VGI Global Media PCL
VGI General Presentation & 1Q 2016/17 Earnings Update
October 2016
Prepared by Investor Relations Department VGI Global Media Plc
VGI Global Media PCL VGI General Presentation & 1Q 2016/17 - - PowerPoint PPT Presentation
VGI Global Media PCL VGI General Presentation & 1Q 2016/17 Earnings Update October 2016 Prepared by Investor Relations Department VGI Global Media Plc Disclaimer Investment involves risk. Prospective should understand the characteristics
October 2016
Prepared by Investor Relations Department VGI Global Media Plc
Prepared by Investor Relations Department VGI Global Media Plc Investment involves risk. Prospective should understand the characteristics of Securities and study information about VGI Global Media Public Company Limited (“VGI” or the “Company”) before making a decision to invest in Securities. This Presentation is not intended to provide the basis for any investment decision, nor to substitute your own analysis and investigation, and should not be considered as a recommendation to any recipient of this Presentation. Some statements made in this presentation are forward-looking statements, which are subject to various risks and uncertainties. These include statements with respect to the Company’s corporate plans, strategies and beliefs and other statement that are not historical facts. These statement can be identified by the use of forward-looking terminology such as “may”, “will”, “expect” , “intend”, “estimate”, “continue”, “plan” or other similar words. The statements are based on the assumptions and beliefs of the Company’s management in light of the information currently available to the Company. These assumptions involve risks and uncertainties which may cause the actual results, performance or achievements to be materially different from any future results, performance or achievements expressed or implied by such forward-looking statements. Nothing in this Presentation is, or should be, relied
2
Prepared by Investor Relations Department VGI Global Media Plc
3 Section 1 Company Overview 4 Section 2 Thai Media Market Overview 8 Section 3 Business Profile Section 3.1 BTS-related Media 10 Section 3.2 Office Building Media 17 Section 3.3 Other Media 20 Section 4 Financial Information & 1Q 2016/17 Performance and Business update 28 Section 5 Organisation and Company Structure 36 Appendices
Prepared by Investor Relations Department VGI Global Media Plc
4
Section 1: Company Overview 2003 - 2005
“Advertising Display Concession Agreement” from; 2003: Watsons 2004: Tesco Lotus (non-Sales fl.) 2005: Big C (non-Sales fl.)
2009/10
shareholder of VGI
business is providing advertising service across premiere office building in Bangkok CBD
manage advertising area on the BRT for approximately 7 years
2011/12
Display Concession Agreement” in “Sales floor” from Tesco Lotus and Big C
2012/13
Marketing Services Agreement” with BTSC
in Oct 2012
with exclusive rights from BTS sky train network and BRT
2013/14
Jul 2013
constituent member of SET 100 Index Jan 2014
constituent member of SET 50 Index
2014/15
May 2014
by investing in MACO 24.96% of its total shares July 2014
under a Billion” of small and midsize listed companies by forbes 2014
2015/16
Mar 2015
evolve in “Nationwide Integrated Media Platform” May 2015
advertising space on 7 extensions (On-nut –Bearing and Krungthon Buri- Wongwan Yai from 2015-2029
by investing in Aero Media 20% of its total shares
media business Nov 2015
advertising for Artista Media across 219 residential buildings
1995
Global Technologies and Telecom Co.,Ltd .and changed its name to VGI Global Media Co.,Ltd. in December 1998
2016/17
May 2016
37.42% Aug 2016
90% in BSS and 90% in BSSH*
to 30%
1999
advertising management and
network stations and all trains under and exclusive license by BTSC which will be expired in December 2029
*Transaction is subject to EGM, which will be held on 7 November 2016.
Prepared by Investor Relations Department VGI Global Media Plc 1,053 1,033 755 2.5% 2.7% 2.7%
0.0% 1.0% 2.0% 3.0% 4.0%
1,000 1,500
2013/14 2014/15 2015/16 Dividend (THB mn) Dividend Yield (%) (THB) (THB mn)
5
% September 16 1 BTSC 51.0% 2 BTSG 19.4% 3 BANGKOK BANK 3.5% 4 THAI NVDR 2.7% 5 STATE STREET BANK EUROPE LIMITED 2.0% 6 NORTRUST NOMINEES LIMITED 1.8% 7
1.8% 8 N.C.B. TRUST LIMITED-NORGES BANK 1.7% 9 CHASE NOMINEES LIMITED 1.3% 10 KRUNGSRI LONG TERM DIVIDEND FUND 0.7% TOTAL TOP 10 SHAREHOLDERS 85.9% TOTAL ISSUED SHARES (mn shares) 6,864,332,902
SHAREHOLDING STRUCTURE (as of September 2016) DIVIDEND INFORMATION
Note:
Dividend Policy: Not less than 50% of net profit.
