Smart People Business Trust Growth Society
1
Growing in Asia automotive, expertise in design and manufacturing with stakeholders and social responsibility
1 S mart People B usiness Trust G rowth Society Company Overview - - PowerPoint PPT Presentation
Growing in Asia automotive, expertise in design and manufacturing with stakeholders and social responsibility 1 S mart People B usiness Trust G rowth Society Company Overview Automotive Industry Overview Tractor Industry Overview Sale
Smart People Business Trust Growth Society
1
Growing in Asia automotive, expertise in design and manufacturing with stakeholders and social responsibility
Smart People Business Trust Growth Society
2
Smart People Business Trust Growth Society 3
SAT
Paid up 425 million Baht
ICP SBM BSK SFT
Tsuchiyoshi Somboon Coated Sand Yamada Somboon Nisshinbo Somboon Automotive Somboon Somic Manufacturing
21.25% 20.00% 2.90% 1.80%
1. Somboon Holding Co.,Ltd. 29.92% 2. Thai NVDR 13.88% 3. Nortrust Nominees Ltd-Cl Ac. 6.07% 4. AIA COMPANY LIMITED - EQ3-P 1.69% 5. NORTRUST NOMINEES LIMITED- 1.63% THE NORTHERN TRUST COMPANY
46.81%
As of March 5, 2018
99.99% 99.99% 99.99% 99.99%
Note: Somboon Holding & Kitaphanich Family
Mubea Somboon Automotive
50.00%
Smart People Business Trust Growth Society 4
Process:
Forging/ Machining
Product: Axle Shaft, Hub Customer: Process:
Casting/ Machining
Product: Disc & Drum Brake, Exhaust Manifold, Fly Wheel, Bracket, Hub Customer: Process : Bending & Coiling Product: Spring Product Customer:
Smart People Business Trust Growth Society Smart People Business Trust Growth Society
Amata Industrial Estate 4 Plants + MSA 1Plant
Samutpr utprak akarn arn Rayong
Eastern Seaboard Industrial Estate 1 Plant Bangna Head Office 3 Plants +MSA 2 Plants
5
Smart People Business Trust Growth Society 6
Smart People Business Trust Growth Society 7
Smart People Business Trust Growth Society
8
Smart People Business Trust Growth Society
197 215 217 233 239 288 250 310 278 301 486 465 527 511 540 100 200 300 400 500 600 1Q17 2Q17 3Q17 4Q17 1Q18 Domestic Export Total
9
73 85 75 68 80 91 90 106 82 98 99 104 163 190 157 166 178 195 50 100 150 200 250
Oct-17 Nov-17 Dec-17 Jan-18 Feb-18 Mar-18
Unit: Thousand cars
Smart People Business Trust Growth Society 10
Unit: Thousand cars
276 264 302 288 310 113 116 114 111 125 87 76 100 102 95 9 9 11 10 9 100 200 300 400 500 600
1Q17 2Q17 3Q17 4Q17 1Q18
Pickup Car Passenger Car Eco Car Commercial
90 108 90 96 103 112 36 42 34 38 41 45 34 37 31 29 31 35 3 4 3 3 3 3 50 100 150 200 250
Oct-17 Nov-17 Dec-17 Jan-18 Feb-18 Mar-18
Smart People Business Trust Growth Society 11
Unit: Thousand cars
96 110 104 111 122 61 58 56 56 60 31 38 45 56 47 9 9 11 10 9 50 100 150 200 250 300
1Q17 2Q17 3Q17 4Q17 1Q18
Pickup Car Passenger Car Eco Car Commercial
33 37 41 35 42 45 18 22 16 17 19 24 19 22 16 14 15 18 3 4 3 3 3 3 10 20 30 40 50 60 70 80 90 100
Oct-17 Nov-17 Dec-17 Jan-18 Feb-18 Mar-18
