Prepared by Investor Relations Department VGI Global Media Plc
VGI Global Media PCL
VGI Group General Presentation
February 2018
TRANSIT
OUTDOOR AVIATION OFFICE RABBIT
ACTIVATION
VGI O2O SOLUTIONS
VGI Global Media PCL OUTDOOR AVIATION OFFICE VGI O2O SOLUTIONS - - PowerPoint PPT Presentation
VGI Global Media PCL OUTDOOR AVIATION OFFICE VGI O2O SOLUTIONS ACTIVATION TRANSIT RABBIT VGI Group General Presentation February 2018 Prepared by Investor Relations Department VGI Global Media Plc Disclaimer Investment involves risk.
Prepared by Investor Relations Department VGI Global Media Plc
February 2018
TRANSIT
OUTDOOR AVIATION OFFICE RABBIT
ACTIVATION
VGI O2O SOLUTIONS
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
Section 1 Company at a Glance 4 Section 2 3 Years Strategy: O2O Solutions 10 Section 3 VGI #1 in OOH and Expanding Our Business Around Data-driven Sector 13 Section 4 Business Profile by Segment and Potential Upsides Section 4.1 Transit Media BTS-related Media 16 SBK-related Media, Malaysia 20 Section 4.2 Outdoor Media 21 Section 4.3 Office Building and Residential Media 23 Section 4.4 Aviation Media 25 Section 4.5 Activation Media 26 Section 4.6 Digital Services Business 27 Section 5 2017/18 Target 31 Section 6 2016/17 Financial Performance 33 Section 7 3Q 2017/18 Financial in More Detail & Business Update 35 Appendices 3
Prepared by Investor Relations Department VGI Global Media Plc
Section 1: Company at a Glance
4
Exclusive long-term mass transit contracts with consistent growth
exclusive mass transit contracts with parent company “BTS” in core CBD areas.
concession with more than 12 years remaining
since inception A unique play on the most attractive advertising media segments
cross-media capacity)
have grown on average 10% and 28%, respectively in the past 5 years The largest, the most profitable OOH media company in Thailand and among the top 5 most profitable OOH media companies in Asia
THB 51,871mn (USD 1,656mn)1 with approximately 45% market share in 20172
contracts allow capital investment and superior
Unlocking future growth catalysts
preeminent role in mass transit development in Thailand. 4-5X expected increase in transit media capacity by 2021/22.
and M&A opportunities
to offer measureable and targeted multimedia advertising through data analytics.
recovers
1Exchange rate at THB 31.328 per USD as of February 2018 2The Stock Exchange of Thailand (SET) 3Company’s source, press releases and Bloomberg
Prepared by Investor Relations Department VGI Global Media Plc
2009:
shareholder of VGI
business is providing advertising service across premiere office building in Bangkok CBD 2010:
manage advertising area on the BRT for 7 years
“Advertising Display Concession Agreement” in “Sales floor” from Tesco Lotus and Big C 1995 - 1999 1995:
name Global Technologies and Telecom Co.,Ltd .and changed its name to VGI Global Media Co.,Ltd. in December 1998 1999:
advertising management and operations of 23 BTS core network stations and all trains under and exclusive license by BTSC which will be expired in December 2029 2003 - 2005
“Advertising Display Concession Agreement” from; 2003: Watsons 2004: Tesco Lotus (non-Sales fl.) 2005: Big C (non-Sales fl.) 2009-2011 Jul 2013:
constituent member of SET 100 Index Jan 2014:
constituent member of SET 50 Index 2013/14 May 2015:
advertising space on 7 extensions (On-nut –Bearing and Krungthon Buri- Wongwan Yai from 2015- 2029)
investing in Aero Media 20% of its total shares
business Nov 2015:
advertising for Artista Media across 219 residential buildings 2015/16 May 2012:
Manage Marketing Services Agreement” with BTSC
business with exclusive rights from BTS sky train network and BRT Oct 2012:
2012/13 May 2014:
media by investing in MACO 24.96% of its total shares July 2014:
under a Billion” of small and midsize listed companies by Forbes 2014 Mar 2015:
to evolve in “Nationwide Integrated Media Platform” 2014/15 May 2016:
Aug 2016:
a ”Data Centric Media Hypermarket” by announcing to acquire 90% in BSS and BSSH
30% Sep 2016:
through a 19% investment in Titanium Compass Nov 2016:
acquiring 40% in Demo Power (Thailand) March 2017:
and BSSH. 2016/17
Section 1: Company at a Glance
5
Prepared by Investor Relations Department VGI Global Media Plc
1,033 755 412 2.7% 2.7% 1.2%
2014/15 2015/16 2016/17 Dividend (THB mn) Dividend Yield (%)
(THB) (THB mn)
SHAREHOLDING STRUCTURE (as of February 2018) DIVIDEND INFORMATION
Note:
Dividend Policy: Not less than 50% of net profit.
SHARE PRICE MOVEMENT (as of February 2018) SHARE INFORMATION (as of February 2018)
Payout Ratio 16/17 62% 14/15 123% 15/16 85% Section 1: Company at a Glance Stock code VGI Outstanding shares (mn shares) 7,204.3 Market capitalisation (THB mn) 48,629.2 Market capitalisation (USD mn) 1,544.3 Average daily traded value (THB mn)* 61.1 Average daily traded value (USD mn)* 1.9
*Last 12 months average daily traded value
6
Kanjanapas Family BTSG’s Minorities BTSG BTSC Public Kanjanapas Family 48.6% 0.5% 22.8% 28.1% 0.1% 41.3% 58.7% 97.5%
Note: The Company issued new ordinary shares of 340mn shares in December 2017 as a result the Company’s total shares increased to 7,204.3mn share.