SHARE PRICE MOVEMENT (as of 30 SEPTEMBER 2016)
BTSC BTSG Kanjanapas Family BTSG’s Minorities BTSC’s Minorities 41.0% 59.0% 97.5% 2.5% 0.1% 51.0% Public Kanjanapas Family 29.2% 0.5% 19.4%
TOP 10 SHAREHOLDERS (based on latest close book) Section 1: Company Overview
Payout Ratio 13/14 14/15 93% 123% 15/16 85%
5.55
1,000.0 1,500.0 2,000.0 2,500.0
2.0 3.0 4.0 5.0 6.0 7.0 8.0
12-Oct-12 12-Oct-13 12-Oct-14 12-Oct-15 VGI TURNOVER (RHS) SET Index (rebased) VGI TB ADTV = THB 137mn
Prepared by Investor Relations Department VGI Global Media Plc
6
BTS-related Media Office Building Media Other Media
This business unit proved to be the most resilient performer in our business portfolio. The Company possess exclusive rights to manage advertising space
has right of refusal for Core Network and new extension lines that BTS secures post 2029. Altogether, we manage advertising space across 30 stations & all BTS trains. BTS-related Media has one
average of 720,155 viewers per day in 2015/16. We initiated this business unit back in 2009 by acquiring POV with 41 grade A buildings in the
142 office buildings with approximately 700,000 viewers per day. Moreover, VGI has tapped into condominium network through ARTISTA covering more than 219 condominiums making us the largest media company to provide advertising across 354 buildings with over 1,693 digital screens. Through our connection with media agencies, the Company became the sales agent for several mega LED screens both domestically and internationally. Moreover, the Company expanded the footprint in OOH including
and aviation media throughout several acquisitions.
REVENUE CONTRIB. GROSS PROFIT CONTRIB.
2014/15 2015/16
2014/15 2015/16
2014/15 2015/16
2014/15 2015/16
2014/15 2015/16
2014/15 2015/16
76 79 143 146 163 201
2010/11 2011/12 2012/13 2013/14 2014/15 2015/16
45 YRS CAGR: +21.6%
1 22 29 26 42
2010/11 2011/12 2012/13 2013/14 2014/15 2015/16
4 YRS CAGR: +133.6%
Section 1: Company Overview
HISTORICAL OPERATING REVENUE (THB mn)
934 1,143 1,422 1,679 1,805 1,813
2010/11 2011/12 2012/13 2013/14 2014/15 2015/16
5 YRS CAGR: +14.2%
Prepared by Investor Relations Department VGI Global Media Plc
7 Section 1 Company Overview 4 Section 2 Thai Media Market Overview 8 Section 3 Business Profile Section 3.1 BTS-related Media 10 Section 3.2 Office Building Media 17 Section 3.3 Other Media 20 Section 4 Financial Information & 1Q 2016/17 Performance and Business update 28 Section 5 Organisation and Company Structure 36 Appendices
Prepared by Investor Relations Department VGI Global Media Plc
2009/10 2010/11 2011/12 2012/13 2013/14 2014/15 2015/16 TV Traditional media OOH Media Cinema Internet
ADVERTISING EXPENDITURES BY SECTOR (rebased)
OOH Media proved to be the fastest growing media sector
* Traditional Media includes Magazines, Radio and Newspapers
8
TRANSIT MEDIA INCREASED ITS MARKET SHARE CONTINUOUSLY
Transit is continue to dominate the OOH Media market share and is expected to increase on account of development of rail mass transit infrastructure.
TOP 10 ADSPEND BY BUSINESS SEGMENT
2014/15 2015/16
FMCG 40.4% 39.5% COMMUNICATIONS 7.7% 7.9% REAL ESTATE 6.7% 6.3% RETAIL SHOPS/STORES 5.5% 6.2% MEDIA & MARKETING 4.6% 4.8% TRAVEL & TOURS 3.5% 3.8% LEISURE 3.1% 3.1% FOOD OUTLETS & RESTAURANTS 2.3% 2.7% INSURANCE 2.7% 2.6% CREDIT/DEBIT CARDS 2.3% 2.3% Total 78.8% 79.2% Section 2: Thai Media Market Overview
Source: The Nielsen Company (Thailand) Limited. Excludes classified and house ads, Digital, Cable and Satellite TV.
