36
2.35
5.22
5.22
3.93
3.93
3.17
3.10
1.08
1.08
0.33
0.33
1.14
1.15
10.51
10.51
8.06
8.06
2.47
2.47
2.23
2.23
1.18
1.19
0.51
0.51
0.35
0.35
0.46
0.46
0.41
0.41
1.23
1.23
1.32
1.32
3.73
3.73
2.59
2.59
2.11
2.07
1.32
1.33
1.54
1.54
0.39
0.39
1.42
1.42
1.26
1.26
0.80
0.80
1.02
1.02
1.01
1.01
0.44
0.44
0.39
0.39
1.42
1.42
1.26
1.26
0.80
0.80
5 - Jun- 15 12 - Jun - 15
3.11
3.11
31.26
31.29
8.00
7.97
14.46
14.46
6.08
6.08
4.94
4.94
4.48
4.48
3.81
3.82
1.38
1.39
2.54
2.54
0.48
0.40
0.69
0.69
0.85
0.85
0.83
0.83
0.75
0.75
0.08
0.08
0.27
0.27
0.46
0.45
2.04
2.00
0.61
0.54
0.62
0.60
1.46
1.46
0.55
0.53
0.18
0.18
0.01
0.00
- 0.80
- 0.80
2.33
2.33
5.18
5.18
3.93
3.93
3.10
3.10
1.08
1.08
0.32
0.32
1.15
1.15
10.51
10.51
8.12
8.12
2.47
2.47
2.23
2.23
1.19
1.19
0.59
0.59
0.35
0.35
0.46
0.46
0.41
0.41
1.23
1.21
1.31
1.29
3.73
3.73
2.59
2.59
2.07
2.07
1.37
1.31
1.49
1.48
0.37
0.37
1.42
1.42
1.26
1.26
0.80
0.80
0.99
0.99
1.01
0.99
0.44
0.44
0.37
0.37
1.42
1.42
1.26
1.26
0.80
0.80
% MO M
1.12
1.59
0.46
- 2.65
1.42
2.45
- 2.07
- 0.78
- 3.89
2.63
9.13
3.77
- 2.95
- 0.60
0.00
1.35
8.47
- 11.01
- 11.62
- 22.82
- 3.59
0.55
- 7.77
0.00
- 75.86
- 8.11
- 1.76
- 1.39
- 1.03
- 3.19
0.00
- 3.30
- 9.53
0.00
3.26
0.00
0.00
- 50.19
- 1.17
0.00
0.00
0.00
- 1.69
- 2.97
0.00
- 0.12
0.29
- 3.11
- 4.48
- 5.13
3.95
0.08
0.00
0.81
0.00
0.12
0.00
3.21
- 1.92
- 12.60
2 0 16
3.55
35.39
9.24
15.83
6.10
5.30
5.25
4.01
1.94
2.87
0.48
1.21
1.02
1.37
0.72
0.08
0.35
0.53
2.15
0.60
0.96
1.69
0.68
0.18
0.09
- 0.53
2.57
5.64
4.44
3.42
0.83
0.42
1.33
11.53
9.15
2.80
2.28
1.60
0.81
0.42
0.51
0.52
1.44
1.50
3.33
2.96
2.16
1.68
1.80
0.43
1.67
1.48
0.85
1.17
1.02
0.51
0.65
5.23
0.06
0.27
% Y oY
14.39
13.09
15.98
9.50
0.44
7.33
16.97
5.00
39.65
13.00
18.36
76.31
19.20
64.83
- 3.88
5.33
30.86
19.07
7.25
10.54
59.50
15.25
27.77
- 0.56
3033.33
- 165.88
10.00
8.80
12.98
10.26
- 23.15
31.06
15.47
9.70
12.73
13.59
2.47
34.12
37.10
18.57
11.52
28.43
18.91
16.09
- 10.57
14.04
4.29
28.94
21.24
15.68
18.14
17.53
6.92
17.61
2.53
17.30
75.95
268.74
- 94.90
- 66.67
16 June 2015
2 2 - Ma y- 15 2 9 - Ma y- 15
0.27
0.27
0.62
0.62
0.21
0.21
0.21
0.21
0.49
0.50
1.21
1.21
0.11
0.11
2.13
2.13
2.62
2.61
0.74
0.74
3.48
3.48
6.05
1.08
0.61
3.08
2.81
1.93
1.89
1.13
0.16
1.19
0.91
0.63
0.58
0.48
0.62
0.48
0.40
0.35
0.39
0.31
0.22
0.94
0.94
0.54
10.68
0.68
3.73
0.92
0.94
0.77
0.99
0.80
0.38
- 0.04
0.20
- 0.03
- 0.77
6.05
1.08
0.61
3.04
2.81
1.93
1.88
1.16
0.16
1.19
0.91
0.62
0.58
0.43
0.62
0.45
0.40
0.35
0.39
0.31
0.22
0.94
0.94
0.52
10.73
0.68
3.73
0.92
0.30
0.77
1.01
0.80
0.38
- 0.04
0.20
- 0.03
- 0.77
5 - Jun- 15 12 - Jun- 15
0.26
0.26
0.58
0.58
0.21
0.21
0.21
0.21
0.50
0.51
1.23
1.24
0.11
0.11
2.12
2.12
2.60
2.60
0.75
0.75
3.49
3.49
6.07
1.07
0.60
3.03
2.80
