Contents 
Ugly Ducklings 4 
Wait for a better entry point 5 
Growth outlook to be lukewarm in the near term 5 
Medium-term outlook should see an improvement, as growth mix undergoes a 
paradigm shift 5 
Balance sheets are on strong footing going into the downturn 6 
Asset quality to deteriorate, but to be very much manageable 6 
Valuations are key given the hazy economic outlook; strong stock price run-up 
leaves only limited upside on the table 6 
Wait for a better entry point; Initiate coverage with a NEUTRAL sector view 7 
Key risks 7 
Kasikorn Bank (KBANK): BUY – Asset quality concerns overdone 7 
Bangkok Bank (BBL): NEUTRAL, limited upside after run-up 7 
Siam Commercial Bank (SCB): NEUTRAL, as valuations factor in quality 
franchise 7 
Bank of Ayudhya (BAY): REDUCE, as it is dependent on too many factors 7 
Growth outlook: It’s darkest before dawn 10 
Loan growth to be lukewarm in 2009F 10 
But should pick up in 2010F as domestic consumption and investment pick up 
steam 11 
Look out for long-term positives coming out of structural changes in the economy 13 
Sectoral loan growth – retail is our preferred segment 14 
Margin outlook: Drivers not yet in place 18 
Deciphering margin drivers over the past few years 18 
We do not expect margins to come back to 2008 levels 21 
Asset quality: It will only be a blip 24 
The Asian economy with the least amount of ‘excesses’ leading into the downturn 24 
By how much would the provisioning pick up? 27 
Sensitivity analysis of individual banks 28 
Accounting for quality of balance sheets 29 
Near-term outlook is lukewarm 31 
Earnings growth to moderate, after bottoming out in 2009F 31 
Profitability: being weighed down underutilized balance sheet 34 
What if the macro surprises on the positive? – We see a 10-15% upside to 
earnings 35 
Valuations: No longer at deep value 36 
Fundamental valuations – What do current stock prices imply? 36 
Excess capital understating the profitability of Thai banks 36 
Regional comparison: Low leverage masking underlying high profitability 37 
Relative valuations – gap has narrowed down post the run-up 38 
Economic outlook — deflation to continue 41 
Latest company views 
Kasikorn Bank 42 
Bangkok Bank 54 
Siam Commercial Bank 66 
Bank of Ayudhya 77 
   |