THE TRANSITION FROM TRADITIONAL MEDIA TO OOH MEDIA
Rising in infrastructure, urbanisation and increasing number of people who spend time outdoor were driven the growth of Thailand OOH Media. 93bn 104bn 105bn 114bn 110bn 102bn 93bn
60 80 100 120 140 160 180
2007/08 2008/09 2009/10 2010/11 2011/12 2012/13 2013/14 2014/15 2015/16
Total Industry TV Traditional media* OOH Media Cinema +0.3% CAGR +2.4% CAGR
+0.7% CAGR +5.7% CAGR 59% 60% 59% 60% 61% 62% 60% 28% 26% 25% 24% 24% 23% 23% 7% 7% 8% 9% 9% 10% 10% 5% 6% 7% 6% 5% 4% 6% 1% 1% 1% 1% 28% 30% 30% 30% 35% 40% 49% 59% 53% 49% 43% 41% 40% 47% 13% 16% 20% 27% 24% 19% 4% 2009/10 2010/11 2011/12 2012/13 2013/14 2014/15 2015/16 Transit Outdoor In-Store
Prepared by Investor Relations Department VGI Global Media Plc
9 Section 1 Company Overview 4 Section 2 Thai Media Market Overview 8 Section 3 Business Profile Section 3.1 BTS-related Media 10 Section 3.2 Office Building Media 17 Section 3.3 Other Media 20 Section 4 Financial Information & 1Q 2016/17 Performance and Business update 28 Section 5 Organisation and Company Structure 36 Appendices
Prepared by Investor Relations Department VGI Global Media Plc
Exclusive rights for 23 stations on core network, 7 stations on BTS extension lines and all BTS trains
First right to renew contract and extend space on additional mass transit projects that BTSC is granted the rights to operate media space
RIGHTS
EFFECTIVE PERIOD
15/16 Transit Media AdSpend
THB 4.6bn
VGI, 55%
Note: based on a market discount rate of 30%
CONCESSION FEE (PAYABLE TO BTSC & BMA) Other, 45% MARKET SHARE IN TRANSIT BTS-RELATED MEDIA PROFILE
Static Media: > 4,000 displays Digital Media: 2,029 screens Viewer reach: 720,155 people/day Merchandising space: > 10,000 sqm. Target viewer:
younger generation
10
Section 3.1: BTS-related Media KEY CONCESSION TERMS OUR PRODUCTS (% OUT OF 2015/16 BTS-RELATED MEDIA REVENUE)
Prepared by Investor Relations Department VGI Global Media Plc
11
Section 3.1: BTS-related Media
Prepared by Investor Relations Department VGI Global Media Plc
12
Section 3.1: BTS-related Media
Prepared by Investor Relations Department VGI Global Media Plc
13
Section 3.1: BTS-related Media
Prepared by Investor Relations Department VGI Global Media Plc
14
Section 3.1: BTS-related Media
Prepared by Investor Relations Department VGI Global Media Plc
273.3KM ONGOING PROJECTS PRIORITISED BY THE GOVERNMENT, 137.7KM FOCUSED BY BTS IN 5 YEARS 15
See full map: Appendix A See full map: Appendix A
Total rail length (km)
Market share of commuters
Section 3.1: BTS-related Media MASTER RAIL MASS TRANSIT EXPANSION PLAN OF 515.3KM IN 13 YEARS 2016 2029E
EXISTING NETWORK (2016)
7% 107.8 60
42% 515.3 >320
FUTURE NETWORK (2029E)
LINE ROUTE OPERATE YEAR CONSTRUCTION PROGRESS DISTANCE (KM)
BLUE HUA LAMPHONG - BANG KHAE 2019 UNDER CONSTR. 14.0 11 BLUE BANG SUE - THA PRA 2019 UNDER CONSTR. 13.0 10 DARK RED BANG SUE - RANGSIT 2019 UNDER CONSTR. 26.3 N.A. DARK GREEN SOUTH BEARING - SAMUT PRAKARN 2018 UNDER CONSTR. 12.8 9 DARK GREEN NORTH MO CHIT – SAPHAN MAI – KHU KHOT 2019 UNDER CONSTR. 18.4 16 LIGHT GREEN BANG WA - BOROMMARATCHACHONNANI 2019 7.0 6 LRT BANG NA - SUVARNABHUMI 2019 18.3 14 GREY (I) WATCHARAPHON – THONG LO 2019 16.3 15 PINK KHAE RAI – PAK GRED – MIN BURI 2020 – 2021 34.5 30 YELLOW LAD PRAO – SAM RONG 2020 – 2021 30.4 23 DARK GREEN SAMUT PRAKARN - BANGPU 2020 – 2021 7.0 4 ORANGE TALING CHAN – MIN BURI 2020 39.8 29 LIGHT RED BANG SUE - PHAYATHAI – MAKKASAN 2021 9.0 N.A. LIGHT RED MAKKASAN – HUA MARK 2021 10.0 N.A. DARK RED RANGSIT – THAMMASART UNIVERSITY 2019 10.0 N.A. DARK RED BANG SUE - HUA LAMPHONG 2021 6.5 N.A. TOTAL (KM) 274.8 >167
