2q16 results presentation - thai union group...2016/08/17 · frozen seafood products entered to...
TRANSCRIPT
Page 1
2Q16 Results PresentationAugust 2016
Page 2
The information contained in our presentation is intended solely for your personal reference only. In addition, such information contains projections and forward-looking statements that reflect our current views with respect to future events and financial performance.
These views are based on assumptions subject to various risks and uncertainties. No assurance is given that future events will occur, that projections will be achieved, or that the our assumptions are correct. Actual results may differ materially from those projected.
Disclaimer
Page 3
Company Overview
Key Highlights
Recent Developments
2Q16 Financial Results
Sustainability Update
Executive Introduction
Agenda
Page 4
More than 39 years of seafood processing experience
Established
Thai Union
Frozen
Products
TUF was
listed on the
Stock
Exchange of
Thailand
Expanded
capacity of
canned
seafood
manufacturer
Set up
Chicken of
the Sea
Frozen
Foods
Entered to
canned
seafood in
Vietnam
Acquired
leading
canned
seafood
brands in EU
2006 20081988 1994 1995 & 1999 2014***
Founded
Thai Union
Manufacturing
Strategic
partnership
with
Mitsubishi
Corp
Acquired
third largest
canned
seafood brand
in US
Expanded to
frozen
seafood
products
in US
Entered to
tuna fishing in
Indian Ocean
Expanded to
shrimp feed
business in
India
Expanded
capacity of
frozen shrimp
1977 1992 1997 & 2001 20092003 2007 2012-2013
Acquired
leading
smoked
salmon
in EU
Acquired #1 premium
sardine brand in
Norway, US & Australia
20.03% 90.44%
100%
51% 100% 100% 100%
15% 25.12%* 40% 77.13%**
Expanded to
shrimp
farming in
Thailand
2012
51%
Set up
pet food
business
in the US
2010
50% 100%
2015
Acquired lobster-related
asset from Orion
Seafood Int’l
Entered a JV
with Savola
Food in
Saudi Arabia
Rebranding:
Renaming
TUF to
Thai Union
Group
2015
Acquired
stakes of
Rugen Fisch
in Germany
51%
2010 2015
Remark: In 2006, we acquired PT Juifa International Food to expand capacity of canned tuna in Indonesia, but it was already divested in 1Q13. *Increased in 3Q12, **Increased in 4Q14 , ***Completed in 4Q14
2016
Acquired
stakes of
Les
Pecheries
de Chez
Nous
80%
Page 5
Group Structure
Subsidiary companies
100.00%Thai Union Europe
100.00%4
Pioneer Food
Cannery Limited
20.00%8
LDH (La Doria)
100.00%3
Etablissement Paul
Paulet SAS
99.66%Thai Union Manufacturing
Co., Ltd.
90.00%T-Holding Co., Ltd.
99.55%Songkla Canning PCL.
51.00%Thai Union Seafood
Co., Ltd.
51.00%
Yeuh Chyang
Canned Food Co., Ltd.
98.00%Thai Union Graphic
Co., Ltd.
100.00%2
Thai Union European
Seafood 1 S.A.
100.00%3
Thai Union France
Holding 2 SAS
51.00%Thai Union Feedmill
Co., Ltd.
100.00%Thai Union Investment
Holding Co., Ltd.
50.00%4
TTV Limited
100.00%6
John West Food
Limited
100.00%7
Europeenne
De La Mer SAS
100.00%9
MerAlliance ASA
100.00%10
King Oscar AS
74.00%5
European Seafood
Investment Portugal
60.00%Indian Ocean Tuna
Limited
100.00%3
Thai Union Norway AS
(King Oscar)
100.00%5
UK Seafood
Investment Limited
100.00%John West Holland BV
77.44%Pakfood PCL.
74.00%5
Mareblu SRL
100.00%5
Irish Seafood
Investment Limited
100.00%Thai Union North
America, Inc.
100.00%Tri-Union
Seafoods, LLC.
82.00%
Tri-Union Frozen
Products, Inc.
100.00%
Okeanos Food
Co., Ltd.
100.00%
Takzin Samut
Co., Ltd.
100.00%
USPET
Nutrition, LLC.
100.00%
Okeanos Co., Ltd.
100.00%Chaowpraya Cold
Storage Co., Ltd.
Associated companies
Joint venture companies
25.00%Lucky Union Foods
Co., Ltd.
20.00%Biz Dimension
Co., Ltd.
33.33%1
Moresby International
Holdings, Inc.
48.97%1
TN Fine Chemicals
Co., Ltd.
25.12%Avanti Feeds Limited
50.00%1
Cindena Resources Ltd.
50.00%1
Century Trading
(Shanghai) Co., Ltd.
51.00%TMAC Co., Ltd.
94.44%TMK Farm Co., Ltd.
100.00%Thai Union Hatchery
Co., Ltd.
75.00%TCM Fishery Co., Ltd.
Remark:
1. Investment by Thai Union Manufacturing Co., Ltd.
2. Investment by Thai Union Investment Holding Co., Ltd.
3. Investment by Thai Union European Seafoods 1 S.A.
4. Investment by Etablissements Paul Paulet SAS
5. Investment by Thai Union Europe
6. Investment by UK Seafood Investment Limited
7. Investment by Thai Union France Holding 2 SAS
8. Investment by John West Food Limited
9. Investment by Europeenne De La Mer SAS
10. Investment by Thai Union Norway AS
11. Investment by Thai Union Germany
90.50%
Asain Pacific Can
Co., Ltd.
Source: Thai Union
51.00%11
Rugen Fisch
Page 6
Company Overview
Key Highlights
Recent Developments
2Q16 Financial Results
Sustainability Update
Executive Introduction
Agenda
Page 7
“Through organic growth, innovation
and M&A efforts, we are committed to
the USD 8.0bn revenue target by 2020.”
Thiraphong ChansiriPresident and Chief Executive Officer
Page 8
2Q16: Strong sales growth
GP
NP
5,428
1,527
Sales(THB mn)
34,441 +12.4%
YoY Chg % of sales
+4.5% 15.8%
+16.9%
OP2,062 -6.3% 6.0%
4.4%
• 2Q16 strong sales growth was driven by a
consolidation of Rugen Fisch and product
repricing from increased raw material prices
• Gross profit margin declined YoY was resulted
from a sharp increase in raw material prices,
mainly salmon and shrimp prices.
