Professional Documents
Culture Documents
Phan Tich PTI-final
Phan Tich PTI-final
c lp - T do - Hnh phc
S :
/ 2014/TT-LVS
BO CO
Phn tch c phiu Tng Cng ty C phn Bo him Bu in - PTI
Knh gi: - ng Ch tch HQT HimLam/ Ch tch HQT LVS
Phn I : Tm tt v Tng Cng ty C phn Bo him Bu in
-
STT
Tn c ng sng lp
Vn gp (ng)
T l
182.256.480.000
36,16% C ng sng lp
44.452.800.000
8,82% C ng sng lp
35.562.240.000
7,06% C ng sng lp
10.469.300.000
2,08% C ng sng lp
1
Phn tch c phiu Tng Cng ty C phn Bo him Bu in - PTI
Ghi ch
COKYVINA)
5
8.382.740.000
1,66% C ng sng lp
61.122.710.000
12,13% Chng
khon
VND l cng ty t
vn nim yt cho
PTI. Tr thnh c
ng ln ca PTI
t 30/10/2012.
25.893.410.000
C ng khc
135.817.410.000
26,95%
Tng cng
503.957.090.000
100%
a ch
T l gp
vn
Cng ty CP
Thng mi
Xng du Vit
Nam
Tng 3, s 157,
Trn Ph, Vn
Qun, H ng
66%/18
t ng
vn iu
l
Cng ty CP IBS
Vit Nam (IBS)
S 9, ngch 67,
Hong Vn Th,
Hong Mai, H
Ni
99%/20
t ng
vn iu
l (*)
a ch
Lnh vc kinh
doanh
T l gp vn
Cng ty CP Bt
Tng 5, L 18,
40%/180 t ng
2
Phn tch c phiu Tng Cng ty C phn Bo him Bu in - PTI
ng sn Bu
in
Khu th nh
Cng, H Ni
thu BS
vn iu l
Cng ty CP Vin
thng Tin hc
in t
270A L Thng
Kit, P 14, Q10,
TP HCM
Sn xut lp rp
thit b vin thng
in t tin hc
21,3%/30 t ng
vn iu l
Cng ty CP Bo
him Lanexang
S 13, ng
Suphanuvong, TP
Ving Chn, Lo
2010
2011
2012
2013 (*)
6T-2014
985.183 1.096.982
197.305
295.256
500.909
380.668
278.789
397.750
486.571
516.823
1.090.589
72.097
656.125
317.455
568.202
1.313.501
46.283
627.092
318.295
289.062
701.901
1.654.528
66.947
784.301
351.208
359.777
548.658
75.479
91.927
70
63.303
383.796
328.334
1.471.75
4 1.613.806
92.372
109.509
332.402
81.781
124.672
463.365
92.080
121.693
306.607
1.658.791
2.015.401
2.203.185
791.709
66.045
544.518
920.784
119.947
676.810
951.989
88.519
765.102
1.318.044
105.858
1.113.891
1.529.932
98.673
1.229.866
25.542
10.019
8.772
666.738
450.000
114.375
20.250
23.407
22.189
663.874
450.000
114.253
20.197
40.712
40.712
661.779
503.957
60.296
37.958
37.619
36.113
658.783
503.957
60.296
102.921
26.146
24.593
646.208
503.957
60.296
3
Phn tch c phiu Tng Cng ty C phn Bo him Bu in - PTI
LNST cha PP
Li ch ca c ng thiu s
Tng ngun vn
C- Kt qu kinh doanh
Tng Doanh thu
Li nhun sau thu
Kh nng thanh ton hin hnh
T s n
ROS
ROA
ROE
EPS
P (22/08/2014)
BV
P/B
71.429
67.663
3.288
5.741
1.471.75
4 1.613.806
58.242
4.311
54.562
955
39.254
899
1.658.791
2.015.401
2.203.185
838.075 1.221.995
1.589.096
77.501
70.666
65.077
D- Cc ch tiu ti chnh
1,24
1,19
1,15
54,47%
58,51%
59,84%
14,08%
8,70%
5,70%
5,27%
4,58%
3,98%
11,62%
10,62%
9,82%
1.722
1.570
1.291
1.636.928
54.819
759.223
39.334
1,00
67,27%
4,15%
2,98%
8,30%
1.088
1,08
70,63%
5,18%
1,86%
6,03%
780
10.600
12.823
0,83
30/06/2014
60.695.000.000
2013
60.695.000.000
Tin gi c k hn 1 nm tr ln
y thc danh mc u t
250.000.000
9.861.381.283
154.400.000.000
9.861.381.283
68.998.108.803
61.010.347.222
70.850.308.803
61.010.347.222
200.814.837.308
356.817.037.308
Ngun: Bo co ti chnh ca PTI
784.584.099.200
760.018.973.868
408.773.700.732
317.364.237.763
36.507.948.736
1.229.865.748.668
36.507.948.736
1.113.891.160.367
6
Phn tch c phiu Tng Cng ty C phn Bo him Bu in - PTI
1,589,0961,636,928
1,221,995
1,500,000
1,000,000
500,000
838,075
77,501
759,223
70,666
65,077
54,819
39,334
0
2010
2011
Doanh thu
2012
2013
6T-2014
6.19%
7.11%
21.06%
13.02%
6.57%
6.58%
80.78%
86.85%
80%
70%
60%
50%
40%
71.83%
30%
20%
10%
0%
2012
2013
6T-2014
7
Phn tch c phiu Tng Cng ty C phn Bo him Bu in - PTI
Doanh thu ca PTI ch yu l doanh thu t hot ng kinh doanh bo him v hot ng ny
ngy cng chim t trng cao trong c cu doanh thu. Trong hot ng kinh doanh bo him
th doanh thu t hot ng kinh doanh bo him gc chim ch yu, cn li l t hot ng
nhn ti bo him v nhng ti bo him.
