SAT SAT
... To Become the Auto Parts Manufacturing Leader in ASEAN ... To Become the Auto Parts Manufacturing Leader in ASEAN… …
1 1st
st December 2009
December 2009
SAT SAT ... To Become the Auto Parts Manufacturing Leader in ASEAN - - PowerPoint PPT Presentation
SAT SAT ... To Become the Auto Parts Manufacturing Leader in ASEAN ... To Become the Auto Parts Manufacturing Leader in ASEAN st December 2009 1 1 st December 2009 Agenda Industry Overview Group Business Performance Review
... To Become the Auto Parts Manufacturing Leader in ASEAN ... To Become the Auto Parts Manufacturing Leader in ASEAN… …
1 1st
st December 2009
December 2009
Industry Overview Group Business Performance Review Future Outlook Appendices
#$%"
& '() *
"./**!()0
2 3 % 3) 1 1 4 "% 5
!" #$%"
6
"./**!()0
78 78
78
78 78 1 2 3 % 3) 1 1 4 "% 5
!" #$%"
899
1,193,088 766,671 510,200 419,755 666,462 423,331
#$%"
"./**!()0(pls. find details on page 37)
6
Prod Dom Sales Exp Sales
Pick Up & PPV 80% Passenger 20% Pick Up & PPV 51% Passenger 43% Others 6% Pick Up & PPV 67% Passenger 32% Others 2%
835,051 511,523 243,273 342,641 11,875 15,396 200,000 400,000 600,000 800,000 1,000,000 1,200,000
10M08 10M09 Pickup & PPV Passenger Car Others
6
) 8 : 8 ;8 32* 8
P/U &PPV P/C
< 8 ) 8
;8 5* 8
"./**!()0(pls. find details on page 37)
32*8
) 8 : 8 32*8 8 ;8 ) 8 < 8 5* 8 193,480 281,485 212,585 180,804 35,235 26,366
100,000 200,000 300,000 400,000 500,000 600,000
10M08 10M09
Pickup & PPV Passenger Car Others
6
P/U &PPV P/C
;
3
3:8
"./**!()0(pls. find details on page 37)
147,759 339,573 518,703 83,758
100,000 200,000 300,000 400,000 500,000 600,000 700,000
10M08 10M09
Pickup & PPV Passenger Car 6
) 8 : 8 ;8 ) 8 < 8
32*8
;8 32* 8
P/U &PPV P/C
5*8
"./**!()0(pls. find details on page 37)
25% 24% 27% 25% 24% 27% 19% 21% 27% 12% 12% 7% 7% 7% 6% 13% 13% 6%
0% 25% 50% 75% 100%
3
8
3#/-8))0 ;=5/-8))0 /-8))0 +"7!/-8))0 #%/-8))0 ,/-8))0
"./**!()0
78 78
78
78 78 78
78
78 78 78 78 78 1 2 3 % 3) 1 1 4 "% 5
3#
+"7! , #%
899
"./**!()0
78
78 78 78 78 78 78 > > > ># #
+?@*/8))0 "A?B"?@*/8))0 "A?B?/80 "A?6:/80
8
"A?&54 5#36% +!C
$4%%
,,* !,4,)
H
C')4
!
)2* )
;
)
32*
<
":C
;.)<44,@%J!,!K 32*&44,@$$
".3C'+%2!