• But the impact was partly offset by improving
• PetCare business margin improvement due
to growing volume, and
• Shift of focus to product profitability over
market share in the US market
• Net profit improved due to a lower finance cost,
partly by strong free cash flow that lead to lower
interest bearing debt
Remark: Operating margin = (COGS – SG&A)/sales
Page 9
1H16 Operating Profit
up 12% YoY to
THB 3,516million
Stable ND/E despite rising
raw material prices
Share price movement
20152
(Jan- Dec 15 )
-21.8%
20162
(Jan- Aug 5,16 )
+28.4%
2015
0.76x
2Q16
0.74x
1H16 Operating profit of THB 3,516mn, up 12% YoY
2,825
5,757
3,141
9,138
2,758
5,936
3,516
10,276
Financial Summary1
(THB million)
65,697
59,248
Gross Profit
Total Sales
EBITDA
1H16
1H15
+12.5%
+12.0%
-2.4%
Q1’12
Q1’11
Net Profit
+3.1%
+10.9%
Source: 1TU; 2SET (Jan 5’15: THB22.00/share, Dec 30’15: THB17.20/share, Jan 4’16: THB16.9/share and Aug 5’ 16: THB21.7/share)
*The figures were restated according to accounting restatement
Operating Profit
1H16
1H15
1H16
1H15*
1H16
1H15*
1H16
1H15*
Page 10
2Q16: Record quarterly sales
27,948 30,258 30,423 32,772
28,606 30,642
32,602 33,333 31,257 34,441
14.9%16.1%
17.2%
13.9% 13.8%
16.9%17.3%
15.7%15.5% 15.8%
3.4%
5.0%
7.0%
2.1%
5.3%4.6% 5.0% 4.6%
3.9% 4.4%
0.0%
2.0%
4.0%
6.0%
8.0%
10.0%
12.0%
14.0%
16.0%
18.0%
0
5,000
10,000
15,000
20,000
25,000
30,000
35,000
40,000
45,000
50,000
1Q14 2Q14 3Q14 4Q14 1Q15 2Q15 3Q15 4Q15 1Q16 2Q16
Total sales (THB mn) GPM NPM
% Growth YoY
Sales 14.3 7.6 3.3 6.4 2.4 1.3 7.2 1.7 9.3 12.4
Gross profit 56.0 39.7 28.4 14.5 -5.2 6.3 7.4 3.9 22.9 4.5
Net profit 40.8 323.9 91.4 -14.3 58.7 -7.2 -15.4 8.5 -19.0 16.9
Remark: Operating margin = (COGS – SG&A)/sales
Page 11
Proposed final dividend for the period: 1 Jan 16 to 30 Jun 16
DPS THB 0.32
XD 18 August 2016
Book closing date 23 August 2016
Payment date 2 September 2016
Announced interim dividend of THB 0.32 per share
Remark:
* The company changed the par value from THB 1 to THB 0.25 and registered with the Ministry of Commerce on 25 Dec 2014.
Hence, dividend per share has been revised retroactively to reflect the par change of THB 0.25.
0.30 0.28 0.28 0.32 0.48 0.40 0.39 0.53 0.38 0.54 0.63 0.32
50.1% 50.4%53.5%
50.6% 50.7% 50.0%
29.4%
51.3%
59.9%
50.5% 51.3%55.4%
0.00
0.10
0.20
0.30
0.40
0.50
0.60
0.70
2005 2006 2007 2008 2009 2010 2011 2012 2013 2014* 2015 2016
THB/Share
DPS (LHS) Payout Ratio (RHS)
Page 12
Company Overview
Key Highlights
Recent Developments
2Q16 Financial Results
Sustainability Update
Executive Introduction
Agenda
Page 13
11 Jul 16: Thai Union acquired
40% stake of Avanti Frozen
Foods Private Limited, a shrimp
processor in India for
INR 1,254mn.
Recent developments
6 Jul 16: TU was ranked 4th Best Overall Company in the Consumer and
Staples segment in Asia by Institutional Investor’s annual All-Asia Executive
Team Poll. TU’s CEO Mr. Thiraphong Chansiri was also ranked 3rd of all
CEOs in Consumer/Staples sector in Asia. TU’s IR program was ranked 3rd
in Consumer/Staples sector in Asia by sell-side institutions. TU website was
also ranked 3rd Best Website for overall Consumer/Staples sector in Asia.
13 Jul 16: Thai Union Group
has been ranked competitively
among Emerging Market MNCs
in the review of Transparency
International.
1 Jul 16: TU has noted Thailand’s improvement from Tier 3 to Tier 2 watch list on the US department of State Trafficking in Persons (TIP) Report.
Sustainability
14 Jul 16: TU received
awards for Best CEO and
Best CFO in the Agro & Food
Business Industry at the IAA
Awards For Listed
Companies 2015/2016.
Recognition
13 Jul 16: TU successfully
issued THB 10 billion debentures,
the largest ever issued by the
company. The debentures were
assigned AA- rating by TRIS
Rating, a local credit rating
agency.
Acquisition
5 Jul 16: TU acquired
80% stake of a Canadian
Lobster Processor, Chez
Nous, for THB 415mn.
Page 14
TU acquired a Canadian lobster processor
Company name:Les Pecheries de Chez Nous
(Chez Nous)
Location: New Brunswick, Canada
Revenue: CAD 50 mn (2015)
Shares acquired (%): 80%
Seller: Francois Frankie Benoit
Business overview: Lobster processing business.
Supplier of Lobsters.
No. of plants: 1 Processing facility at the Gulf
of St. Lawrence
July 16: TU expands further in North America with acquisition of Chez Nous
TU acquired an 80% of Les Pecheries de
Chez Nous (Chez Nous) for THB 415mn
• Strengthening the Group’s position as the
largest lobster supplier in North America
• Upstream integration will enable TU to
enhance the traceability of the lobster
products and forming direct relationship
with local fishermen
• Operating live lobster holding facility to
ensure product freshness
Page 15
TU acquired an Indian shrimp processor
Company name:Avanti Frozen Foods Private
Limited
Location:Andhra Pradesh, India
Capacity:35 tons of raw material per day
(Expand to 110 tons per day)
Shares acquired (%): 40%
Seller:Avanti Feeds Limited
(TU’s 25.12% owned affiliate)
Business overview:Shrimp processing plant
No. of plants: 1 Processing plant
(Expand to 2 plants by 2H16)
July 16: Thai Union successfully acquired 40% of Avanti Frozen Foods
TU acquired an 40% of Avanti Frozen
Foods Private Limited for INR 1,254mn
• To tap into shrimp sourcing in India, now
the world’s leading exporting country
• Working with our long-term partner Avanti
Frozen Foods ensures product quality
and traceability
• Investing in a second plant to triple
capacity from 35 tons of raw material per
day currently to 110 tons.