6.75
1,000.0 1,500.0 2,000.0 2,500.0
2.00 3.00 4.00 5.00 6.00 7.00 8.00
12-Oct-12 12-Oct-13 12-Oct-14 12-Oct-15 12-Oct-16 12-Oct-17
VGI TURNOVER (RHS) SET Index (rebased) VGI TB ADTV = THB 115mn
Prepared by Investor Relations Department VGI Global Media Plc
Section 1: Company at a Glance
7 VGI GROUP
BKK, Thailand KL, Malaysia BKK, Thailand Nationwide, Thailand KL, Malaysia Nationwide, Thailand Nationwide, Thailand Nationwide, Thailand Nationwide, Thailand >770,000, BKK >150,000, KL >500,000 >1,200,000 >330,000 >500,000 >20mn >100,000
OOH Media Platform Digital Services THB 2,681mn THB 371mn 30.7% 30.0% 40.0% 90.0% 90.0% 100.0%
TRANSIT OFFICE OUTDOOR AVIATION ACTIVATION PAYMENT SERVICES
MACO
AERO MEDIA DEMO POWER
BSS & BSSH VGI
COMPANY SEGMENT GEOGRAPHICAL ACTIVITY MARKET SHARE1 & NETWORK AUDIENCE REACH PER DAY KEY GROWTH AREA SEGMENT 2016/17 REVENUE2
60% market share 31.0km, BKK 51.0km, Malaysia 80% market share 172 office building 262 condominium 30% market share >2,000 billboards 20% market share 14 airports 70% market share >1,000 stores 8.5mn cardholders 3.2mn active holders 45mn LINE users 2.6mn LINE pay users >1,300mn
Additional inventory from BTS’s new line extensions Grade B&C and upcountry market To convert 10% of static billboards to digital screens Expand to airports in South East Asia Potential expansion in BTS stations and
Expand Rabbit card & Rabbit Line Pay network Rabbit’s data Expand insurance and micro loan network
1 Based on 30% discount from Nielsen advertising spending 2 Excluding revenue from Titanium Compass, Aero Media and Demo Power of which are recognised as equity method
Prepared by Investor Relations Department VGI Global Media Plc
8
VGI Group’s media capacity of THB 6.8bn (as of December 2017)
THB 0.5bn THB 3.0bn
THB 1.0bn
THB 0.3bn TRANSIT THB 0.6bn THB 1.4bn
OFFICE OUTDOOR AVIATION ACTIVATION DIGITAL SERVICES
Section 1: Company at a Glance Note: Media capacity of VGI’s standalone basis was THB 3.3bn comprising of Transit media of THB 3.0bn and Office media of THB 0.3bn.
Prepared by Investor Relations Department VGI Global Media Plc
Section 1 Company at a Glance 4 Section 2 3 Years Strategy: O2O Solutions 10 Section 3 VGI #1 in OOH and Expanding Our Business Around Data-driven Sector 13 Section 4 Business Profile by Segment and Potential Upsides Section 4.1 Transit Media BTS-related Media 16 SBK-related Media, Malaysia 20 Section 4.2 Outdoor Media 21 Section 4.3 Office Building and Residential Media 23 Section 4.4 Aviation Media 25 Section 4.5 Activation Media 26 Section 4.6 Digital Services Business 27 Section 5 2017/18 Target 31 Section 6 2016/17 Financial Performance 33 Section 7 3Q 2017/18 Financial in More Detail & Business Update 35 Appendices 9
Prepared by Investor Relations Department VGI Global Media Plc
Section 2: 3 Years Strategy: O2O Solutions
ONE-STOP SHOP SOLUTIONS OFFLINE/ OOH
Transit Office Outdoor Aviation Activation
Full service OOH media platform O2O SOLUTIONS
OOH platform
engagement opportunity for targeted audience
touch point
Integrating Offline and Online world ONLINE/ DATA
>1mn BTS daily commuters >45mn LINE users >40mn AIS users >5mn Kerry customers
Over 40mn data points
10
Prepared by Investor Relations Department VGI Global Media Plc
Media Measurement
R&F
OOH to Online
CONVERSION
Quality traffic
IMPACT
Station Sponsor
LOYALTY
Repeat Conversion
PAYMENT
Cashless Payment
ENGAGEMENT
Direct to Customer
O2O SOLUTIONS
We develop O2O Solutions to fit client’s business objectives using our database and media/ online services
11
Section 2: 3 Years Strategy: O2O Solutions
Prepared by Investor Relations Department VGI Global Media Plc
Section 1 Company at a Glance 4 Section 2 3 Years Strategy: O2O Solutions 10 Section 3 VGI #1 in OOH and Expanding Our Business Around Data-driven Sector 13 Section 4 Business Profile by Segment and Potential Upsides Section 4.1 Transit Media BTS-related Media 16 SBK-related Media, Malaysia 20 Section 4.2 Outdoor Media 21 Section 4.3 Office Building and Residential Media 23 Section 4.4 Aviation Media 25 Section 4.5 Activation Media 26 Section 4.6 Digital Services Business 27 Section 5 2017/18 Target 31 Section 6 2016/17 Financial Performance 33 Section 7 3Q 2017/18 Financial in More Detail & Business Update 35 Appendices 12
Prepared by Investor Relations Department VGI Global Media Plc
Section 3: VGI #1 in OOH and Expanding Our Business Around Data-driven Sector
13
Rising in infrastructure, urbanisation and increasing number of people who spend time outdoor were driven the growth of Thailand OOH Media.
VGI GROUP’S FOCUS
(Out-of-Home)
buildings under management
billboards
Online
OOH MARKET SHARE: VGI GROUP VS PEERS
VGI controls almost half of the OOH media market share. Thanks to our continuing organic growth and participating in M&A.
1 terminated Modern Trade business
Note: VGI’s market share is based on 35% nominal market discount rate Source: The Nielsen (Thailand) Co., Ltd
0.2% 10.1% 27.5% 36.4% In-store Traditional media** Analogue TV Cinema Total industry OOH Online Digital*
ADVERTISING MARKET 5 YRS CAGR (2011/12 – 2016/17)
The accelerated growth of online, digital and OOH media fueled by migration to mobile devices and increased consumer media exposure as people spend more time out of home.