137.7km focusing by BTS which benefiting VGI
Prepared by Investor Relations Department VGI Global Media Plc
coup d’etat subprimeyellow shirt red shirt floods shutdown BKK coup d’etat
543 637 757 750 581 655 648 602
2012/13 2013/14 2014/15 2015/16 Digital Static 129 272 308 406 427 468 583 734 889 934 1,143 1,422 1,679 1,805 1,813 74 93 102 116 127 140 132 136 144 145 183 202 222 229 244
100 150 200 250
1,000 1,500 2,000 2,500 3,000
BTS-related Media (THB mn) Ridership: core and existing extensions (mn trips)
CONSISTENT AND RESILIENT REVENUE GROWTH
REVENUE CAGR (14 YRS): 21% RIDERSHIP CAGR (13 YRS): 9%
Despite frequent interruptions, ridership growth drives continuous revenue growth of BTS-related Media. DIGITAL MEDIA PENETRATION IS RELATIVELY LOW IN THAILAND BTS-RELATED MEDIA REVENUE CONTRIBUTION (DIGITAL VS STATIC MEDIA) 48% 49% 54% 46% 51% 52% 1,124 1,292 1,405 BTS Digital Media platform (Platform Truss LEDs and E-Posters) launched in late 2014 and still has room to grow due to increased capacity and strong recovery post economic slump.
(THB mn)
16
4X
*BTS’ existing network , Dark Green South, Dark Green North and Light Green lines **LRT, Grey and Pink Lines *** Including Display, Search, Social Media, Creative, Mobile, Facebook Ad and Video
EXPANSION OPPORTUNITIES WITH RAIL MASS TRANSIT INCREASED DIGITALISATION OF OUR MEDIA PLATFORM
4X EXPECTED INCREASE IN BTS TRAIN CAPACITY IN 5 YRS (108.8KM) 4X EXPECTED INCREASE IN BTS EXTENSION STATIONS IN 5 YRS (108.8KM) Green Lines (carriages)* Other lines (carriages)** 208 none 2014/15 2019/20E 412 418 Total (carriages) 208 830
4X
Green Lines (no. of station) * Other lines (no. of station) ** 34 none 2014/15 2019/20E 66 57 Total (no. of station) 34 123 Digital media market share is expected to increase over time as its platforms provide more capacity and are cost effective. Moreover, it proves to be more adaptable and dynamic than traditional media
Source: Digital Media Advertising Association (Thailand)
Section 3.1: BTS-related Media
97.7% 96.4% 94.0% 93.0%
2.3% 3.6% 6.0% 7.0% 2012 2013 2014 2015 Digital (online)*** Offline
1,352 55% 45%
Prepared by Investor Relations Department VGI Global Media Plc
RIGHTS
LENGTH OF CONTRACT
CONCESSION FEE
VGI, 66%
Available grade A building, 34%
Grade A and B Building in Bangkok
215 Buildings
MARKET SHARE IN OFFICE OFFICE BUILDING MEDIA PROFILE
in Bangkok Multimedia: 1,144 screens Viewer reach: > 660,000 people/day Target viewer:
income Average time spend in an elevator 14 mins/day
17
Section 3.2: Office Building Media KEY CONCESSION TERMS OUR PRODUCTS
Prepared by Investor Relations Department VGI Global Media Plc
18
Section 3.2: Office Building Media
Prepared by Investor Relations Department VGI Global Media Plc 19 76 79 145 149 163 201 41 41 47 51 75 103 135
20 40 60 80 100 120 140 100 200 300 400 500 600 700
2009/10 2010/11 2011/12 2012/13 2013/14 2014/15 2015/16 Office Building Media Revenue (THB mn)
REVENUE CAGR (6 YRS) : 48%
Source: CB Richard Ellis (Thailand) Co., Ltd.