Page 16
Notional amount THB 10.0bn
Trenches 3, 5, and 7-year
Coupon rate 2.03% - 2.79%
Debenture rating AA- (TRIS Rating)
Issued date 20 Jul 2016
Financial covenants Net D/E ≤ 2.0 : 1
Purpose of the fundDebt refinancing, capital
investment funding and
working capital funding
TU issued THB 10 billion debenture
July 16: TU issued THB 10bn debentures, the largest ever issued by the company
TU issued debenture worth THB 10bn, the
largest issuance by the company
• With AA- rating, TU’s debenture achieve
a favorable interest spread of 50-98bps
over respective year treasury (1.53% -
1.81%)
• An average cost of debenture is 2.24% vs
TU’s 2015 average interest bearing debt
cost of approximately 3.2%
• This issuance will help finalize the
establishment of the Global Treasury
Center in Thailand
Page 17
Agenda
Company Overview
Key Highlights
Recent Developments
2Q16 Financial Results
TU’s Consolidated Results
Results by Business Unit
Sustainability Update
Executive Introduction
Page 18
“Despite challenging operating
environment, we remain committed to
deliver solid growth and enhance
our shareholders’ value.”
Joerg AyrleGroup Chief Financial Officer
Page 19
935
30,64232,602 33,333 31,257
34,441
2Q15 3Q15 4Q15 1Q16 2Q16
SalesTHB mn
2Q16 Record quarterly revenue
2Q16 sales grew by 12.4% YoY to THB 34,441mn
(up 4.4% YoY in dollar term to USD 976mn), driven
by:
Tuna sales improved 7.9% YoY and 14.9%
QoQ, mainly driven by strong brand
recognition in Europe and a higher tuna raw
material price that boosted private label sales
M&A-driven growth by recent consolidation of
Rugen Fisch that boosted sardine and
mackerel and salmon business.
Chilled and frozen product re-pricing to reflect
an increase in shrimp and salmon raw material
prices
PetCare business continued to show strong
growth in light of new product launches and
an improved market penetration
106,698 112,813
121,402 125,183
59,248 65,697
-
20,000
40,000
60,000
80,000
100,000
120,000
2012 2013 2014 2015 1H16YoYGrowth 8.1% 5.7% 7.6% 3.1%
+10.9% YoY
USD mn 975 930 871
+12.4% YoY
+10.2% QoQ
976
Page 20
Most key businesses showing YoY organic growthRevenue growth component(THB million)
USD mn
976
+428
2Q15 2Q16
34,441
30,642
+873
-369
+14%
+667+329
+280
+769
+3%+8%
-10%
+8%
+17%
TunaShrimp
& related
business1
Sardine
&
Mackerel
Salmon Pet
Care
Value
added
& other
products2
+45%
+8%
+822
USD
effectEUR
effect
USD mn
1,847
1H15 1H16
+1,684
-477
+17%+251+506
+640
+2% +2%
-7%
+7%
+14%
+719
Tuna Shrimp
& related
business1
Sardine
&
Mackerel
Salmon Pet
CareValue
added
& other
products2
+45%
+9%
+1,842
USD
effect
EUR
effect
59,248
65,697+1,285
935 1,811
+12.4% YoY +10.9% YoY
+5.6% YoY
Before currency impacts
+7.2% YoY
Before currency impacts
Remark: 1Shrimp & related business comprises of frozen shrimp (including lobster) and shrimp feed. 2Value-added & other products includes ready-to-eat products, frozen cephalopod, canned seafood, local products, bakery products,
and sales of scraps
Page 21
Brand, 38%
**FS - Brand, 5%
**FS - Private Lebel, 8%
Private Lebel, 49%
Brand41%
Private Label59%
Growing branded sales and geographic breakdown
Sales Breakdown by Business
Sales Breakdown by Geographic
Higher sales contribution from the European
markets, driven by strong performance of our
existing brands
While US sales contribution dropped, it continued
to report growth on an absolute term
Growing hand-in-hand
1H16 total brand sales alone grew 9.1% YoY,
thanks to organic growth and M&As
Private label sales report strong growth of 12.3%
YoY, mainly from selling price adjustment
Food Service sales accounted for 12.9% of total
sales
Remark: *Others represent Asia, Australia, Middle East, Canada, Africa and South America
**FS stands for Food Service
36% 40% 44% 42% 39%
30% 30% 29% 29% 34%
10% 7% 7% 8% 8%9% 8% 7% 6% 6%15% 14% 13% 14% 13%
0%
20%
40%
60%
80%
100%
2012 2013 2014 2015 1H16
Others*
Japan
Domestic
Europe
USA
THB 125,183mn THB 65,697mn
2015 1H16
Page 22
Gross margin impacted by raw material price volatilityGross ProfitTHB mn
16,362 14,222
19,020 19,501
9,138 10,276
-
5,000
10,000
15,000
20,000
25,000
2012 2013 2014 2015 1H16
GPM 15.3% 12.6% 15.7% 15.6%
YTD 15.4% 15.6%
+12.5% YoY
2Q16 Gross profit of THB 5,428, up 4.5% YoY,
driven mostly by strong sales growth in all key
business segments
2Q16 margin was at 15.8%, down 118bps YoY
from 16.9% in 2Q15:
Chilled and frozen business: Sudden
increase in salmon and shrimp raw material
prices
But the negative impact was partly offset by:
Profitability-focused pricing strategy in the
US canned tuna market
PetCare business continue to win more
customers into the more profitable product
segments
5,1925,634
4,730 4,8485,428
16.9% 17.3%
14.2%15.5% 15.8%
10.0%
15.0%
20.0%
25.0%
30.0%
2Q15 3Q15 4Q15 1Q16 2Q16
+4.5% YoY
+12.0% QoQ
GPM
Page 23
Operating profit: SG&A in checkOperating ProfitTHB mn
2Q16 Operating profit of THB 2,062mn, down
6.3% YoY, driven by a decline in gross margin.
