26
Management Roadshow Presentation Namyong Terminal Plc Management Roadshow Presentation March 2014 Namyong Terminal Plc.

Management Roadshow Presentation NamyongTerminal Plc · Integrated Value Chains of Automotive Industry Play Bigger Economic Role for Thailand Extensive interconnection across the

  • Upload
    others

  • View
    3

  • Download
    0

Embed Size (px)

Citation preview

Page 1: Management Roadshow Presentation NamyongTerminal Plc · Integrated Value Chains of Automotive Industry Play Bigger Economic Role for Thailand Extensive interconnection across the

Management Roadshow Presentation Namyong Terminal PlcManagement Roadshow PresentationMarch 2014

Namyong Terminal Plc.

Page 2: Management Roadshow Presentation NamyongTerminal Plc · Integrated Value Chains of Automotive Industry Play Bigger Economic Role for Thailand Extensive interconnection across the

Agenda

Section 1 Industry Overview

Section 2 Company OverviewSection 2 Company Overview

Section 3 Business Overview 

Section 4 Financial Performance

Page 1 

Page 3: Management Roadshow Presentation NamyongTerminal Plc · Integrated Value Chains of Automotive Industry Play Bigger Economic Role for Thailand Extensive interconnection across the

Automobile Export, the New Rising Star for Thailand’s Export

Thailand’s Export Value Year 1994 – 2013(U it THB billi )

Automobile export overshadowed other sectors and became no. 1 in year 2012

7  2.12

 

,851

.37 

.60  6,11

3.34

 

6,70

7.99

 

7,08

2.49

 

6,91

0.51

 

CAGR =(Unit: THB billion)7.60

 

06.31 

11.04 

1,80

6.68

 

2,24

8.09

 

2,21

4.25

 

2,76

8.06

 

2,88

4.70

 

2,92

3.94

 

3,32

5.63

 

3,87

3.69

 

4,43

8.69

 

4,93

7.3 7

5,30

2 5,

5,19

4. CAGR = 9.44%

1,13

7

1,4

1,4 1 1

1994 1995 1996 1997 1998 1999 2000 2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012 2013

Rank #10

Composition by sectors of Thailand’s export Automobile, parts andaccessories

Computers parts and

Rank #1Rank #3 Rank #1

Rank #1Rank #2

Computers, parts and accessories

Others

Key Event

In 1994, BOI revised automotive policy to support 

exports &

In 1996, Commencement of Thailand car 

exports

In 2000, Government’s policy to promote Thailand as “Automotive Hub

Toyota moved its factory of pick‐up from Japan to 

Thailand & Nissan increased its

1998 2003 2013

Page 2 

Source: Ministry of Commerce

exports & distribution of regional plants

exports as  Automotive Hub of Asia”

increased its investment

Section 1 : Industry Overview

Page 4: Management Roadshow Presentation NamyongTerminal Plc · Integrated Value Chains of Automotive Industry Play Bigger Economic Role for Thailand Extensive interconnection across the

Integrated Value Chains of Automotive Industry Play Bigger Economic Role for ThailandRole for Thailand 

Extensive interconnection across the industrials  

Multiplier Effect: One plant

Extensive interconnection across the industrials  

Multiplier Effect: One plant

“Honda invested > THB 20,000 mn for a new plant (1,600 Rai) in Prachin Buri, creating more than 2,500 jobs.” 

“Ford in 2011 started construction on a THB 13 500 mn state‐of‐the art plant covering more Multiplier Effect: One plant establishment can boost up the capital investment, create several job employment in various industries

Automotive Sector’s Gross Foreign Di I d f 21 14%

Multiplier Effect: One plant establishment can boost up the capital investment, create several job employment in various industries

Automotive Sector’s Gross Foreign Di I d f 21 14%

Ford, in 2011, started construction on a THB 13,500 mn state‐of‐the art plant covering more than 460 Rai at its Rayong site.”

“Mitsubishi has started work on a THB 15,000 mn eco‐car manufacturing plant in Chonburi, the company’s largest‐ever investment in Thailand and its biggest facility outside Japan.”