Hin nay PTI ang cung cp cho khch hng c c nhn v t chc vi hn 100 sn phm bo
him thuc 4 nhm sn phm chnh gm: Bo him ti sn k thut, Bo him xe c gii, Bo
him hng hi v Bo him con ngi.
Doanh thu bn hng v cung cp dch v chnh l doanh thu t hot ng kinh doanh xng du
ca cng ty con l Cng ty c phn Xng du Vit Nam. T nm 2012 n nay th doanh thu
hot ng ny c xu hng gim v t trng so vi tng doanh thu ton cng ty gim dn.
Doanh thu hot ng ti chnh ch yu n t li tin gi ca cc khon tin gi ngn hn v
di hn ti cc ngn hng. Ngoi ra l cc khon tin c tc, li nhun c chia v doanh thu
t vic u t vo cc khon u t chng khon.
Vn ch s
hu
658.7
83
791.9
36
2.165.8
39
12.119.5
25
824.6
66
EPS
1.08
8
1.26
5
1.18
5
1.67
2
95
0
S c phiu lu
hnh
50.395.7
09
76.229.9
82
75.500.0
00
680.471.4
34
69.353.0
88
BV
13.07
2
10.38
9
28.68
7
17.81
0
11.89
1
Th gi
(22/08/2014)
10.60
0
11.50
0
15.90
0
42.80
0
9.70
0
8
Phn tch c phiu Tng Cng ty C phn Bo him Bu in - PTI
P/B
0,8
1
1,1
1
0,5
5
2,4
0
0,8
2
P/E
9,7
4
9,0
9
13,4
2
25,6
0
10,2
1
PVI
VNR
6.174.6
99
2.431.1
32
1.46
8
2.29
3
225.158.1
67
131.075.9
39
27.42
4
18.54
8
19.10
0
23.00
0
Trung bnh
0,7
0
1,2
4
0,87
13,0
1
10,0
3
10,92
9
Phn tch c phiu Tng Cng ty C phn Bo him Bu in - PTI
PTI
1.313.501
658.783
1.636.928
54.819
3,35%
4,17%
8,32%
BIC
1.755.76
9
791.93
6
854.50
9
96.40
2
11,28%
5,49%
12,17%
BMI
3.967.6
81
2.165.8
39
2.153.0
75
89.4
84
4,16%
2,26%
4,13%
BVH
55.793.51
3
12.119.52
5
11.510.08
1
1.137.53
1
9,88%
2,04%
9,39%
PGI
2.402.37
7
824.66
6
1.783.47
2
65.88
4
3,69%
2,74%
7,99%
PVI
12.399.87
4
6.174.69
9
3.499.89
5
330.48
6
9,44%
2,67%
5,35%
Phn V nh gi ca LVS :
1- Tnh hnh kinh doanh:
- Tnh hnh hot ng kinh doanh ca PTI kh tt qua cc nm, doanh thu tng trng
tt, giai on 2008 -2010 l 30%, cao hn mc tng trng bnh qun ngnh bo him
10
Phn tch c phiu Tng Cng ty C phn Bo him Bu in - PTI
VNR
4.568.18
3
2.431.13
2
1.018.49
4
300.53
6
29,51%
6,58%
12,36%
giai on ny l 25%, giai on 2010 n nay tuy tc c tng chm li do tnh hnh
chung ca nn kinh t v cc doanh nghip bo him u kh khn. Chin lc kinh
doanh ca PTI l pht trin 3 mi nhn gm: Bo him, u t ti chnh v u t
Bt ng sn.
