11
www.VPBS.com.vn Page | 1 LISTING NOTE Listing date 3/11/2015 Reference price (VND/share) 40,000 Bloomberg ticker: HAH VN Exchange: HSX Industry: Logistics Outstanding shares (mn) 23.2 Market cap (VNDbn) 927.8 Foreign-owned ratio (%) 0.0% Free-float ratio 23.29% Year Div.Yield EPS 2015E Management target 7.5% 4,828 2014 7.5% 5,740 2013 6.3% 3,619 2012 4.5% 1,028 2011 – 14 CAGR 2015E (VNDbn) Revenues 51.2% 685 Net income 91.9% 112 2014 HAH Peers VNI P/E *7.0x 7.6x 13.0x P/B *2.1x 1.5x 1.9x Debt/Equity 44% 8% 113% Profit margin 31% 26% 10% ROE 35% 20% 15% ROA 23% 15% 3% (*): based on reference price Company description: HAH was established in 2009 as a limited company with the largest shareholder of Hanoi Marine Holding Company (MHC-HSX). HAH owns Hai An Port in Haiphong. The company provides port operation (68% of 2014 revenues), and shipping services (32%). 2014 unaudited results: total assets: VND739 billion (USD34 million); total equity: VND436 billion (USD20 million); net revenues: VND431 billion (USD20 million); net income: VND133 billion (USD6 million). Transaction summary: Hai An Transport and Stevedoring JSC (HAH) will list 23,196,232 shares on the Ho Chi Minh Stock Exchange (HSX) with a reference price of VND40,000 per share on March 11, 2015. During the next six months the free-float ratio will only be 23.29 percent. High growth potential for the Haiphong area: We see potential for stronger long-term growth thanks to the Trans-Pacific Partnership agreement (TPP). Additionally, export and import in the area is expected to grow faster due to new economic zones with complete and connected infrastructure between Haiphong and the border gate with China. Stable shipping segment: HAH just put into operation two container vessels which operate in domestic route. With the support from its major shareholders, the company can maintain a stable container throughput for its core businesses in the course of fiercer competition within the area. Company’s weaknesses and threats: The company’s port position is unfavorable at the middle of maritime channel from the pilot point to the last port in Cam River in Haiphong area. The port has only one 150-meter berth, which limits its throughput. Additionally, the company might have to face stiffer competition when new projects are launched such as Lach Huyen International Port, VIP Greenport. 2015 management targets: The company expects to achieve VND685 billion (USD32 million) in total revenues, up 59 percent y- o-y, and VND112 billion (USD5 million) in net income, down 16 percent y-o-y. The company expects to pay 2015 dividends of 30 percent on par in cash. Fully available foreign room: Currently all of HAH’s shares are held by Vietnamese investors, meaning that the full foreign ownership limit is still available. Please see important disclosure information at the end of this report. HAI AN TRANSPORT AND STEVEDORING JSC (HAH) March 10, 2015

HAH-10032015-VPBS(TA)

  • Upload
    duyle

  • View
    220

  • Download
    2

Embed Size (px)

DESCRIPTION

Analysis HAH stock by VPBS at 10th March 2015

Citation preview

  • www.VPBS.com.vn Page | 1

    LISTING NOTE

    Listing date 3/11/2015

    Reference price (VND/share) 40,000

    Bloomberg ticker: HAH VN Exchange: HSX

    Industry: Logistics

    Outstanding shares (mn) 23.2

    Market cap (VNDbn) 927.8

    Foreign-owned ratio (%) 0.0%

    Free-float ratio 23.29%

    Year Div.Yield EPS

    2015E Management target 7.5% 4,828

    2014 7.5% 5,740

    2013 6.3% 3,619

    2012 4.5% 1,028

    2011 14

    CAGR

    2015E

    (VNDbn)

    Revenues 51.2% 685

    Net income 91.9% 112

    2014 HAH Peers VNI

    P/E *7.0x 7.6x 13.0x

    P/B *2.1x 1.5x 1.9x

    Debt/Equity 44% 8% 113%

    Profit margin 31% 26% 10%

    ROE 35% 20% 15%

    ROA 23% 15% 3%

    (*): based on reference price

    Company description:

    HAH was established in 2009 as a limited company

    with the largest shareholder of Hanoi Marine Holding

    Company (MHC-HSX).