Direct Investment accounted for 21.14% of total FDI approved by BOI in 2012Direct Investment accounted for 21.14% of total FDI approved by BOI in 2012

Key Automotive Industry Linkage

Employs > 500,000 people in the Automotive Industry

Supporting IndustriesMachinery, Mechanical Tooling & Equipment, Mold & Die, Etc.

C M kTier 1  Tier 2 & 3

Service IndustriesRo/Ro T i l

Car dealers

Upstream Industries

Car Makers Suppliers Suppliers Financial service Utilities Logistic

Health care Advertising & Media Etc.

18 companies > 2,000 companies

Terminal

Upstream IndustriesSteel, Plastic, Rubber, Electronics, Glass, Textile & Leather, Chemical/Oil, Etc.

Institutions & Associations of Entrepreneur

Educational Institutions & Technical Institutions Government

li & i i i

Page 3 

Policy & Supporting OrganizationsSource: Thai Autoparts Manufacturers Association, Board of Investment 

Section 1 : Industry Overview

Page 5: Management Roadshow Presentation NamyongTerminal Plc · Integrated Value Chains of Automotive Industry Play Bigger Economic Role for Thailand Extensive interconnection across the

Ro/Ro Terminal – A Gateway for Car Exports 

To export cars or other vehicles, exporters need to 

Roll‐on/Roll‐off (Ro/Ro) means a rolling stock cargo which 

p , puse Roll‐on/Roll‐off terminal as a gateway to their 

destinations. 

7 Types of Terminals:  in accordance with types of

does not require cranes to be loaded/unloaded but is driven on/off the ship’s decks. 

Roll‐on/Roll‐off

Container

1

2

A deep‐sea port and large berth width to facilitate large car carrier vessels

l d t t bil f t i

accordance with types of cargoes Key Characteristics of Ro/Ro Terminal: 

3

Container

Fishing

Passenger

2

4

Terminal location is closed to automobile factories for the ease of transportation

Terminal is operated exclusively for auto vehicles as to avoid damage to cars 

General Cargo

Bulk Cargo

Li id

6

5 Low pollution from petrochemical and heavy industries that can damage cars

Well‐conditioned and convenient road to the terminal 

Page 4 

Liquid 7

Section 1 : Industry Overview

Page 6: Management Roadshow Presentation NamyongTerminal Plc · Integrated Value Chains of Automotive Industry Play Bigger Economic Role for Thailand Extensive interconnection across the

Ro/Ro Terminals are Only at Laem Chabang Port

Example of Well‐known Ports in Thailand A1A2in Thailand

A5A1

C1

B5B4 B3 B2

B1

A0A2A3A4

B

C

C0

D3 D2 D1D2

C1C2C3

Laem ChabangPort

A

Berth Width/

Ro/Ro Terminal

Container Terminal

Multi‐purpose Terminal

Bulk Cargo Terminal

A  Laem Chabang PortE

Terminal  Type Berth Width/Depth (Meter) Terminal Operator 

A5Ro/Ro

and General Cargo Terminal 

697/17 Namyong 

gB  Bangkok PortC  Map Ta Phut PortD  Port of SongkhlaE  Port of Phuket

D A1 Passenger and Ro/Ro 365/14 NYK

C0Ro/Ro

and General Cargo Terminal 

600/16 LRT (NYK and Namyong asshareholders) 

Page 5 Section 1 : Industry Overview

Page 7: Management Roadshow Presentation NamyongTerminal Plc · Integrated Value Chains of Automotive Industry Play Bigger Economic Role for Thailand Extensive interconnection across the

Why Laem Chabang Port?

“Several car makers’ plants are clustered in the east of Thailand, in proximity area of Laem Chabang Port”

Eastern of Thailand

Car Makers Location of Plant(s)

Distance from Plants to

in proximity area of Laem Chabang Port

Car Makers Location of Plant(s) Laem ChabangPort

Mitsubishi Laem Chabang Industrial Estate (Chonburi)

6.5 km.