1.91
1.89
1.15
0.15
1.20
0.91
0.62
0.61
0.43
0.59
0.45
0.40
0.35
0.38
0.31
0.22
0.94
0.94
0.51
10.78
0.68
3.72
0.92
0.30
0.70
1.01
0.80
0.38
- 0.18
0.20
- 0.03
- 0.81
6.07
1.08
0.61
3.03
2.80
1.91
1.91
1.08
0.17
1.23
0.91
0.62
0.61
0.43
0.60
0.45
0.40
0.35
0.38
0.31
0.22
0.94
0.94
0.51
10.82
0.68
3.72
0.92
0.30
0.70
1.01
0.80
0.38
- 0.18
0.20
- 0.03
- 0.96
% MO M
- 5.24
- 6.45
- 2.36
- 7.83
5.59
7.06
- 2.73
- 3.02
- 3.41
1.08
0.03
2 0 16
0.51
0.64
0.26
0.82
0.62
1.47
0.16
2.77
3.44
0.88
4.02
% Y oY
93.87
10.34
25.60
286.79
22.92
18.72
49.07
30.87
32.27
17.07
14.97
0.31
- 1.48
- 2.48
- 5.61
- 2.84
- 0.88
0.75
- 0.69
- 1.33
- 8.36
0.89
- 5.61
5.17
- 10.83
- 5.32
- 5.62
- 0.74
- 1.70
1.62
1.63
- 5.70
- 13.82
- 13.82
- 5.54
0.89
0.00
0.11
- 26.01
- 68.24
0.00
5.77
0.00
1.07
- 205.95
0.00
- 3.85
0.12
6.84
1.37
0.68
3.38
2.84
2.09
2.21
1.07
0.20
1.45
0.98
0.72
0.70
0.42
0.67
0.48
0.45
0.40
0.49
0.33
0.24
1.10
1.10
0.69
12.58
0.71
3.91
1.38
0.60
0.74
1.36
0.91
0.43
0.15
0.21
- 0.01
1.13
12.61
27.42
12.01
11.49
1.25
9.58
16.05
- 1.02
19.28
17.84
8.61
16.08
15.25
- 1.40
12.04
4.86
12.50
13.83
30.08
4.79
12.56
17.11
17.11
36.87
16.26
3.51
4.97
50.98
103.03
5.29
35.32
13.33
13.30
- 16.29
7.18
148.15
18.53
16 June 2015
5 - Jun- 15 12 - Jun- 15
15.18
15.16
15.18
15.16
19.38
19.42
232.20
233.50
21.43
21.43
15.90
15.90
8.85
8.85
27.70
27.51
205.79
205.10
246.57
244.44
189.23
188.29
48.05
48.74
41.33
40.88
36.84
36.57
36.72
36.16
22.39
22.28
2.89
2.87
1.52
1.43
27.79
27.79
228.26
228.42
55.01
55.25
41.74
42.03
59.35
59.35
49.31
49.52
14.13
14.13
17.39
17.39
37.30
37.30
4.57
4.57
21.85
21.74
10.63
10.53
8.52
8.33
7.50
7.50
4.20
4.20
34.62
34.58
257.33
257.33
95.68
95.58
95.68
95.68
13.88
13.88
38.44
38.44
35.92
35.92
49.34
49.34
28.60
28.60
12.50
11.88
7.11
7.11
2.83
2.48
12.25
12.25
80.94
80.79
577.09
577.77
413.33
402.50
22.70
22.70
3.91
3.91
5.35
5.35
17.32
17.37
8.99
9.19
28.87
28.87
23.28
23.28
46.00
46.00
24.75
24.75
13.29
13.29
29.98
30.14
8.33
8.33
% MO M
- 11.44
- 11.44
- 1.64
- 3.78
1.52
1.40
- 1.94
- 2.21
- 1.47
- 3.05
- 1.05
0.04
- 0.80
- 0.40
- 1.03
- 5.88
- 1.37
- 0.46
0.27
- 1.97
- 1.14
- 1.98
- 3.46
4.78
- 13.70
0.19
0.33
1.60
- 5.51
- 1.98
- 5.22
- 18.48
- 14.29
0.10
0.09
- 0.10
- 0.19
0.89
- 8.12
- 1.36
2.05
- 2.56
- 16.49
- 1.39
- 13.53
2.02
2.03
1.28
- 2.68
46.93
- 1.39
0.00
- 5.09
- 1.60
- 24.03
3.86
2.51
- 10.58
1.04
- 4.50
- 8.65
16 June 2015
15 - Ma y- 15 2 2 - Ma y- 15 2 9 - Ma y- 15
43.10
43.13
43.23
375.15
375.50
377.68
127.60
126.70
126.92
173.82
174.16
173.81
89.95
89.95
89.95
56.66
58.17
58.13
64.82
64.82
64.91
37.69
37.94
37.94
31.25
31.04
30.69
32.90
32.90
32.70
6.18
6.18
6.18
30.27
30.27
30.08
16.73
16.73
16.73
24.64
24.64
24.64
12.63
12.63
12.63
3.31
3.31
3.31
