Page 1
SET Opportunity Day
1Q17 Results Presentation
18 May 2017
SET Opportunity Day 1Q17 Results Presentation 18 May 2017 Page 1 - - PowerPoint PPT Presentation
SET Opportunity Day 1Q17 Results Presentation 18 May 2017 Page 1 Disclaimer The information contained in our presentation is intended solely for your personal reference only. In addition, such information contains projections and
Page 1
1Q17 Results Presentation
18 May 2017
Page 2
The information contained in our presentation is intended solely for your personal reference
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
Agenda
Company Overview Key Highlights Recent Developments 1Q17 Financial Results 2017 Business Outlook
Page 4
Agenda
Company Overview Key Highlights Recent Developments 1Q17 Financial Results 2017 Business Outlook
Page 5
40 years of seafood processing experience
Remark: *Increased in 3Q12; **Increased in 4Q14 , ***Completed in 4Q14 In 2006, TU acquired PT Juifa International Food to expanded capacity of canned tuna into Indonesia, but all shares were divested in 1Q13.
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 2008 1988 1994 1995 & 2016 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 Expanded to shrimp feed business in India Expanded capacity of frozen shrimp
1977 1992 1997 & 2001 2009 2003 2012-2013
Acquired leading smoked salmon in EU Acquired #1 premium sardine brand in Norway, US & Australia
20.03% 99.55% 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 Acquired stakes of Rugen Fisch in Germany
51%
2010
Acquired stakes of Les Pecheries de Chez Nous
80%
Strategic investment in Red Lobster
25%
2016
Page 6
#1 Global leader in a consumer staple business
Thai Union 18% Others 82%
World Canned Tuna Annual Production1
1.67 million tons
Thai Union is the world’s largest canned tuna producer, with the processing volume 18% of world production.
Source: 1Fishstat Plus (FAO) 2010, based on finished product production
Page 7 Brand, 36% **FS - Brand, 6% **FS - Private Label, 6% Private Label, 52%
3 strategic business segments
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 *FS stands for Food Service
41% 45%
Ambient seafood
Sales: THB 14,069mn
PetCare, value added and others
Sales: THB 4,444mn
Frozen, chilled seafood and related
Sales: THB 12,914mn
Frozen, chilled & smoked salmon Tuna business Other seafood2 Sardine & Mackerel Ambient & Pouch Salmon Shrimp & related business1 PetCare Value-added business3 Other products4
56% 44%
Sales Split:
39% 61% 7% 93%
Brand Private label Brand Private label Brand
Private label
1Q17
14% Total 1Q17 sales: THB 31,427mn
2016 Growth: +3.2% YoY 2016 Growth: +11.0% YoY 2016 Growth: +11.2% YoY
Page 8
Italy
Global market leading brand portfolio
in the UK, Ireland and the Netherlands
#1
seafood brand in France
#1
canned sardine brand in France
#1
sardine brand in US, Norway and Australia
#1
in Thailand
#1 #1
importer and distributor in the US
in the US
#3
Germany
#3
Italy
#1
Page 9
Thai Union’s global footprint
Page 10
40% 31% 8% 6% 14%
M&A driving market diversity
Full traceability
58% 49% 36% 40% 44% 42% 39% 8% 13% 32% 30% 29% 29% 33% 7% 11% 10% 7% 7% 8% 8% 14% 12% 10% 8% 7% 6% 6% 12% 15% 13% 14% 13% 14% 13%
0% 20% 40% 60% 80% 100%
2003 2009 2011 2013 2014 2015 2016
Others* Japan Domestic Europe USA
Remark: *Others represent Asia excluding Thailand & Japan, Australia, Middle East, Canada, Africa and South America
40,408 69,697 99,589 114,277 121,402 125,183 134,375
Geographic Sales Breakdown
Total sales (THB million)
2010
1Q17 Total Sales THB 31,427million
Higher sales contribution from the European markets, driven by strong performance of our existing brands and consolidation of recent acquisitions While US sales contribution slightly dropped, it continued to report growth
Page 11 1.13 50% 57% 0% 25% 50% 75% 0.00 0.50 1.00 1.50 2.00 2.50 2006 2007 2008 2009 2010 2011 2012 2013 2014 2015 2016
DPS & Payout
55 134 20 40 60 80 100 120 140 160 2006 2007 2008 2009 2010 2011 2012 2013 2014 2015 2016
Sales
THB billion
No single quarter loss with consistent growth since listed
1,901 5,254 1,000 2,000 3,000 4,000 5,000 6,000 2006 2007 2008 2009 2010 2011 2012 2013 2014 2015 2016
Net profit
THB million 3,913 11,138 2,000 4,000 6,000 8,000 10,000 12,000 14,000 2006 2007 2008 2009 2010 2011 2012 2013 2014 2015 2016
EBITDA
THB million THB Remark: Dot line represents DPS before par change from THB 1 to THB 0.25
Page 12
Agenda
Company Overview Key Highlights Recent Developments 1Q17 Financial Results 2017 Business Outlook
Page 13
“Through organic growth, innovation and M&A efforts, we are committed to the USD 8.0bn revenue target by 2020.”