2Q16 SG&A to sales ratio was 9.8%, slightly
higher than 2Q15 ratio (+4bps YoY) due to M&A
related expenses and increased personnel
expenses for upcoming expansion
The ratio is marginally below the full year target
of 10% due to prudent cost control policy and
lack of acquisition related fee during the quarter
2,200 2,352
1,265
1,454
2,062
7.2% 7.2%
3.8%4.7%
6.0%
1.0%
3.0%
5.0%
7.0%
9.0%
11.0%
13.0%
15.0%
2Q15 3Q15 4Q15 1Q16 2Q16
-6.3% YoY
+41.8% QoQ
6,869
3,988
6,990 6,785
3,141 3,516
-
1,000
2,000
3,000
4,000
5,000
6,000
7,000
8,000
9,000
2012 2013 2014 2015 1H16
OP Margin
+12.0% YoY
OPM 6.4% 3.5% 5.8% 5.4%
YTD 5.3% 5.4%
Page 24
EBITDA up 12% from an impact of FX gains during 2Q16 EBITDATHB mn
2,8433,297
2,3512,755
3,181
9.3% 10.1%7.1% 8.8%
9.2%
3.0%
8.0%
13.0%
18.0%
23.0%
28.0%
2Q15 3Q15 4Q15 1Q16 2Q16
+11.9% YoY
+15.4% QoQ
9,823
7,867
10,999 11,577
5,757 5,936
-
2,000
4,000
6,000
8,000
10,000
12,000
14,000
16,000
2012 2013 2014 2015 1H16
+3.1% YoY
2Q16 EBITDA of THB 3,181mn, up 11.9% YoY,
mainly driven by an absence of FX losses during
2Q15 (FX losses of THB 300mn in 2Q15 vs. a FX
gains of THB 32mn in 2Q16)
Excluding and FX impacts, 2Q16 EBITDA was at
THB 3,149mn, slightly increased from the same
quarter last year due to strong sales growth
during the quarterEBITDAMargin
EBITDA
Margin9.2% 7.0% 9.1% 9.2%
YTD 9.7% 9.0%
Page 25
Net profit: Registering 17% net profit growthNet ProfitTHB mn
1,3061,626
757
1,231
1,527
4.3% 5.0%
2.3%
3.9%4.4%
0.0%
2.0%
4.0%
6.0%
8.0%
10.0%
12.0%
14.0%
2Q15 3Q15 4Q15 1Q16 2Q16
+16.9% YoY
+24.1% QoQ
4,694
2,853
5,092 5,302
2,825 2,758
-
1,000
2,000
3,000
4,000
5,000
6,000
7,000
2012 2013 2014 2015 1H16
-2.4% YoY
NPM
2Q16 net profit of THB 1,527mn, up 16.9% YoY
The improved net profit was driven by:
The strong sales growth,
A lower financing costs from a debt
repayment, and
Lower acquisition-related fees in 2Q15
NPM 4.4% 2.5% 4.2% 4.2%
YTD 4.8% 4.2%
Remark: 2Q15 Net profit was restated from THB 1,412mn earlier as THB 106mn restatement was from derivative accounting restatement
Page 26
1,402 1,531 1,614
1,082
1,446
4.6% 4.7%4.8%
3.5%4.2%
0.0%
2.0%
4.0%
6.0%
8.0%
10.0%
12.0%
14.0%
16.0%
18.0%
20.0%
2Q15 3Q15 4Q15 1Q16 2Q16
Normalized net profit of THB 1,446mnNormalized Net ProfitTHB mn
Norm NP
Margin
Excluding the one-off quarter-end items, 2Q16
normalized net profit was at THB 1,446mn, up
3.1% YoY.
One-off items during 2Q16 of THB 81mn
comprised of:
Accounting adjustment (+THB 29mn),
Insurance claim from one of TUE subsidiary
(+THB 79mn), and
M&A related expenses (-THB 27mn)
+3.1% YoY
+33.6% QoQ
Remark: The normalized net profit still include the FX gains/losses from normal business operation
2Q16Reported
NP
2Q16 NPbefore one-time items
1,527
+27
-29
-79
1,446
Accounting adjustment
Insurance claim
M&A
related expenses
-79
Page 27
0.98
0.60
1.07 1.11
0.59 0.58
2012 2013 2014 2015 1H16
EPS: Positive EPS = Dividend payment
EPSTHB
0.27
0.34
0.16
0.26
0.32
2Q15 3Q15 4Q15 1Q16 2Q16
+16.9% YoY
+24.1% QoQ 2Q16 EPS was at THB 0.32, up 16.9% YoY
1H16 EPS was at THB 0.58, down 2.4% YoY, along
with net profit movement
Board of Directors approved dividend payment of
THB 0.32 for 1H16, representing 55.4% payout
ratio from reported EPS
Remark: EPS in this slide represents fully diluted EPS based on current number of shares of 4,771,815,496
Page 28
-356
9,162
11,664
4,404
2013 2014 2015 1H16
Neutral FCF despite rising raw material prices
Annual Free Cash FlowTHB mn
3,393
5,469
-1,747
4,483
-79
2Q15 3Q15 4Q15 1Q16 2Q16
Quarterly Free Cash FlowTHB mn
Remark: 1Cash Conversion Rate = FCF / EBIT
Cash
Conversion
Rate11.5 2.1 -0.8 2.2 -0.03
Cash
Conversion
Rate1-0.1 1.1 1.2 1.0
2Q16 Free cash flow (FCF) was slightly negative
at THB 79mn, despite 2Q16 average tuna raw
material price rose to USD 1,400/ton (vs USD
1,257mn during 1Q16) and a record salmon prices
The neutral FCF was achieved driven by an
improved EBITDA and a more efficient inventory
management
2Q16 inventory days were at 106 days, versus
116 days in 1Q16 and 119 days in 2Q15
2Q16 net working capital days at 104 days,
versus 114 days in 1Q16 and 116 days in 2Q15
Page 29
20152015 2Q16
Increasing proportion of long-term debts
Interest-bearing debts of THB 38,471mn
42%
2%
Long-term loan by maturityTHB 18,320mn
By Maturity
2020 onwards2019
2018
2017
2Q16
Long-term
Debt
Current
Portion
of Long-
term Debt
& finance
lease
Short-term
Loan
48%
10%
42%
By Currency
EUR
USD
THB
THB 39,179mn THB 38,471mn
1.2%
21.5%
77.3%
2.8%
19.0%
79.9%
41%
10%
49%
Page 30
1H16 EBITDA: Sufficient internal cash flow to fund M&As
+156
+936 +25
+1,533
+1,932+442
Operating Activities
THB 5,937 mnInvesting & Financing Activities
Free Cash Flow THB 4,404 mn
Unit: THB mn
ND/E 0.76x
Kd = 3.73%ND/E 0.74x
Kd = 2.86%
36,264
+1,475
-1,118
-5,93636,363
Other
Investing/
Financing
activities*
Other
non-cash
expenses
Net interests
paidChange in
other assets
and liabilities
Change in
net working
capital
Net Debt
as of
31 Dec 2015
Net Debt
as of
30 Jun 2016
Tax
payment
Dividends
paidEBITDA CAPEX
+456
Investment
in
Subsidiaries