    HAH owns Hai An Port in Haiphong. The company

    provides port operation (68% of 2014 revenues), and

    shipping services (32%).

    2014 unaudited results: total assets: VND739 billion

    (USD34 million); total equity: VND436 billion (USD20

    million); net revenues: VND431 billion (USD20 million);

    net income: VND133 billion (USD6 million).

    Transaction summary: Hai An Transport and Stevedoring JSC

    (HAH) will list 23,196,232 shares on the Ho Chi Minh Stock

    Exchange (HSX) with a reference price of VND40,000 per share on

    March 11, 2015. During the next six months the free-float ratio will

    only be 23.29 percent.

    High growth potential for the Haiphong area: We see

    potential for stronger long-term growth thanks to the Trans-Pacific

    Partnership agreement (TPP). Additionally, export and import in

    the area is expected to grow faster due to new economic zones

    with complete and connected infrastructure between Haiphong

    and the border gate with China.

    Stable shipping segment: HAH just put into operation two

    container vessels which operate in domestic route. With the

    support from its major shareholders, the company can maintain a

    stable container throughput for its core businesses in the course of

    fiercer competition within the area.

    Companys weaknesses and threats: The companys port

    position is unfavorable at the middle of maritime channel from the

    pilot point to the last port in Cam River in Haiphong area. The port

    has only one 150-meter berth, which limits its throughput.

    Additionally, the company might have to face stiffer competition

    when new projects are launched such as Lach Huyen International

    Port, VIP Greenport.

    2015 management targets: The company expects to achieve

    VND685 billion (USD32 million) in total revenues, up 59 percent y-

    o-y, and VND112 billion (USD5 million) in net income, down 16

    percent y-o-y. The company expects to pay 2015 dividends of 30

    percent on par in cash.

    Fully available foreign room: Currently all of HAHs shares are

    held by Vietnamese investors, meaning that the full foreign

    ownership limit is still available.

    Please see important disclosure information at the end of this report.

    HAI AN TRANSPORT AND

    STEVEDORING JSC (HAH) March 10, 2015

  • www.VPBS.com.vn Page | 2

    CONTENTS

    COMPANY OVERVIEW ............................................................................................................................................................. 3

    MARKET POSITION .................................................................................................................................................................. 3

    FINANCIAL PERFORMANCE .................................................................................................................................................... 5

    OPPORTUNITIES AND CHALLENGES ..................................................................................................................................... 7

    MANAGEMENT PLAN .............................................................................................................................................................. 8

    PEER COMPARISON ................................................................................................................................................................. 8

    SUMMARY FINANCIAL STATEMENTS .................................................................................................................................. 9

  • www.VPBS.com.vn Page | 3

    COMPANY OVERVIEW

    Hai An Transport and Stevedoring JSC (HAH) was established in 2009 as a private

    limited company, whose capital was contributed by four companies: Marine Supply

    and Engineering Services JSC (MAC-HNX), Hai Minh Corporation (HMH-HSX), Hanoi

    Marine Holding Company (MHC-HSX) and Hai An Shipyard JSC.

    HAH operates in the logistics segment to provide various services:

    Port operation: The company owns Hai An Port (both conventional and container

    port), which is located in Haiphong area and can accommodate up to 20,000 DWT

    (deadweight ton) or 1,800 TEU (twenty foot equivalent unit) vessels. The company

    provides a wide range of services such as: loading/unloading container, cargo

    handling services, container yard operation, container freight storage (CFS), etc.

    Shipping: HAH owns two container vessels with total capacity of 1,921 TEUs.

    These vessels operate in domestic routes between Haiphong and Ho Chi Minh City.