Smart People Business Trust Growth Society 12
Unit: Thousand cars
181 154 197 177 188 52 58 58 55 64 56 38 55 46 48 50 100 150 200 250 300 350
1Q17 2Q17 3Q17 4Q17 1Q18
Pickup Car Passenger Car Eco Car Commercial
58 70 49 60 61 66 17 20 18 22 21 21 15 15 15 16 16 17 20 40 60 80 100 120
Oct-17 Nov-17 Dec-17 Jan-18 Feb-18 Mar-18
Smart People Business Trust Growth Society 13 Unit: Thousand Cars
America
exported to the Middle East
74 69 77 75 80 83 86 79 84 84 102 85 101 75 66 81 76 87 72 83 84 76 71 77 80 70 39 36 40 31 36 38 39 36 39 31 37 37 36 73 32 57 68 56 36 34 31 23 25 29 35 28 39 25 41 26 29 24 30 22 29 19 25 21 28 15 12 22 18 10 29 30 31 27 17 37 25 24 12 9 11 7 9 6 6 5 8 5 7 7 8
50 100 150 200 250 300 350
1Q15 2Q15 3Q15 4Q15 1Q16 2Q16 3Q16 4Q16 1Q17 2Q17 3Q17 4Q17 1Q18
Africa North America Central & South America Middle East Europe Asia Australia
Smart People Business Trust Growth Society
0.5 0.3 0.1 0.2 0.3 0.3 0.4 0.5 0.6 0.7 0.7 0.6 0.6 0.5 0.8 0.8 1.4 1.3 0.8 0.7 0.8 0.9 0.0 0.0 0.1 0.1 0.2 0.2 0.2 0.2 0.3 0.4 0.5 0.7 0.8 0.5 0.9 0.7 1.0 1.1 1.1 1.2 1.2 1.1 0.6 0.4 0.2 0.3 0.4 0.5 0.6 0.8 0.9 1.1 1.2 1.3 1.4 1.0 1.6 1.5 2.5 2.5 1.9 1.9 1.9 1.99 2.1 2.2 2.2
1.0 1.5 2.0 2.5 3.0
Export Domestic Total Production
14
Asian Financial Crisis Global Financial Crisis Thailand Floods & Tsunami in Japan CAGR =3% CAGR =9% First car scheme
1.12 1.10 1.13 0.42 0.45 0.45 0.34 0.36 0.36 0.2 0.4 0.6 0.8 1 1.2 1.4 1.6 1.8 2
2015 2016 2017 Pickup&PPV Passenger Eco CV
Unit : Million cars Unit : Million cars
Smart People Business Trust Growth Society
15
Smart People Business Trust Growth Society 16
Source : Customer Unit: in Thousand
15 13 15 11 11 9 12 11 11 15 14 12 15 2 2 3 4 3 3 5 5 3 2 6 2 3
16 15 18 16 14 12 17 17 15 17 20 15 18
5 10 15 20 25
1Q15 2Q15 3Q15 4Q15 1Q16 2Q16 3Q16 4Q16 1Q17 2Q17 3Q17 4Q17 1Q18
Tractor Combine Total
Smart People Business Trust Growth Society
21 17 30 52 55 59 54 44 53 1 3 5 6 7 12 15 14
21 18 33 57 61 65 66 59 66 75 78 82
2009 2010 2011 2012 2013 2014 2015 2016 2017 F2018 F2019 F2020 Tractor Combine Total
17 Unit: in Thousand CAGR =21% CAGR = 8% Flood Drought
Source : SBG’s Forecast
Smart People Business Trust Growth Society
18
Smart People Business Trust Growth Society
71% 25% 12% 74% 25% 12% 0% 20% 40% 60% 80% 23% 23% 19% 15% 5% 15% 28% 25% 24% 17% 5% 1% 0% 5% 10% 15% 20% 25% 30%
Axle Shaft Disc Brake & Drum Brake Casting/Machining (Automotive) Casting/Machining (Kubota) Hub/Big Hub Others*
1Q2017 1Q2018
19
Note : * Sales in Y2017 included sales of spring business while sale in Y2018 does not include. This is because spring business was sold to JV company in Dec Y2017.
Smart People Business Trust Growth Society 20
33% 28% 16% 7% 4% 3% 1% 1% 7% 36% 25% 17% 7% 5% 3% 2% 2% 3%
0% 5% 10% 15% 20% 25% 30% 35% 40% Mitsubishi Toyota/Hino Kubota Isuzu Honda Nissan GM Ford & Mazda Others* 1Q2018 1Q2017
Note : 1. 2017 Sale Data included sales from spring business, which was transferred at the end of 2017.