Thiraphong Chansiri President and Chief Executive Officer
Page 14
1Q17: Weaker operation YoY offset by investments and FX
GP NP
4,330 1,469
Sales
(THB mn)
31,427
+0.7%
YoY Chg % of sales
13.8% +19.3% OP
881
2.8% 4.7%
marginally improved from the previous year due mainly driven by a product repricing from increased raw material prices
remain under pressure at 13.8% resulted from both a seasonality factor and a sharp year-over- year increase in raw material prices and European currencies depreciation
control, 1Q17 SG&A expenses were increased by 1.6% YoY.
equity income contribution from Red Lobster investment, FX gains from THB appreciation devaluation against USD during 1Q17, lower minority expenses due to minority stake buyout since 3Q16 and lower effective tax rate.
Remark: Operating margin = (COGS – SG&A)/sales
+3.5% without currency impact
Page 15
1,231 2,946 1,602 4,996 1,469 2,899 881 4,330
Financial Summary1
(THB million)
31,427 31,210
1Q17 Net Profit up 19.3% YoY to THB 1,469million Strong cash flow support solid financial strength
Share price movement
20162
(Jan- Dec 16 )
+24.3%
20172
(Jan- May 5,17 )
+4.3%
2016
1.37x
1Q17
1.34x 1Q17 Net profits up 19.3% YoY
Gross Profit Total Sales EBITDA
1Q17 1Q16*
+19.3%
Q1’12 Q1’11
Net Profit
+0.7%
Source: 1TU; 2SET (Jan 4’16: THB16.9/share and Dec 30’16: THB21.0/share, Jan 4’17: THB21.1/share and May 5’17: THB22.0/share) *The 1Q16 figures were restated mainly due to reclassification of fishing fleet discontinued operations
Operating Profit
1Q17 1Q16* 1Q17 1Q16* 1Q17 1Q16* 1Q17 1Q16*
Page 16
1Q17: Continued overall resilience to operational dynamic
28,606 30,642 32,602 33,333 31,210 34,441 35,128 33,597 31,427 13.8% 16.9% 17.3% 14.2% 16.0% 15.8% 14.1% 13.6% 13.8% 5.3% 4.3% 5.0% 2.3% 3.9% 4.4% 4.5% 2.7% 4.7%
0.0% 2.0% 4.0% 6.0% 8.0% 10.0% 12.0% 14.0% 16.0% 18.0% 20.0% 10,000 20,000 30,000 40,000 50,000 60,000
1Q15 2Q15 3Q15 4Q15 1Q16* 2Q16 3Q16 4Q16* 1Q17
Total sales (THB mn) GPM NPM
% Growth YoY Sales 2.4 1.3 7.2 1.7 9.1 12.4 7.7 0.8 0.7 Gross profit
6.3 7.4 3.9 26.6 4.5
Net profit 58.7
8.5
16.9
19.1 19.3
Remark: Operating margin = (COGS – SG&A)/sales *The 1Q16 and 4Q16 figures were restated mainly due to reclassification of fishing fleet discontinued operations
Page 17
Agenda
Company Overview Key Highlights Recent Developments 1Q17 Financial Results 2017 Business Outlook Appendices
Page 18 16 Jan 17: TU hosted a Thank You party for broker analysts, investors and bankers to thank them for their support on financing activities and being a potent intermediary to the financial community
Recent developments
Recognitions
24 March 17: TU won accolades in multiple categories at the annual Finance Asia awards including #1 Best managed company in Thailand, #1 Best CEO in Thailand, #1 Best CFO in Thailand in a poll conducted. TU received largely positive feedback from portfolio managers and buy side analysts who had participated in the poll Award 25 April 17: TU finance team has won awards for The Best Treasury Team of the year from the Asset magazine and for best cash management solutions along with our banker Kasikornbank. This comes within a year of us setting up our global treasury in Bangkok Award 7 April 17: TU launched its much awaited e-commerce platform and frozen food Brand Q-fresh in Thailand. https://www.qfreshshop.com 6 March 17: TU welcomed a group of investors from CLSA ASEAN forum to our Global innovation incubator to educate investors on GII’s background,
IR Activity IR Activity Launch April 17: TU launched Tuna products in Germany under the Hawesta brand Launch
Page 19
Recent developments
Thai Union won 6 major awards at the 17th Annual Finance Asia poll. The poll, which includes portfolio managers and buy- side analysts has awarded the company for its policies on corporate governance, senior executives and company
#1 Best Managed Company in Thailand #1 Best CEO in Thailand: Thiraphong Chansiri, Thai Union #1 Best CFO in Thailand: Joerg Ayrle, Thai Union #1 Best at Investor Relations in Thailand #1 Best at Corporate Social Responsibility in Thailand #1 Most committed to corporate governance in Thailand
Page 20
Recent developments