* Digital adspend based on December year-end reported by DAAT ** traditional media includes Radio, Newspapers, Magazines
VGI’s Focus
* Online adspend includes banner ad on 50 websites and 10 mobile sites ** based on December year-end Source: The Nielsen (Thailand) Co., Ltd. and Digital Advertising Association Thailand (DAAT)
5 YRS HISTORICAL ADVERTISING SPENDING (THB bn)
2012/13 2013/14 2014/15 2015/16 2016/17
TV Traditional media OOH media Cinema Online* Digital adspend (DAAT)** Coup d’etat Shutdown BKK
114bn 60.3% 23.7% 9.2% 6.3% 0.6% 113bn 62.3% 23.3% 9.0% 4.7% 0.8%
2,838 3,149 3,678 3,021 3,537 3,352 4,082 2,715 3,223 4,297 6,189 7,231 6,393 6,244 7,834
2012/13 2013/14 2014/15 2015/16 2016/17
VGI Group Revenue Peers
45.8% 43.6% 57.5% 48.4%
1
54.2% 56.4% 42.5% 51.6% 107bn 65.7% 16.0% 11.3% 5.5% 1.6% 120bn 1.0% 68.5% 18.0% 8.0% 4.4% 121bn 0.8% 68.0% 19.4% 3.7% 8.1%
Mourning effect
45.2% 54.8% 3bn 4bn 6bn 8bn 9bn
Prepared by Investor Relations Department VGI Global Media Plc
TECHNOLOGY AMPLIFIES E-PAYMENT LANDSCAPE 70% OF THAI E-COMMERCE PAYMENTS MADE IN CASH
Rapid growth in the number of smartphones, internet and innovative payment products, has driven the e-money market to evolve and experience high growth.
THAILAND HAS A LOW E-PAYMENT USAGE PER CAPITA 150 E-PAYMENT TRANSACTIONS PER CAPITA IN 2020
70% = CASH
30% = ALL OTHER PAYMENT TYPES Opportunity to convert cash on deliver to e-payment method. 17 21 26 31 35 50 150
2010 2011 2012 2013 2014 2016E 2020E
9x increased
United Kingdom 313 Singapore 698 Malaysia 71 South Korea 369
Thailand
39 18 24 36 48 56 68 91 221 348 512 669 788 883 1,076
2010 2011 2012 2013 2014 2015 2016 Value of e-money transaction (bn) Volume of e-money transaction (mn txn)
Source: Payment Systems Report, Bank of Thailand
Section 3: VGI #1 in OOH and Expanding Our Business Around Data-driven Sector
Source: Payment systems statistics, Bank of Thailand Source: Payment Systems Report (2015), Bank of Thailand Source: Ecommerce IQ
VALUE & VOLUME CAGR (5 YRS): 30%
14
Sweden 397
Prepared by Investor Relations Department VGI Global Media Plc
Section 1 Company at a Glance 4 Section 2 3 Years Strategy: O2O Solutions 10 Section 3 VGI #1 in OOH and Expanding Our Business Around Data-driven Sector 13 Section 4 Business Profile by Segment and Potential Upsides Section 4.1 Transit Media BTS-related Media 16 SBK-related Media, Malaysia 20 Section 4.2 Outdoor Media 21 Section 4.3 Office Building and Residential Media 23 Section 4.4 Aviation Media 25 Section 4.5 Activation Media 26 Section 4.6 Digital Services Business 27 Section 5 2017/18 Target 31 Section 6 2016/17 Financial Performance 33 Section 7 3Q 2017/18 Financial in More Detail & Business Update 35 Appendices 15
Prepared by Investor Relations Department VGI Global Media Plc
30 stations/208 carriages Static Media > 4,000 displays Digital Media 2,029 screens Viewer reach 772,132 people/day Merchandising space > 8,000sqm.
TRANSIT MEDIA PROFILE OUR PRODUCTS (% OUT OF 2016/17 TRANSIT MEDIA REVENUE)
network: RIGHTS & NETWORK
18 May 2012 – 4 Dec 2029
6 May 2015 – 4 Dec 2029 EFFECTIVE PERIOD
5% every 5 years)
CONCESSION FEE (PAYABLE TO BTSC & BMA)
that BTS secures post 2029
7 7 YRS RS CAGR: R: +11. 1.2% 2%
KEY FINANCIAL HIGHLIGHTS
Despite frequent interruptions, ridership growth drives continuous revenue growth of BTS-related media.
889 934 1,143 1,422 1,679 1,805 1,793 1,865
2009/10 2010/11 2011/12 2012/13 2013/14 2014/15 2015/16 2016/17
cou
d’etat Shu hutd tdown BKK BKK floo
Red shi hirt rt Yell ellow shi hirt rt
Section 4.1: Transit Media 3Q 2017/18 Revenue Contribution
Transit media revenue (THB mn)
56.1%
16
Prepared by Investor Relations Department VGI Global Media Plc ROUTE DISTANCE
STATION OPERATING
DARK GREEN MO CHIT 17.0 17 DEC-99 (CORE) – ON NUT LIGHT GREEN NATIONAL STADIUM 6.5 6 DEC-99 (CORE) – SAPHAN TAKSIN LIGHT GREEN SAPHAN TAKSIN 2.2 2 MAY-09 (EXTENSION) – WONGWIAN YAI DARK GREEN ON NUT – BEARING 5.3 5 AUG-11 (EXTENSION) LIGHT GREEN WONGWIAN YAI 5.3 3 DEC-13 (EXTENSION) – BANG WA DARK GREEN (EXTENSION) BEARING – SAMRONG 1.8 1 APR-17
EXISTING LINES AS OF 2016 EXISTING LINES BY OPERATOR