    As of November 28, 2014, HAH had 311 shareholders, of which, institutional

    shareholders accounted for 79.7 percent of total shares. Hanoi Marine Holding

    Company (MHC-HSX) is the largest shareholder with a 27.93 percent stake.

    Ownership structure Shareholder structure

    Shareholders No. of shares Ownership

    Local 23,196,232 100.0%

    Institutional 18,486,881 79.70%

    Individual 4,452,248 19.19%

    Treasury shares 257,103 1.11%

    Foreign 0 0.0%

    Total 23,196,232 100.0%

    Data as of 12/31/2014. Source: Company data Data as of 11/28/2014. Source: Company data

    MARKET POSITION

    In comparison with other ports, Hai An Port has a preferable position to Greenport of

    Vietnam Container Shipping JSC (VSC-HSX), Chua Ve Terminal and Hoang Dieu

    Terminal of Haiphong Port Company JSC. However, the companys port position is

    less competitive than Dinh Vu Port of Dinh Vu Investment and Development JSC

    (DVP-HSX) and Nam Hai Dinh Vu of Gemadept Corporation (GMD-HSX).

    MHC - HSX

    28%

    TMS - HSX

    24%

    MAC - HNX

    6%

    Hai Ha

    9%

    MACS

    5%

    Hai Minh

    2%

    Management

    8%

    Treasury

    shares

    1%

    Others

    17%

    The company has two segments:

    port operation and shipping.

  • www.VPBS.com.vn Page | 4

    Location of Hai An Port

    Source: VPBS collected

    In terms of port operation, Hai An Port has designed capacity of 200,000 TEUs per

    year. Since 2013, the companys container throughput surpassed this figure. Hai An

    Port has one berth with a length of 150 meters. The maximum vessel size that the

    port can accommodate is 20,000 DWTs or 1,800 TEUs.

    In terms of shipping, two vessels of HAH were put into operation in 2014. These ships

    operate domestic routes based on the support and cooperation of the companys

    shareholders: Transimex Saigon Corporation (TMS-HSX), Hanoi Marine Holding

    Company (MHC-HSX), MACS Maritime Corporation (MACS), and Marine Supply and

    Engineering Services JSC (MAC-HNX). The reasons why the company invested in

    this segment although the competition is quite high are: (1) the companys port

    already operates above capacity, leading to a requirement for expansion; and (2) this

    will ensure sufficient throughput for the company when there is fiercer competition

    from new port projects such as: VIP Greenport (VSC) and Lach Huyen port.

    Comparison with other ports capacity Companys facilities

    Name of Port No of

    berths

    Max vessel

    size (DWT)

    Maximum

    draft (m)

    Tan Cang 5 20,000 10.5

    Nam Hai 1 10,000 9.0

    Hai An 1 20,000 8.7

    Dinh Vu 2 40,000 8.7

    Tan Cang 198 1 15,000 8.7

    PTSC Dinh Vu 1 20,000 8.5

    Hoang Dieu 11 10,000 7.4

    Chua Ve 5 10,000 8.4

    Doan Xa 1 10,000 8.4

    Green Port 2 20,000 8.0

    Transvina 1 12,000 7.8

    Item Capacity

    Port operation

    Berth One berth with 150m in length

    Container yard 150,000 square meters (sqm)

    Container depot 55,000 sqm

    CFS 4,000 sqm

    Shipping

    HaiAn Park 800 TEUs

    HaiAn Song 1,121 TEUs

    Source: Company data Source: Company data

    HAHs port position is

    unfavorable as it is in the middle

    of the maritime access channel.

  • www.VPBS.com.vn Page | 5

    FINANCIAL PERFORMANCE

    Revenues and cost

    Net revenues enjoyed a compound annual growth rate (CAGR) of 51.2 percent from

    2011 to 2014 due to (1) high growth rate from port operation segment and (1)

    addition from shipping segment in 2014. The port segment, on its own, still enjoyed a

    CAGR of 32.9 percent, which was much higher than its competitors such as: DVP (6.9

    percent) and VSC (8.5 percent).