LM*$%,*
Unit: %yoy Jan. Feb. Mar. Apr. May Jun. Jul. Aug. Sep. Oct Germany*
78 78 78 78 78 78 78 78 78 France*
78
78 78 78 78 78 78 UK*
78 78 78 78 Spain*
78 78 78 Italy*
78
78 78 78 78 78 Belgium*
USA
78
78 Canada
Brazil*
78
78 78
78 78 78 South Africa*
Australia*
78 Japan
78 78 78 China
78 78 78 78 78 78 78 78 78 Taiwan
78 78 78 78 Indonesia*
Malaysia*
78
78 India
78 78 78 78 78 78 78 78 78 Thailand
78 78
L=,,%!4"#;-/**%%3)"4%A0,,(1 +G3M/+!2G3)!M!02)
Additional key substances: . "$%4 *- 1%.%,,8@282) *- +*. **,@)2,+*&(4 * - . #$%!**4**!%!D%,,,H6$% *4*H6$% *N ;=. #$%!**4**!%! * - .*4)!% !,! G@
"#;*4!C@2! %@,4@**
$%!C
*@!2,,!24*
!(*%2!F!CD 4$%%!4"#;
%!C@*!%( %,,)@2 (*%) "3# ?),!(+* ( !C*
C,(*%2"#;
2),(!*- *4)%!C!%
*,!(
G!%((4%
!,**,,!% !77!!4@* 4*24%
(*4!,4 4!%( !4"#;D!*4)
,*4!%%)* 2
2),(%!C
!*
CONS PROS
".*+!!;(!2
2009 (Current) 2010
AFTA Tariff
Company Product 0% 5% 0% 0% 5% 5% 0% SAT 0% Axle Shaft Stabilizer Bar 0% SBM Leaf Spring 0% BSK Exhaust Manifold 0% 0% 0% Coil Spring 0% Fly Wheel Disc Brake, Drum Brake
Industry Overview Group Business Performance Review Future Outlook Appendices
# $$%&'& () * % +,,,,--./0
1-)
4&$--&,-/&& 5%%2) 6 67
! " #
8-9:- 8-9:- 8 -
Market Share: Axle Shaft & Coil Spring
!"#
$%&'(
1- 4& 5%%;2);$--&))
! " # 6 12,6<
( ! " -9
8-9:- 8 - 8-9:- 233-/-
Market Share: Leaf Spring & Stabilizer Bar
)*&
)&
5%%;22<-$--&2) ! " =:->
#
# * % +,,,,--/0
2)
8 - 8-9:- 233-/- 8 - 8-9:-
Market Share: Disc Brake & Drum Brake
+
1-
# $$ ()
8-9:- 8-9:-
Market Share: Exhaust Manifold
60% 55% 65% 65% 68% 45% 68% 40% 57%
2009E %utilization
1,500 11,000 46,000 95,000 100,000 109,000 255,000 240,000
Capacity
/%0
2009 4Q09E %utilization %utilization Capacity
/%0
2008 Production Volume /3*0
86% 80% 95% 89% 75% 65% 79% 60% 90% 1,500 11,000 46,000 95,000 100,000 109,000 255,000 210,000 80% 70% 85% 85% 90% 60% 90% 50% 77% Leaf Spring /0 Axle Shaft Coil Spring Exhaust Manifold Drum Brake I4*6: Fly Wheel Stabilizer Bar Disc Brake
Revised Full Capacity and Utilization Rate
Kubota Projects BU Capex Amount Sales @Full0 Run Yr /A!0 2009 2010 2011 2012 /A!0 P< "A3 146 2
"A3 76 5
"
" "%
A"K 1
A"K
"A3 1 7 ,,+)P' "A3 1 7 $) "A3 121 "%
"A3 4
"A3 4
"A3 10.2 1
768 250 650 1,250 1,400 1,600 11.2 71 105 228 Mass0Run Period/ Sales Projection 9
!"#$ ! !
A)@%/+43*40 ')A/440 $"*,/443*40 @%/)0
Industry Overview Group Business Performance Review Future Outlook Appendices
2Q09 3Q09 YoY QoQ 9M08 9M09 YoY Sales 1,575.4 814.9 1,135.8 027.9% 39.4% 4,374.9 2,889.6 034.0% Total Revenue 1,594.4 837.2 1,137.0 028.7% 35.8% 4,448.1 2,929.3 034.1% GP 322.9 100.9 215.1 033.4% 113.1% 926.3 446.0 051.8% SG&A 99.4 87.3 95.5 03.9% 9.4% 271.5 264.4 02.6% EBIT 245.1 33.1 131.0 046.6% 296.0% 749.4 223.5 070.2% EBITDA 334.4 137.8 239.0 028.5% 73.5% 1,012.5 538.1 046.9% NOPAT 212.0 30.4 123.8 041.6% 307.8% 631.8 211.2 066.6% Net Profit 183.3 1.3 97.2 047.0% 7280.9% 534.7 123.9 076.8% Total Assets 6,308.2 5,741.1 5,952.6 05.6% 3.7% 6,308.2 5,952.6 05.6%