Caption: Mr. Rittirong Boonmechote(Centre), President of Global Frozen and Related business during the launch of Qfresh brand in Bangkok
Thai Union launched its domestic frozen food brand “Qfresh” along with its much awaited e-commerce platform www.qfreshshop.com. The brand enables Thai consumers and foodservice operators to order high quality seafood including Atlantic Salmon, Shrimp, Chilean Seabass and Squid directly to their doorstep through the platform. This is the first frozen seafood brand introduced by Thai Union into the Thai market
Page 21
Proposed final dividend for the period: 1 Jul 16 to 31 Dec 16 DPS THB 0.31 (Full year DPS: THB 0.63) XD 6 March 2017 Book closing date 9 March 2017 Payment date 20 April 2017
Stable dividend payment despite operational headwinds
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 0.31 50.1% 50.4% 53.5% 50.6% 50.7% 50.0% 29.4% 51.3% 59.9% 50.5% 51.3% 57.2% 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 22
Agenda
Company Overview Key Highlights Recent Developments 1Q17 Financial Results
2017 Business Outlook
Page 23
“Despite challenging operating environment, we remain committed to deliver solid growth and enhance
Joerg Ayrle Group Chief Financial Officer
Page 24
High tuna prices
(+30.0% YoY, +8.3% QoQ)
High shrimp prices
(+13.8% YoY, +16.9% QoQ)
High salmon prices
(+14.7% YoY, -1.1% QoQ)
positive gross margin
Exchange rate volatility
Political dynamics
The headwinds during 1Q17
Page 25
Some turbulences in FX with THB rising vs. all currencies
USD/THB spot rate: Average Q1 main FX rates
Remark: All amounts in THB mn unless stated
FX 1Q17 1Q16 Chg% USD/THB 35.1060 35.6470
EUR/THB 37.4097 39.3163
GBP/THB 43.4955 51.0215
Page 26
1Q17 Raw materials rose significantly YoY
Remark: All amounts in THB mn unless stated
Page 27
1Q17: Continued overall resilience to operational dynamic
28,606 30,642 32,602 33,333 31,210 34,441 35,128 33,597 31,427 13.8% 16.9% 17.3% 14.2% 16.0% 15.8% 14.1% 13.6% 13.8% 5.3% 4.3% 5.0% 2.3% 3.9% 4.4% 4.5% 2.7% 4.7%
0.0% 2.0% 4.0% 6.0% 8.0% 10.0% 12.0% 14.0% 16.0% 18.0% 20.0% 10,000 20,000 30,000 40,000 50,000 60,000
1Q15 2Q15 3Q15 4Q15 1Q16* 2Q16 3Q16 4Q16* 1Q17
Total sales (THB mn) GPM NPM
% Growth YoY Sales 2.4 1.3 7.2 1.7 9.1 12.4 7.7 0.8 0.7 Gross profit
6.3 7.4 3.9 26.6 4.5
Net profit 58.7
8.5
16.9
19.1 19.3
Remark: Operating margin = (COGS – SG&A)/sales *The 1Q16 and 4Q16 figures were restated mainly due to reclassification of fishing fleet discontinued operations
Page 28
Resilient sales growth
3.5%
A weaker GPM from high raw material prices
consecutive quarter of positive GP
Prudent cost control
Well-managed non-operating items
THB 590m and benefited from Baht appreciation
increase and operation improvement
Strong contribution from Red Lobster
profits and interest income
The key take away for 1Q17 results
Page 29
Red Lobster has initiated Cross training, cross scheduling, reducing shift change overlap amongst others with an aim to reduce labor waste by 10-15%
Strong initiatives at Red Lobster
Positive results from kitchen of the future initiative. Adopted to streamline product offerings/ process resulting in fresher, faster, better food with lower labor costs and waste
Growing sales and positive feedback from customers on RL specialty events like LobsterFest, Endless Shrimp, CrabFest & SummerFest
PR has generated > 2.7 Billion media
reported with the likes of Beyonce, Tyrese Gibson endorsing RedLobster. RL Rewards programme a hit amongst regular customers
Actively developing entry strategy to key overseas markets including Asia to drive growth
Page 30
USD mn 948
31,210 34,441 35,128 33,597 31,427 1Q16* 2Q16 3Q16 4Q16* 1Q17
Sales
THB mn
1Q17 A stable sales trend
(up 2.8% YoY in dollar term to USD895mn), driven by:
business environment from sluggish demand in Europe and European currencies depreciation against Thai Baht, resulting in lower revenue during the quarter
and frozen product re-pricing significantly to reflect an increase in shrimp and salmon raw material prices
growth in light of new product launches and an improved market penetration
due to YoY Baht appreciation against US Dollar during 1Q17.