BANG YAI – BANG SUE 23.0km
14.0km MO CHIT – SAM RONG 24.1km PHAYATHAI – SVB 28.5km BANG SUE – HUA LAMPHONG 20.0km
ROUTE DISTANCE
STATION OPERATING
BLUE BANG SUE – HUA LAMPHONG 20.0 18
JUL-04
PURPLE BANG YAI – BANG SUE 23.0 16
AUG-16 ROUTE DISTANCE
STATION OPERATING
AIRPORT LINK (RED LINE) PHAYATHAI – SUVARNABHUMI 28.5 8 AUG-10
35.0 34.0 8.0 38.1 43.0 28.5
TOTAL DISTANCE: 109.6KM
772,132 273,637 61,500
BTS BEM SRT
TOTAL AVG. DAILY RIDERSHIP: 1,107,269 TOTAL STATION: 77 Section 4.1: Transit Media
Source: BTSC, BEM and State Railway of Thailand (SRT)
17
Prepared by Investor Relations Department VGI Global Media Plc
137.3 124.4 113 71 1,000,000 2,900,000
BTS OTHER
ADDITIONAL LINES IN THE NEXT 5 YEARS FUTURE LINES IN THE NEXT 5 YEARS
BTS’S FOCUS ROUTE DISTANCE NO. OF STATION OPERATING
GRE GREEN (SOUTHERN) BEARING
12.6 9 2018 GRE GREEN (NOR NORTHERN) MO CHIT – SAPHAN MAI – KHU KHOT 18.2 16 2020 PINK KHAE RAI – PAK GRED – MIN BURI 34.5 30 2021 YELLOW LAD PRAO – SAM RONG 30.4 23 2021 GRE GREEN EXT. (WE WESTE STERN RN) BANG WA
7.0 6 2021 LRT RT BANG NA - SUVARNABHUMI 18.3 14 2022 GRE GREY Y (I) WATCHARAPHON – THONG LO 16.3 15 2022
OTHER ROUTE TE DISTA TANCE NO
F STATI TION OPE PERA RATI TING
BLUE HUA LAMPHONG
14.0 11 2020 BLUE BANG SUE - THA PRA 13.0 9 2020 BLUE BANG KHAE – BHUDHAMONTHON 4 8.0 4 2021 DARK RK RE RED BANG SUE - RANGSIT 26.3 8 2021 DARK RK RE RED BANG SUE – HUA LUM HONG 6.5 5 2020 LIGH GHT RE RED BANG SUE – PHAYATHAI – MAKKASAN – HUAMAK 19.0 9 2020 GRE GREEN (SOTHERN) SAMUT PRAKARN - BANGPU 7.0 4 2021 GRE GREEN (NOR NORTHERN) KHU KHOT – LUMLUKKA 7.0 4 2021 PURPL PLE (SOUTHERN) TAO POON – RAT BURANA 23.6 17 2022
TOTAL DISTANCE: 261.7KM TOTAL AVG. DAILY RIDERSHIP: >3,900,000 TOTAL STATION: 184
BEARING – SAMUT PRAKARN 12.6km MO CHIT – SAPHAN MAI – KHU KHOT 18.2km WATCHARAPHON – THONG LO 16.3km LAD PRAO – SAM RONG 30.4km BANG NA – SUVARNABHUMI 18.3Km KHAE RAI – MIN BURI 34.5km
BANG WA
7.0km
Section 4.1: Transit Media
Source: MRTA & Systra MVA (Thailand) Note: Pink, Yellow, Grey and LRT’s ridership is based on Systra MVA
18
Secured by BTSC Under negotiation
Prepared by Investor Relations Department VGI Global Media Plc
2.0MN TARGETED ADVERTISING VIEWERS
4.0X EXPECTED INCREASE IN BTS TRAIN CAPACITY 4.9X EXPECTED INCREASE IN BTS STATION CAPACITY FIRST PHASE OF MONETISING RABBIT’S DATA AND PLATFORM
2016/17 2021/22 E CORE + EXTENSION 208 236 GREEN (SOUTHERN) NONE 60 GREEN (NORTHERN) NONE 84 PINK NONE 168 YELLOW NONE 120 GREEN EXT. (WESTERN) NONE 32 LRT NONE 64 GREY (PHASE I) NONE 72 TOTAL 208
4.0X
836 TOTAL SECURED 208
3.2X
668 2016/17 2021/22 E CORE + EXTENSION 30 34 GREEN (SOUTHERN) NONE 9 GREEN (NORTHERN) NONE 16 PINK NONE 30 YELLOW NONE 23 GREEN EXT. (WESTERN) NONE 6 LRT NONE 14 GREY (PHASE I) NONE 15 TOTAL 30
4.9X
147 TOTAL SECURED 30
3.6X
108
New extensions are expected to add more than 1 million passengers
advertising is expected to increased by 2.9X.
772,132 932,000 1,065,000
2016/17 2021/22
2.6X increased
Ridership from VGI’s existing network Ridership from New extensions
To create targeted media through Rabbit’s data across BTS’s existing and future media platform Improved occupancy by monetising rabbit’s data and BTS platform
80% 95% 20% 5%
3YRS AVG. 2017/18 - 2020/21
Successful case: 11 STREET Station Sponsorship
(launched in February 2017)
Rabbit Media has partnered with 11 STREET, which stimulates the 3 key senses – touch, sight and sound.
travel behavior coupled with strategically selected VGI’s media
Occupied inventory Unoccupied inventory
1,997,000 Section 4.1: Transit Media
19
Prepared by Investor Relations Department VGI Global Media Plc
Replicating our successful BTS-related media business model into an international market
TITANIUM COMPASS PROFILE
RIGHT AND NETWORK
INVESTMENT & ACCOUNTING METHOD Investment: 19.0% in Titanium Compass Accounting Method: Equity sharing
31 stations
58 trains
232 carriages Line length 51 kilometers Viewer reach >140,000/day Operation date 17 July 2017
Expand our presence into an international market by setting up a JV, Titanium Compass Sdn Bhd, with three major leading advertising players in Malaysia.
