Head of Research, Krungthai XSpring

Waraporn Wiboonkanarak

Head of Research

A full service Thai brokerage

Krungthai XSpring

Krungthai XSpring is a full service broker. The company provides a wide range of investment services such as Securities Brokerage, Derivative Agent Business, Securities Borrowing and Lending, Securities Trading, Underwriting, Financial Advisory, Wealth Advisory, Private Fund Management and International Markets Securities Trading. 

In terms of credibility, Fitch Ratings has assigned Krunghtai XSpring a long-term rating of AA- and a national short-term rating of F1+ with stable outlook.

Equity Bottom-Up

<ul><li>2025 guidance – lower tone: The company lowered its Dubai crude oil price assumption to USD65-75/barrel (from USD70- 80 previously) and raised its unit costs to the upper range of USD30/boe (from USD29-30/boe previously) due to persistently high DD&amp;A expenses, in order to maintain gas production volumes for the G1/61 and G2/61 projects.</li><li>Meanwhile, the sales volume and gas price assumptions remain relatively unchanged, supporting our view that the unit margin and profit will trend downward in 2025-27E.</li><li>We maintain our 12M fair value (FV) at Bt115.50 (based on a required return of 14.9%), but we upgrade our rating to Neutral (previously Underperform) thanks to a more positive view on the current valuation (providing more upside gain on price weakness) alongside neutral tactical risks (previously limited upside risk).</li></ul>

2025 guidance – lower tone: The company lowered its Dubai crude oil price assumption to USD65-75/barrel (from USD70- 80 previously) and raised its unit costs to the upper range of USD30/boe (from USD29-30/boe previously) due to persistently high DD&amp;A expenses, in order to maintain gas production volumes for the G1/61 and G2/61 projects.Meanwhile, the sales volume and gas price assumptions remain relatively unchanged, supporting our view that the unit margin and profit will trend downward in 2025-27E.We maintain our 12M fair value (FV) at Bt115.50 (based on a required return of 14.9%), but we upgrade our rating to Neutral (previously Underperform) thanks to a more positive view on the current valuation (providing more upside gain on price weakness) alongside neutral tactical risks (previously limited upside risk).

PTT Exploration and Production - Lackluster 1Q25 Earnings; Lower Tone for 2025 Guidance

PTT Exploration & Production P / Equity Bottom-Up

<ul><li>We have revised down our 2025-27E core profit forecasts by 3-6% following a downward revision of our Dubai crude oil price assumptions, reflecting the potential negative impact of the trade war on oil demand and prices.</li><li>Core profit in 1Q25E is expected to have declined YoY and QoQ, with unit margins projected to trend downward in 2Q (due to a sharp drop in oil prices) and 4Q (owing to the lagging effect on gas prices).</li><li>We expect 2-year core EPS (2025-27E) to post a -4.2% CAGR.</li></ul>

We have revised down our 2025-27E core profit forecasts by 3-6% following a downward revision of our Dubai crude oil price assumptions, reflecting the potential negative impact of the trade war on oil demand and prices.Core profit in 1Q25E is expected to have declined YoY and QoQ, with unit margins projected to trend downward in 2Q (due to a sharp drop in oil prices) and 4Q (owing to the lagging effect on gas prices).We expect 2-year core EPS (2025-27E) to post a -4.2% CAGR.

Ptt Exploration and Production - Expect Lackluster 1Q25E Profit; Weak Momentum in 2025-27E

Thematic (Sector/Industry)

<ul><li>The SET faced profit-taking pressure as major market stocks, particularly DELTA and ADVANC, pulled back.</li><li>The index moved within a narrow range as trading volume stayed thin.</li><li>Therefore, we recommend buying on dips and selling on rallies, as the light trading volume suggests the index still needs stronger positive signals before a clearer trend emerges.</li></ul>

The SET faced profit-taking pressure as major market stocks, particularly DELTA and ADVANC, pulled back.The index moved within a narrow range as trading volume stayed thin.Therefore, we recommend buying on dips and selling on rallies, as the light trading volume suggests the index still needs stronger positive signals before a clearer trend emerges.