Smart People Business Trust Growth Society
2017 1Q2017 4Q2017 1Q2018
Production line
Capacity pcs /month Utilization (%) Capacity pcs /month Utilization (%) Capacity pcs /month Utilization (%) Capacity pcs /month Utilization (%)
Axle Shaft 365,500 57% 365,500 55% 365,500 60% 365,500 63% Machining (Auto) 418,400 66% 418,400 69% 418,400 64% 437,000 72% Machining (non-Auto) 229,000 66% 229,000 62% 229,000 63% 229,000 68% General Forging 280,500 41% 280,500 40% 280,500 47% 280,500 42% Total (SBG) 60% 59% 61% 65%
21
Note : 1. Capacity is calculated based on 500 hours per month (20 hours x 25 days) except Axle Shaft & General Forging: 550 hours per month
Smart People Business Trust Growth Society
22
Smart People Business Trust Growth Society 23
304 280 327 326 333 285 385 328 362 1,890 1,690 1,703 1,779 1,760 1,651 1,870 1,981 1,629 2,194 1,970 2,030 2,105 2,093 1,936 2,255 2,309 1,991 500 1,000 1,500 2,000 2,500 1Q16 2Q16 3Q16 4Q16 1Q17 2Q17 3Q17 4Q17 1Q18 Gross Profit COGs Sales
Unit: Million Baht
Smart People Business Trust Growth Society 24
328 362 1,981 1,629 14.2% 18.2%
0% 2% 4% 6% 8% 10% 12% 14% 16% 18% 20%
500 1,000 1,500 2,000 2,500 4Q17 1Q18
Gross Profit COGs %GP
13.8%
10.4%
4.0%
i) 2018 sale does not include sale from spring business as it was transferred to the JV Company toward the end of 2017 ii) In 4Q17, the figure included sale of inventories to MSA approximately 155 MB.
growth from automotive and tractor industry
Unit: Million Baht %GP
Smart People Business Trust Growth Society 25
333 362 1,760 1,629 15.9% 18.2%
0% 2% 4% 6% 8% 10% 12% 14% 16% 18% 20%
500 1,000 1,500 2,000 1Q17 1Q18
Gross Profit COGs %GP
4.9%
8.7%
2.3%
sale does not include sale from spring business
growth from automotive and tractor industry
Unit: Million Baht %GP
Smart People Business Trust Growth Society 26
151 118 168 171 171 135 225 280 235 6.9% 6.0% 8.3% 8.1% 8.2% 7.0% 10.0% 12.1% 11.9% 0.0% 2.0% 4.0% 6.0% 8.0% 10.0% 12.0% 14.0% 50 100 150 200 250 300 1Q16 2Q16 3Q16 4Q16 1Q17 2Q17 3Q17 4Q17 1Q18 Net Profit % Net Profit
%NP Unit: Million Baht
Smart People Business Trust Growth Society 27
Note: 1 Others include gain/loss on fx , other incomes, and other expenses
1
Smart People Business Trust Growth Society 28
Note: 1 Others include gain/loss on fx , other incomes, and other expenses
1
Smart People Business Trust Growth Society 29
394 352 409 394 397 362 462 519 435 17.9% 17.9% 20.1% 18.7% 19.0% 18.7% 20.5% 22.5% 21.8% 0.0% 5.0% 10.0% 15.0% 20.0% 25.0% 100 200 300 400 500 600 1Q16 2Q16 3Q16 4Q16 1Q17 2Q17 3Q17 4Q17 1Q18 EBITDA % EBITDA
%NP
Smart People Business Trust Growth Society
1.48 1.48 1.97 2.12 1.05 2.27 1.19 2.40 2.00 1.53 1.51 1.43 1.91 0.45 0.50 0.70 0.30 0.00 0.90 0.45 0.97 0.75 0.60 0.60 0.60 0.90
30% 34% 36% 14% 0% 40% 38% 40% 38% 39% 40% 42% 47%
0% 5% 10% 15% 20% 25% 30% 35% 40% 45% 50%
0.00 0.50 1.00 1.50 2.00 2.50 3.00
2005 2006 2007 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 EPS DPS %Dividend Payout
30
Smart People Business Trust Growth Society 31
Unit : Million Baht 1Q16 2Q16 3Q16 4Q16 1Q17 2Q17 3Q17 4Q17 1Q18 QoQ YoY Y2016 Y2017 YoY Sales 2,194 1,970 2,030 2,105 2,093 1,936 2,255 2,309 1,991