LENGTH OF CONTRACT
TITANIUM COMPASS SHAREHOLDING STRUCTURE SBK LINE INFRASTRUCTURE
VGI is entitled to subscribe for addition share of 30% in Titanium Compass . TITANIUM COMPASS VGI Puncak Berlian Utusan Airtime Ikantan Asli 19% 51% 20% 10% Section 4.1: Transit Media
20
Prepared by Investor Relations Department VGI Global Media Plc
636 732 725 622 694 735 932
2011 2012 2013 2014 2015 2016 2017
MACO’S PRODUCTS (% OUT OF 2017 MACO REVENUE)
INTERNATIONAL NETWORK
Outdoor SDN BHD (MACO Outdoor)
way and gateway to KL international airport INVESTMENT & ACCOUNTING METHOD
OUTDOOR MEDIA PROFILE KEY FINANCIAL HIGHLIGHT
Section 4.2: Outdoor Media Investment: 30.3% in Master Ad Plc (MACO; a listed in SET) Accounting Method: Consolidation
MACO’s revenue (THB mn)
21
DOMESTIC NETWORK
3Q 2017/18 Revenue Contribution 27.1%
Mega billboard 264 panels Networking billboard 735 panels PTT poster 240 panels LED screen 35 screens LCD screen 250 screens Street furniture 494 panels under 20 BTS Sky Train stations, 20 major flyovers and public transit hubs
Prepared by Investor Relations Department VGI Global Media Plc
Existing Network Target 2018 LED SCREEN IN UPCOUNTRY (HATYAI PROVINCE) BILLBOARD IN MALAYSIA KEY GROWTH AND DEVELOPMENT
Section 4.2: Outdoor Media
22
2.INTERNATIONAL MARKET EXPANSION Invest in additional potential companies in Malaysia within 2017 by establishing a strategic alliance with a strong local partners. 10 panels in portfolio Expand media coverage in Malaysia 3.STRATEGIC PARTNERSHIP Strengthen alliance and partnership network to build our competitive advantage 1-2 additional M&A
After combined with Multi Sign & Comass, MACO now have 30% market share in
1.DIGITISATION
To convert static media to digital media in potential areas in order to reach customers’ need and gain more interaction with audiences. 100% static To have 50 digital screens in our portfolio 21 screens In 2017 50 screens In 2018 4.ADAPTIVE MEDIA
CAMPAIGN Create value added media through Rabbit’s
data driven Multi-platform Big Data
MACO VGI GROUP Multi Sign Comass RABBIT
Prepared by Investor Relations Department VGI Global Media Plc
172 office buildings Digital Media 1,334 screens Viewer reach >500,000 people/day
OFFICE BUILDING AND RESIDENTIAL MEDIA PROFILE OUR PRODUCTS
throughout Bangkok CBD:- RIGHTS & NETWORK
3-5 years
3 years LENGTH OF CONTRACT
Revenue sharing & fixed rates
Revenue sharing CONCESSION FEE
KEY FINANCIAL HIGHLIGHTS
281 residential buildings Digital Media 650 screens Viewer reach >180,000 people/day 19 76 79 145 149 163 201 227
2009/10 2010/11 2011/12 2012/13 2013/14 2014/15 2015/16 2016/17
RE REVENUE CAGR R (7 YRS RS) : 4 42. 2.5% 5%
VGI bundled office building networks and sold in package. The sale strategy has proven to be successful as evidence in historical revenue record. Section 4.3: Office Building & Residential Media
23
3Q 2017/18 Revenue Contribution 8.3%
Prepared by Investor Relations Department VGI Global Media Plc
NEW OFFICE SUPPLY IN BANGKOK
Expected of 484,300 sq.m. new office supply during 2017 – 2019
TO DOMINATE OFFICE BUILDING MARKET IN BANGKOK
Our network is currently concentrated in CBD
WELL-POSITIONED TO SECURE PARTNER’S REMAINING CONDO.
Expand the media coverage through all partner’s condominiums comprising of LPN, AP and Grand U as well as new partners
CAPTURING ALL CONSUMER PROFILE INCOME AND GEOGRAPHIC
Expand our viewer based by tapping into Grade C and upcountry market
Office Building Residential TO BE CAPTURED
VGI’s office building network Bangkok CBD Section 4.3: Office Building & Residential Media Potential
buildings
50% 50% Total 439 Buildings
ARTISTA’s network
Source: Artista Media
484,300 sq.m.
100 150 200 250
2009 2010 2011 2012 2013 2014 2015 2016 2017F 2018F 2019F CBD ('000 sq.m.) Non CBD ('000 sq.m.)
Source: CB Richard Ellis (Thailand) Co., Ltd.
24
Prepared by Investor Relations Department VGI Global Media Plc 39 42 45 49 50 43 49 57 61 75 98 122 137 148
2004 2005 2006 2007 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017
Strong growth is expected mainly driven by an increasing in air traffic which will directly facilitating Aero Media’s performance.
HISTORICAL NUMBER OF PASSGENGERS
Source: Airport of Thailand PLC and Department of Airport, Thailand
AERO MEDIA’S PRODUCTS AVIATION MEDIA PROFILE
14 airports Digital Media 343 LEDs screens Static Media 57 jet bridges 2,500 trolleys 12 buggy service cart wrap Media on plane 30 planes of Thai Lion Air 30 planes of Air Asia 20 planes of Nok Air Website management All websites of AOT airports Viewer reach >400,000 people/day
RIGHTS & NETWORK
Suvanabhumi and Don Mueng airport INVESTMENT & ACCOUNTING METHOD Investment: 30.0% in Aero Media Group Co., Ltd Accounting Method: Equity sharing
LENGTH OF CONTRACT
13Y 3YRS S CAGR: R: 10.7%
Section 4.4: Aviation Media
25
Prepared by Investor Relations Department VGI Global Media Plc
Section 4.5: Activation Media
ACTIVATION MEDIA PROFILE
RIGHT AND NETWORK
thousands of locations nationwide. INVESTMENT & ACCOUNTING METHOD Investment: 40.0% in Demo Power (Thailand) Accounting Method: Equity sharing
DEMO POWER SERVICES, PARTNERS AND BRANDS
Non-exclusivity location: > 650 stores Exclusivity locations: > 360 stores
>1,000 stores Clients >300 brands Audience interaction >40mn people/ year Consumer journey Retail (Supermarkets & Hypermarkets) Transit (BTS & MRT) Work (Offices, Factories and Exhibitions) Leisure (Malls & Cinemas)
Demo Power is the largest trial and demonstration service company in Asia, covering a nationwide network in Thailand with more than 10 years experience in demonstration business.
UPSIDE: ADDITIONAL CONSUMER INTERACTION (PEOPLE/DAY)
Potential expansion on VGI’s existing network both commercial space on BTS stations and office buildings
109,589 109,589 720,155 740,000
Demo Power Demo Power + Upside from VGI
14.3X increased BTS Office Building Demo Power
1,569,744
26
Prepared by Investor Relations Department VGI Global Media Plc
OFFLINE PAYMENT: RABBIT CARD
INVESTMENT & ACCOUNTING METHOD Investment: 90.0% in Bangkok Smart Card System (BSS) Accounting Method: Consolidation
PAYMENT PRODUCTS
A contactless smart card to make electronic payments across Bangkok’s mass transit network and participating brick-and-mortar merchants. A mobile e-wallet solution embedded in the leading chat messenger application.