Remark: * Included 1) change in loans to associates & other companies 2) change in investments in associates and other long-term investments 3) proceeds from sale of assets 4) dividend received and 5) change in non-controlling interest
Page 31
Remark: 1ROE = Annualized quarterly net profit/ Average total shareholders’ equity2ROCE = Annualized EBIT / Average capital employed; where as Capital Employed = total assets - total current liabilities
(incl. current portion of long-term debt)
and EBIT = Total revenue – COGS – SG&A + share of profit in associates and joint ventures3Net WC day = INV day + A/R day – A/P day 4ND/E ratio = Net interest-bearing debt/ Total equity,
Net interest-beating debt = Total interest-bearing debt - Cash & Cash equivalents including ST investment
Continued improved working capital management
Net WC3
13.0%11.1%
8.9%
13.7%11.4%
2Q161Q164Q153Q152Q15
0.74x
0.69x
0.76x
0.64x0.67x
2Q161Q164Q153Q152Q15
ROCE2
ROE1 Debt to EBITDA
ND/E4
13.8%
11.0%
6.6%
14.2%
11.7%
2Q161Q164Q153Q152Q15
INV Days
106116110114119
2Q161Q164Q153Q152Q15
3.023.18
4.17
2.773.40
2Q161Q164Q153Q152Q15
39,315 38,631 41,070 38,448 41,131
116
108 108
114
104
2Q15 3Q15 4Q15 1Q16 2Q16
WC (THB mn) WC Day
Page 32
Key challenge: John West and Brexit’s impact
Possible Brexit’s Impact on John West
2016: Almost all foreign exchange exposure risks hedged
1. For branded business, over 90% of foreign currency exposure are hedged
2. For private label business, all hedging is done upon purchase contract finalized
3. Over 95% of loan with John West UK are hedged until maturity of the loan (2017)
2017: Passing on inflation
1. Devaluation of the GBP vs EUR in FY2016 would lead to translation effect
2. Increasing import prices are likely lead to some upward pressure in UK product pricing,
3. No material financial impact expected, except for currency-related translation effect
Page 33
Key challenge: MerAlliance and rising salmon prices
Chilean algae bloom affect global production
2Q16 price was NOK 65/kg, +68% YoY*
• It is estimated that 2016 Chilean salmon production
would decline 20-25% YoY, which imply global
production impact by 5-10% YoY**
• TU’s chilled salmon business reported net losses
during 1H16 due to rapid increase in salmon prices
2H16 challenge: Salmon product repricing
• Given a number of successful repricing negotiation,
TU target to breakeven chilled salmon business by
2H16
*Source: Fishpool.eu **Source: Financial Times
Salmon raw material prices (NOK/kg)
In July, salmon price closed at NOK 75.1/kg. In
2Q16, average price was at NOK 65/kg (+67.5% YoY,
+9.4% QoQ).
0
10
20
30
40
50
60
70
80
Jul-13 Jul-14 Jul-15 Jul-16
Page 34
Agenda
Company Overview
Key Highlights
Recent Developments
2Q16 Financial Results
TU’s Consolidated Results
Results by Business Unit
Sustainability Update
Executive Introduction
Page 35
“Corporate performance could fluctuate from
time to time, but investor trust is what we
care most.
To us, transparency, consistent and timely
disclosure are keys to investor trust,
particularly in times of uncertainty.
Wai Yat Paco Lee
General Manager,
Investor Relations and Corporate Investment
Page 36
0
500
1,000
1,500
2,000
2,500
3,000
Jul-13 Jul-14 Jul-15 Jul-16
Key operating impact: rising salmon price is a key challenge
White shrimp raw material prices (THB/kg. of 60 pcs./kg)
186 (Jul’16)
Skipjack tuna raw material prices (USD/ton)
1,400
(Jul’16)
In Jul, tuna price closed at USD 1,400/ton. In 2Q16, average price
was at USD 1,503/ton (+36.5% YoY, +19.6% QoQ).
In Jul, shrimp price closed at THB 186/kg. In 2Q16, average price
was at THB 164/kg (+4.5% YoY, -12.3% QoQ).
Source: Thai Union Group and http://fishpool.eu/price-information/spot-prices/history/
Raw material prices
0
50
100
150
200
250
300
Jul-13 Jul-14 Jul-15 Jul-16
Salmon raw material prices (NOK/kg)
In Jul, salmon price closed at NOK 75.1/kg. In 2Q16, average price
was at NOK 65/kg (+67.5% YoY, +9.4% QoQ).
0
20
40
60
80
Jul-13 Jul-14 Jul-15 Jul-16
75.1 (Jul’16)
Page 37
28
30
32
34
36
38
Jul-13 Jul-14 Jul-15 Jul-16
USD/THB
In Jul, USD/THB closed at 35.08. In 2Q16, average USD/THB was at
35.28 (-1.1% QoQ, +6.1% YoY)35.08
(Jul’16)
Exchange rate
Key operating impact
28
33
38
43
48
Jul-13 Jul-14 Jul-15 Jul-16
EUR/THB
38.79
(Jul’16)
In Jul, EUR/THB closed at 38.79. In 2Q16, average EUR/THB was at
39.83 (+1.3% QoQ, +8.2% YoY)
Page 38
Thai Union’s global footprint
Page 39
39%49%
3 strategic business segments
Ambient seafoodSales: THB 32,459mn
PetCare, value added and
othersSales: THB 7,861mn
Frozen, chilled seafood
and relatedSales: THB 25,377mn
Frozen, chilled &
smoked salmon
Tuna business
Other seafood2Sardine & MackerelAmbient & Pouch
Salmon
Shrimp & related
business1 PetCare
Value-added
business3
Total 1H16 sales: THB 65,697mn
Other products4
60%
40%
Sales Split:
33%
67%
5%
95%
12%Brand
Private label
Brand
Private label
Brand
Private label
Remark: 1.Shrimp & related business includes frozen shrimp, lobster, shrimp feed and value-added shrimp
2.Other seafood includes frozen cephalopod, crab, scallop, shellfish and other fish
3.Value-added business includes ready-to-eat products, maguro & cephalopod sashimi, local products, bakery products and snack