112,813 121,402 125,183 134,375 31,210 31,427
2013 2014 2015 1Q16* 1Q17 YoY Growth 5.7% 7.6% 3.1% 895 871 976
+0.7% YoY
1,009 7.3% 3,803 3,716 USD mn
Remark: *The 1Q16 and 4Q16 figures were restated mainly due to reclassification of fishing fleet discontinued operations +0.7% YoY
Page 31
1Q17 resilient sales growth, hindered by the FX impact
Revenue growth component
(THB million)
Remark: 1Shrimp & related business comprises of frozen shrimp and shrimp feed.
2Value-added & other products includes ready-to-eat products, frozen cephalopod, canned seafood, local products, bakery products, and
sales of scraps
1Q16 1Q17 USD mn 895 870
+0.7% YoY
+2.9% YoY
Before currency impacts 31,427 31,210
+538 +7% +909
+14% +15%
Tuna Shrimp & related business1 Sardine & Mackerel Salmon Pet Care Value added & other products2
USD effect EUR effect +208 Lobster +14% +320
Page 32 Brand, 36% **FS - Brand, 6% **FS - Private Label, 6% Private Label, 52%
Stable branded sales mix amid foreign currency volatility
Sales Breakdown by Business Sales Breakdown by Geographic
markets to 31% (from 33% during 2016) was driven by significant Thai Baht appreciation against European currencies during 1Q17.
in 2016) from improved sales and strengthening relationship with Red Lobster.
remained largely stable compared to 2016 with the branded sales contributing 42% of 1Q17 sales and the balance from the private label sales mix.
1.7% YoY, mainly due to the European currencies depreciation against Thai Baht putting pressure
strong growth of 2.5% YoY, mainly driven by selling price adjustment.
Remark: *Others represent Asia, Australia, Middle East, Canada, Africa and South America **FS stands for Food Service
40% 44% 42% 39% 40% 30% 29% 29% 33% 31%
7% 7% 8% 8% 8%
8% 7% 6% 6% 6% 14% 13% 14% 13% 14%
0% 20% 40% 60% 80% 100%
2013 2014 2015 2016 1Q17
Others* Japan Domestic Europe USA
THB 31,427mn 1Q17
Brand, 37% **FS - Brand, 4% **FS - Private Label, 8% Private Label, 50%
THB 134,375mn 2016
Page 33 GPM 12.6% 15.7% 15.6% 14.8% YTD 16.0% 13.8%
14,222 19,020 19,501 19,927 4,996 4,330
2013 2014 2015 1Q16* 1Q17
4,996 5,428 4,937 4,565 4,330 16.0% 15.8% 14.1% 13.6% 13.8%
10.0% 12.0% 14.0% 16.0% 18.0% 20.0% 22.0% 24.0% 26.0% 28.0% 30.0%1Q16* 2Q16 3Q16 4Q16* 1Q17
Gross margin under pressure from high raw material prices
Gross Profit
THB mn
YoY, driven mostly by raw material prices volatility and currency appreciation YoY
The margin remain under pressure due to:
material price +30.0% YoY and shrimp price +13.8% YoY) affect gross margin of key businesses, particularly in European market
currencies and USD, YoY
gross profits has turned positive from negative in 1Q16.
growth and margin improvement YoY
GPM
Remark: *The 1Q16 and 4Q16 figures were restated mainly due to reclassification of fishing fleet discontinued operations
Page 34
Operating profit: Prudent cost control
Operating Profit
THB mn
45.0% YoY, driven mostly by a weak gross margin during the quarter
expenses was up by 1.6% YoY to THB 3.4bn. Ratio-wise, the SG&A to sales ratio was 11.0% (stable from 10.9% during 1Q16), driven by both THB appreciation and weak sales growth compared to the same quarter last year
factor that normally put pressure on the first quarter of every year
1,602 2,062 1,872 1,270 881 5.1% 6.0% 5.3% 3.8% 2.8%
1.0% 3.0% 5.0% 7.0% 9.0% 11.0% 13.0% 15.0%1Q16* 2Q16 3Q16 4Q16* 1Q17
3,988 6,990 6,785 6,805 1,602 881
2013 2014 2015 1Q16 1Q17
OP Margin
OPM 3.5% 5.8% 5.4% 5.1% YTD 5.1% 2.8% Remark: *The 1Q16 and 4Q16 figures were restated mainly due to reclassification of fishing fleet discontinued operations
Page 35 EBITDA Margin 9.2% 7.0% 9.1% 9.2% YTD 9.4% 9.2%
Stable EBITDA supported by investments and FX gains
EBITDA
THB mn
2,946 3,181 2,917 2,094 2,899 9.4% 9.2% 8.3% 6.2% 9.2%
3.0% 8.0% 13.0% 18.0% 23.0% 28.0%1Q16* 2Q16 3Q16 4Q16* 1Q17
+38.5% QoQ
9,823 7,867 10,999 11,526 2,946 2,899
2012 2013 2014 1Q16* 1Q17
1Q17 EBITDA of THB 2,899mn, down 1.6% YoY. The stable EBITDA YoY was supported by interest income and equity profits contribution from an investment in Red Lobster and an FX gains of THB590mn from strong Baht appreciation against key currencies during 1Q17.
