Maybank Kim Eng Securities
Transcription
Maybank Kim Eng Securities
Strictly Private & Confidential Corporate Presentation Maybank Kim Eng Securities (Thailand) Plc. December 2013 September 2015 Strictly Private & Confidential Page 1 Agenda 1. Maybank Kim Eng Thailand Overview 2. Maybank Group 3. Financial Highlights Strictly Private & Confidential Page 2 Maybank Kim Eng Thailand Overview Strictly Private & Confidential Page 3 Maybank Kim Eng’s Highlights “Best Broker in Thailand 2015” from Alpha Southest Asia “Best Broker in Thailand 2015” from Finance Asia” 2015 “Best Broker in Thailand 2015” from Money & Banking Awards 2015 2014 Fitch Rating has affirmed Maybank Kim Eng Securities (Thailand) Plc National Long-Term rating to “AA-(tha)” “Best Broker in Thailand2014” from Finance Asia , Alpha Southeast Asia, the Asian Banker and Asset Triple A “Best Retail Broker in Thailand 2013” from Alpha Southest Asia, reflecting number 1 broker for 12 consecutive years. 2013 Fitch Ratings (Thailand) has upgraded Maybank Kim Eng Securities (Thailand) Plc. National Long-Term Rating to “AA(tha)” from AA-(tha) and National Short-Term Rating at “F1+(tha) as of April 30, 2014. 2012 FinanceAsia awards Maybank Kim Eng Securities (Thailand) Plc. as “Best Broker Thailand” and Alpha Southeast Asia awards MBKET as “Best Retail Broker for Thailand”, reflecting number 1 broker in Thailand since 2002. Fitch Ratings (Thailand) has upgraded Maybank Kim Eng Securities (Thailand) Plc National Long-Term rating to ‘AA- (tha)’, 2 notches up from previous rating at ‘A(tha)’. The upgrade reflects benefits from MBKET integrating with Maybank group. 2011 Maybank group acquired 100% in Kim Eng Holdings Limited as our major shareholders, and as at October 31, 2011 after tender offering process, Kim Eng Holdings Limited and subsidiaries hold 83.74% of KEST paid up shares, and then Effective from 25 November, 2011, renamed KEST as Maybank Kim Eng Securities (Thailand) Plc. (“MBKET”) 2002 2001 Kim Eng secures number 1 position in terms of brokerage market share Kim Eng Securities (Thailand) merges with Yuanta; acquires 77.73% of Yuanta Securities (Thailand) Co., Ltd 1998 Kim Eng Holdings Ltd. gains total control of NICS and renamed it as “Kim Eng Securities (Thailand)” (“KEST”) 1996 Becomes Nithipat Capital and Securities Co., Ltd (NICS) 1990 Nithipat Capital Co., Ltd established in October 1990 Strictly Private & Confidential Page 4 MBKET :#1 Broker in Thailand 4 Maybank Kim Eng Securities (Thailand) Plc. “Number 1 brokerage services for 13 consecutive years” 1 Awarded as “Best Broker of Thailand” consistently. 57 branches including head office – 34 branches in BKK – 22 branches in upcountry Broadest Network Market Share H1/2015 (%) Assets (THB mn) MBKET CIMBS FSS BLS KS PHATRA TNS KGI 200 2010 2011 2012 201 201 Q22015 CS SCBS Solid NCR of 37.53% (as of 30 June, 2015 AEC Sufficient placement ability for underwriting IPO CNS AWS CGS Best Retail Broker 2015 from Finance Asia and Alpha Southest Asia KTZ Best Brokerage House” for Thailand from the Asset Triple A Awards 2012 – 2015 (4 TISCO consecutive years). APPLE Best Broker Thailand 2014 from Finance Asia and Alpha Southeast Asia UBS Best Retail Broker (2013) and Best Institutional Broker (2013) Alpha Southeast Asia UOBKHST 2013 ASP Best Retail Broker (2011), Alpha Southeast Asia • • 3 Distinguished & Repeated Awards • • • • • • TFEX Best Award (2011), Thailand Futures Exchange • SET Awards 2011 – Outstanding