    In terms of cost, according to the company, fuel expenses (including petroleum and

    electricity) account for eight percent and 52 percent in ports loading and unloading

    services and shipping services, respectively. The company purchases fuel from

    domestic parties. HAH management estimates that its profit would increase 2.1

    percent when oil prices decrease 10 percent.

    Meanwhile, electricity is used mostly in CFS and port segment. Therefore, if the

    electric price goes up, the companys gross margin might be reduced.

    Revenue structure Cargo structure

    Source: Company data Source: Company data

    Profitability

    From 2011 to 2014, the company achieved a CAGR of net income of 91.9 percent,

    much higher than the growth rate of revenues. However, net margin tends to

    experience a down trend from 2012 till now. This is because from 2013, the company

    operated over capacity and faced with stiffer competition from its competitors.

    In 2014, the company launched its new shipping segment. With a gross margin of

    only 12.8 percent, shipping led to a decline in total gross margin from 45 percent in

    2013 to 37 percent as well as a decline in net margin. At the same time, the port

    segment managed to increase its gross margin to 48 percent in 2014.

    However, ROA and ROE of the company increased significantly from 2011 to 23

    percent and 35 percent in 2014, respectively.

    42%

    46% 45%48%

    0%

    10%

    20%

    30%

    40%

    50%

    0

    100

    200

    300

    400

    500

    2011 2012 2013 2014

    VNDbn

    Shipping revenuePort revenuePort gross margin

    150

    226

    160

    38

    23

    62

    -

    50

    100

    150

    200

    250

    300

    2012 2013 9M2014

    '000

    TEUs

    Foreign cargo

    Domestic cargo

    CAGR of HAHs port revenue is

    higher than DVP and VSC.

    In shipping segment, fuel cost

    accounts for 52% of total costs.

    The company has been highly

    profitable with a CAGR of net

    profit of 91.9% from 2011 to

    2014.

  • www.VPBS.com.vn Page | 6

    Gross margin and net margin ROA and ROE

    Source: Company data Source: Company data

    Solvency and liquidity

    Due to the high capital requirements of investing in its port and purchasing two

    vessels, HAHs borrowings rose significantly from 2011 to 2014. However, the

    company was still able to manage its solvency and liquidity due to its high current

    ratio and low debt-to-equity ratio.

    From 2015 onwards, the company does not have any investment plan. Therefore, we

    believe that the companys borrowings will decline.

    Liquidity analysis

    2011 2012 2013 2014

    Cash ratio * 1.3x 1.2x 1.4x 0.7x

    Quick ratio 2.1x 2.0x 2.3x 1.3x

    Current ratio 2.3x 2.1x 2.5x 1.8x

    Debt-to-equity 52% 34% 22% 44%

    Debt-to-total assets 33% 24% 17% 26%

    Debt/EBITDA 1.8x 1.0x 0.6x 1.1x

    EBITDA/ Interest expenses 6.9x 12.7x 21.0x 31.3x

    Note:*cash ratio = (cash + cash equivalent) / current liabilities

    Source: Consolidated financial statements, VPBS summary

    42%

    46% 45%

    37%

    15%

    37% 37%

    31%

    0

    30

    60

    90

    120

    150

    0%

    10%

    20%

    30%

    40%

    50%

    2011 2012 2013 2014

    VNDbnNet income Gross marginNet margins

    19% 20%23%

    27% 27%

    35%

    0%

    20%

    40%

    60%

    80%

    -

    200

    400

    600

    800

    2011 2012 2013 2014

    VNbnTotal assets Equity

    ROA ROE

  • www.VPBS.com.vn Page | 7

    OPPORTUNITIES AND CHALLENGES

    Opportunities

    High growth potential of industry:

    Statistics of the Vietnam Marine Administration (Vinamarine) showed that the CAGR

    of throughput in Vietnam from 2009 to 2014 was about 8.1 percent and reached

    approximately 370.3 million tons in 2014. The container trade grew with a higher

    CAGR of 16.7 percent during the same period to achieve 10.2 million TEUs in 2014.