4.Other products include scrap, fishery and others
Page 40
Ambient Seafood
Page 41
43% 42% 48% 40% 40%
57% 58% 52% 60%60%
15,621 15,307 14,178 15,198 17,261
- 1,000.00 2,000.00 3,000.00 4,000.00 5,000.00 6,000.00 7,000.00 8,000.00 9,000.00
10,000.00 11,000.00 12,000.00 13,000.00 14,000.00 15,000.00 16,000.00 17,000.00 18,000.00 19,000.00 20,000.00
2Q15 3Q15 4Q15 1Q16 2Q16
53% 50% 58% 50% 49%
47% 50% 42% 50% 51%
96,116 90,351 89,117 94,086 103,387
- 1,000.00 2,000.00 3,000.00 4,000.00 5,000.00 6,000.00 7,000.00 8,000.00 9,000.00 10,000.00 11,000.00 12,000.00 13,000.00 14,000.00 15,000.00 16,000.00 17,000.00 18,000.00 19,000.00 20,000.00 21,000.00 22,000.00 23,000.00 24,000.00 25,000.00 26,000.00 27,000.00 28,000.00 29,000.00 30,000.00 31,000.00 32,000.00 33,000.00 34,000.00 35,000.00 36,000.00 37,000.00 38,000.00 39,000.00 40,000.00 41,000.00 42,000.00 43,000.00 44,000.00 45,000.00 46,000.00 47,000.00 48,000.00 49,000.00 50,000.00 51,000.00 52,000.00 53,000.00 54,000.00 55,000.00 56,000.00 57,000.00 58,000.00 59,000.00 60,000.00 61,000.00 62,000.00 63,000.00 64,000.00 65,000.00 66,000.00 67,000.00 68,000.00 69,000.00 70,000.00 71,000.00 72,000.00 73,000.00 74,000.00 75,000.00 76,000.00 77,000.00 78,000.00 79,000.00 80,000.00 81,000.00 82,000.00 83,000.00 84,000.00 85,000.00 86,000.00 87,000.00 88,000.00 89,000.00 90,000.00 91,000.00 92,000.00 93,000.00 94,000.00 95,000.00 96,000.00 97,000.00 98,000.00 99,000.00 100,000.00 101,000.00 102,000.00 103,000.00 104,000.00 105,000.00 106,000.00 107,000.00 108,000.00 109,000.00 110,000.00 111,000.00 112,000.00 113,000.00 114,000.00 115,000.00 116,000.00 117,000.00 118,000.00 119,000.00 120,000.00
2Q15 3Q15 4Q15 1Q16 2Q16
Ambient SeafoodSolid growth boosted by branded business
27%25%
23%23%
25%
11%
16%
11% 12% 12%
20% 21%
17%18%
20%
2Q15 3Q15 4Q15 1Q16 2Q16
Sales (THB million) Quantity (Tons)
Total
Brand
+10.5% YoY
+13.6% QoQ
Private label
Gross Profit Margin (Percent)
+7.6% YoY
+9.9% QoQ
2Q16 ambient seafood business sales of THB 17.3bn, up 10.5% YoY, driven by Rugen Fischacquisition, strong brand presence in UK, and rising tuna raw material price
Gross profit margin has slightly improved 8bps YoY to 19.9%, thanks to:
Growing branded sales in Europe,
Low cost of raw material inventory,
Market expansion in the Middle East starting to contribute profit
Brand
Private label
Brand
Private label
Page 42
Frozen, chilled seafood and related
Page 43
Frozen, chilled seafood and relatedCatching up
10%11%
15%14%
13%
11%
12%
11%
7%
6%
10%11%
13%
10%8%
2Q15 3Q15 4Q15 1Q16 2Q16
Total
Brand
Private label
Sales (THB million) Quantity (Tons)
Gross Profit Margin (Percent)
63% 68% 67% 66% 68%
37%32%
33%34% 32%
11,159 13,197
15,099 12,225 13,152
- 1,000.00 2,000.00 3,000.00 4,000.00 5,000.00 6,000.00 7,000.00 8,000.00 9,000.00
10,000.00 11,000.00 12,000.00 13,000.00 14,000.00 15,000.00 16,000.00 17,000.00 18,000.00 19,000.00 20,000.00
2Q15 3Q15 4Q15 1Q16 2Q16
29% 32% 29% 33% 34%
71%68% 71%
67% 66%
48,920 60,439
67,521
52,524 57,635
- 1,000.00 2,000.00 3,000.00 4,000.00 5,000.00 6,000.00 7,000.00 8,000.00 9,000.00 10,000.00 11,000.00 12,000.00 13,000.00 14,000.00 15,000.00 16,000.00 17,000.00 18,000.00 19,000.00 20,000.00 21,000.00 22,000.00 23,000.00 24,000.00 25,000.00 26,000.00 27,000.00 28,000.00 29,000.00 30,000.00 31,000.00 32,000.00 33,000.00 34,000.00 35,000.00 36,000.00 37,000.00 38,000.00 39,000.00 40,000.00 41,000.00 42,000.00 43,000.00 44,000.00 45,000.00 46,000.00 47,000.00 48,000.00 49,000.00 50,000.00 51,000.00 52,000.00 53,000.00 54,000.00 55,000.00 56,000.00 57,000.00 58,000.00 59,000.00 60,000.00 61,000.00 62,000.00 63,000.00 64,000.00 65,000.00 66,000.00 67,000.00 68,000.00 69,000.00 70,000.00 71,000.00 72,000.00 73,000.00 74,000.00 75,000.00 76,000.00 77,000.00 78,000.00 79,000.00 80,000.00 81,000.00 82,000.00 83,000.00 84,000.00 85,000.00 86,000.00 87,000.00 88,000.00 89,000.00 90,000.00
2Q15 3Q15 4Q15 1Q16 2Q16
+17.9% YoY
+7.6% QoQ
+17.8% YoY
+9.7% QoQ
Brand
Private label
Brand
Private label
2Q16 frozen and chilled seafood business sales of THB 13.2bn, up 17.9% YoY, due to
Product repricing to reflect rising raw material prices, and
An increase in sales volume, thanks to improved domestic shrimp production
The gross profit margin has declined by 219bps YoY to 8.3% from
An increase in salmon and shrimp raw material prices
Salmon business was loss-making during 1H16
Page 44
PetCare, value added and others
Page 45
PetCare, value added and othersPetCare business continue to deliver
24%22% 23% 23% 22%
2Q15 3Q15 4Q15* 1Q16 2Q16
Total
Sales (THB Million) Quantity (Tons)
Normalized gross Profit Margin (Percent)
92% 93% 96% 92% 98%
8% 7% 4% 8% 2%3,861 4,098 4,057 3,833 4,028
-
1,000.00
2,000.00
3,000.00
4,000.00
5,000.00
6,000.00
2Q15 3Q15 4Q15 1Q16 2Q16
96% 97% 98% 92% 95%
4% 3% 2% 8%5%
31,617 31,031 30,746 31,545 34,654