Current 2020 Rabbit Cards 8.5mn >15.0mn Active Cards 3.2mn > 8.0mn Retailer Points > 5,200 points >10,000 points Current 2020 Line Users 45.0mn >55.0mn Rabbit Line Pay Users 2.6mn >10.0mn Online Merchants > 600 merchants >600 merchants
CURRENT VS FUTURE’S RIGHT AND NETWORK
ONLINE PAYMENT: RABBIT LINE PAY
INVESTMENT & ACCOUNTING METHOD Investment: 24.0% in Rabbit Line Pay1 Accounting Method: Equity sharing CURRENT VS FUTURE’S RIGHT AND NETWORK
1 The JV between Rabbit Pay System 50% and other 50% held by 1) 24.99% held by LINE Biz+ Pte. Ltd. 2) 25.01% held by LINE Company (Thailand)
Section 4.6: Digital & Data Business
27
Prepared by Investor Relations Department VGI Global Media Plc
ONLINE INSURANCE BROKER SERVICE PRODUCTS
Insurance aggregator services on Rabbit Finance website and also a licensed broker for insurance products. INVESTMENT & ACCOUNTING METHOD Investment: 27% in Rabbit Internet (RI) Accounting Method: Consolidation1
1 BSSH can consolidate RI financial performance as they invested 25% in equity and 30% in convertible loan.
CURRENT VS FUTURE’S SERVICE AND NETWORK
and Travel insurance
MICRO LOAN THROUGH THE JOINT VENTURE WITH AEON
INVESTMENT & ACCOUNTING METHOD Investment: 46% in ATS Accounting Method: Equity sharing CURRENT VS FUTURE’S SERVICE AND NETWORK
Insurance companies in-services Current 2020 Gross written insurance premiums/ month >THB 16mn >THB 100mn Current 2020 Outstanding Loan >THB 1,300mn >THB 4,000mn
Section 4.6: Digital & Data Business
28
Prepared by Investor Relations Department VGI Global Media Plc
WEB PORTAL BUSINESS
INVESTMENT & ACCOUNTING METHOD Investment: 23% in Rabbit Internet (RI) Accounting Method: Consolidation1 CURRENT VS FUTURE’S SERVICE AND NETWORK
RABBIT DAILY WEBSITE
links to websites and articles, and online web-based application business
1 BSSH can consolidate RI financial performance as they invested 25% in equity and 30% in convertible loan.
Current 2020
3mn monthly visits >30mn monthly visits
50 >300
Online lifestyle publisher, providing social news and entertainment content and advertorials
RABBIT MEDIA
The media solution, integrating Offline & Online media platform with Rabbit’s data.
OFFICE OUTDOOR AVIATION TRANSIT ACTIVAION
OFFLINE Out-of-Home Platform AWARENESS ENGAGEMENT ONLINE Digital Platform & Data CONVERSION O2O
Data driven full integrated offline- to-online (and vice versa) media solution platform, to stimulate and capture call to actions Facebook Instagram Google App networks Mobile networks Rabbit Line Pay Rabbit Daily RABBIT DATABASE Section 4.6: Digital & Data Business
29
Prepared by Investor Relations Department VGI Global Media Plc
Section 1 Company at a Glance 4 Section 2 3 Years Strategy: O2O Solutions 10 Section 3 VGI #1 in OOH and Expanding Our Business Around Data-driven Sector 13 Section 4 Business Profile by Segment and Potential Upsides Section 4.1 Transit Media BTS-related Media 16 SBK-related Media, Malaysia 20 Section 4.2 Outdoor Media 21 Section 4.3 Office Building and Residential Media 23 Section 4.4 Aviation Media 25 Section 4.5 Activation Media 26 Section 4.6 Digital Services Business 27 Section 5 2017/18 Target 31 Section 6 2016/17 Financial Performance 33 Section 7 3Q 2017/18 Financial in More Detail & Business Update 35 Appendices 30
Prepared by Investor Relations Department VGI Global Media Plc
31 Transit 54% Outdoor 24% Office Building & Other 8% Digital services 15%
2017/18 EXPECTED REVENUE CONTRIBUTION
THB 4,000mn
KEY GROWTH DRIVERS
Transit
and additional M&A
Outdoor
subsidiaries
campaign
Digital services
increase
Office Building & Other
TOTAL CAPEX (THB MN)
700 250 210 150 90
Total CAPEX Transit Outdoor Digital services Office Building & Other
VGI TARGET REVENUE (THB MN)
4,000 2,150 950 600 300
Total Revenue Transit Outdoor Digital services Office Building & Other
Section 5: 2017/18 Target and Strategic Update
Prepared by Investor Relations Department VGI Global Media Plc
Section 1 Company at a Glance 4 Section 2 3 Years Strategy: O2O Solutions 10 Section 3 VGI #1 in OOH and Expanding Our Business Around Data-driven Sector 13 Section 4 Business Profile by Segment and Potential Upsides Section 4.1 Transit Media BTS-related Media 16 SBK-related Media, Malaysia 20 Section 4.2 Outdoor Media 21 Section 4.3 Office Building and Residential Media 23 Section 4.4 Aviation Media 25 Section 4.5 Activation Media 26 Section 4.6 Digital Services Business 27 Section 5 2017/18 Target 31 Section 6 2016/17 Financial Performance 33 Section 7 3Q 2017/18 Financial in More Detail & Business Update 35 Appendices 32
Prepared by Investor Relations Department VGI Global Media Plc
1 2 3 4
Revenue expansion driven by M&A in MACO, Rabbit Group as well as 2% from organic growth.
1
Consolidated Outdoor media from MACO started in June 2016
2
Total of 27 additional buildings were added in our media portfolio, surpassing our year-end target
3
Growth was driven by 1) BSS from card issuing fee, improvement in marketing and co-promotion from Rabbit cards and 2) increase in insurance commission revenue.
