19 Apr 2013 07:00
Kcell JSC
Results for January - March 2013.
Almaty, April 19, 2013 - Kcell Joint Stock Company ("Kcell" or the "Company") (LSE, KASE: KCEL), the leading provider of mobile telecommunications services in Kazakhstan by market share in terms of revenue and subscribers, announces its unaudited results for the first quarter of 2013.
First quarter
·; Revenue increased 4.0 percent to KZT 43,053 million (41,397).
·; EBITDA, excluding non-recurring items, increased 1.2 percent to KZT 23,728 million (23,454). The EBITDA margin decreased to 55.1 percent (56.7).
·; Operating income, excluding non-recurring items, increased 2.1 percent to KZT 17,956 million (17,590).
·; Net income increased 2.5 percent to KZT 13,656 million (13,325).
·; Free cash flow decreased to KZT 11,026 million (15,227).
·; During the quarter the subscriber base increased by 310,000 to 13.8 million.
Financial highlights
KZT in millions, except key ratios,per share data and changes | Jan-Mar 2013 | Jan-Mar 2012 | Chg (%) | Jan-Dec 2012 |
Revenue | 43,053 | 41,397 | 4.0 | 182,004 |
EBITDA excl. non-recurring items | 23,728 | 23,454 | 1.2 | 101,426 |
Margin (%) | 55.1 | 56.7 | 55.7 | |
Operating income | 17,956 | 16,555 | 8.5 | 77,902 |
Operating income excl. non-recurring items | 17,956 | 17,590 | 2.1 | 78,645 |
Net income attributable to owners of the parent | 13,656 | 13,325 | 2.5 | 61,828 |
Earnings per share (KZT) | 68.28 | 66.63 | 2.5 | 309.14 |
CAPEX-to-sales (%) | 12.3 | 6.7 | 14.7 | |
Free cash flow | 11,026 | 15,227 | 61,203 |
In this report, comparative figures are provided in parentheses following the operational and financial results and refer to the same item in the first quarter of 2012, unless otherwise stated.
Comments by Veysel Aral, CEO
"During the first quarter of 2013 we continued to deliver superior profitability despite the challenges we faced. The EBITDA margin remained above 55 percent for the quarter due to our continuous focus on cost efficiency. Our subscriber base increased by 310,000 and reached a level of 13.8 million subscribers. Overall, we continue to retain our strong leadership in the Kazakh mobile telecom market.
Kcell is best placed to benefit from the significant growth potential for mobile data services in Kazakhstan. Rapid growth of revenue associated with data services has demonstrated the continued importance of our strategic emphasis on the development of data services.
In line with our plan, which we announced at the time of the IPO last year, we intend to pay a special dividend equivalent to 100 percent of the net income for the period of July 1, 2012 to December 31, 2012, totaling to KZT 32,403 million. The payment will be made not later than June 30, 2013."
Conference call
Kcell will host an analyst conference call on April 19, 2013 at 11:00 UK time / 16:00 Almaty / 14:00 Moscow. Dial in details are as follows:
UK Free Call Dial In Standard International Dial-in Moscow Freecall number New York LocalCall Dial-in | 0800 694 0257 +44 (0) 1452 555 566 81080020972044 16315107498 |
Conference ID |
33784982 |
A replay of the call will be available until April 26, 2013 using the following details:
UK Free Call Dial-In UK LocalCall Dial-In Standard International Dial-In USA Dial-In | 0800 953 1533 0844 338 6600 +44 (0)1452 550 000 1 (866) 247-4222 |
Replay Access Code |
33784982 |
A presentation will be available on the Company website shortly before the conference call on www.investors.kcell.kz./en
Enquiries:
Kcell | |
Investor Relations | |
Irina Shol | Tel: +7 727 2582755 ext. 1205 Investor_relations@kcell.kz |
Media Natalya Eskova |
Tel: +7 727 2582755 Pressa@kcell.kz |
International Media | |
College Hill | Tel: +44 207 457 2020 |
Leonid Fink, Tony Friend, Kay Larsen |
Review of the first quarter 2013
Revenue
Revenue increased 4.0 percentto KZT 43,053 million (41,397).
Revenue from voice services increased 1.1 percent to KZT 33,289 million (32,919). Data revenue increased 37.9 percent to KZT 5,672 million (4,112), revenue from value-added services increased 1.7 percent to KZT 3,923 million (3,858). Other revenue decreased 66.8 percent to KZT 168 million (508).