19
5% 13% 26% 12% 44% below THB 15K THB 15-25K THB 25-50K THB 50-60K THB 60K+
Source: Company’s research
VGI network is currently CBD concentrated
VGI’s office building network Bangkok CBD
KEY GROWTH DRIVERS
Office building set to recover post economic slump and additional of office buildings Expected of 318,000 sq.m. new office supply in the next 3 years
OFFICE BUILDING MEDIA PROFILE Section 3.2: Office Building Media
47 112 22 20 86 62 30 25 139 23 23 197 50 191 10 2009 2010 2011 2012 2013 2014 2015 2016F 2017F 2018F CBD ('000 sq.m.) Non CBD ('000 sq.m.)
6
Prepared by Investor Relations Department VGI Global Media Plc
Outdoor Media (billboard, street furniture & transit)
Aviation Media
space across 13 airports under AOT and DCA) Roadside Media
INVESTMENT
Chamchuri Square (3 yrs + 3yrs contract)
Square (~127 panels of static and digital) Empire Tower (5 yrs contract)
Buses
CONTRACTS
Artista Media
Thai AirAsia (3 yrs)
Street Furniture (3 yrs)
junctions across Bangkok. Mega LEDs
EXCLUSIVE SELLING AGENT
20
Section 3.3: Other Media KEY CONCESSION TERMS OUR PRODUCTS
Prepared by Investor Relations Department VGI Global Media Plc
Billboard, 59% Transit, 1% Production & Event, 6% Street furniture, 35%
Product Locations/Areas Billboard Bangkok & vicinity / 667 billboards Street Furniture In 69 provinces / 554 billboards Transit City grip light express & Mo Chit station / 124 signs & 7 light boxes Made to order & Event n/a
ACQUIRED 37.42% IN MACO PLC. 21
network of more than 1,200 billboards across Bangkok and vicinity.
achieve long-term synergy between two companies.
Section 3.3: Other Media
636 732 725 622 694 98 140 174 133 171
2011 2012 2013 2014 2015
Operating revenue (THB mn) Net Profit (THB mn)
FINANCIAL OVERVIEW 2015 TOTAL OPERATING REVENUE THB 694mn MACO PRODUCTS
Share information (as of 30 September 2016) Stock code: MACO Market capitalisation (THB mn): 3,581 Outstanding shares (mn shares): 3,009 Par value (THB) 0.1
Billboard Street furniture
FINANCIAL PERFORMANCE 2015 Dividend Yield of 4.3%
Prepared by Investor Relations Department VGI Global Media Plc
36.4 38.9 42.4 45.1 46.9 39.8 45.3 51.8 55.1 66.5 87.6 106.8 2004 2005 2006 2007 2008 2009 2010 2011 2012 2013 2014 2015
ACQUIRED 30% IN AERO MEDIA CO., LTD. 22
big step for VGI in aviation media industry after collaboration with AirAsia
by VGI
Product
screens/products
LEDs at AOT 335 6 LEDs at DCA 7 7 Aerobridges 57 5 Buggy service cart wrap 12 1 Trolleys 4,500 6 Media on Thai Lion Air 19 planes
All the websites 6
Section 3.3: Other Media
AERO MEDIA GROUP STRUCTURE
At Peak
in 5 AOT airports
cart wrap in Suvarnabhumi Airport Prime World Solution
AOT/airport websites management Media Genius
advertising media 100% 100% 100%
AERO MEDIA
AERO MEDIA PRODUCTS
10 YRS CAGR: 10.3% Strong expected growth driven by an increasing air traffic will directly facilitating Aero Media’s performance.
HISTORICAL NUMBER OF PASSGENGER
Source: Airport of Thailand PLC.
Prepared by Investor Relations Department VGI Global Media Plc
23 Section 3.3: Other Media
Prepared by Investor Relations Department VGI Global Media Plc
24 Section 3.3: Other Media
Prepared by Investor Relations Department VGI Global Media Plc
25
Section 3.3: Other Media
*Source: Aero Media
Prepared by Investor Relations Department VGI Global Media Plc
26 Section 3.3: Other Media
*Source: Aero Media
Prepared by Investor Relations Department VGI Global Media Plc
27 Section 1 Company Overview 4 Section 2 Thai Media Market Overview 8 Section 3 Business Profile Section 3.1 BTS-related Media 10 Section 3.2 Office Building Media 17 Section 3.3 Other Media 20 Section 4 Financial Information & 1Q 2016/17 Performance and Business update 28 Section 5 Organisation and Company Structure 36 Appendices
Prepared by Investor Relations Department VGI Global Media Plc
28
. VGI’s overall revenue growth fell mainly due to the impact of the Modern Trade business termination. BTS-related media faced challenges from overall media spending decline as price dumping from other media players made other mediums temporarily more attractive to agencies. Nevertheless, further enhancement in both top line and profitability is anticipated through new mass transit expansion. As Bangkok’s office supply is currently 91% utilized, it is expected that more than 318,000 sq.m. of new office supply to be launched in the next 3 years. Hence, this business unit will benefit from the anticipated new office supply. Following the business restructuring, we are left with more profitable business units. Our gross profit margin increased to 63.5% in 2015/16 from 55.3% in 2014/15. Net profit margins also improved markedly from 28.3% to 44.7%. The Company has almost zero debt.