Securities Company • SET Awards 2011 – Outstanding Derivate House • Best Broker in Thailand (2010), Finance Asia • Best Research House for retails (2007 & 2008), SAA • Best analyst in energy and petrochemicals for retail investors (2008), SAA • Best medium & small cap. analyst for retail investors (2007), SAA • Best medium & small cap. Analyst for institutional investors (2007), SAA Strictly Private & Confidential 9.22 Equity (THB mn) 20,612 4,884 14,684 5,275 13,973 4,517 7,126 4,529 Health 7,166 4,420 Strong Financial 9,034 4,637 • Healthy balance sheet 19,264 4,997 2 Page 5 5.71 5.45 5.23 4.76 4.20 4.12 3.92 3.76 3.55 3.41 3.28 3.17 2.84 2.84 2.67 2.64 2.52 2.49 2.49 As of H1/2015 Equity Derivatives Market share 9.22% 5.17% Ranking 1 6 MBKET: Broadest local distribution network with extensive global network London New York Vietnam Philippines Hong India Thailand Kong Malaysia Singapore Indonesia Network around the country Network in Bangkok 27 Lumpang MBKET is the only banker with highest retail client base, covering more than 70,000 accounts throughout our 56 branches around the country 25 1 Chiang Mai 1 & 2 2 26 1. 2. 3. 4. 5. 6. 7. 8. 9. 10. 11. 12. 13. 3 5 Korat 1 & 2 Khon kaen Ubonratchathani Surin Bangkok 26 branches Samut Songkhram Mahachai Hua Hin Khonkaen 19 Chonburi Aruanyaprathet Rayong 1 20 6 17 Chanburi 16 18 Rayong 2 9 Surathani 7 Phuket Had Yai Strictly Private & Confidential 8 21 10 11 12 13 15 14 22 23 28 Yala Page 6 24 Ngarmvongvan Future Rangsit Bangkapi Fashion Island Ladprao Pinklao Bangkhae Thapra Phahurat Yaowarat Thaniya Silom Yada 14. 15. 16. 17. 18. 19. 20. 21. 22. 23. 24. 25. 26. 27. 28. 29. 30. Satornnakorn 31 BTS Saladang United 32 BTS hongnonsee Head Office 33 BTS Morchit Pratunam Amarin Fortune RCA Asoke Emporium Seacon Srinakarin Kasetsart University Dhurakit Bandit University Chaengwatana Thanya Park The Nine Thong Lor Organization Structure Board of Directors TH EXCO CG Committee TH CUC Chief Executive Officer (Co-CEO) Audit Committee Compliance Chief Executive Officer (Co-CEO) Internal Audit TH CC TH M RC Retail Sales & Dealing Institutional Sales TH CUC Risk M anagement & Credit Control Retail 1 Retail 3 IC and Retail Clients Training E-Commerce 1 Investment Banking Derivatives Retail 2 Online Services E-Commerce 2 E-Commerce 3 Private Wealth Management Proprietary Trading Corporate Communication Business Development Chief Operating Officer (COO) Chief Financial Officer Accounting Human Resources Treasury/ Cashiers Settlement/ Custodian Management Accounting General Services Chief Information Officer Information and Technology MIS 7 Strictly Private & Confidential Page 7 Corporate Legal Operation Client Service Research Institutional Research Board of Directors The Board of Directors 1. Mr. Yuth Vorachattarn Chairman to the BOD & Audit Committee Member 2. Dr. Paiboon Sareewiwatthana Director & Chairman to the Audit Committee 3. Dr. Preecha Jarungidanan Director & Audit Committee Member 4. Mr. John Chong Eng Chuan Director 5. Mr. Cheah Teik Seng Director & Audit Committee Member 6. Ms. Hamidah Binti Moris Director 7. Mr. Montree Sornpaisarn Director 8 Ms. Boonporn Boriboonsongsilp Director 9. Mr. Pusit Kaewmongkolsri Director Thailand Executive Committee (TH EXCO) 1. Mr. Montree Sornpaisarn Chairman 2. Ms. Boonporn Boriboonsongsilp Member 3. Mr. Pusit Kaewmongkolsri Member 4. Mr. Mohamad Yasin B. Abdullah Member 5. Ms. Hamidah Binti Moris Member 6. Mr. Giles Ong Member 7. Mr. Supavee