Ford,Mazda

Eastern Seaboard Industrial Estate(Rayong)

35.9 km.

Toyota Ban Pho (Chachoengsao) Gateway City Industrial Estate 

(Chachoengsao)

73.9 km. 99.0 km.

(Chachoengsao) Phra Padaeng (Samut Prakarn) 117.0 km.

Nissan Bangna‐Trad Km.21 (Samut Prakarn) 88.3 km.

Isuzu Phra Padaeng (Samut Prakarn) 117.0 km.

H d R j I d i l E 145 0 kHonda Rojana Industrial Estate (Prachin Buri)

Rojana Industrial Estate (Ayutthaya)

145.0 km.

187.0 km.

Laem Chabang Port

Page 6 Section 1 : Industry Overview

Page 8: Management Roadshow Presentation NamyongTerminal Plc · Integrated Value Chains of Automotive Industry Play Bigger Economic Role for Thailand Extensive interconnection across the

Key Components in Exporting Cars Business 

Car MakersCar Makers InfrastructureInfrastructure Supporting Car Storage AreaSupporting Car Storage Area

Ro/Ro TerminalRo/Ro Terminal

VesselsVessels

A5A1

B5 B4 B3 B2 B1

A0A2A3Supporting Area

Ro/Ro Terminal

A4

C0

D3 D2

D1D2

C1C2C3Highway No.331Bypass 

No.36Motorway from BKK

Laem Chabang PortSukhumvit

Car makers’ plantsare in proximity area of Ro/Ro terminalM i f

Well‐conditioned and convenient road for car carriersH i l

Developed area for car preparation before being loaded

h i l

Deep sea port Close to car makers’ 

plants and i f

Large scale car‐carrier vessels

Specialized team of d b d

Laem Chabang PortRoad

More convenient for  car makers if database can be linked to the system of Ro/Ro terminal

Having several routes to reach the terminal

to the terminal e.g.sticker attached, car cleaning

Close to the terminal Sufficient supporting 

convenient for vessels to dock

Low  pollution

stevedore on board

Page 7 Section 1 : Industry Overview

area for car storage 

Page 9: Management Roadshow Presentation NamyongTerminal Plc · Integrated Value Chains of Automotive Industry Play Bigger Economic Role for Thailand Extensive interconnection across the

Agenda

Section 1 Industry Overview

Section 2 Company OverviewSection 2 Company Overview

Section 3 Business Overview 

Section 4 Financial Performance

Page 8 

Page 10: Management Roadshow Presentation NamyongTerminal Plc · Integrated Value Chains of Automotive Industry Play Bigger Economic Role for Thailand Extensive interconnection across the

Group Holding Structure

Company  Description Leungsuwan F il

Nam Yuen Yong Shipping Co., Ltd.(“Nam Yuen Yong”) 

Seaborne transportation, Ship agent 

Namyong Terminal Plc. (“Namyong”)

A5 Terminal operator, Laem Chabang PortS i id

Family

100%

Other Storage services provider: car storage area and warehousing 

Sapphire RoRo (Thailand) Limited (“SRT”)

A pure holding company 

L h b I i l R C0 T i l

Nam Yuen YongOther 

shareholders

20% 20%27%

Public

33%

100%

Laemchabang International Ro‐Ro Terminal Limited (“LRT”)

C0 Terminal operator, Laem Chabang Port

SRT

20%

LRT80%

Page 9 Section 2 : Company Overview

Page 11: Management Roadshow Presentation NamyongTerminal Plc · Integrated Value Chains of Automotive Industry Play Bigger Economic Role for Thailand Extensive interconnection across the

Key Milestones

March 2002

Acquired total shares of Banpu Terminal Co., Ltd.; the terminal operator of A5, from Banpu Plc.

April 2010

Renewed the Car Terminal Facility and Service Agreement with 5 shipping lines

May 2002

Proposed a new business plan to the Port Authority of Thailand (“PAT”) for altering into Ro/Ro terminal operator

Service Agreement with 5 shipping lines for a period of 10 years (May 1, 2010 –April 30, 2020).