2,423.0 2,501.4 2,379.5 01.8% 04.9% 2,423.0 2,379.5 01.8% Total Liabilities 3,765.4 3,158.4 3,274.5 013.0% 3.7% 3,765.4 3,274.5 013.0% Equity 2,542.8 2,582.8 2,678.1 5.3% 3.7% 2,542.8 2,678.1 5.3% Interest Exp 28.7 29.0 26.6 07.5% 08.4% 97.2 87.3 010.1% Depreciation 89.2 104.7 108.1 21.1% 3.2% 263.1 314.7 19.6% CAPEX 403.2 237.7 43.9 089.1% 081.5% 683.3 366.5 046.4% Effective Tax Rate 15.3% 67.3% 6.8% 18.0% 9.0%
* L'((,)),
2Q09 3Q09 9M08 9M09
GPM
/80
20.50 12.39 18.94 21.17 15.44 EBITDAM
/80
20.97 16.46 21.02 22.76 18.37 NPM
/80
11.49 0.16 8.55 12.02 4.23 ROA /:0
/80
12.56 0.09 6.34 13.35 2.87 ROFA /:0
/80
29.77 10.81 20.17 32.54 14.90 EBITDA/CAPEX
/!0
0.83 0.58 5.45 1.48 1.47 ROE/:0
/80
31.61 0.21 14.89 31.73 6.55 ROCE /:0
/80
23.34 3.19 11.63 23.79 6.62 ROIC /:0
/80
17.81 2.46 10.07 17.69 5.73 IBD/Equity
/!0
0.95 0.97 0.89 0.95 0.89 DER
/!0
1.48 1.22 1.22 1.48 1.22
/!0
11.63 4.74 8.99 10.42 6.16 EPS
/A70
0.61 0.00 0.32 1.78 0.41 BVPS
/A70
8.48 8.61 8.93 8.48 8.93
SECTOR => SAT, AH, STANLY, YNP, TSC
7
7
7
7
31% 29% 30% 32% 33% 11% 14% 13% 10% 11% 11% 12% 12% 11% 10% 5% 4% 4% 3% 3% 4% 4% 3% 3% 3% 7% 7% 7% 8% 8% 25% 25% 23% 26% 24% 6% 7% 7% 6% 7%
0% 25% 50% 75% 100%
3Q08 4Q08 1Q09 2Q09 3Q09
! 8 5#3 8 Axle Shaft Leaf Spring Disc & Drum Brake Exhaust Manifold Fly Wheel (+Comp) Stabilizer Bar Coil Spring Others
(i.e. Big Hub, Bracket, Timing Cover, Camshaft)
A7!
M 8
34% 32% 25% 21% 23% 21% 23% 25% 27% 26% 8% 8% 8% 8% 7% 4% 4% 7% 26% 26% 26% 23% 26% 9% 7% 6% 8% 7% 5% 5% 5% 5% 5%
0% 25% 50% 75% 100% 3Q08 4Q08 1Q09 2Q09 3Q09
Mitsubishi Toyota Honda Isuzu AAT Others
A7!
Industry Overview Group Business Performance Review Future Outlook Appendices
Eco car Confirmed on 50door model 1Q10 240 (5) Nissan
/'+"%40
Confirmed 1Q11 150 (5) Honda
/ AC !AC0
Confirmed 4Q09 1,820 (6) Kubota, Thailand
/,2)K2*0
Rotary Blade Axle Shaft Confirmed 4Q09 610 (6) Kubota, Thailand
/,2)K2*0
PPAP* ~ Jun 10 Oct 11 1,190 (7) American Axle, Thailand
/,?32)?3*0
Mass Run 4,010 Total Progress Total Sales (Bt.mn) (yrs) Backlogs L.%%(
Await quotation & production trial 2010 354,900 (5) (Bt 880 mn) Hino, Memphis_USA
/,44%,)6"0
Sample approved; to confirm by Dec 09 April 10 88,000 (5) (Bt 130 mn) Toyota, Thailand
/, 3M2))0
Await quotation & production trial 2010 76,000 (5) (Bt 475 mn) IGP, Indonesia
/,C2)?0
Coil Spring Price confirmed; await 2nd production trial / % %0 2010 285,740 (5) (Bt 766 mn) Hino, Long Beach_USA
/,44%,)6"0
Postpone from Jun 09; await volume recovery Sep 10 190,000 (5) (Bt 900 mn) American Axle, Thailand