4.54
4.60
4.60
14.73
14.06
14.05
42.91
38.63
38.66
16.21
15.77
15.17
38.56
38.56
40.47
35.49
35.49
35.59
18.77
17.91
18.30
5.55
5.42
5.42
5.28
5.28
4.94
17.47
17.47
17.47
33.07
32.99
33.00
74.64
74.64
74.64
54.75
54.70
54.50
45.47
45.06
45.06
10.40
10.40
10.40
4.52
4.49
4.58
21.10
21.31
21.24
133.40
133.40
133.40
107.44
111.44
109.71
26.00
26.00
26.00
27.92
27.92
27.92
44.65
44.67
44.67
12.60
12.60
12.13
4.09
4.08
4.08
5.43
5.43
5.43
20.32
20.78
20.78
27.23
27.39
27.28
24.52
24.08
24.08
85.38
85.38
85.38
67.46
67.46
67.46
24.96
24.75
24.75
29.79
30.45
29.98
35.90
35.90
35.90
5.48
5.47
5.47
42.52
44.02
44.02
35.60
35.60
35.79
12.00
12.00
12.00
24.34
24.34
24.34
11.70
11.70
11.70
17.04
17.07
17.10
22.47
22.47
22.49
158.00
161.00
162.11
2.08
2.08
2.08
8.08
7.60
7.53
5 - Jun- 15 12 - Jun- 15
43.29
43.49
380.05
385.00
126.48
125.85
173.81
173.81
89.95
89.95
58.13
58.09
64.91
64.91
37.94
37.94
30.69
30.69
31.96
31.88
5.97
5.97
30.08
30.08
16.11
16.10
24.73
24.73
12.63
12.63
3.31
3.31
4.60
4.60
13.93
13.72
38.95
38.56
15.04
11.84
38.79
40.96
35.30
35.30
18.24
17.55
5.42
5.42
4.53
4.33
17.47
17.47
33.26
33.30
74.64
74.64
55.60
55.60
45.39
45.39
10.40
10.40
4.78
4.88
21.13
21.19
132.33
132.33
109.71
109.71
27.37
27.37
27.92
27.92
43.65
43.65
11.90
11.90
4.04
4.04
5.43
5.50
20.78
20.98
27.26
27.08
24.08
23.83
85.38
85.38
67.46
67.46
24.75
24.75
29.98
29.72
35.90
35.75
5.43
5.43
44.02
42.73
35.79
35.79
12.00
12.00
24.06
24.06
11.70
10.90
17.07
17.08
22.42
22.42
163.25
163.25
2.06
2.08
7.31
7.31
% MO M
0.03
- 8.65
1.04
- 1.60
- 0.32
0.00
2.53
0.14
0.95
- 3.49
- 5.26
- 11.82
- 0.06
- 2.71
0.38
0.00
1.66
- 6.77
1.55
- 12.86
- 7.24
0.58
3.09
- 5.27
- 4.73
- 11.50
3.17
0.00
4.97
1.55
- 0.18
0.00
- 0.45
5.80
- 1.37
2.12
2.76
0.00
- 2.45
- 15.00
- 1.22
0.00
0.27
2.28
- 1.89
0.00
- 1.20
0.51
1.49
- 1.37
- 1.00
3.53
0.11
0.00
- 0.47
0.21
4.46
- 0.51
5.97
- 0.68
16 June 2015
15 - Ma y- 15 2 2 - Ma y- 15 2 9 - Ma y- 15
8.68
8.68
8.61
11.63
11.63
11.15
3.21
3.21
3.21
15.60
15.60
15.60
17.55
17.73
17.73
39.63
40.13
40.13
5.54
5.54
5.54
44.84
43.90
43.87
54.33
53.06
53.01
17.93
17.93
17.93
46.76
47.09
47.09
68.64
69.31
69.31
26.28
26.28
26.28
9.55
9.50
9.49
35.37
34.03
33.23
25.35
25.05
24.75
21.41
21.41
21.27
56.75
56.84
56.84
18.04
18.03
18.03
3.75
3.75
3.80
20.54
20.69
20.69
8.23
8.26
8.26
10.50
10.45
10.47
8.25
8.25
8.25
8.79
8.79
9.16
8.97
8.97
9.93
3.80
3.80
3.30
3.77
3.77
3.85
3.96
3.93
3.91
4.56
4.56
4.56
4.40
4.37
4.37
2.14
2.10
2.11
10.75
10.75
10.75
10.75
10.75
10.75
16.45
16.46
16.63
316.48
318.88
322.75
10.08
10.08
10.73
43.49
43.49
43.49
16.10
15.18
15.18
16.40
15.50
15.63
11.70
11.70
13.20
25.78
25.78
25.97
19.25
19.29
19.29
6.01
6.01
5.98
11.36
11.26
11.26
11.00
11.00
11.21
1.82
1.80