Nov 2013

d d l fRo/Ro terminal operator.

Signed the Car Terminal Facility and Service Agreement with 5 shipping lines for a period of 8 years (May 1, 2002 – April 30, 2010).

Increased paid‐up capital from THB 414.50 mn to THB 620.00 mnand listed in the Stock Exchange of Thailand

July 2004

October 2004 Renamed the company to be 

“Namyong Terminal Co., Ltd.” June 2012C t d i t bli li it d Signed the amendment agreement 

with the PAT to alter into Ro/Ro and general cargo terminal operator.

April 2012

Jointly invested with NYK Group in LaemchabangInternational Ro‐Ro Terminal Limited (“LRT”); the terminal operator of C0.

Converted into public company limited.

Page 10 

Note: 5 shipping lines are Nippon Yusen Kabushiki Kaisha, Kawasaki Kisen Kaisha Ltd., Mitsui OSK Lines, Ltd., Wallenius Wilhelmsen Logistics AS and Toyofuji Shipping Co., Ltd. 

terminal operator of C0.

Section 2 : Company Overview

Page 12: Management Roadshow Presentation NamyongTerminal Plc · Integrated Value Chains of Automotive Industry Play Bigger Economic Role for Thailand Extensive interconnection across the

Agenda

Section 1 Industry Overview

Section 2 Company OverviewSection 2 Company Overview

Section 3 Business Overview 

Section 4 Financial Performance

Page 11 

Page 13: Management Roadshow Presentation NamyongTerminal Plc · Integrated Value Chains of Automotive Industry Play Bigger Economic Role for Thailand Extensive interconnection across the

Namyong Group Business Overview 

Terminal Services  Storage Services Others

Stevedore on boardh f

For exporting and importing Roll‐on/Roll‐off (Ro/Ro) and General Cargo (GC)

1. Car storage  Supporting area for car Shifting service

Office space rental  Equipment rental  Etc.

Namyong

(Ro/Ro) and General Cargo (GC). Supporting area for car storage before being loaded to the terminal.

Proximity areas to A5 terminal.

Namyong

AA552. Warehouse

Covered storage Open yard

For exporting and importing Roll‐on/Roll‐off (Ro/Ro)  and General Cargo (GC).

Nil (Cars to be loaded at C0 use the supporting area for car storage of Namyong).

Shifting service Equipment rental 

LRT

CC00

Page 12 Section 3 : Business Overview

Page 14: Management Roadshow Presentation NamyongTerminal Plc · Integrated Value Chains of Automotive Industry Play Bigger Economic Role for Thailand Extensive interconnection across the

Terminal Services at A5

Terminal’s General InformationItems Details 

R ll /R ll ff (R /R ) d G l C

Provide a full scope of Terminal services for car export & import as well as general cargo

Type Roll‐on/Roll‐off (Ro/Ro)  and General Cargo (GC) Terminal 

Total Area 248,000 sq.m.

Length 697 Meters

Location 

Depth  17 Meters

No. of Berth  3 Berths 

Max. vessel size to dock 80,000 DWT

BOI Privilege (for Phase3*) 8 years (1 March 2007 – 28 Feb 2015)g ( ) y

A5 Terminal

A5 Terminal is located in Zone A of LaemChabang Port Chonburi Province It is at theChabang Port Chonburi Province. It is at theentrance of the watercourse which isconvenient for large vessels to move in and outof the wharf.