8,299 8,593 3.5% Total Revenue 2,229 1,993 2,052 2,123 2,109 1,959 2,275 2,459 2,020
8,397 8,802 4.8% Gross Margin 304 280 327 326 333 285 385 328 362 10.4% 8.7% 1,237 1,331 7.6% SG&A 178 165 165 162 167 164 167 182 152
670 680 1.5% FOREX Gain (Loss) 6
2
2 2 2 2 2 6.3% 29.7% 3 8 122.2% Interest Expense 24 22 20 17 17 15 14 12 10
83 57
Net Profit 151 118 168 171 171 135 225 280 235
37.4% 608 811 33.4% Net Profit excluding fx 145 120 166 173 169 133 223 278 233
37.5% 605 803 32.9% EBITDA 394 352 409 394 397 362 462 519 435
9.5% 1,549 1,741 12.4% Cash Flow from Operating 250 413 364 415 298 421 521 385 165
1,442 1,625 12.7% Depreciation 208 205 206 191 192 198 199 200 166
810 789
CAPEX 286 68 83 71 46 71 57 121 56
21.7% 508 295
Effective Tax Rate 7% 6% 8% 8% 9% 10% 10% 9% 9% 0.1% 0.0% 7% 9% 2.0% Total Assets 9,733 9,348 9,275 9,421 9,439 9,217 9,328 9,572 9,128
9,421 9,572 1.6% Interest Bearing Debt 2,055 1,874 1,762 1,760 1,574 1,386 1,199 1,207 747
1,760 1,207
Total Liabilities 4,052 3,722 3,562 3,534 3,382 3,200 3,191 3,152 2,473
3,534 3,152
Equity 5,680 5,625 5,712 5,887 6,058 6,017 6,137 6,420 6,656 3.7% 9.9% 5,887 6,420 9.1% Key Financial Ratios 1Q16 2Q16 3Q16 4Q16 1Q17 2Q17 3Q17 4Q17 1Q18 QoQ YoY Y2016 Y2017 YoY %GP 13.9% 14.2% 16.1% 15.5% 15.9% 14.7% 17.1% 14.2% 18.2% 4.0% 2.3% 14.9% 15.5% 0.6% %SG&A 8.1% 8.4% 8.1% 7.7% 8.0% 8.5% 7.4% 7.9% 7.6%
8.1% 7.9%
%NP 6.9% 6.0% 8.3% 8.1% 8.2% 7.0% 10.0% 12.1% 11.8%
3.6% 7.2% 9.2% 2.0% %NP excluding fx 6.6% 6.1% 8.2% 8.2% 8.1% 6.9% 9.9% 12.0% 11.7%
3.6% 7.2% 9.1% 1.9% %EBITDA 17.7% 17.7% 19.9% 18.6% 18.8% 18.5% 20.3% 21.1% 21.5% 0.4% 2.7% 18.4% 19.8% 1.3% %ROA 6.1% 5.0% 7.1% 7.2% 7.1% 5.8% 9.7% 11.8% 10.1%
3.0% 6.5% 8.5% 2.0% EBITDA/CAPEX 1.38 5.18 4.92 5.55 8.63 5.10 8.11 4.29 7.76 347.0%
3.05 5.90 2.9 %ROE 10.9% 8.6% 12.1% 12.0% 11.7% 9.3% 15.2% 18.2% 14.8%
3.1% 10.3% 12.6% 2.3% %ROIC 8.8% 7.2% 9.8% 9.8% 9.8% 8.1% 12.9% 16.6% 15.3%
5.5% 7.3% 9.1% 1.7% Interest bearing Debt/Equity 0.36 0.33 0.31 0.30 0.26 0.23 0.20 0.19 0.11
0.30 0.19
D/E 0.71 0.66 0.62 0.60 0.56 0.53 0.52 0.49 0.37
0.60 0.49
EPS (Baht) 0.36 0.28 0.40 0.40 0.40 0.32 0.53 0.66 0.55
37.4% 1.43 1.91 33.4% BVPS (Baht) 13.36 13.24 13.44 13.85 14.25 14.16 14.44 15.11 15.66 3.7% 9.9% 13.85 15.11 9.1%
Smart People Business Trust Growth Society 32
Awards from customer
TCC HRD Activity 2017 from Toyota The Winner TPS Award 2017 from Toyota MCC QCC Activity 2017 from Mitsubishi Quality Award and Delivery 2017 from Kubota SKC Delivery Skill Contest 2017 from Kubota RUNNER UP SKC Delivery Kaizen Award 2017 from Kubota Gold Award QCD 2017 from Kubota Quality Award and Delivery 2017 from Isuzu
Awards from various agencies.
Sustainability Awards of Honor 2017 from SET Thailand Sustainability Investment 2017 (THIS) from SET Best Investor Relations Awards -2017 from SET Best IR Awards 2015-2016 from IAA Gold Level Thailand HR Innovation Award 2017, the highest award from the National Institute for Productivity in collaboration with the PMAT & NIDA CSR-DIW Continuous Award 2017 from DIW
Smart People Business Trust Growth Society 33