4
2013/14 2014/15 2015/16 (restated)
1
2016/17 YoY (%) INCOME STATEMENT (THB mn) Operating Revenue 3,149 2,963 2,341 3,052 30.4% Transit Media 1,679 1,805 1,793 1,865 4.0% Outdoor Media
n/a Office Building & Other Media 175 189 240 266 10.2% Modern Trade Media2 1,295 969 50
Digital Services
371 43.8% Cost of sales 1,342 1,325 881 1,269 44.1% Gross profit 1,807 1,638 1,461 1,783 22.0% EBITDA 1,510 1,225 1,391 1,356
Net profit 1,146 838 941 826
BALANCE SHEET (THB mn) Total assets 2,741 3,286 5,563 7,985 Total liabilities 788 1,457 1,728 4,880 Interest bearing debt No leverage 762 446 2,957 Total shareholders' equity 1,953 1,829 3,835 3,105 CASH FLOW (THB mn) Cash from operating activities 1,292 1,070 732 957 Capital expenditures (510) (521) (207) (311) PER SHARE DATA (THB/ share) Earnings per share 0.3 0.1 0.1 0.1 Dividend per share 0.3 0.2 0.1 0.1 Book value per share 0.6 0.3 0.6 0.5 KEY RATIOS Gross profit margin (%) 57.4% 55.3% 62.4% 58.4% EBITDA margin (%) 47.9% 41.4% 59.4% 44.5% Net profit margin (%) 36.4% 28.3% 40.2% 27.1% Debt to equity (times) No leverage 0.3x 0.1x 1.0x ROA (%) 43.1% 27.8% 19.1% 12.2% ROE (%) 60.7% 44.3% 31.6% 23.8%
Section 6: 2016/17 Financial Performance
33
Weaker margin was mainly due the mourning period effect and
5 5
1The Company restated 2015/16 financial performance after the consolidation of Rabbit Group under the common control basis. 2The 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.
Office & Other Media Digital Services Transit Media
THB 3,052mn
Outdoor Media 61.1% 18.0% 8.7% 12.2%
Prepared by Investor Relations Department VGI Global Media Plc
Section 1 Company at a Glance 4 Section 2 3 Years Strategy: O2O Solutions 10 Section 3 VGI #1 in OOH and Expanding Our Business Around Data-driven Sector 13 Section 4 Business Profile by Segment and Potential Upsides Section 4.1 Transit Media BTS-related Media 16 SBK-related Media, Malaysia 20 Section 4.2 Outdoor Media 21 Section 4.3 Office Building and Residential Media 23 Section 4.4 Aviation Media 25 Section 4.5 Activation Media 26 Section 4.6 Digital Services Business 27 Section 5 2017/18 Target 31 Section 6 2016/17 Financial Performance 33 Section 7 3Q 2017/18 Financial in More Detail & Business Update 35 Appendices 34
Prepared by Investor Relations Department VGI Global Media Plc
TRANSIT THB 549mn 56.1% PROFIT AND LOSS STATEMENT
35 Section 7: 3Q 2017/18 Financial in More Detail & Business Update
and synergies from offline to online (O2O) solutions.
management especially in Outdoor media segment. (Cost to sales ratio decreased to 39.4% from 42.8%).
in concession fee of Transit media from 5% to 10% and 2) higher interest expenses.
1Adjusted for share of investment in JV and associates and non-recurring expenses. 2 As shown in financial statement, excluding minority interest. 3Net profit excludes minority interest, is adjusted for amortisation of acquisition in MACO, share of investment in JV and associates, non-recurring expenses, tax on gain from sales of MACO’s shares in 2Q 2017/18 and reclassification of
tax gain from sales of MACO’s shares in 3Q 2017/18.
KEY FACTORS 3Q 17/18 REVENUE CONTRIBUTION 8.5% DIGITAL SERVICES THB 83mn 8.3% OFFICE & OTHER THB 81mn 27.1% OUTDOOR THB 265mn THB 978mn (THB mn) 3Q 16/17 2Q 17/18 3Q 17/18 QoQ (%) YoY (%) Operating revenue 772 978 978 0.0% 26.8% Gross profit 442 591 593 0.4% 34.3% EBITDA 248 444 372
49.8% Adjusted EBITDA1 273 451 433
58.2% EBIT 151 333 260
72.7% Interest expenses 10 25 22
116.6% Tax 47 83 37
Net Profit2 126 202 181
43.8% Adjusted net profit3 157 227 240 5.9% 53.3% Gross profit margin 57.2% 60.4% 60.6% EBITDA margin 32.1% 45.4% 38.0% Adjusted EBITDA margin 35.4% 46.1% 44.2% Net profit margin 16.3% 20.6% 18.5% Adjusted net profit margin 20.3% 23.2% 24.5%
Prepared by Investor Relations Department VGI Global Media Plc
180 161 170 232 265
3Q 4Q 1Q 2Q 3Q
TRANSIT MEDIA REVENUE (THB mn) OFFICE & OTHER MEDIA REVENUE (THB mn)
36 OUTDOOR MEDIA REVENUE (THB mn) DIGITAL SERVICES REVENUE (THB mn)
+46.8% YoY
106 97 97 87 83
3Q 4Q 1Q 2Q 3Q
Section 7: 3Q 2017/18 Financial in More Detail & Business Update 459 489 465 60 87 84 430 535 519 576 549
3Q 4Q 1Q 2Q 3Q
+27.7% YoY
2016/17 2017/18
NEW SYNERGIES ON TRANSIT MEDIA
55 71 66 83 81
3Q 4Q 1Q 2Q 3Q
+47.3% YoY
Successfully secured 10 additional contracts (a total of 172 office buildings), thereby achieving this year’s target. Benefitted from higher utilisation of 21 digital screens. 2016/17 2017/18 2016/17 2017/18 2016/17 2017/18 Lower revenue from system and project management fee. Driven by strong organic growth, price increases of static media, as well as the increasingly popular roll-out of O2O solutions via ‘station sponsorship’ campaigns.