EBITDA Margin
Remark: *The 1Q16 and 4Q16 figures were restated mainly due to reclassification of fishing fleet discontinued operations
Page 36
Net profit: Strong growth supported by investments and FX impact
Net Profit
THB mn
1,231 1,527 1,594 902 1,469 3.9% 4.4% 4.5% 2.7% 4.7%
0.0% 2.0% 4.0% 6.0% 8.0% 10.0% 12.0% 14.0%1Q16 2Q16 3Q16 4Q16 1Q17
+19.3% YoY +62.8% QoQ
2,853 5,092 5,302 5,254 1,231 1,469
2013 2014 2015 1Q16 1Q17
+19.3% YoY
NPM
investment in Red Lobster, both from interest income and positive equity income,
gains during the quarter,
stake buyout of US business in 3Q16,
performance in European market,
has improved due to high tuna prices YoY.
from higher interest-bearing debt as a result of a multiple investments made during 2016
NPM 2.5% 4.2% 4.2% 3.9% YTD 3.9% 4.7%
Page 37
Normalized net profit of THB 1,052mn
Normalized Net Profit
THB mn Norm NP Margin
normalized net profit was at THB 1,052mn, stable YoY.
comprised of:
making fishing fleet business, the transaction of which is expected to be completed within 1H17.
Remark: The normalized net profit still include the realized FX gains/losses from normal business operation
1,083 1,446 1,384 1,423 1,052 3.5% 4.2% 3.9% 4.2% 3.3%
0.0% 2.0% 4.0% 6.0% 8.0% 10.0% 12.0% 14.0% 16.0% 18.0% 20.0%1Q16 2Q16 3Q16 4Q16 1Q17
1,469
+75
1,052
Fishing fleets DO Accounting adjustment
1Q17 Reported NP 1Q17 Normalized NP
Unrealized FX gain Tax adjustment
+20
Page 38
0.98 0.60 1.07 1.11 0.26 0.31 2012 2013 2014 1Q16 1Q17
EPS: Keeps momentum despite operational headwinds
EPS*
THB
0.26 0.32 0.33 0.19 0.31 1Q16 2Q16 3Q16 4Q16 1Q17
+19.3% YoY +62.8% QoQ
62.8% QoQ, in line with the net profit improvement
Remark: *EPS in this slide represents fully diluted EPS based on current number of shares of 4,771,815,496 +19.3% YoY
Page 39
9,162 11,664 3,837 786 2014 2015 2016 1Q17
1Q17 strong free cash flow amid high raw material prices
Annual Free Cash Flow
THB mn 4,483
786
1Q16 2Q16 3Q16 4Q16 1Q17
Quarterly Free Cash Flow
THB mn
Remark: 1Cash Conversion Rate = FCF / EBIT; FCF= EBITDA-Changes in net working capital - CAPEX Cash Conversion Rate1
2.2
0.4
Cash Conversion Rate1
1.1 1.2 0.5 0.4
flow (FCF) was solid at THB 785mn, due mainly to positive contribution from recent investments and FX gains
Page 40
Debt refinancing secured long-term funding for investments
Interest-bearing debts of THB 64,854mn
42% 2% Long-term loan by maturity THB 51,209mn
By Maturity
2021
2020 2019 2018 Long-term Debt
1Q17
Current Portion
term Debt & finance lease Short-term Loan
79% 1% 2016 20% 39% 5% 56%
Page 41
1Q17: Strong operating cashflow allowed debt repayment
+178 +264 +852 +909 +108
Operating Activities THB 1,695mn Investing & Financing Activities Free Cash Flow THB 786 mn Unit: THB mn ND/E 1.37x Kd = 2.74% ND/E 1.34x Kd = 3.04%
64,384
+300
64,942
Other Investing/ Financing activities* Other non-cash expenses Net interests paid Change in