1.59
13.42
13.42
13.42
5 - Jun- 15 12 - Jun- 15
8.61
8.61
11.15
11.15
3.21
3.21
15.60
15.60
18.04
18.04
41.01
41.01
5.54
5.54
43.87
43.87
53.01
53.01
17.93
17.93
47.23
47.48
69.61
70.11
26.28
26.28
9.44
9.44
32.47
32.31
24.39
24.39
20.90
20.90
57.06
57.06
17.78
17.78
3.80
3.80
20.69
20.60
8.27
8.32
10.42
10.42
8.25
8.25
9.16
9.16
9.93
9.93
3.30
3.30
3.81
3.81
3.83
3.80
4.40
4.40
4.40
4.45
2.08
2.07
10.75
10.75
10.75
10.75
16.69
16.92
324.21
333.13
10.94
11.03
43.49
43.54
15.18
15.18
15.63
15.63
13.20
13.20
25.97
25.97
19.30
19.30
5.98
5.97
11.26
10.90
11.20
11.17
1.59
1.59
13.42
13.42
% MO M
- 1.53
- 16.76
- 5.64
0.00
3.93
- 0.73
5.20
- 1.72
- 0.89
- 1.76
2.13
- 1.33
3.03
- 2.02
- 0.02
- 8.55
- 6.59
- 1.72
0.66
- 3.79
3.69
0.70
0.57
- 5.87
0.00
4.30
10.71
- 13.16
1.60
- 5.01
- 2.22
0.59
0.00
- 2.57
0.99
0.00
3.40
6.02
- 0.12
- 12.70
- 4.73
12.82
1.47
0.26
- 1.21
- 20.01
0.59
- 12.66
16 June 2015
10
General Disclaimer
This document is prepared by Kasikorn Securities Public Company Limited (KS). This document has been prepared for individual clients of KS only and must
not, either in whole or in part, be copied, photocopied or duplicated in any form or by any means or distributed to any other person. If you are not the
intended recipient you must not use or disclose the information in this research in any way. If you received it in error, please immediately notify KS by return
e-mail and delete the document. We do not guarantee the integrity of any e-mails or attached files and are not responsible for any changes made to them by
any other person.
This document, including information, data, statements, forecasts, analysis and projections contained herein, including any expression of opinion, is based on
public available information or information obtained from sources believed to be reliable, but KS does not make any representation or warranty on, assumes
no responsibilities for nor guarantees the accuracy, completeness, correctness or timeliness of such information. KS accepts no obligation to correct or update
the information or opinions in it. The statements or expressions of opinion herein were arrived at after due and careful consideration and they were based
upon such information or sources then, and in our opinion are fair and reasonable in the circumstances prevailing at the time. The information or expressions
of opinion contained herein are subject to change without notice.
Nothing in this document shall be construed as an offer or a solicitation of an offer to buy or sell any securities or products, or to engage in or refrain from
engaging in any transaction. In preparing this document, KS did not take into account your specific investment objectives, financial situation or particular