    Ports in the Haiphong area accounted for 17.8 percent of 2014 market share of the

    Vietnam port system. From 2009 to 2014, this area had a CAGR of cargo throughput

    of 14.6 percent, which was higher than the growth rate of the full Vietnam port

    system.

    In our view, the volume throughput of the Haiphong port area will grow from 14

    percent to 16 percent per year till 2020. The main reasons are the rapid growth rate of

    manufacturing activities in the North area (e.g. electronics, garment and tires) and

    the support from growing cross-border transit trade with southern China, through the

    border gate with Mong Cai, Lang Son and Lao Cai.

    Another supporting factor is the improved quality of infrastructure that connects with

    Haiphong City. Recently, Vietnam has put into operation many highway roads such

    as: Haiphong Quang Ninh highway and Haiphong Hanoi highway, etc. This has

    led to the reduction in transportation time as well as logistics cost. As such, this

    creates a competitive advantage for this area.

    Challenges

    Tougher competition:

    The giant project, Lach Huyen International Port is expected be put into operation

    from 2017 onwards. This port can accommodate big vessel sizes up to 100,000 DWTs

    or 8,000 TEUs. It also has a more favorable position than the other ports as its

    located next to the pilot point. Due to the infrastructure that connects Lach Huyen

    Port with the inland economic zone, the project will be a significant threat to existing

    ports. It can create an oversupply status to existing ports, which could lead to a price

    war and reduce margins of all ports.

    Increment of fuel expenses:

    Approximately 50 percent HAHs shipping segment costs come from fuel expenses.

    From 2015 onwards, the shipping segment will account for 50 percent or more of the

    consolidated revenues of the company, which means that fuel costs will be important

    as well. Oil prices have been fluctuating unpredictably but are forecasted to rebound

    in the second half of 2015 by the US Energy Information Administration (EIA) or other

    notable organizations.

    Additionally, according to Electricity of Vietnam, the electricity price will increase 7.5

    percent on March 16, 2015, causing a decline in gross margin of port segment.

    Lack of stock liquidity:

    In the first six months from the listing date (March 11, 2015), 17,793,381 shares will

    be restricted from transfer leaving the free-float ratio at 23.3 percent. During the

    following six months, the free float ratio will increase to 61.7 percent of ordinary

    shares.

    Vietnams port industry will

    enjoy a high growth rate thanks

    to new free-trade agreements.

    Haiphongs port throughput will

    grow 14% to 16% per year.

    Lach Huyen International Port

    will create the main threat to

    existing ports, including HAH.

    Oil prices are expected to

    rebound in the second half of

    2015 and the electricity prices go

    up since March 2015, leading to

    a reduction in gross margin.

  • www.VPBS.com.vn Page | 8

    MANAGEMENT PLAN

    The company expects a stable container throughput of 120,000 TEUs per year via its

    vessels from 2015 onwards.

    For 2015, management expects revenues to achieve VND685 billion (USD32 million),

    up 59 percent y-o-y thanks to shipping segment. The company also expects net

    margin to be 16 percent due to the increasing prominence of the shipping segment

    which has a lower profit margin than port segment.

    The company also applied for permission to establish a logistics center for Dinh vu

    Cat Hai area in 2014, which might help the company expand its business activities in

    the logistics segment. Dinh Vu Cat Hai area is expected to be the leading economic

    zone of the Haiphong area thanks to (1) the Vietnam Singapore Industrial Park, which

    was established in the Dinh Vu area, leading to many new huge factories and (2) the

    full and complete infrastructure connecting Haiphong to the rest of Vietnam via

    express highways to Hanoi, Quang Ninh and etc.

    Since the port and shipping segment will cope with stiffer competition from domestic

    players and there is not much room available for high growth potential, expanding

    business to contract logistics is one of the methods for the companys growth. We

    believe that HAH should get approval and start to establish its infrastructure from

    2016 onwards.