KZT in millions, except percentages | Jan-Mar 2013 | % of total | Jan-Mar 2012 | % of total |
Voice services | 33,289 | 77.3 | 32,919 | 79.5 |
Data services | 5,672 | 13.2 | 4,112 | 9.9 |
Value added services | 3,923 | 9.1 | 3,858 | 9.3 |
Other revenues | 168 | 0.4 | 508 | 1.2 |
Total revenues | 43,053 | 100 | 41,397 | 100 |
Voice service revenue
Revenue from voice services increased 1.1 percent to KZT 33,289 million (32,919). Voice traffic increased 13.8 percent to 5,524 million minutes as a result of an increase in the subscriber base to 13.8 million (11.2). However, growth in traffic and in the number of subscribers was partially offset by a decrease in tariffs, which caused ARMU to decrease to KZT 4.7 (5.3).
Data service revenue
Data revenue increased 37.9 percent to KZT 5,672 million (4,112). Data traffic increased 120.6 percent to 3,104,833 GB (1,407,282). Growth in data traffic was partially offset by offering of packages with lower tariffs per MB, which led to a decrease in average revenue per MB (ARMB) to KZT 2.9 (2.1) but led to an increase in data ARPU to KZT 139 (124).
Value-added service revenue
Revenue from value-added services increased 1.7 percent to KZT 3,923 million (3,858). The increase was primarily due to an increase in revenue from the provision of content services, such as ring back tones and other information and entertainment services, up 4.3 percent to KZT 2,143 million (2,056).
Other revenue
Other revenue decreased 66.8 percent to KZT 168 million (508). The decrease was primarily attributable to the decrease in sales of handsets and USB modems.
EXPENSES
Cost of sales
Cost of sales increased by 2.7 percent to KZT 18,627 million (18,138) primarily due to an increase in interconnect fees and expenses to KZT 5,469 million (5,216), as well as an increase in site rent expenses and maintenance expenses due to an increase in number of base stations.
Selling and marketing expenses
Selling and marketing expenses increased by 15.7 percent to KZT 3,896 million (3,366). The increase is attributable to an increase in advertising and sales promotion expenses to KZT 772 million (602).
The increase is also attributable to an increase of cash collection commissions to KZT 1,719 million (1,489) due to subscribers increasingly using electronic payment terminals instead of scratch cards to top up their account balances.
General and administrative expenses
General and administrative expenses decreased by 24.3 percent to KZT 2,641million (3,487) primarily due to a decrease in consulting expenses of KZT 1,038 million related to the Offering.
EARNINGS, FINANCIAL POSITION AND CASH FLOW
EBITDA, excluding non-recurring items, increased 1.2 percent to KZT 23,728 million (23,454). The EBITDA margin is 55.1 percent (56.7).
Financial items totaled KZT -612 million (39) related to net interest expenses in Q1 2013 and net interest income in Q1 2012.
Income tax expense increased by 12.8 percent to KZT 3,688 million (3,269). The increase in the income tax expense was primarily attributable to an increase in taxable income.
Net income attributable to owners of the parent company increased by 2.5 percent to KZT 13,656 million (13,325) and earnings per share increased by 2.5 percent to KZT 68.3 (66.6).
CAPEXincreased to KZT 5,274 million (2,763) and the CAPEX-to-sales ratio increase to 12.3 percent (6.7).
Free cash flow decreased to KZT 11,026 million (15,227), primarily due to an increase in capital expenditure and changes to working capital as the proportion of accounts receivable decreased and accounts payable increased. This was offset by recognition of cash balances decided to be held in bank deposits to earn interest before paying dividends as current account receivables.
Net debt/equity ratio was 53.4 percent (69.4).
The equity/assets ratio was 52.0 percent (44.2). The drop is explained by dividends paid during the first quarter 2012 and there were no any payments made during the first quarter 2013.
Key Milestones 2013
January: Based on the decision of the Committee on Indices and Securities Valuation of January 10, 2013 common shares KZ1C59150017 (KZ1C00000876, KASE official list, first category, KCEL) of JSC "Kcell" were included in the representative list of shares for KASE Index calculation from February 1, 2013.
February: On February 6, 2013, Veysel Aral, CEO of Kcell and Regional Head of Central Asia, was appointed President of Business area Eurasia. In this role, he succeeds Tero Kivisaari, who has been managing dual roles since his appointment as President of Business area Mobility Services in October 2012.
March: On March 13, 2013 the Board of Directors of Kcell JSC introduced a function of internal audit in Kcell JSC to perform control over financial and business activity of the Company.
April 19, 2013
Veysel Aral
Chief Executive Officer
This report has not been subject to review by auditors.
The information was submitted for publication at 09:00 ALMT on April 19, 2013.