and liabilities Change in net working capital Net Debt as of 26 Dec 2016 Net Debt as of 8 May 2017 Tax payment EBITDA CAPEX +182 Cash paid for NCI 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 42 Remark: 1ROE = Annualized quarterly net profit/ Average total shareholders’ equity
2ROCE = 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 ventures
3Net 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
Improving financial strength
Net WC3
9.3% 6.4% 10.7% 13.0% 12.1% 1Q17 4Q16 3Q16 2Q16 1Q16* 1.34x 1.37x 0.92x 0.74x 0.69x 1Q17 4Q16 3Q16 2Q16 1Q16
ROCE2 ROE1 Debt to EBITDA ND/E4
13.5% 8.4% 14.8% 13.8% 10.9% 1Q17 4Q16 3Q16 2Q16 1Q16*
INV Days
131 119 108 106 117 1Q17 4Q16 3Q16 2Q16 1Q16* 5.59 7.87 3.80 3.02 2.97 1Q17 4Q16 3Q16 2Q16 1Q16* 38,448 41,131 42,371 42,926 41,923 114 104 107 114 121 1Q16 2Q16 3Q16 4Q16 1Q17
WC (THB mn) WC Day *The 1Q16 figures were restated mainly due to fishing fleets reclassification
Page 43
Agenda
Company Overview Key Highlights Recent Developments 1Q17 Financial Results
2017 Business Outlook
Page 44
500 1,000 1,500 2,000 2,500
Jan-14 Jan-15 Jan-16 Jan-17
Key operating impact: Raw material price increased YoY during 1Q17
White shrimp raw material prices (THB/kg. of 60 pcs./kg)
170 (Apr’17)
Skipjack tuna raw material prices (USD/ton)
1,690 (Apr’17)
was at USD 1,633/ton (+30.0% YoY, +8.3% QoQ).
was at THB 212/kg (+13.8% YoY, +16.9% QoQ). Source: Thai Union Group and http://fishpool.eu/price-information/spot-prices/history/
Raw material prices
Salmon raw material prices (NOK/kg)
was at NOK 67/kg (+14.7% YoY, -1.1% QoQ).
20 40 60 80
Jan-14 Jan-15 Jan-16 Jan-17
64 (Apr’17)
50 100 150 200 250 300 Jan-14 Jan-15 Jan-16 Jan-17 x2
Page 45
28 30 32 34 36 38
Jan-14 Jan-15 Jan-16 Jan-17
USD/THB
at 35.12 (-1.5% YoY, -0.8% QoQ).
34.63 (Apr’17)
Exchange rate
30 35 40 45 50
Jan-14 Jan-15 Jan-16 Jan-17
EUR/THB
37.62 (Apr’17)
at 37.41 (-4.9% YoY, -2.0% QoQ).
30 40 50 60
Jan-14 Jan-15 Jan-16 Jan-17
GBP/THB
at 43.52 (-14.8% YoY, -1.0% QoQ).
44.68 (Apr’17)
Key operating impact:
Page 46
Thai Union’s global footprint
Page 47
41% 45%
3 strategic business segments
Ambient seafood
Sales: THB 14,069 mn
PetCare, value added and
Sales: THB 4,444 mn
Frozen, chilled seafood and related
Sales: THB 12,914 mn
Frozen, chilled & smoked salmon Tuna business Other seafood2 Sardine & Mackerel Ambient & Pouch Salmon Shrimp & related business1 PetCare Value-added business3
Total 1Q17 sales: THB 31,427mn
Other products4
56% 44%
Sales Split:
39% 61% 7% 93%
14%
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 48
Ambient Seafood
Page 49
Ambient Seafood 1Q17 soft starts for European market
Sales (THB million) Quantity (Tons) Gross Profit Margin (Percent)
14.1bn, down 7.4% YoY. Sales decline was mainly attributable to the lower tuna business sales volume in European market
226bps YoY, due to high raw material prices during 1Q17.