- 1,000.00 2,000.00 3,000.00 4,000.00 5,000.00 6,000.00 7,000.00 8,000.00 9,000.00 10,000.00 11,000.00 12,000.00 13,000.00 14,000.00 15,000.00 16,000.00 17,000.00 18,000.00 19,000.00 20,000.00 21,000.00 22,000.00 23,000.00 24,000.00 25,000.00 26,000.00 27,000.00 28,000.00 29,000.00 30,000.00 31,000.00 32,000.00 33,000.00 34,000.00 35,000.00 36,000.00 37,000.00 38,000.00 39,000.00 40,000.00 41,000.00 42,000.00 43,000.00 44,000.00 45,000.00 46,000.00 47,000.00 48,000.00 49,000.00 50,000.00
2Q15 3Q15 4Q15 1Q16 2Q16
+4.3% YoY
+5.1% QoQ
+9.6% YoY
+9.9% QoQ
Brand
Private label
Brand
Private label
2Q16 sales of THB 4,029mn, or a growth of 4.3% YoY
PetCare business reported both solid sales growth and margin improvement YoY during 2Q16 thanks to:
Launches of more high value-added PetCareproducts, and
Our commitment in sustainability entice more customers
*Remark: 4Q15 normalized gross margin exclude THB 508mn fishing fleet impairment expenses
Page 46
Remark: 1Shrimp & related business includes frozen shrimp, lobster, shrimp feed and value-added shrimp2Other seafood includes frozen cephalopod, crab, scallop, shellfish and other fish3Value-added business includes ready-to-eat products, maguro & cephalopod sashimi, local products, bakery products and snack4Other products include scrap, fishery and others
1H16 Segment Profitability
THB 10,276 million
Gross Profit
Frozen, chilled
seafood and
related
PetCare, value
added and others
Ambient seafood
New segment
Total
Sales
(THB million)
Margin
(%)
Gross Profit
(THB million)
6,249
2,254
1,774
32,459
25,377
7,861
19.3%
8.9%
22.6%
65,697 15.6%
*Tuna business
*Sardine & Mackerel
*Ambient & Pouch Salmon
*Shrimp & related business1
*Frozen, chilled &
smoked salmon
*PetCare
*Value added & others3
*Other seafood2
*Other products4
Page 47
Agenda
Company Overview
Key Highlights
Recent Developments
2Q16 Financial Results
Sustainability Update
Executive Introduction
Page 48
“At Thai Union, we are dedicated to being
the world’s most trusted seafood leader.
That means earning trust from all our
stakeholders and working with all of our
partners to ensure a healthy seafood supply
for generations to come.”
Darian McBain, Ph.D.Group Director of Sustainable Development
Page 49
Agenda
Sustainability Update
Sustainability Report and DJSI submission
John West and Greenpeace
WWF partnership review
Sea Change review
Page 50
Sustainability report and DJSI submission
You can download TU’s sustainability report at: http://www.thaiunion.com/Sustainability_Report2015_E.pdf
(Thai version: http://www.thaiunion.com/Sustainability_Report2015_T.pdf)
Page 51
John West and Greenpeace update
Campaign continues in UK market, as well as global
campaign
John West retained many retailers as customers
Of the range, 22 product lines were withdrawn and 5
were added, bringing the total of supply to 59 product
lines into Tesco
6 pink and red salmon products that were being
discontinued would have been MSC certified by start
of August and fully compliant with the Tesco
sustainability commitments
Supply into other UK retailers remains unchanged,
and support for our commitment of fishery
improvement projects towards MSC, in line with the
WWF/Thai Union Europe partnership.
Page 52
WWF and Thai Union Europe Partnership
• Partnership is very successful, and guiding direction for our
sustainability work on fisheries
• First public progress report after entering into the partnership in
2014
• A full environmental risk assessment across all fish species
sourced by Thai Union Europe has been conducted
• Under the TUE/WWF partnership we are committed to working
towards MSC/ASC certification, the highest level of
sustainability certification. This will meet the high sustainability
requirements of several European countries including the UK
and Germany.
• Communication in pack on the partnership, and on websites
will continue to be escalated.
Page 53
Sea Change consultation
Gathering feedback from stakeholders worldwide and refining our
strategy – a key to our transparency and industry leading approach
• Online consultation
• Consultation workshops and face-to-face meetings
April-June
• Compilation of comments received
• Adaptation of Sea Change
July• Presentation of
revised Sea Change Strategy
October
Page 54
Agenda
Company Overview
Key Highlights
Recent Developments
2Q16 Financial Results
Sustainability Update
Executive Introduction
Page 55
Executive introduction: Whitney Small
“We are sharing Thai Union’s story in
support of our responsible and
sustainable business practices
around the world. As Thai Union
continues to grow and innovate, our
industry leading role showcases our
efforts, shaping public perception.”
Whitney Foard SmallGroup Director of Corporate Communications
Page 56
Executive introduction: Valentin Ramirez
“At COSI, our objective is to be
the most trusted seafood leader
in the US, driving positive change
in the areas of sustainability,
innovation, and quality. We will
provide strategic thought
leadership to drive penetration
and growth of the category.
Valentin RamirezCEO of Tri-Union Seafood LLC
Page 57
Executive introduction: Mario Brands, Ph.D.
“We are increasing the
efficient use of our marine
products and are opening up
new markets by
commercializing high value-
added ingredients for animal
and human consumption.”