1 2 3 4 5 1 2 3 4 5
61%84% 33% 6%
* The Company terminated the Modern Trade Media business in 4Q 14/15. Therefore, this business unit will no longer generate revenue from 2Q 15/16 onwards.
Section 4: Financial Information & 4Q 15/16 performance
2012/13 (restated) 2013/14 2014/15 2015/16 YoY (%) INCOME STATEMENT (THB mn) Operating Revenue 2,838 3,149 2,963 2,106
BTS-related Media 1,422 1,679 1,805 1,813 0.4% Office Building & Other Media 166 175 189 243 28.6% Modern Trade Media 1,250 1,295 969 50
Cost of sales 1,289 1,342 1,325 769
Gross profit 1,548 1,807 1,638 1,337
EBITDA 1,289 1,510 1,225 1,336 9.1% Net profit 902 1,146 838 941 12.3% BALANCE SHEET (THB mn) Total assets 2,579 2,741 3,286 3,099 Total liabilities 758 788 1,457 857 Total shareholders' equity 1,821 1,953 1,829 2,242 CASH FLOW (THB mn) Cash from operating activities 560 1,292 1,070 784 Capital expenditures (323) (510) (521) (158) PER SHARE DATA (THB/ share) Earnings per share 3.4 0.3 0.1 0.1 Dividend per share 2.0 0.3 0.2 0.1 Book value per share 0.6 0.6 0.3 0.3 KEY RATIOS Gross profit margin (%) 54.6% 57.4% 55.3% 63.5% EBITDA margin (%) 45.4% 47.9% 41.4% 63.5% Net profit margin (%) 31.8% 36.4% 28.3% 44.7% Net debt to equity (times) No leverage 0.3x 0.1x ROA (%) 46.3% 43.1% 27.8% 39.5% ROE (%) 85.3% 60.7% 44.3% 46.2%
Office Building & Other Media Modern Trade Media* BTS-related Media
86.1% 11.5% 2.4%
THB 2,106mn
Office building & other media 29
CONSOLIDATED P&L SNAPSHOT (FINANCIAL STATEMENT)
Section 1: Financial Performance
(THB mn) 1Q 16/17 4Q 15/16 1Q 15/16 QoQ (%) YoY (%) Operating revenue 551 500 549 10.1% 0.3%
Cost of sales 212 175 218 21.2%
Gross profit 338 325 331 4.2% 2.3% EBITDA 444 308 343 44.5% 29.6% NPAT from operation 193 210 195
NPAT (after minority interest) 313 210 240 49.3% 30.6% Margin (%) Gross profit margin 61.5% 65.0% 60.3% EBITDA margin 80.7% 61.5% 62.4% NPAT margin from operation 35.1% 41.9% 35.5% NPAT margin (after minority interest) 56.8% 41.9% 43.6% 78.0% 10.0% 12.0% 1Q 16/17 REVENUE CONTRIBUTION
THB 551mn Outdoor BTS-related media
REVENUE BY BUSINESS UNITS (THB MN)
445 54 50 434 66 430 55 66
BTS-related Outdoor
Modern Trade 1Q 15/16 4Q 15/16 1Q 16/17
+0.21% QoQ +22.0% YoY
1 month consolidation
190 149 106 173 137 125 185 132 112
Train Station Merchandising & Others 1Q 15/16 4Q 15/16 1Q 16/17
45 9 55 11 57 9
Office Building Other Media 1Q 15/16 4Q 15/16 1Q 16/17
445 434 430
1Q 15/16 4Q 15/16 1Q 16/17
30
BTS-RELATED REVENUE (THB mn) BTS-RELATED REVENUE BREAKDOWN (THB mn) OFFICE BUILDING & OTHER REVENUE (THB mn)
OFFICE BUILDING & OTHER REVENUE BREAKDOWN (THB mn)