ambient business gross margin. However, TU managed to pass on the raw material price increase in the private label business, which saw a significant average selling price improvement YoY
Remark: 2016 branded/private label sales was reclassified due to Rugen Fisch sales reclassification :*Including effect of Steam Pot sales reclassification in 3Q16 onwards (only QoQ effect), from Ambient seafood to Value-added products
44% 43% 42% 51% 56% 57% 58% 49% 15,198 17,261 14,733 13,852 14,069
1Q16 2Q16 3Q16* 4Q16 1Q17 54% 52% 50% 58%
46% 48% 50% 42% 94,086 103,387 90,028 88,415 87,643
1Q16 2Q16 3Q16* 4Q16 1Q17
1.6% QoQ
49% 51% 56% 44%
Brand Private label Brand Private label
24% 26% 20% 19% 18% 12% 12% 8% 9% 14% 18% 20% 15% 14% 16%
1Q16 2Q16 3Q16* 4Q16 1Q17
Total Brand Private label
Page 50
Frozen, chilled seafood and related
Page 51
33% 34% 32% 33% 67% 66% 68% 67% 52,524 57,635 64,147 64,837 54,015
1Q16 2Q16 3Q16 4Q16 1Q17
66% 68% 64% 68% 34% 32% 36% 32% 12,225 13,152 15,138 15,317 12,914
1Q16 2Q16 3Q16 4Q16 1Q17
Frozen, chilled seafood and related Solid sales growth
14% 13% 11% 11% 10% 7% 6% 8% 9% 7% 10% 8% 9% 10% 8%
1Q16 2Q16 3Q16 4Q16 1Q17
Total Brand Private label
Sales (THB million) Quantity (Tons) Gross Profit Margin (Percent)
+5.6% YoY
+2.8% YoY
Brand Private label Brand Private label
at THB 12.9bn, up 5.6% YoY. The improvement was driven mainly by:
volume decline, reported an average selling price (ASP) up 39% YoY
both growing volumes sales and higher ASP
turning into positive during 1Q17, overall gross margin for the business still show a declined by 126bps YoY to 8.3%, mainly driven by high shrimp prices (+12.4% YoY)
39% 61% 29% 71%
Page 52
PetCare, value-added and others
Page 53
PetCare, value-added and others PetCare delivering strong operational performance
Total
Sales (THB Million) Quantity (Tons) Normalized gross Profit Margin (Percent)
at THB 4,444mn, up 17.4% YoY, mainly thanks to solid growth in PetCare business
through market expansion and product innovation, both of which has contributed to a marginal margin improvement YoY
Remark:*Including effect of Steam Pot sales reclassification in 3Q16 onwards (only QoQ effect), from Ambient seafood to Value-added products **From 1Q17 onward, sales of scrap no longer apply “No-COGS” policy. With new cost allocation, the segment gross margin has shown a decline YoY
92% 95% 86% 85% 8% 5% 14% 15% 31,545 34,654 42,493 30,961 35,900
1Q16 2Q16 3Q16* 4Q16 1Q17
92% 98% 84% 90% 8% 2% 16% 10% 3,786 3,989 5,177 4,549 4,444
1Q16 2Q16 3Q16* 4Q16 1Q17
+17.4% YoY +13.8% YoY +16.0% QoQ
Brand Private label Brand Private label
7% 93% 93% 7%
27% 24% 26% 25% 22%
1Q16 2Q16 3Q16* 4Q16 1Q17**
Page 54
Remark: 1Shrimp & related business includes frozen shrimp, shrimp feed and value-added shrimp
2Other seafood includes frozen cephalopod, crab, scallop, shellfish and other fish 3Value-added business includes ready-to-eat products, maguro & cephalopod sashimi, local products, bakery products and snack 4Other products include scrap, fishery and others2017 Segment Profitability
THB 4,330 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) 2,282 1,066 982 14,069 12,914 4,444 16.2% 8.3% 22.1% 31,427 13.8%
*Tuna business *Sardine & Mackerel *Ambient & Pouch Salmon *Shrimp & related business1 *Frozen, chilled & smoked salmon *PetCare *Value-added & others3 *Other seafood2 *Other products4 *Lobster
Page 55
Agenda
Company Overview Key Highlights Recent Developments 1Q17 Financial Results 2017 Business Outlook
Page 56
2017 Guidance
FY 2017 Sales
THB 145-150bn
GPM
Lower end of 15-16%
SG&A
10%
Effective interest rate
No material change from 2016
Effective tax rate
15%
CAPEX
Dividend policy
At least 50% dividend payout
Rationale:
Strong headwind from high raw material prices and extreme competitive pressure High currency volatility for Thai Baht, US Dollar and British Pound
Page 57
Corporate website: http://www.thaiuniongroup.com IR website: http://www.thaiuniongroup.com/en/investor.ashx E-mail: ir@thaiunion.com Tel: +66 2298 0024
Page 58
Appendix
Page 59
200 400 600 800 1,000 1,200 1,400 1,600 1,800 5 10 15 20 25 TU SET
Share Capital Information
Stock Information
2012 2013 2014 2015 2016 2017
Dividend Policy
At least 50% of net profit