Prepared by Investor Relations Department VGI Global Media Plc
37 ASSETS BREAKDOWN (THB mn) CASH FLOW (THB mn) LIABILITY & EQUITY BREAKDOWN (THB mn)
5,372 5,870 2,613 3,694 31 March 17 31 December 17 38.6% 61.4% Non-current assets Current assets 32.7% 67.3% 9,564 7,985
Target
9M 17/18 17/18 Transit Media 118 250 Office & Others Media 34 90 Total VGI 152 340 Outdoor Media 249 210 Digital Services 39 150 Total VGI, MACO & Rabbit 440 700
CAPEX (THB mn)
799 1,581 793* 1,038 1,029**
Beginning cash (Restated) (31/3/2017) CFO CFI CFF Ending cash (31/12/2017)
*After tax and net tax refund (THB 246mn) and interest expense (THB 65mn) **Included translation adjustment of THB -1.3mn
Equity 3,105 5,799 2,072 1,842 2,808 1,923 31 March 17 31 December 17 Non-current liabilities Current liabilities 38.9% 25.9% 35.2% 9,564 7,985 60.6% 19.3% 20.1%
Section 7: 3Q 2017/18 Financial in More Detail & Business Update
IB Debt THB 2,957mn THB 2,074mn D/E ratio 1.0x 0.4x
Prepared by Investor Relations Department VGI Global Media Plc
38
OUT OF HOME KEY DEVELOPMENTS
TRANSIT MEDIA Bangkok’s Network
Malaysia’s Network
OFFICE MEDIA Office buildings portfolio has achieved this year’s target
OUTDOOR MEDIA
AVIATION MEDIA
(additional 4 planes) ACTIVATION MEDIA
Transit Media in Bangkok Transit Media in Malaysia
Section 7: 3Q 2017/18 Financial in More Detail & Business Update
Prepared by Investor Relations Department VGI Global Media Plc
39
DIGITAL SERVICES KEY DEVELOPMENTS
OFFLINE PAYMENT
ONLINE PAYMENT
MICRO LOAN SERVICES
Section 7: 3Q 2017/18 Financial in More Detail & Business Update
Prepared by Investor Relations Department VGI Global Media Plc
Section 1 Company at a Glance 4 Section 2 3 Years Strategy: O2O Solutions 10 Section 3 VGI #1 in OOH and Expanding Our Business Around Data-driven Sector 13 Section 4 Business Profile by Segment and Potential Upsides Section 4.1 Transit Media BTS-related Media 16 SBK-related Media, Malaysia 20 Section 4.2 Outdoor Media 21 Section 4.3 Office Building and Residential Media 20 Section 4.4 Aviation Media 23 Section 4.5 Activation Media 24 Section 4.6 Digital Services Business 25 Section 5 2017/18 Target 31 Section 6 2016/17 Financial Performance 33 Section 7 3Q 2017/18 Financial in More Detail & Business Update 35 Appendices 40
Prepared by Investor Relations Department VGI Global Media Plc
Board of Directors Company Secretary Audit Committee Executive Committee Nomination and Remuneration Committee Internal Audit Office Deputy Chief Executive Officer Chief Operating Officer Chief Sales Officer Chief Technology Officer Chief Financial Officer Chief Legal and Compliance Officer
ORGANISATION STRUCTURE
Advisory Board Corporate Governance Committee
COMPANY STRUCTURE BTSG VGI
VGI Advertising Media
100%
888 Media
100%
POV
100%
MACO
30.7%
Aero Media
30%
BTSC
97.5% 22.8% 48.6%
BSS
90%
BSSH
90%
Family
Demo Power
40%
Titanium Compass
19%
Appendix: Company and Organisation Structure
41
Chief Executive Officer VGI Malaysia
100%
The ICON VGI
25%
Prepared by Investor Relations Department VGI Global Media Plc
52.2% 10.5% 10.5% 1.8% 20% 49% 30% 80% 51% 49% 49% 33.3% 33.3% 33.3% 51% 51%
Rabbit Internet Rabbit Pay System ATS Rabbit Insurance Broker ASK Direct Group
Theory Mavericks Som-O 1984
chayont T. Kerry Logistics (Thailand) AEONTS
Rabbit Line Pay
BTSG BTSC VGI BSS
Bangkok Bank
97.5% 22.8% 90% 90% 10% 10%
BSSH
LINE Biz + Pte LINE Company (Thailand) AIS/ mPay
Appendix: Rabbit’s Company Structure
42
Prepared by Investor Relations Department VGI Global Media Plc
43
Appendix: Transit Media Products
Prepared by Investor Relations Department VGI Global Media Plc
Station Sponsorship Campaign
44 Section 2: Business Update
Prepared by Investor Relations Department VGI Global Media Plc
45
Appendix: SBK Line Products
Prepared by Investor Relations Department VGI Global Media Plc
46
Appendix: Office & Residential Media Products
Prepared by Investor Relations Department VGI Global Media Plc
47
Appendix: Outdoor Media Products
Prepared by Investor Relations Department VGI Global Media Plc
48
Appendix: Aviation Media Products
Prepared by Investor Relations Department VGI Global Media Plc
49 Section 2: Business Update
Prepared by Investor Relations Department VGI Global Media Plc
Sources: Office of Transport and Traffic Policy and Planning, Bangkok Metropolitan Administration
Appendix: Bangkok Rail Mass Transit Master Plan
50
51%
46%
40%
36%
17%
6% RAIL MASS TRANSIT MARKET SHARE
Source: OTP, Singapore’s Land Transport Authority, Hong Kong’s Transport Department, MTR Corporation Limited, SMRT Corporation Limited, Japan Statistic Bureau
35.0
35.6
42.0
10.2 RAIL TRACK LENGTH PERVASION (per million population)
Source: United Nations Statistics Division, BTSC, BMCL, MTR Corporation Limited, SMRT Corporation Limited,
cities
Prepared by Investor Relations Department VGI Global Media Plc
Appendix: Potential Developer of Mass Transit Extension
51
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
SBK Line Operated Line
Appendix: Malaysia Mass Transit Map
52
Prepared by Investor Relations Department VGI Global Media Plc
VGI: CUSTOMER TYPE MACO: CUSTOMER TYPE
77.4% 22.6%
Agency
Direct customer 70.0% 30.0%
VGI: TOP BRAND MACO: TOP BRAND
Appendix: VGI and MACO Top20 Customer Profile
Agency
Direct customer
53
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 ISSUANCE DATE 1 Aug 2014 EXPIRATION DATE 1 Aug 2018 EXERCISE PERIOD Quarterly basis WARRANT PRICE Free ALLOCATION To existing shareholders at the ratio of 4 VGI existing shares : 1 VGI-W1
Up to 1,715,572,328 Units EXERCISE RATIO 1 VGI-W1 to 1 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 of THB 0.10 per share Cash dividend payment THB 0.011111111111 per share XD Date 17 Mar 2015 Payment Date 31 Mar 2015
Appendix: Warrant Issuance and Stock Dividend
54