Mario Brands, Ph.D.Director of Marine Ingredients
Page 58
Appendix
Page 59
0
200
400
600
800
1,000
1,200
1,400
1,600
1,800
0
5
10
15
20
25
TU SET
Share Capital Information
Stock Information
2012 2013 2014 2015 2016
Dividend Policy
At least 50% of net profit
Major Shareholders
THB
Bloomberg/ Reuters TU TB/ TU.BK
Share price (05 Aug 2016) : THB 21.70
Historical price :
52-week high THB 23.00
52-week low THB 15.80
No. of paid up shares : 4,771.82mn
Par value : THB 0.25
Market Capitalization : THB 103.5bn
Chansiri Family19.6%
Niruttinanon Family 6.9%
Mitsubishi Corporation
7.3%
Thai NVDR13.2%
Social Security
Office 4.6%
Others48.5%
Source: SET and TU
As of 30 Jun 2016
Free float : 64.8%
Foreign ownership/ Foreign limit 38.7%/ 45.00%
Page 60
2Q16 Income Statement
Remark: *Including share of income from investment in associates
**Normalized net profit exclude ALL one-off adjustments and items through the year
2Q16/ 2Q16/
2Q15 1Q16
Change Change
Sales 34,441 100% 31,257 100% 30,642 100% 10.2% 12.4%
Cost of sales (29,012) -84.2% (26,409) -84.5% (25,450) -83.1% 9.9% 14.0%
Gross profit 5,428 15.8% 4,848 15.5% 5,192 16.9% 12.0% 4.5%
SG&A expenses (3,366) -9.8% (3,394) -10.9% (2,992) -9.8% -0.8% 12.5%
FX gain (loss) 32 0.1% 264 0.8% (300) -1.0% -87.9% -110.7%
Other income* 368 1.1% 336 1.1% 262 0.9% 9.7% 40.3%
EBIT 2,462 7.1% 2,054 6.6% 2,163 7.1% 19.9% 13.8%
Finance cost (263) -0.8% (329) -1.1% (355) -1.2% -20.1% -26.1%
EBT 2,199 6.4% 1,725 5.5% 1,808 5.9% 27.5% 21.7%
Tax (352) -1.0% (352) -1.1% (338) -1.1% 0.0% 4.1%
Net income 1,848 5.4% 1,373 4.4% 1,470 4.8% 34.6% 25.7%
Net income (loss) attributable to:
Equity holders of the Company 1,527 4.4% 1,231 3.9% 1,306 4.3% 24.1% 16.9%
Non-controlling interests of the subsidiaries 321 0.9% 142 0.5% 163 0.5% 125.2% 96.2%
Earnings per share
Basic earnings per share 0.32 0.26 0.27 24.1% 16.9%
Diluted earnings per share 0.32 0.26 0.27 24.1% 16.9%
Exchange rate
THB/USD 35.29 35.90 32.79 -1.7% 7.6%
Normalized net profit 1,446 4.2% 1,082 3.5% 1,402 4.6% 33.6% 3.1%
Consolidated
(Unit: THB mn) 2Q16%
to sales1Q16
%
to sales2Q15
%
to sales
Page 61
1H16 Income Statement
Remark: *Including share of income from investment in associates
**Normalized net profit exclude ALL one-off adjustments and items through the year
1H16/
1H15
Change
Sales 65,697 100% 59,248 100% 10.9%
Cost of sales (55,421) -84.4% (50,110) -84.6% 10.6%
Gross profit 10,276 15.6% 9,138 15.4% 12.5%
SG&A expenses (6,760) -10.3% (5,997) -10.1% 12.7%
FX gain (loss) 296 0.5% 826 1.4% -64.1%
Other income* 704 1.1% 502 0.8% 40.1%
EBIT 4,516 6.9% 4,469 7.5% 1.0%
Finance cost (591) -0.9% (767) -1.3% -22.9%
EBT 3,924 6.0% 3,702 6.2% 6.0%
Tax (845) -1.3% (639) -1.1% 32.3%
Net income 3,079 4.7% 3,063 5.2% 0.5%
Net income (loss) attributable to:
Equity holders of the Company 2,758 4.2% 2,825 4.8% -2.4%
Non-controlling interests of the subsidiaries 321 0.5% 237 0.4% 35.1%
Earnings per share
Basic earnings per share 0.58 0.59 -2.4%
Diluted earnings per share 0.58 0.59 -2.4%
Exchange rate
THB/USD 35.48 32.72 8.4%
Normalized net profit 2,528 3.8% 2,896 4.9% -12.7%
1H16%
to sales1H15**
%
to sales(Unit: THB mn)
Page 62
Statement of Financial Position as of 30 Jun 2016
Remark: *Including short-term investments
Cash and cash equivalents* 2,207 1.9% 2,816 2.5% -21.6%
Trade and other receivables 17,415 15.2% 16,554 14.9% 5.2%
Inventories - net 34,977 30.6% 35,180 31.7% -0.6%
Other current assets 2,010 1.8% 2,547 2.3% -21.1%
Total current assets 56,609 50% 57,097 51.5% -0.9%
Fixed assets 23,332 20.4% 22,165 20.0% 5.3%
Goodwill and other intangible assets 29,621 25.9% 27,396 24.7% 8.1%
Other non-current assets 4,751 4.2% 4,300 3.9% 10.5%
Total Assets 114,312 100% 110,958 100% 3.0%
Bank overdrafts and short-term loans 16,289 14.2% 19,437 17.5% -16.2%
Trade and other payables 16,178 14.2% 13,731 12.4% 17.8%
Current portion of long-term loans 1,591 1.4% 1,561 1.4% 1.9%
Current portion of debentures 1,950 1.7% 1,949 1.8% 0.0%
Current portion of finance lease liabilities 91 0.1% 91 0.1% -0.2%
Other current liabilities 1,333 1.2% 1,904 1.7% -30.0%
Total current liabilities 37,432 32.7% 38,674 34.9% -3.2%
Long-term loans from financial institutions 1,444 1.3% 1,697 1.5% -14.9%
Debentures 16,876 14.8% 14,231 12.8% 18.6%
Finance lease liabilities - net of current portion 229 0.2% 212 0.2% 8.0%
Other non-current liabilities 9,534 8.3% 8,127 7.3% 17.3%
Total Liabilities 65,515 57.3% 62,941 56.7% 4.1%
Non-controlling interests of the subsidiaries 4,684 4.1% 2,754 2.5% 70.1%
Total Shareholders’ Equity 48,797 42.7% 48,017 43.3% 1.6%
Total liabilities and shareholders’ equity 114,312 100% 110,958 100% 3.0%
Change(Unit: THB mn 1H16% to total
assets2015
% to total
assets
Page 63
1H16 Statement of Cash Flow
(Unit: THB mn) 1H16 1H15 Change
Profit before income tax 3,924 3,702 222
Adjustments for depreciation & amortisation expenses 1,421 1,289 132
Other adjustments 657 1,204 (547)
Changes in operating assets and liabilities 921 4,701 (3,779)
Cash flows receipts from operating activities 6,923 10,895 (3,972)
Net cash receipts (payments) from operating activities 5,987 10,447 (4,460)
Net cash payments for investing activities (3,366) (1,521) (1,845)
Net cash receipts (payments) for financing activities (3,196) (9,461) 6,265
Net increase (decrease) in cash and cash equivalent (575) (535) (40)
Cash and cash equivalents - opening balance 2,816 2,123 693
Exchange gain (loss) on cash and cash equivalents (35) (117) 82
Cash and cash equivalents - closing balance 2,207 1,472 735
Consolidated
Page 64
Corporate website: http://www.thaiuniongroup.com
IR website: http://www.thaiuniongroup.com/en/investor.ashx
E-mail: [email protected] Tel: +66 2298 0024
Thank you