Financial Information
Interim Report January-June 2013 July 17, 2013 Interim Report January-September 2013 October 17, 2013 Year-end Report January-December 2013 January 30, 2014
|
Questions regarding the reports: JSC Kcell Investor Relations Timiryazev str. 2g 050013 Almaty Tel. +7 727 2582755 ext.1205 www.investors.kcell.kz
|
Definitions
EBITDA: Earnings Before Interest, Tax, Depreciation and Amortization. Equals operating income before depreciation, amortization and impairment losses and before income from associated companies.
CAPEX: Capital expenditures and advances paid for property, plant and equipment as well as software and licenses including investments in tangible and intangible non-current assets, but excluding goodwill and fair value adjustments recognized in acquisitions, and excluding the recording of assets retirement obligations.
ARMB: Average revenue per MB |
Condensed Consolidated Statements of Comprehensive Income
KZT in millions, except per share data, number of shares and changes | Jan-Mar 2013 | Jan-Mar 2012 | Chg (%) | Jan-Dec 2012 |
Revenues | 43,053 | 41,397 | 4.0 | 182,004 |
Cost of sales | -18,627 | -18,138 | 2.7 | -76,291 |
Gross profit | 24,427 | 23,259 | 5.0 | 105,712 |
Selling and marketing expenses | -3,896 | -3,366 | 15.7 | -17,195 |
General and administrative expenses | -2,641 | -3,487 | -24.3 | -11,005 |
Other operating income and expenses, net | 66 | 149 | -55.7 | 389 |
Operating income | 17,956 | 16,555 | 8.5 | 77,902 |
Finance costs and other financial items, net | -612 | 39 | -516 | |
Income after financial items | 17,344 | 16,595 | 4.5 | 77.386 |
Income taxes | -3,688 | -3,269 | 12.8 | -15,558 |
Net income | 13,656 | 13,325 | 2.5 | 61,828 |
Other comprehensive income | ||||
Total comprehensive income | ||||
Total comprehensive income attributable to owners of the parent | 13,656 | 13,325 | 2.5 | 61,828 |
Earnings per share (KZT), basic and diluted | 68.28 | 66.63 | 2.5 | 309.14 |
Number of shares (thousands) | ||||
Outstanding at period-end | 200,000 | 200,000 | 200,000 | |
Weighted average, basic and diluted | 200,000 | 200,000 | 200,000 | |
EBITDA | 23,728 | 22,418 | 5.8 | 100,683 |
EBITDA excl. non-recurring items | 23,728 | 23,454 | 1.2 | 101,426 |
Depreciation, amortization and impairment losses | -5,773 | -5,863 | -1.5 | -22,781 |
Operating income excl. non-recurring items | 17,956 | 17,590 | 2.1 | 78,645 |
Condensed Consolidated Statements of Financial Position
KZT in millions | Mar 31, 2013 | Dec 31, 2012 |
Assets | ||
Intangible assets | 15,700 | 16,140 |
Property, plant and equipment | 110,185 | 110,337 |
Other non-current assets | 3,141 | 3,121 |
Total non-current assets | 129,027 | 129,598 |
Inventories | 849 | 978 |
Trade and other receivables | 21,592 | 15,990 |
Cash and cash equivalents | 2,151 | 3,075 |
Total current assets | 24,591 | 20,043 |
Total assets | 153,618 | 149,641 |
Equity and liabilities | ||
Share capital | 33,800 | 33,800 |
Retained earnings | 46,059 | 32,403 |
Total equity attributable to owners of the parent | 79,859 | 66,203 |
Deferred tax liabilities | 5,252 | 5,104 |
Other long-term liabilities | 1,408 | 988 |
Total non-current liabilities | 6,660 | 6,092 |
Short-term borrowings | 44,772 | 48,991 |
Trade payables, and other current liabilities | 22,327 | 28,355 |
Total current liabilities | 67,099 | 77,346 |
Total equity and liabilities | 153,618 | 149,641 |
Condensed Consolidated Statements of Cash Flows
KZT in millions | Jan-Mar 2013 | Jan-Mar 2012 | Jan-Dec 2012 |
Cash flow before change in working capital | 20,216 | 19,325 | 85,324 |
Change in working capital | -3,927 | -1,103 | 863 |
Cash flow from operating activities | 16,289 | 18,222 | 86,187 |
Cash CAPEX | -5,263 | -2,995 | -24,984 |
Free cash flow | 11,026 | 15,227 | 61,203 |
Total cash flow from investing activities | -5,263 | -2,995 | -24,984 |
Cash flow before financing activities | 11,026 | 15,227 | 61,203 |
Cash flow from financing activities | -11,950 | -12,216 | -59,481 |
Cash flow for the period | -924 | 3,011 | 1,722 |
Cash and cash equivalents, opening balance | 3,075 | 1,353 | 1,353 |
Cash flow for the period | -924 | 3,011 | 1,722 |
Cash and cash equivalents, closing balance | 2,151 | 4,364 | 3,075 |
Condensed Consolidated Statements of Changes in Equity
Jan-Mar 2013 | Jan-Mar 2012 | |||||
KZT in millions | Share capital | Retained earnings | Total equity | Share capital | Retained earnings | Total equity |
Opening balance | 33,800 | 32,403 | 66,203 | 3,915 | 116,338 | 120,252 |
Dividends | - | - | - | - | -70,863 | -70,863 |
Total comprehensive income | - | 13,656 | 13,656 | - | 13,325 | 13,325 |
Closing balance | 33,800 | 46,059 | 79,859 | 3,915 | 58,799 | 62,714 |
Basis of preparation
General.These consolidated financial statements have been prepared in accordance with International Financial Reporting Standards ("IFRS") under the historical cost convention as modified by the initial recognition of financial instruments based on fair value.