needs. This document is for your information only and is not to be taken in substitution for the exercise of your judgment. KS salespeople, traders and other
professionals may provide oral or written market commentary or trading strategies to our clients that reflect opinions which are contrary to the opinions
expressed in this document. Before making an investment decision on the basis of this document, you should obtain independent financial, legal or other
advice and consider the appropriateness of investment in light of your particular investment needs, objectives and financial circumstances. There are risks
involved in the investment in securities. KS accepts no liability whatsoever for any direct, indirect, consequential or other loss (including claim for loss of
profit) arising from any use of or reliance upon this document and/or further communication given in relation to this document.
Any valuations, opinions, estimates, forecasts, projections, ratings or risk assessments herein constitute a judgment as of the date of this document, and
there can be no assurance that future results or events will be consistent with any such valuations, opinions, estimates, forecasts, projections, ratings or risk
assessments. Any valuations, opinions, estimates, forecasts, projections, ratings or risk assessments described in this document were based upon a number
of estimates and assumptions and are inherently subject to significant uncertainties or contingencies. It can be expected that one or more of the estimates on
which the valuations, opinions, estimates, forecasts, projections, ratings or risk assessments were based will not materialize or will vary significantly from
actual results. Therefore, the inclusion of the valuations, opinions, estimates, forecasts, projections, ratings or risk assessments described herein is not to be
relied upon as a representation and/or warranty by KS (i) that such valuations, opinions, estimates, forecasts, projections, ratings or risk assessments or their
underlying assumptions will be achieved, or (ii) that there is an assurance that future results or events will be consistent with any such valuations, opinions,
estimates, forecasts, projections, ratings or risk assessments stated therein.
KS along with its affiliates and/or persons associated with it may from time to time have interests in the securities mentioned in this document. KS and its
associates, their directors and/or employees may have positions in, and may effect transactions in securities mentioned herein and may also perform or seek
to perform broking, investment banking, advisory and other securities services for companies mentioned in this document.
16 June 2015
11