Thanasrisunee Member 8. Mr. Peerasit Chiwabhong Member Strictly Private & Confidential Page 8 Fitch Ratings : AA(tha) Thailand Credit Analysis as of 2nd April, 2015 AA(tha) Ratings Maybank Kim Eng Securities (Thailand) Plc National Long-Term Rating Short-Term Rating AA(tha) F1+(tha) Outlook National Long-Term Rating Negative Financial Data Maybank Kim Eng Securities (Thailand) Plc (Consolidated) Total Assets (USDm) Total Assets (THBm) Total Equity (THBm) Net Income (THBm) ROA (%) ROE (%) Equity/Assets (%) 31 Dec 14 31 Dec 13 625.3 20,612.9 4,884.20 1,264.20 7.2 24.9 23.7 447.5 14,685.0 5,275.7 1,420.5 10.1 29.5 35.9 Analysts Trin siriwutiset +66 2 108 0154 Trin.siriwutiset@fitchratings.com Jindarat Laotaveerungsawat +66 2 108 0153 Jindarat.laotaveerungsawat@fitchratings.com Key Rating Drivers Institutional Support Driven Ratings: Maybank Kim Eng Securities (Thailand) Public Company Limited’s (MBKET) ratings are based on Fitch Ratings’ expectation of a very high probability that the company would get extraordinary support from its ultimate parent, Malayan Banking Berhad (Maybank, A-/Negative). Its Negative Outlook is in line with that of Maybank. Strategically Important Subsidiary: Fitch views MBKET as a strategically important subsidiary of Maybank. The company supports the group’s securities and investment banking franchise in Thailand, which is one of the key strategic countries for Maybank. The group owns 83.5% of MBKET, and there are both close operational integration and clear branding links.. Group Provides Financial Support: Financial support from the group is reflected in the group’s investment in MBKET’s THB1bn subordinated debt issued in 2014. Furthermore, the group provides contingent credit facilities to MBKET, which have not yet been utilised. Fitch believes the group will continue to provide funding support to MBKET, if needed. Leading Securities Trading Company: MBKET is the largest securities company in Thailand by volume of traded securities with a 10.6% market share in 2014 (2013: 11.5%). The company has held the leading position in Thai securities trading for 13 consecutive years. MBKET has a particularly strong franchise amongst retail investors, which made up almost 90% of the company’s brokerage volume in 2014. Sound Investment Banking Franchise: MBKET ranked fifth in Thailand’s domestic equity offerings with a 5.4% market share in 2014. The company’s revenues from underwriting fee and financial advisory in 2014 rose substantially by 367% yoy benefiting from cross-selling with the Maybank group. The revenue contribution from investment banking is likely to gradually increase over time as collaboration with the group continues to improve. Investment banking contributed only 5.2% of total revenues in 2014. Volatile Performance : MBKET’s financial performance is likely to continue to fluctuate with the stock market’s trading volumes as the company is heavily reliant on securities brokerage revenue – 71.2% of total revenues in 2014. Net income dropped 12.6% in 2014 while its return on equity has declined to 24.9% (2013: 29.5%) mainly due to the slide in average daily trading volumes on the stock market to THB45Bbn in 2014 (2013: THB50bn). Strictly Private & Confidential Page 9 Fitch Ratings : MBKET is same rating level as BBL, KBANK and SCB Long-Term Ratings Bank / Securities AA+ Krung Thai Bank Bangkok Bank AA(tha) AA Kasikorn Bank Maybank Kim Eng Siam Commercial Bank Kasikorn Securities