/,3M2)MI3$?3A:0
Axle Shaft Mass Run 3,151 Total Progress Pcs./yr (yrs) (Total Sales ) Customer
Unit: Baht Million
Capex Amount
R&D (SBM)
32.1
Machinery
32.1
R&D (BSK)
46.0
Machinery
46.0
Kubota (10 new parts, 50K)
76.0
Machinery
76.0
Oct009 Kubota (Rotary Blade)
105.0
Foundation
8.0 97.0
Dec009 Kubota (Axle Shaft)
70.7
Machinery
70.7
Dec 09 Kubota (Front Diff Case Assy)
11.2
Machinery
11.2
Jan010 Committed projects from 2008
98.8 98.8
Normal CAPEX
137.0 137.0
Total Amount
576.8
97.0
Loans
205.6
121.0
Machinery
121.0
Sep010 Kubota Step2 (180part expansion)
228.0
Machinery
228.0
Aug010 Kubota Combine Blade
10.2
Machinery
10.2
Jun010 Nissan Bracket Injection Pump
60.0
Machinery
60.0
Feb010 Hino Hub
27.9
Machinery
27.9
2010 Building
96.0
Building
52.0 44.0
Land
102.2
Land
60.2 42.0
Total Amount
645.3
86.0
Loans
Internal Cash Flow
229.3 Payment Plan in 2010 Payment Plan in 2010 Payment Plan in 2011 Mass Production 2010 Projects Description Capex Amount Payment Plan in 2009 Mass Production 2009 Projects Description
Industry Overview Group Business Performance Review Future Outlook Appendices
>)5((@ >)5((@ >)5((@
!#$%" !#$%"
10M08 10M09 ∆ >
>
>
5
YTD
10M08 10M09 ∆ >
>
>
>
YTD
10M08 10M09 ∆ >
>
>
5
YTD
10M08 10M09 ∆ >
>
>
5
YTD
Export Sales Production Total Sales Domestic Sales
6 8 6 8 8?@* C-% )
:
32*
;
5*
78 Total P/U 835,051 8 511,523 8
4 )
<
;
32*
3:
7 5*
Total P/C 342,641 8 243,273 8
5* <
:/C0
32*/C0
;
5*/47MA
Total Others 15,396 8 11,875 8
1,193,088 766,671
Production (YoY) 10M08 10M09 6 8 6 8 8?@* C-% )
:?3
;
32*
5*
78 Total P/U 281,485 8 212,585 8
4 )
<
;
78 3:
78 32*
5*
Total P/C 193,480 8 180,804 8
5* Total Others 35,235 26,366
510,200 419,755
Domestic Sales (YoY) 10M08 10M09 6 8 6 8 8?@* C-% )
32*
:?3
;
Total P/U 518,703 8 339,573 8
4 )
<
;
78 32*
5*/?3A!@
Total P/C 147,759 8 83,758 8
666,462 423,331
10M08 10M09 Export Sales (YoY)
*5#3!C7
,*%*27
#2*!, "!2"%4G7 #2*!, "!2 32 /"A30 #2*!,A4CC "%4/A"K0 A4*!(5#3 !C
1962
#2*!, "!2( *4)/"0 " %%) 595 ?% '4 G
1975 1977 1995 2002 2004 2005 2007
J4+ 2)8 **4
SAT
/6%!20
SBM
/6%!20
BSK
/6%!20
*)*"!2+"
/6%!20
9!"!2
/6%!20
;*2"!2!(
/6%7!20
"!2"!3,4
/6%!20 100% 100% 21.25% 20.00% 2.90% 1.80%
"!2<4 8 K%*!) 8 *#J) 8 5* 8
"E!2E!2?378;378 "E!2E!2?378;38 "E!2E!2?378;378 "E!2E!2?378;378
"4+!!2) I!%!2) 5!% A1 '# 5C' "2:GC4 AC")! +4 /'H"0
ICP
/6%!20 100%
J(%4%J)-24,*, "%%G7
33* /:,0"/)")!0>++@@C2)<;5
Somboon Advance Technology Public Company Limited –Investor Relations Department 7 Q -$7Q -#!.R!277**%.HH@@@7%77*
Governance Report Awards)
(IR Excellent Awards)
CSR (Nominated for Corporate Social Responsibilities Awards)
2551/52 (Board of the Year for Distinctive Practices) 2)*,
**+*!2,+!!** ACB7*G+!% ,*+%3C54:"#