Tnh hnh ti chnh n nh, cc ch s ti chnh tt, hin PTI khng cn vay n ngn
hn v n di hn ngn hng. Cc khon tin mt ln v cc khon tin gi ngn hng
c k hn di 1 nm v trn 1 nm cao. Do vic chia c tc vi t l cao hng nm
(chia hu nh gn ht li nhun sau thu) do , li nhun li tch ly hng nm
hu nh khng c.
Hot ng kinh doanh bo him phi nhn th ang c tc tng trng tt ti Vit
Nam do thc ca ngi dn v doanh nghip trong vic mua bo him cho cc ti
sn ca mnh tng ln v kinh t pht trin gip th trng bo him pht trin.
im mnh v l li th cnh tranh ca PTI so vi cc doanh nghip bo him cng
ngnh l s hu mng li bn hng, chm sc khch hng ln nht bo him phi
nhn th vi gn 18.000 im bu cc, bu in trong h thng VNPost thng qua
vic hp tc vi Tng cng ty Bu chnh vin thng Vit Nam. Li th ny s l nhn
t quan trng gip PTI thc hin thnh cng mc tiu l doanh nghip bo him phi
nhn th bn l hng u ti th trng Vit Nam.
Gn y PTI cng vi Bo Vit l 2 n v k hp ng bo him cho v tinh Vinasat
2, theo t l trch nhim ca PTI l 70% v ca Bo Vit l 30%. Trc PTI
cng l n v k hp ng bo him cho v tinh Vinasat 1 vi tng gi tr bo him
gn 3.000 t ng.
Mt s dng bo him trn u ngi ti Vit Nam cn rt thp, v thp hn nhiu
ln so vi cc nc trong khu vc v trn th gii do tim nng th trng bo
him Vit Nam cn rt ln.
Nhiu nm qua, PTI vn tip tc gi vng th phn l doanh nghip bo him phi nhn
th ng th 5 trn th trng bo him Vit Nam.
Theo Thng t s 86/2009/TT-BTC sa i b sung Thng t 155/2007/TT-BTC th
DNBH ch c php gi li mc trch nhim ti a trn mi ri ro hoc trn mi tn
tht ring l khng qu 5% tng s vn ch s hu. V vy nng cao nng lc cnh
tranh, k hoch giai on ti ca PTI s tng vn thm 300 t ng nng vn iu l
ln trn 803 t ng.
Vi tnh hnh kinh doanh, tnh hnh ti chnh tt v c s h tr, lin kt mnh m
gia PTI, VNPost, cc ngn hng vi h thng bu cc n tn cc x phng trong
c nc, thm vo l s pht trin mnh m ca th trng bo him phi nhn th
Vit Nam hin nay, th PTI c nh gi l cng ty bo him c tim nng, l c hi
tt xem xt u t.
Vi mc gi ang giao dch l 10.600 VN/CP (ngy 22/08/2014) th hin PTI ang
giao dch di gi tr s sch ti thi im 30/06/2014 l 12.823 ng (P/B l 0,83).
C cu c ng ca PTI rt c c, hin nay tng s 7 c ng t chc ca PTI
nm gi 73,05% c phiu PTI, cha k n c ng l cc cn b cng nhn vin
11
Phn tch c phiu Tng Cng ty C phn Bo him Bu in - PTI
cng nh lnh o ch cht ca PTI cng nm rt nhiu c phiu. Thanh khon trn
sn rt thp, trung bnh 10 phin giao dch gn y 6.533 c phiu/phin. Tuy nhin t
khi ln sn n nay th tnh trung bnh 1 phin c phiu PTI ch giao dch 800 c
phiu/phin. Cc giao dch ln ch yu l giao dch ca c ng ln thc hin giao
dch tha thun.
Do vy vic cn nhc u t vo PTI thng qua mua c phiu trn sn giao dch phi
thc hin tha thun vi cc c ng ln ny hoc thng qua pht hnh ring l cho
Cng ty c phn Him Lam tham gia u t vi vai tr l nh u t chin lc.
Phng u t T vn
Ni nhn :
- Nh trn.
- Lu : u t T vn, HCNS
12
Phn tch c phiu Tng Cng ty C phn Bo him Bu in - PTI