    Management targets

    (VNDbn) 2014

    unaudited result % y-o-y

    2015

    target % y-o-y

    Charter capital 232 0% 232 0%

    Net revenues 431 93% 685 59%

    Profits after tax 133 61% 112 -16%

    Net margin 31%

    16%

    Dividends (% on par) 30%

    30%

    Source: Company data

    PEER COMPARISON

    At a reference price of VND40,000 per share, the 2014 P/E of HAH is slightly lower

    than the median of its local peers, despite its higher ROA, ROE and net margin.

    Peer-group analysis

    Note: HAHs figure is based on its reference price. Data as of 3/9/2015. Source: Bloomberg, VPBS

    Sales Net income ROE ROADebt /

    equity

    Net

    marginP/E P/B

    VNDbn VNDbn % y-o-y VNDbn % y-o-y

    DVP HSX Dinh Vu Port Investment & Development JSC 1,996 542 8% 228 16% 30% 24% 16% 42% 8.8 2.5

    VSC HSX Vietnam Container Shipping JSC 1,822 891 13% 248 3% 25% 19% 1% 28% 7.4 1.7

    CLL HSX Cat Lai Port JSC 768 235 18% 76 -7% 20% 15% 25% 33% 10.0 2.0

    PDN HSX Dong Nai Port JSC 419 270 33% 48 6% 16% 11% 46% 18% 6.6 1.3

    DXP HNX Doan Xa Port JSC 311 160 -16% 40 -26% 17% 15% 0% 25% 7.8 1.3

    STG HSX South Logistics JSC 193 873 32% 30 25% 21% 14% 0% 3% 6.4 1.3

    Average 918 495 15% 112 3% 22% 16% 15% 25% 7.8 1.7

    Median 593 406 15% 62 5% 20% 15% 8% 26% 7.6 1.5

    HAH HSX Hai An Transport and Stevendoring JSC 928 431 93% 133 61% 35% 23% 44% 31% 7.0 2.1

    Current

    Ticker Exchange Company name Market

    cap

    2014

    In 2015, due to increment of the

    shipping segment which has a

    low profit margin, the company

    expects net profit to decrease

    16% y-o-y.

    Having a logistics center in Dinh

    Vu Cat Hai area is a huge

    opportunity for fast growth of

    logistics companies.

  • www.VPBS.com.vn Page | 9

    SUMMARY FINANCIAL STATEMENTS

    (*) unaudited

    INCOME STATEMENT (VNDbn) 2011A 2012A 2013A 2014*

    Revenues 125 191 224 431

    % y-o-y 53.1% 17.2% 92.6%

    COGS 49 74 90 229

    Gross profits (excl. depreciation) 76 117 133 201

    Selling expenses 0 0 0 0

    G&A expenses 13 15 18 27

    Selling and G&A expenses 13 15 18 27

    EBITDA 63 101 116 174

    Depreciation & amortization 24 29 33 42

    EBIT 40 72 82 132

    Financial income 1 5 4 7

    Financial expense 22 8 7 8

    Net other incomes / (expenses) (0) 1 (0) (2)