New accounting standards. Certain new standards and interpretations have been issued that are mandatory for the annual periods beginning on or after January 1, 2013 or later, and which the Group has not early adopted. For additional information, see corresponding section in auditors' report.
Non-recurring items
KZT in millions | Jan-Mar 2013 | Jan-Mar 2012 | Jan-Dec 2012 |
Within EBITDA | |||
Restructuring charges, synergy implementation costs, etc. | - | 1,035 | 743 |
Total | - | 1,035 | 743 |
Investments
KZT in millions | Jan-Mar 2013 | Jan-Mar 2012 | Jan-Dec 2012 |
CAPEX | |||
Intangible assets | 312 | 87 | 2,325 |
Property, plant and equipment | 4,962 | 2,676 | 24,405 |
Total | 5,274 | 2,763 | 26,730 |
Related party transactions
For the first quarter ended March 31, 2013, Kcell purchased services for KZT 117 million and sold services for a value of KZT 50 million. Related parties in these transactions were mainly TeliaSonera and its group entities, Turkcell and Fintur Holding B.V.
Net debt
KZT in millions | Mar 31, 2013 | Dec 31, 2012 |
Long-term and short-term borrowings | 44,772 | 48,991 |
Less short-term investments, cash and bank | 2,151 | 3,075 |
Net debt | 42,621 | 45,916 |
Financial key ratios
Mar 31, 2013 | Dec 31, 2012 | |
Return on equity (%, rolling 12 months) | 77.8 | 93.4 |
Return on capital employed (%, rolling 12 months) | 90.3 | 107.0 |
Equity/assets ratio (%) | 52.0 | 44.2 |
Net debt/equity ratio (%) | 53.4 | 69.4 |
Net debt/EBITDA rate (multiple, rolling 12 months) | 0.42 | 0.46 |
Owners' equity per share (KZT) | 399.3 | 331.0 |
Contractual obligations
On March 31, 2012, contractual obligations in respect of property, plant and equipment totaled KZT 4,490 million (December 31, 2012: KZT 4,285 million), mostly related to purchase of telecommunications equipment from Ericsson and ZTE Corporation.
Forward-looking statements
This report contains statements concerning, among other things, Kcell's financial condition and results of operations that are forward-looking in nature. Such statements are not historical facts but, rather, represent Kcell's future expectations. Kcell believes that the expectations reflected in these forward-looking statements are based on reasonable assumptions; however, forward-looking statements involve inherent risks and uncertainties, and a number of important factors could cause actual results or outcomes to differ materially from those expressed in any forward-looking statement. Such important factors include, but may not be limited to: Kcell's market position; growth in the telecommunications industry; and the effects of competition and other economic, business, competitive and/or regulatory factors affecting the business of Kcell and the telecommunications industry in general. Forward-looking statements speak only as of the date they were made, and, other than as required by applicable law, Kcell undertakes no obligation to update any of them in light of new information or future events.
Operational data | Jan-Mar 2013 | Jan-Mar 2012 | Chg (%) | Jan-Dec 2012 |
Subscribers, period-end (thousands) | 13,773 | 11,174 | 23.3 | 13,462 |
Of which prepaid | 12,067 | 9,635 | 25.2 | 11,721 |
MOU (min/month) | 149 | 160 | -7.5 | 168 |
ARPU (KZT) | 1,043 | 1,222 | -14.6 | 1,252 |
Churn rate (%) | 23.1 | 36.6 | -36.8 | 25.3 |
Employees, period-end | 1,638 | 1,616 | 1.4 | 1,612 |