Page 13 Section 3 : Business Overview

Note:  * Phase 3 includes berth 3 and car storage area zone 2A, 2B, 3A, 3B, 3Dand 11E (total approx. 281 rai)

Berth 1 + Berth 2 = 527 Meters

Page 15: Management Roadshow Presentation NamyongTerminal Plc · Integrated Value Chains of Automotive Industry Play Bigger Economic Role for Thailand Extensive interconnection across the

Terminal Services at A5 (Cont’d)  

Terminal Services at A5 compose of: 

h l f h f b h1. Berth Hire Service to shipping lines for the use of berth in docking their vessels at berth

2. Wharfage Service to shipping lines for the use of berth in moving cars on and off vessels

3. WharfHandling 

Service to car makers for moving cars within the terminal

4. Storage Service to car makers for short‐term storing cars on terminal before exporting andcars on terminal before exporting and receiving imported cars/cargoes

247,000 sq.m.which can accommodate

> 15,000 Carsat the same time

Importing

Exporting and

Importing Process

Import  Receiving  Pre‐loading BerthExporting and Importing Procedures 

ExportingP

Area Area Area Area

Page 14 

Process

Checking Point and Scan Barcode

Section 3 : Business Overview

Page 16: Management Roadshow Presentation NamyongTerminal Plc · Integrated Value Chains of Automotive Industry Play Bigger Economic Role for Thailand Extensive interconnection across the

Terminal Services at A5 (Cont’d) 

IT Program Developed & Used by A5 Terminal

Port Management System (PMS)

Prepares yard planning and ship schedule

Pure Car Carrier System (PCS)

Records and organizes data of exporting and importing cars

Beyond Ro/Ro Port (BRP)

Analyzes and interprets overall terminal’s operation and performance such as number of cars loaded through A5, Berth hours, etc.

“The Most Advanced IT Ro/Ro Terminal

In‐house business intelligenceRo/Ro Terminal 

Management System in Asia” Wireless handheld in wide terminal area

Effective yard planning with minimal car accident

Zero errors

Page 15 Section 3 : Business Overview

Page 17: Management Roadshow Presentation NamyongTerminal Plc · Integrated Value Chains of Automotive Industry Play Bigger Economic Role for Thailand Extensive interconnection across the

A5 ‐ Highest Market Share Terminal for Car Export

20%A5 the highest market

80 %A5Terminal has the highest market share of > 80% of total Thailand’s cars export.

Note: Using  average market share between 2011 ‐ 2013

E t d & I t d C Th h A5 T i l

640 922 677,942 774,341 

634 901

895,651  926,798 

800,000 

1,000,000 

4.56%

6.97%5.71%CAGR = 13.33% 

Exported & Imported Car Through A5 Terminal

From year 2003 – 2013, total car through A5 terminal has increased year

Units

234,069 325,581 

423,307 524,013 

640,922  ,

476,605 

634,901 

400,000 

600,000 

94.38%93.45% 94.50%

93 68%

95.44%93.92%

94.55%

93.03% 94.29%

9.43%

6.56%

5.62%

6.55%5.50%

6.32%

6.08%

through A5 terminal has increased year by year with CAGR of 13.33% 

Number  of  cars  through  A5  has ,

200,000 

2003  2004 2005  2006  2007 2008 2009 2010 2011 2012  2013

91.11%90.57%

93.44%

94.38% 93.68% 94.55%8.89% continually  increased,  except  in  year 

2009  when  there  was  a  worldwide financial crisis and  in year 2011 when severe flooding crisis occurred.    

Export Import

Page 16 Section 3 : Business Overview

*If includes the number of exported & imported cars through C0 Terminal, the growth rate is 13.71%. 

Page 18: Management Roadshow Presentation NamyongTerminal Plc · Integrated Value Chains of Automotive Industry Play Bigger Economic Role for Thailand Extensive interconnection across the

Storage Services – Car Storage

Namyong has a supporting area for car storage before being loaded to the terminal,located in a close proximity to A5 Terminal  

≈ 523,683 sq.m.≈ 523,683 sq.m. of car storage area which can 

accommodate 

> 32,457 Cars at the same time 

Serve  clients’  needs  for  having  car storage area closed to the terminal

Note: Information as of 31 December 2013

Lists of car storage customers: storage area closed to the terminal.

More  convenient  and  rapid  car loading.Car storage area

Warehouse area

Terminal area

Page 17 Section 3 : Business Overview

Page 19: Management Roadshow Presentation NamyongTerminal Plc · Integrated Value Chains of Automotive Industry Play Bigger Economic Role for Thailand Extensive interconnection across the

Storage Services ‐Warehouse

Namyong also provides warehousing service by having both covered storage (ready‐built warehouse) and open yard, which most of cargoes stocked are automotive parts. 