    Income from associates 0 0 3 7

    EBT 19 70 83 136

    Tax expense 0 0 1 3

    Effective tax rate 2.3% -0.6% 1.0% 1.9%

    Net income 19 70 83 133

    % margin 15.1% 36.8% 36.9% 30.9%

    % y-o-y 272.5% 17.6% 61.4%

    EPS (VND) 1,028 3,619 3,557 5,740

    RATIO ANALYSIS 2011A 2012A 2013A 2014*

    Profitability ratios

    Gross margin (excl. depreciation) 60.9% 61.2% 59.6% 46.8%

    EBITDA margin 31.8% 37.9% 36.8% 30.6%

    Operating margin 50.8% 53.1% 51.7% 40.4%

    Net profit margin 15.1% 36.8% 36.9% 30.9%

    Return on avg. assets 18.7% 20.1% 23.0%

    Return on avg. equity 27.4% 27.1% 35.3%

    Leverage ratios

    EBITDA / (I + capex) 1.3x 4.0x 12.9x 0.6x

    Total debt/capital 34.0% 25.3% 18.1% 30.4%

    Total debt/equity 51.5% 33.8% 22.1% 43.7%

    Liquidity ratios

    Asset turnover 2.8x 2.1x 1.9x 1.7x

    Accounts receivable turnover (days) 49.8 53.3 59.4 49.2

    Accounts payable turnover (days) 69.8 77.3 98.6 69.9

    Inventory turnover (days) 2.5 5.5 17.6 33.2

    Current ratio 2.3x 2.1x 2.5x 1.8x

    Quick ratio 2.1x 2.0x 2.3x 1.3x

    BALANCE SHEET (VNDbn) 2011A 2012A 2013A 2014*

    Cash & near cash items 30 46 64 77

    Short term investments 0 0 9 9

    Accounts receivables 17 28 36 58

    Inventories 0 1 4 21

    Other current assets 5 5 6 28

    Current assets 52 80 119 193

    Net fixed assets 291 317 287 521

    Long-term investments 3 6 11 21

    Other long-term assets 1 0 0 4

    Long-term assets 295 323 298 546

    Total assets 348 403 418 739

    Accounts payable 9 16 24 44

    Short-term borrowings 13 21 19 56

    Other short-term liabilities 0 0 4 8

    Current liabilities 22 37 47 109

    Long-term borrowings 102 77 52 134

    Other long-term liabilities 0 0 0 60

    Long-term liabilities 102 77 52 194

    Total liabilities 125 114 99 303

    Share capital & APIC 206 270 270 291

    Retained earnings 17 54 63 102

    Other equities 0 -35 -14 43

    Equity 223 289 319 436

    Total liabilities and equity 348 403 418 739

    CASH FLOW STATEMENT (VNDbn) 2011A 2012A 2013A 2014*

    Cash from operation activities 46 94 109 172

    Cash from investing activities (40) (14) (14) (266)

    Cash from financing activities 14 (64) (77) 108

    Net changes in cash 20 16 17 14

    Beginning cash balance 10 30 46 64

    Ending cash balance 30 46 64 77

  • www.VPBS.com.vn Page | 10

    CONTACT INFORMATION

    For further information regarding this report, please contact the following members of the VPBS

    research department:

    Barry David Weisblatt

    Head of Research

    [email protected]

    Luu Bich Hong

    Director - Fundamental Analysis

    [email protected]

    Nguyen Thi Quynh Trang

    Research analyst

    [email protected]

    For any questions regarding your account, please contact the following:

    Marc Djandji, CFA

    Head of Institutional Sales and Brokerage

    & Foreign Individuals

    [email protected] +848 3823 8608 Ext: 158

    Ly Dac Dung

    Head of Retail Sales and Brokerage

    [email protected]

    +844 3974 3655 Ext: 335

    Vo Van Phuong

    Director of Retail Sales and Brokerage

    Nguyen Chi Thanh 1 - Ho Chi Minh City

    [email protected]

    +848 6296 4210 Ext: 130

    Domalux

    Director of Retail Sales and Brokerage

    Nguyen Chi Thanh 2 - Ho Chi Minh City

    [email protected]

    +848 6296 4210 Ext: 128

    Tran Duc Vinh

    Director of Retail Sales and Brokerage

    Lang Ha - Ha Noi

    [email protected]

    +844 3835 6688 Ext: 369

    Nguyen Danh Vinh

    Associate Director of Retail Sales and Brokerage

    Le Lai - Ho Chi Minh City

    [email protected]

    +848 3823 8608 Ext: 146

  • www.VPBS.com.vn Page | 11

    DISCLAIMER

    Research report is prepared and issued by VPBank Securities Co. Ltd. (VPBS). This report is not

    directed to, or intended for distribution to or use by, any person or entity who is a citizen or resident

    of or located in any locality, state, country or other jurisdiction where such distribution, publication,

    availability or use would be contrary to law or regulation. This document is not for public

    distribution and has been furnished to you solely for your information and must not be reproduced

    or redistributed to any other person. Persons into whose possession this document may come are

    required to observe restrictions.