42.6%39.8% 82.5% 86.1% 83.3%
Section 1: Financial Performance 54 66 66
1Q 15/16 4Q 15/16 1Q 16/17 +0.2% QoQ +22.0% YoY
+3.3% QoQ +27.3% YoY
17.5% 13.9% 16.7% 43.1% 33.5%31.5%32.7% 23.9% 28.7%26.1%
112 219 243 206 295 26 26 198 246 162
Beginning cash (31/3/2016) CFO Investment in MACO CapEx Dividend Short-term loan Ending cash (30/06/2016)
31
ASSETS BREAKDOWN (THB mn) LIABILITY & EQUITY BREAKDOWN (THB mn) CASH FLOW (THB mn)
2,262 3,081 837 1,396 31-Mar-16 30-Jun-16 27% 73% Non-current assets Current assets 31% 69% 4,477 3,099 2,242 3,172 35 135 822 1,170 31-Mar-16 30-Jun-16 Equity Non-current liabilities Current liabilities 72% 1% 27% 71% 3% 26% 3,099 4,477 Actual Target 1Q 16/17 2016/17 BTS-related Media 20 100 Office building & Others 5 200 Outdoor Media 1 200 Total 26 500
CAPEX (THB mn)
Section 1: Financial Performance
CFI of THB 295mn
355 627
Maco’ S/T investment VGI’ S/T investment Cash* VGI’ S/T investment Cash
*Cash from VGI of THB 100mn and MACO of THB 119mn
Prepared by Investor Relations Department VGI Global Media Plc
12.46% of founder group are:- 4.99% DCROP Group 4.15% maneerattanporn 3.32% Tansalarak
pre acquisition & tender offer post acquisition & tender offer
founder group, 26.26% public, 48.79% VGI, 24.96% Acquire additional 12.46% from founder group founder group, 13.79% VGI, 37.42% public, 48.79% (tender offer)
PRE VS POST STRUCTURE
Product Locations/Areas
Billboard Bangkok & upcountry 567 Street Furniture In 69 provinces 654 Transit City grip light express Mo Chit station Made to order & Event
1,221
ACQUIRED AN ADDITIONAL 12.46% IN MACO 32
with total investment of THB 412.5mn, resulting in a total holding
network of more than 1,300 billboards nationwide
achieve long-term synergy between two companies.
Section 2: Business Update
MACO PRODUCTS FINANCIAL PERFORMANCE
636 732 725 622 694 98 140 174 133 171 15% 19% 24% 21% 25% 2011 2012 2013 2014 2015
Operating revenue (THB mn) Net Profit (THB mn) NPAT margin (%)
Prepared by Investor Relations Department VGI Global Media Plc
33 Section 2: Business Update
MACO AGREED TO ACQUIRE 70% IN MULTI SIGN
(THB 439mn)
more than 13 years experience in outdoor media advertising.
from THB 900mn to THB 1,200mn.
media at strategic locations.
MACO 1,221 panels 63 provinces Multi Sign 862 panels 70 provinces
16% 20% 25% 70% 84% 80% 75% 30%
Population Number of Households Household income Out-of-Home Adspend
Bangkok & Vicinities Upcountry
UPCOUNTRY NEEDS MORE ADVERTISING (% of national total)
Up-country advertising market is still underserved when comparing to the penetration relative to population, households and household income.
