Tuesday, November 26th, 2024

Plan B Media Q3 Earnings: Strong Growth and Bright Outlook for 2025







Plan B Media: In-depth Company Analysis and Stock Recommendations

Plan B Media: In-depth Company Analysis and Stock Recommendations

Broker Name: UOB Kay Hian

Date of Report: Thursday, 14 November 2024

Company Overview

Plan B Media (PLANB) is a leading provider in out-of-home (OOH) advertising media, offering a diverse array of media formats. The company also operates engagement marketing businesses that leverage its platform to enhance advertising reach.

Stock Data

GICS sector Communication Services
Bloomberg ticker PLANB TB
Shares issued (m) 4,289.6
Market cap (Btm) 33,887.6
Market cap (US\$m) 1,017.1
3-mth avg daily t’over (US\$m) 2.5
52-week high/low Bt9.20/Bt6.40

Company Results

Recommendation: BUY (Upgraded)

Share Price: Bt7.35

Target Price: Bt9.00

Upside: +31.30%

3Q24 Performance Review

Plan B Media (PLANB) reported 3Q24 earnings of Bt282m, marking an 8% increase year-on-year (yoy) and a 7% increase quarter-on-quarter (qoq). The revenue surged significantly both yoy and qoq, driven primarily by the engagement marketing segment. Despite the strong revenue performance, the gross profit margin dropped due to a lower margin from the engagement marketing revenue.

Key Financials

Year to 31 Dec (Btm) 3Q24 3Q23 2Q24 yoy chg (%) qoq chg (%)
Net turnover 2,553 2,141 2,221 19.3 15.0
Gross profit 691 654 710 5.5 (2.7)
EBIT 434 405 420 7.0 3.2
EBITDA 1,070 1,012 1,049 5.8 2.0
Net profit 282 261 264 8.2 7.1
EPS 0.07 0.06 0.06 8.2 7.1
Core profit 282 261 264 8.2 7.1

The qoq earnings growth was attributed to robust top-line growth in both the OOH media and engagement businesses, and effective cost control resulting in an improved SG&A-to-sale ratio. However, the overall gross profit margin was pressured due to the low margin in the engagement business.

Revenue Analysis

PLANB reported 3Q24 revenue of Bt2.5b, marking a 19% yoy and 15% qoq increase. The significant increase was driven by the engagement marketing segment, which reported revenue of Bt723m, a 46% yoy and 80% qoq increase. This surge was primarily due to the recognition of Bt427m from managing the broadcasting rights for the 2024 Paris Olympic Games. Despite this, revenue growth from the boxing segment only decreased slightly yoy.

Key Financial Metrics

Year to 31 Dec (Btm) 2022 2023 2024F 2025F 2026F
Net turnover 6,590 8,365 9,254 9,296 9,529
EBITDA 3,502 3,861 4,287 4,691 5,085
Operating profit 1,095 1,470 1,635 1,728 1,800
Net profit (rep./act.) 703 911 1,077 1,151 1,209
Net profit (adj.) 682 923 1,077 1,151 1,209
EPS (Bt) 0.2 0.2 0.3 0.3 0.3

Stock Impact and Future Outlook

Growth in 4Q24 Earnings: Despite an expected slight qoq revenue drop from the absence of Olympic Games revenue, revenue from OOH media is anticipated to rise due to seasonality and the upcoming stimulus policy. Additionally, boxing revenue is expected to increase thanks to a rise in international tourists.

Continued Growth in 2025: Despite a high utilisation rate that already exceeds pre-COVID-19 levels and a strong market share (over 70% of the domestic market), growth in media capacity and utilisation rate is still anticipated. Upcoming projects include adding more digital media, converting static media to digital, and positive sentiment for boxing due to stadium renovations and increased international tourists. Although there is expected weakness in the engagement business’s top-line due to the absence of broadcasting revenue, the total gross profit margin is still expected to rise.

Valuation and Recommendation

Recommendation: Upgraded to BUY with a 2025 target price of Bt9.00. The target price is based on DCF methodology. PLANB is favored for its market leadership and upcoming projects that will increase media capacity and utilisation rate. The recent share price correction is believed to have priced in the slower earnings growth momentum.

DCF Valuation

Business(es) Value (Btm) 40,762
Net Debt -2,194
Total Value (Btm) 38,568
Number of shares – basic (m) 4,290
Fair Value (Bt) 9.00

Environmental, Social, Governance (ESG)

CG Report: 5

SET ESG Rating: AA

Environmental

The company has established a standard framework for environmental management, complying with relevant laws, rules, regulations, and environmental agreements.

Social

PLANB has an Occupational Health and Safety (OHS) policy for all employees, contractors, suppliers, and relevant stakeholders. The Safety Committee and appointed Safety Officers oversee occupational health and safety at the company.

Governance

PLANB has established a business structure, management system, and governance framework that aligns with the good governance principles of the Stock Exchange of Thailand.


CapitaLand Investment in Advanced Talks to Acquire Stake in French Luxury Resort Chain Club Med

Date: 18 September 2024 Broker: Maybank Research Pte Ltd Advanced Negotiations for Club Med Stake CapitaLand Investment (CLI) is reportedly in advanced talks to acquire a minority stake in the French luxury resort chain,...

IHH Healthcare: Strategic Expansion and Sustainable Growth Across Key Markets

Date: 15 October 2024Broker: UOB Kay Hian Company Overview IHH Healthcare provides a wide range of healthcare services through hospitals, medical centers, clinics, and ancillary businesses. The company operates in multiple countries including Singapore,...

Sime Darby Property Exceeds Expectations: Earnings Beat, Sales Surge, and Upgraded to BUY

Comprehensive Analysis of Sime Darby Property – Maybank Investment Bank Report Comprehensive Analysis of Sime Darby Property November 21, 2024 – Prepared by Maybank Investment Bank Berhad Introduction The latest report from Maybank Investment...