Details of Rentable Warehousing Areas

Covered Storage:  94,826 sq.m.Capable to support cargo’s weight up to 

4 tons/sq.m.

Open yard:    46,880 sq.m.

T t l h f ≈ 141 706 sq m

qExample lists of warehousing customers: 

Total warehouse areas of  ≈ 141,706 sq.m. Note: Information as of 31 December 2013

Page 18 Section 3 : Business Overview

Page 20: Management Roadshow Presentation NamyongTerminal Plc · Integrated Value Chains of Automotive Industry Play Bigger Economic Role for Thailand Extensive interconnection across the

Key Success Factors

TRUSTWORTHINESS1 TRUSTWORTHINESS

SERVICE QUALITY & EFFICIENCY Namyong is trusted by global logistics companies 

1

2

SUPERIOR LOCATION & COMPLETE FACILITIES

g g pand car makers  

3

HIGH EXPERTISE & LONG EXPERIENCE4

Logistics Company PartnersCar Maker Partners

Page 19 Section 3 : Business Overview

Page 21: Management Roadshow Presentation NamyongTerminal Plc · Integrated Value Chains of Automotive Industry Play Bigger Economic Role for Thailand Extensive interconnection across the

Terminal Services at C0

Terminal’s General InformationItems Details 

Namyong holds 20% in LRT who operates C0 Terminalwith an option to purchase another 29%

Type Roll‐on/Roll‐off (Ro/Ro)  and General Cargo (GC) Terminal 

Total Area 315,400 sq.m.

Length 600 Meters

Current  Terminal services mostly for general cargo i.e. Special Projects, steel, and others 

Depth  16 Meters

No. of Berth  3 Berths 

Max. vessel size to dock 80,000 DWT

BOI Privilege for terminal

Future  Terminal services for Ro/Ro  To support the continually growing of 

automotive industry To accommodate an overflow from A5 

BOI Privilege for terminalbusiness 8 years (15 August 2007 ‐ 14 August 2015)terminal for cars export 

146,535 sq.m.for Ro/Ro which can accommodate

> 5,800 Carsat the same time

Ro/RoBerth 2: 250 Meters

Berth 1: 250 Meters

Berth 3: 

100 

Meters

Page 20 Section 3 : Business Overview 

Page 22: Management Roadshow Presentation NamyongTerminal Plc · Integrated Value Chains of Automotive Industry Play Bigger Economic Role for Thailand Extensive interconnection across the

Agenda

Section 1 Industry Overview

Section 2 Company OverviewSection 2 Company Overview

Section 3 Business Overview 

Section 4 Financial Performance

Page 21 

Page 23: Management Roadshow Presentation NamyongTerminal Plc · Integrated Value Chains of Automotive Industry Play Bigger Economic Role for Thailand Extensive interconnection across the

Revenue and Cost 

The revenue growth for the year 2012 resulted from accelerated car production to compensate for year 2011 and a high global cars’ demand. Cars production for export is continually increasing in 2013 as demand ramps up. 

Contribution (%) for a period of 2013Revenue, Cost and SG&A (THB mn)

1 51%Revenue

769 41

63.23%24.29%

10.98%

1.51%

Terminal services (tariff)Terminal services (non‐tariff)Storage services

Other revenue

109.37 

581.04

1,159.40 

116.72 

701.18

769.41

25.51%

24.17%21 22%

19.36%

9.74%Cost

PAT Charge

Terminal Operating

Land and equipment 851.90 

471.67 584.46 

SG&A

24.17%21.22%q p

rentalDepreciation

Others

Cost SG&ATotal Revenue

2011  2012  2013 52.32%

30.64%

56.32%

SG&A

Employee compensationDepreciation

Others

Page 22 Section 4 : Financial Performance

Note:   Figures for year                                2011 are company only, for year 2012, 2013 are from consolidated basis.