NATIONWIDE FOOTPRINT
Prepared by Investor Relations Department VGI Global Media Plc
AERO MEDIA 34
Suvanabhumi and Don Mueang airport, in Thailand
injected by VGI
Section 2: Business Update
AERO MEDIA PRODUCTS HISTORICAL REVENUE (THB MN)
Product
LED screen at AOT 335 6 LED screen at DCA 7 7 Aerobridges 57 5 Buggy service cart wrap 12 1 Trolleys 7,000 6 Media on Thai Lion Air 19 planes
All the websites 6
AERO MEDIA GROUP STRUCTURE
At Peak
in 5 AOT airports
cart wrap in Suvarnabhumi Airport Prime World Solution
AOT/airport websites management Media Genius
advertising media 100% 100% 100%
AERO MEDIA
99 221
2014 2015 +125% YoY
35 Section 1 Company Overview 4 Section 2 Thai Media Market Overview 8 Section 3 Business Profile Section 3.1 BTS-related Media 10 Section 3.2 Office Building Media 17 Section 3.3 Other Media 20 Section 4 Financial Information & 1Q 2016/17 Performance and Business update 28 Section 5 Organisation and Company Structure 36 Appendices
Prepared by Investor Relations Department VGI Global Media Plc
36
Board of Directors Company Secretary Audit Committee Executive Committee Nomination and Remuneration Committee Internal Audit Office Chief Executive Officer Chief Operating Officer Chief Sales and Marketing Officer Chief Technology Officer Chief Financial Officer Chief Legal and Compliance Officer
ORGANISATION STRUCTURE COMPANY STRUCTURE
Company / Address Type of Business Listed Shareholding VGI Advertising Media Co., Ltd. Media service No 100.00% 888 Media Co., Ltd. Media service No 100.00% Point of View (POV) Media Group Co., Ltd. Media service in office buildings No 100.00% Company / Address Type of Business Listed Shareholding Master Ad Plc. OHM media service Yes 37.42% Aero Media Co., Ltd. Aviation media service No 30.00%
Section 5: Organisation and Company Structure
Company / Address Type of Business Listed Shareholding Midas Global Media Co., Ltd. Media service No 9.09%
Advisory Board Corporate Governance Committee
Prepared by Investor Relations Department VGI Global Media Plc
37 Section 1 Company Overview 4 Section 2 Thai Media Market Overview 8 Section 3 Business Profile Section 3.1 BTS-related Media 10 Section 3.2 Office Building Media 17 Section 3.3 Other Media 20 Section 4 Financial Information & 1Q 2016/17 Performance and Business update 28 Section 5 Organisation and Company Structure 36 Appendices
Prepared by Investor Relations Department VGI Global Media Plc
* Include MRTA and BMA projects Sources: Office of Transport and Traffic Policy and Planning and Bangkok Metro Politian Administration.
Appendix 2: Bangkok Rail Mass Transit Master Plan 38
Prepared by Investor Relations Department VGI Global Media Plc
Appendix 2: Existing Bangkok Mass Transit Network 39
LINE ROUTE DISTANCE (KM) OPERATING SINCE DARK GREEN (CORE) MO CHIT – ON NUT 17.0 DEC 99 LIGHT GREEN (CORE) NATIONAL STADIUM – SAPHAN TAKSIN 6.5 DEC 99 BLUE BANG SUE – HUA LAMPHONG 20.0 JUL 04 LIGHT GREEN (EXTENSION) SAPHAN TAKSIN – WONGWIAN YAI 2.2 MAY 09 AIRPORT LINK (RED LINE) PHAYATHAI – SUVARNABHUMI 28.5 AUG 10 DARK GREEN (EXTENSION) ON NUT – BEARING 5.3 AUG 11 LIGHT GREEN (EXTENSION) WONGWIAN YAI – BANG WA 5.3 DEC 13 PURPLE BANG YAI – BANG SUE 23.0 AUG 16
EXISTING LINES – 107.8KM; 76 STATIONS
CORE NETWORK EXTENSIONS TO OUR CURRENT CORE NETWORK
3 RAIL MASS TRANSIT OPERATORS
(Airport Rail Link)
Prepared by Investor Relations Department VGI Global Media Plc
Appendix 2: Mass Transit Extensions (focused on 7 lines: 137.7km) 40
PINK LINE
DARK GREEN NORTH LINE
GREY LINE
Phase I: Watcharaphol – Thong Lo (16.3km)
LIGHT RAIL TRANSIT (LRT)
DARK GREEN SOUTH LINE
LIGHT GREEN LINE
Borommaratchachonnani (7.0km)
YELLOW LINE
Prepared by Investor Relations Department VGI Global Media Plc
WARRANT ISSUANCE: KEY TERMS & CONDITIONS STOCK DIVIDEND TICKER VGI-W1 TERMS 4 Years EX-RIGHTS DATE 9 July 2014 EXERCISE PERIOD Quarterly basis WARRANT PRICE Free ALLOCATION To existing shareholders at the ratio of 4 VGI existing shares : 1 VGI-W1
Up to 857,993,407 Units EXERCISE RATIO 1 VGI-W1 to 2 ordinary share of VGI EXERCISE PRICE THB 7.00
RATIONALE
Expected maximum proceeds THB 12,011,067,698
1:1 STOCK DIVIDEND (INCREASING CAPITAL)
3,431,975,575 shares Total shares after increasing capital 6,863,978,450 shares
STOCK AND CASH DIVIDEND
Ratio of stock dividend payment 1 VGI existing share: 1 stock dividend or at rate
Cash dividend payment THB 0.011111111111 per share XD Date 17 Mar 2015 Payment Date 31 Mar 2015
41 Appendix 3: VGI Warrant and Stock Dividend