Mais conteúdo relacionado
Semelhante a 20160303 sta-am-fy2015 (20)
Mais de absmartkarma (20)
20160303 sta-am-fy2015
- 4. *Adjusting for (reversal) allowance of inventory and realised gains /(losses) from hedging activities
(THB million) FY’14 FY’15 %YoY Q4’14 Q3’15 Q4’15 %YoY %QoQ
Revenue 75,530 61,292 ▼19% 17,543 16,236 15,467 ▼12% ▼5%
Sale volume
(tons)
1,204,342 1,119,966 ▼7% 326,095 278,908 302,962 ▼7% ▲9%
Avg. selling price
(Baht per ton)
60,583 48,858 ▼19% 51,665 51,852 45,117 ▼13% ▼13%
Gross profit 3,348 3,521 ▲5% 1,130 570 617 ▼45% ▲8%
Adj. gross profit* 4,642 4,981 ▲7% 1,343 1,405 1,059 ▼21% ▼25%
EBITDA 2,568 3,008 ▲17% 413 983 314 ▼24% ▼68%
Net profit 1,038 1,118 ▲8% 13 350 (47) ▼462% ▼113%
Adj. GP margin* 6.1% 8.1% ▲200bps 7.7% 8.7% 6.8% ▼90bps ▼190bps
Net profit margin 1.4% 1.8% ▲40bps 0.1% 2.2% (0.3%) ▼40bps ▼250bps
Financial Highlights
4
- 5. Revenue – Yearly (THB million)Revenue – Quarterly (THB million)
9,819
5,462
57,512
44,483
5,631
4,774
2,567
6,573
75,530
61,292
FY 2014 FY 2015
RSS TSR Con. Latex Others
-18.9%
1,851 1,328 1,321 1,467 1,347
13,620
10,503 11,248 11,726 11,006
1,377
1,147
1,042 1,269
1,316
696
1,534 1,467
1,774 1,798
17,543
14,512 15,077
16,236
15,467
Q4 2014 Q1 2015 Q2 2015 Q3 2015 Q4 2015
RSS TSR Con. Latex Others
-11.8%
-4.7%
Revenue by Product
5
- 6. Adjusted Gross Profit – YearlyAdjusted Gross Profit – Quarterly
4,642
4,981
6.1%
8.1%
0.0%
2.0%
4.0%
6.0%
8.0%
10.0%
4,000
4,200
4,400
4,600
4,800
5,000
FY 2014 FY 2015
Margin %THB mm
+7.3%
1,343
1,077
1,440 1,405
1,059
7.7% 7.4%
9.6%
8.7%
6.8%
0.0%
2.0%
4.0%
6.0%
8.0%
10.0%
0
200
400
600
800
1,000
1,200
1,400
1,600
1,800
2,000
Q4 2014 Q1 2015 Q2 2015 Q3 2015 Q4 2015
Margin %THB mm
-21.1%
-24.6%
Adjusted Gross Profit*
6
*Adjusting for (reversal) allowance of inventory and
realised gains /(losses) from hedging activities
- 7. EBIT – Yearly (THB million)EBIT – Quarterly (THB million)
+15.5%-95.5%
-98.8%
Earning Before Interest and Tax (EBIT)
185
554
675
715
8
Q4 2014 Q1 2015 Q2 2015 Q3 2015 Q4 2015
1,690
1,952
FY 2014 FY 2015
7
- 8. Net Profit – Yearly (THB million)Net Profit – Quarterly (THB million)
1,038
1,118
1.4%
1.8%
0.0%
0.5%
1.0%
1.5%
2.0%
2.5%
3.0%
0
400
800
1,200
1,600
2,000
FY 2014 FY 2015
Net profit Net profit margin %
+7.7%
13
297
518
350
-47
0.1%
2.0%
3.4%
2.2%
-0.3%
-0.5%
0.0%
0.5%
1.0%
1.5%
2.0%
2.5%
3.0%
3.5%
4.0%
-200
0
200
400
600
800
1,000
Q4 2014 Q1 2015 Q2 2015 Q3 2015 Q4 2015
Net profit Net profit margin %
-462.6%
-113.5%
Net Profit
8
- 11. World Natural Rubber Balance
11.0 11.0
11.4
12.1
12.3
12.6
11.2
11.7
12.3 12.1 12.3
12.7
2011 2012 2013 2014 2015 2016f
242
645
851
-23 -81
62
2011 2012 2013 2014 2015 2016F
Unit : million tons Unit : ‘000 tonsDemand Supply Supply Surplus / (Deficit)
11
Source : IRSG
Natural Rubber BalanceNatural Rubber Demand & Supply
2016 NR consumption forecast2016 NR production forecast
4,370
3,141
1,058 943 700 684 480
0
1,000
2,000
3,000
4,000
5,000
Thailand Indonesia Vietnam China India Malaysia CAMAL
NR Production (000'tons)
2016 global production growth = 3.1%
+21.1% -1.6%
-2.6%
-1.1%
+4.0% +18.8%
+20.0%
%growth from 2015
4,918
1,190 1,051 988 723 612 5720
1,000
2,000
3,000
4,000
5,000
6,000
China Europe India USA Japan Thailand Indonesia
NR consumption (000'tons)
+0.7%
%growth from 2015
2016 global consumption growth = 2.0%+3.3%
+1.4% +6.0%
+1.9%
+5.5%
+0.2%