Major Shareholders
THB
Bloomberg/ Reuters TU TB/ TU.BK Share price (5 May 2017) : THB 22.00 Historical price : 52-week high THB 22.80 52-week low THB 19.50
4,771.82mn Par value : THB 0.25 Market Capitalization : THB 111.3bn Chansiri Family 20.5% Niruttinanon Family 6.9% Mitsubishi Corporation 7.3% Thai NVDR 10.5% Social Security Office 5.9% Others 49.0%
Source: SET and TU
As of 31 Mar 2017 Free float : 64.8% Foreign ownership/ Foreign limit 33.5%/ 45.00%
Page 60
1Q17 Income Statement
Remark: *Including share of income from investment in associates **The 1Q16 and 4Q16 figures were restated mainly due to reclassification of fishing fleet discontinued operations ***Normalized net profit exclude ALL one-off adjustments and items throughout the period 1Q17/ 1Q17/ 1Q16 4Q16 Change Change Sales 31,427 100% 31,210 100% 33,597 100% 0.7%
Cost of sales (27,097)
(26,213)
(29,032)
3.4%
Gross profit 4,330 13.8% 4,996 16.0% 4,565 13.6%
SG&A expenses (3,448)
(3,394)
(3,295)
1.6% 4.6% FX gain (loss) 590 1.9% 264 0.8% (181)
123.2%
Other income* 750 2.4% 378 1.2% 229 0.7% 98.2% 227.6% EBIT 2,221 7.1% 2,244 7.2% 1,317 3.9%
68.6% Finance cost (498)
(372)
(445)
33.8% 11.9% EBT 1,723 5.5% 1,872 6.0% 872 2.6%
97.5% Tax (199)
(350)
278 0.8%
Profit (Loss) from discontinued operarion 36 0.1% (149) 0.0% (122) 0.0% 0.0% Net income 1,560 5.0% 1,373 4.4% 1,151 3.4% 13.6% 35.6% Net income (loss) attributable to: Equity holders of the Company 1,469 4.7% 1,231 3.9% 902 2.7% 19.3% 62.8% Non-controlling interests of the subsidiaries 91 0.3% 142 0.5% 249 0.7%
Earnings per share Basic earnings per share 0.31 0.26 0.19 20.2% 61.4% Diluted earnings per share 0.31 0.26 0.19 20.2% 61.4% Exchange rate THB/USD 35.11 35.90 35.39
Normalized net profit 1,052 3.3% 1,082 3.5% 1,423 4.2%
Consolidated (Unit: THB mn) 1Q17 % to sales 1Q16** % to sales 4Q16** % to sales
Page 61 Cash and cash equivalents* 470 0.3% 976 0.7%
Trade and other receivables 16,161 11.5% 16,412 11.5%
Inventories - net 39,130 27.8% 39,626 27.8%
Other current assets 3,317 2.4% 3,064 2.2% 8.3% Total current assets 59,079 42.0% 60,079 42.2%
Fixed assets 23,337 16.6% 23,281 16.4% 0.2% Goodwill and other intangible assets 28,956 20.6% 29,583 20.8%
Other non-current assets 29,241 20.8% 29,424 20.7%
Total Assets 140,613 100% 142,365 100%
Bank overdrafts and short-term loans 12,627 9.0% 36,983 26.0%
Trade and other payables 17,645 12.5% 17,429 12.2% 1.2% Current portion of long-term loans 751 0.5% 765 0.5%
Current portion of debentures
2,500 1.8%
Current portion of finance lease liabilities 79 0.1% 82 0.1%
Other current liabilities 881 0.6% 1,483 1.0%
Total current liabilities 31,983 22.7% 59,242 41.6%
Long-term loans from financial institutions 14,915 10.6% 963 0.7% 1448.3% Debentures 36,293 25.8% 24,417 17.2% 48.6% Finance lease liabilities - net of current portion 188 0.1% 208 0.1%
Other non-current liabilities 9,333 6.6% 10,099 7.1%
Total Liabilities 92,713 65.9% 94,930 66.7%
Non-controlling interests of the subsidiaries 4,206 3.0% 4,193 2.9% 0.3% Total Shareholders’ Equity 47,900 34.1% 47,436 33.3% 1.0% Total liabilities and shareholders’ equity 140,613 100% 142,365 100%
Change (Unit: THB mn) 1Q17 % to total assets 2016 % to total assets
Statement of Financial Position as of 31 March 2017
Remark: *Including short-term investments
Page 62 (Unit: THB mn) 1Q17 1Q16 Change Profit before income tax 1,759 1,725 034 Adjustments for depreciation & amortisation expenses 679 702 (23) Other adjustments (384) 447 (830) Changes in operating assets and liabilities (95) 2,491 (2,586) Cash flows receipts from operating activities 1,959 5,364 (3,406) Net cash receipts (payments) from operating activities 1,695 5,168 (3,473) Net cash payments for investing activities (892) (2,150) 1,258 Net cash receipts (payments) for financing activities (1,531) (5,354) 3,823 Net increase (decrease) in cash and cash equivalent (728) (2,337) 1,608 Cash and cash equivalents - opening balance 731 2,590 (1,859) Exchange gain (loss) on cash and cash equivalents (16) 6 (22) Cash and cash equivalents - closing balance (14) 259 (273) CAPEX (1,005) (2,063) 1,059 Management Est. Free Cash Flows 786 4,483 (3,697) Consolidated
1Q17 Statement of Cash Flow