Krungthai XSpring Technical Eng. December 3, 2025

<ul><li>We expect 4Q24E and 2024E core profit and net profit to be unremarkable, pressured by a declining margin per unit.</li><li>We maintain our view that 2-year core EPS (2025-26E) will contract at an average of a -8% CAGR, underperforming the sector due to a downward trend in the margin per unit and slower growth in petroleum sales volume.</li><li>We maintain our Neutral rating and the fair value (FV) of Bt139.89, reflecting the weak oil market amid the oversupply trend and demand risks stemming from the US-China trade war, as well as the declining trend for the company’s 2025-26E earnings.</li></ul>

We expect 4Q24E and 2024E core profit and net profit to be unremarkable, pressured by a declining margin per unit.We maintain our view that 2-year core EPS (2025-26E) will contract at an average of a -8% CAGR, underperforming the sector due to a downward trend in the margin per unit and slower growth in petroleum sales volume.We maintain our Neutral rating and the fair value (FV) of Bt139.89, reflecting the weak oil market amid the oversupply trend and demand risks stemming from the US-China trade war, as well as the declining trend for the company’s 2025-26E earnings.

PTT Exploration and Production - Expect Unremarkable 4Q24E and 2024E Earnings

<ul><li>PTTEP has announced a 3% increase in its expenditures plan (Capex and Opex) for 2025-29E compared to the previous plan, along with a lower petroleum sales volume growth target of a 3.4% CAGR (vs.  +4.9% CAGR during 2024-28E).</li><li>We have revised down the net profit estimates for 2024-25E by 2% and 4%, respectively, while maintaining the 2026E net profit forecast, reflecting the updated 5-year plan.</li><li>The 2-year core EPS estimate is now revised downward to a -6% CAGR, underperforming the sector, owing to a downward trend in unit margins.</li></ul>

PTTEP has announced a 3% increase in its expenditures plan (Capex and Opex) for 2025-29E compared to the previous plan, along with a lower petroleum sales volume growth target of a 3.4% CAGR (vs.  +4.9% CAGR during 2024-28E).We have revised down the net profit estimates for 2024-25E by 2% and 4%, respectively, while maintaining the 2026E net profit forecast, reflecting the updated 5-year plan.The 2-year core EPS estimate is now revised downward to a -6% CAGR, underperforming the sector, owing to a downward trend in unit margins.

Ptt Exploration and Production -5-Year Expenditures Plan and Petroleum Sales Target

Thailand

PTT Exploration and Production Public Company Limited explores for crude oil and natural gas, develops fields for production, and produces oil and natural gas. The Company is a subsidiary of the Petroleum Authority of Thailand.

Price Gauge
52-week Range	0.00 - 0.00
Market Cap (USDm)	0.00
P/E	0.00
Dividend (Yield)	0.00

PTT E&P (PTTEP TB)

PTT Exploration and Production - Lackluster 1Q25 Earnings; Lower Tone for 2025 Guidance

The company lowered its Dubai crude oil price assumption to USD65-75/barrel (from USD70- 80 previously) and raised its unit costs to the upper...

Krungthai XSpring

Ptt Exploration and Production - Expect Lackluster 1Q25E Profit; Weak Momentum in 2025-27E

Core profit in 1Q25E is expected to have declined YoY and QoQ, with unit margins projected to trend downward in 2Q (due to a sharp drop in oil prices)

Krungthai XSpring

Krungthai XSpring Technical Eng. December 3, 2025

The SET faced profit-taking pressure as major market stocks, particularly DELTA and ADVANC, pulled back. The index moved within a narrow range as...

Krungthai XSpring

PTT Exploration and Production - Expect Unremarkable 4Q24E and 2024E Earnings

We maintain our Neutral rating and the fair value (FV) of Bt139.89, reflecting the weak oil market amid the oversupply trend and demand risks...

Krungthai XSpring

Ptt Exploration and Production -5-Year Expenditures Plan and Petroleum Sales Target

PTTEP has announced a 3% increase in its expenditures plan (Capex and Opex) for 2025-29E compared to the previous plan, along with a lower...

Krungthai XSpring

Price Gauge

52-week Range

Market Cap (USDm)

P/E

Dividend (Yield)