Page 24: Management Roadshow Presentation NamyongTerminal Plc · Integrated Value Chains of Automotive Industry Play Bigger Economic Role for Thailand Extensive interconnection across the

Profitability and Margin 

Gross Profit Margin and Net Profit Margin (%)Gross Profit & Net Profit (THB mn)  

Gross profit margin and net profit margin are improving as Namyong manages costs and expenses effectively. 

376 22

565.39 596.63 

44.37%49.17% 48.36%

376.22 

207 76

325.34 379.87 

Gross Profit

Net Profit  24.39%28.06% 30.33%

Revenue Net Profit

207.76 

2011 2012 20132011 2012 2013

G P fi M i N P fi M i

LRT Performance 212.90 

341.68 

172 58

Revenue Net Profit  Gross Profit Margin Net Profit Margin

Performance

Namyong acquired 20% of LRT in April 2012

127.02 

‐24.27 

61.85 

172.58 

2011 2012 2013

Page 23 Section 4 : Financial Performance

Namyong acquired 20% of LRT in April 2012 

Note:  Figures for year 2011 are company only, for year 2012 and 2013 are from consolidated basis.

Page 25: Management Roadshow Presentation NamyongTerminal Plc · Integrated Value Chains of Automotive Industry Play Bigger Economic Role for Thailand Extensive interconnection across the

Balance Sheet Composition

Liabilities and equity breakdown (THB mn)Asset breakdown (THB mn)ConsolidatedCompany 

Only ConsolidatedCompany 

Only 193 59-89.82

Trade and other payables

Long‐term loan

Accrued expenses

Other liabilities

Cash and cash equivalent

Trade and other receivables

Investment in Associate103.05 126 53

1,482.92 620.00

182.77 193.59

30.36

Paid‐up capital

Other SE

Project costs

Leasehold improvements,buildings and equipmentsOthers

1,453.11 451.40

433.05

381.71

-

524.83

536.20

105.90

116.00

136.30

126.53

3,028.31

290.00414.50 290.21 166.63 137.67 193.73 346.95

805.06 61.52

Key Financial Ratio

140.33 195.51 157.50

689.65 778.21

2011 2012 2013

397.23 563.86 290.00

2011 2012 2013

Key Financial RatioKey financial ratios 2011 2012 2013Liquidity ratioCollection Period (days) 28.77 24.67 24.70Payment Period (days)  44.79 28.29 33.96

Key financial ratios 2011 2012 2013Leverage ratiosTotal liabilities to total equity (times) 1.22 1.22 0.13Interest‐bearing debt to total equity (times) 0.52 0.83 0.00y ( y )

Cash Cycle (days)  (16.01) (3.62) (9.26)Efficiency ratioReturn on assets (%) 14.32 17.60 12.08Return on fixed assets (%)  29.62 39.32 35.09

( )

g q y ( )Interest‐bearing debt to EBITDA 0.89 1.37 0.02

Page 24 Section 4 : Financial Performance

Return on equity (%) 27.79 39.07 16.42

Page 26: Management Roadshow Presentation NamyongTerminal Plc · Integrated Value Chains of Automotive Industry Play Bigger Economic Role for Thailand Extensive interconnection across the

Key Drivers of Revenue

Revenue Types Key DriversRevenue Types  Key Drivers 

1. Ro/Ro Terminal Related Business 

1.1 Terminal Services  A5 Terminal (Namyong) Number of cars through A5 Tariff is regulated by PATC0 Terminal (LRT) Number of cars through C0 Number of cars through C0 Tariff is regulated by PAT

1.2 Car Storage Services (Namyong) Number of cars through A5 & C0 Pricing is set by the company, upon negotiationPricing is set by the company, upon negotiation

2. Non ‐ Ro/Ro Terminal Business 

2.1 Warehousing Services (Namyong) Gross areas and occupied areasP i i i t b th ti ti Pricing is set by the company, upon negotiation

Page 25 Section 4 : Financial Performance