    Each research analyst involved in the preparation of a research report is required to certify that the

    views and recommendations expressed therein accurately reflect his/her personal views about any

    and all of the securities or issuers that are the subject matter of this research report, and no part of

    his/her compensation was, is and will be directly or indirectly related to specific recommendations

    or views expressed by the research analyst in the research report. The research analyst involved in

    the preparation of a research report does not have authority whatsoever (actual, implied or

    apparent) to act on behalf of any issuer mentioned in such research report.

    Any research report is provided, for information purposes only, to institutional investor and retail

    clients of VPBS. A research report is not an offer to sell or the solicitation of an offer to buy any of

    the securities discussed herein.

    The information contained in a research report is prepared from publicly available information,

    internally developed data and other sources believed to be reliable, but has not been independently

    verified by VPBS and VPBS makes no representations or warranties with respect to the accuracy,

    correctness or completeness of such information and they should not be relied upon as such. All

    estimates, opinions and recommendations expressed herein constitute judgment as of the date of a

    research report and are subject to change without notice. VPBS does not accept any obligation to

    update, modify or amend a research report or to otherwise notify a recipient of a research report in

    the event that any estimates, opinions and recommendations contained herein change or

    subsequently becomes inaccurate or if a research report is subsequently withdrawn.

    Past performance is not a guarantee of future results, and no representation or warranty, express or

    implied, is made regarding future performance of any security mentioned in this research report.

    The price of the securities mentioned in a research report and the income they produce may

    fluctuate and/or be adversely affected by market factors or exchange rates, and investors may

    realize losses on investments in such securities, including the loss of investment principal.

    Furthermore, the securities discussed in a research report may not be liquid investments, may have

    a high level of volatility or may subject to additional and special risks associated with securities and

    investments in emerging markets and/or foreign countries that may give rise to substantial risk and

    are not suitable for all investors. VPBS accepts no liability whatsoever for any loss arising from any

    use or reliance on a research report or the information contained herein.

    The securities in a research report may not be suitable for all types of investors and such reports do

    not take into account particular investment needs, objectives and financial circumstances of a

    particular investor. An investor should not rely solely on investment recommendations contained in

    this research report, if any, as a substitution for the exercise of their own independent judgment in

    making an investment decision and, prior to acting on any of contained in this research report,

    investors are advised to contact his/her investment adviser to discuss their particular

    circumstances.

    VPBS and its affiliated, officers, directors and employees world-wide may, from time to time, have

    long or short position in, and buy or sell the securities thereof, of company (ies) mentioned herein

    or be engaged in any other transaction involving such securities and earn brokerage or other

    compensation or act as a market maker in the financial instruments of the company (ies) discussed

    herein or act advisor or lender/borrower to such company (ies) or have other potential conflict of

    interest with respect to any recommendation and related information and opinions.

    Any reproduction or distribution in whole or in part of a research report without permission of

    VPBS is prohibited.

    If this research report has been distributed by electronic transmission, such as e-mail, then such

    transmission cannot be guaranteed to be secure or error-free as information could be intercepted,

    corrupted, lost, destroyed, arrive late, in complete, or contain viruses. Should a research report

    provide web addresses of, or contain hyperlinks to, third party web sites, VPBS has not reviewed

    the contents of such links and takes no responsibility whatsoever for the contents of such web site.

    Web addresses and/or hyperlinks are provided solely for the recipients convenience and

    information, and the content of third party web sites is not in any way incorporated into this

    research report. Recipients who choose to access such web addresses or use such hyperlinks do so

    at their own risk.

    Hanoi Head Office

    362 Hue Street,

    Hai Ba Trung District, Hanoi

    T - +84 (0) 4 3974 3655

    F - +84 (0) 4 3974 3656

    Ho Chi Minh City Branch

    76 Le Lai Street,

    District 1, Ho Chi Minh City

    T - +84 (0) 8 3823 8608

    F - +84 (0) 8 3823 8609

    Danang Branch

    112 Phan Chau Trinh Street,

    Hai Chau District, Danang

    T - +84 (0) 511 356 5419

    F - +84 (0) 511 356 5418