AA- SCB Securities CIMB Thai Bank of Ayudhya A+ A TMB Thanachart Bank TCAP Bualuang Securities (*TRIS Rating) A- TISCO Financial Group Asia Plus Securities Phatra Securities Strictly Private & Confidential Page 10 Best Thailand Broker Best Broker age House 2014 Asset Triple A Award Best Retail Broker 2014 - 2015 Finance Asia Best Institutional Broker 2013 Alpha Southeast Asia Strictly Private & Confidential Best Retail Broker 2012-2015 Alpha Southeast Asia Best Retail Broker 2014 for the Fourth consecutive years since 2011. Best Broker in Southeast Asia 2014 Broker of the Year 2014 The Asian Banker Best Broker age House 2013 Asset Triple A Award Page 11 Best Broker in Thailand 2011 -2012 Finance Asia Best Broker age House 2012 Asset Triple A Award Samples of Our innovations • • • MBKET always develop our information and communication technology to support an efficient tool for our investors, both professional fund managers and retail investors. 1st Thai broker with live research analysis (keliveTV) via internet, iPad – iPhone, Android both fundamental and technical analysis. Real time stock information and trading via ios (iPad-iPhone) , Android, Mobile, Tablet, PC, BlackBerry (every operation system) Strictly Private & Confidential Page 12 Maybank Kim Eng Offshore Markets Online Markets Offline Markets SWITZERLAND UK FRANCE GERMANY NORWAY USA HONGKONG JAPAN CANADA VIETNAM INDONESIA SOUTH KOREA MALAYSIA SINGAPORE AUSTRALIA 13 Strictly Private & Confidential Page 13 Customer Breakdown Retail, foreign and local institutional accounted for 90%, 4% and 6% of MBKET’s brokerage business during Q1/2015 respectively. MBKET Customer breakdown 100.00% 80.00% 60.00% 40.00% 20.00% Retail Strictly Private & Confidential Foreign Local Institutions Page 14 2015 1 1 4 2015 1 1 2015 1 10 2014 2014 1 1 4 2014 1 1 2014 1 10 2013 2013 1 1 4 2013 1 1 2013 1 10 2012 2012 1 1 4 2012 1 1 2012 1 10 2011 2011 1 1 4 2011 1 1 2011 1 10 2010 2010 1 1 4 2010 1 1 2010 1 10 2009 2009 1 1 4 2009 1 1 2009 200 1 1 10 200 1 4 200 1 1 200 200 1 1 10 200 1 4 200 1 1 200 0.00% MBKET Market Share by Segment Retails 20% Average 11.93% 15% 10% 5% 0% Q1/09 Q2/09 Q3/09 Q4/09 Q1/10 Q2/10 Q3/10 Q4/10 Q1/11 Q2/11 Q3/11 Q4/11 Q1/12 Q2/12 Q3/12 Q4/12 Q1/13 Q2/13 Q3/13 Q4/13 Q1/14 Q2/14 Q3/14 Q4/14 Q1/15 Q2/15 Local Institution 20% 15% Average 6.62% 10% 5% 0% Q1/09 Q2/09 Q3/09 Q4/09 Q1/10 Q2/10 Q3/10 Q4/10 Q1/11 Q2/11 Q3/11 Q4/11 Q1/12 Q2/12 Q3/12 Q4/12 Q1/13 Q2/13 Q3/13 Q4/13 Q1/14 Q2/14 Q3/14 Q4/14 Q1/15 Q2/15 Foreign Institution 20% Average 1.60% 10% 0% Q1/09 Q3/09 Strictly Private & Confidential Q1/10 Q3/10 Q1/11 Q3/11 Q1/12 Q3/12 Page 15 Q1/13 Q3/13 Q1/14 Q3/2014 Q1/2015 Customer Accounts with Dormant A/C Number of Accounts Total Equity Account Dec 2013 Dec 2014 % Change Jun 2015 % Change 141,919 166,946 17.63% 178,330 6.82% 60,046 75,091 25.06% 81,534 8.58% 2,736 3,127 14.29% 3,277 4.80% Cash Account 79,137 88,728 12.12% 93,519 5.40% Futures Account 10,032 11,001 9.66% 11,513 4.65% Dec 2014 % Change Jun 2015 % Change Internet Account Credit Balance Account Number of Active Account Dec 2013 Total Equity Account 57,833 84,876 46.76% 91,407 7.69% Internet Account 26,084 40,054 53.56% 43,948 9.72% 1259 1690 34.23% 1728 2.25% 30,490 43,132 41.46% 45,731 6.03% 2,342 2,834 21.01% 2,886 1.83% Credit Balance Account Cash Account Futures Account Strictly Private & Confidential Page 16 • At the end of June 2015, MBKET had 178,330 equity accounts and 11,513 futures accounts. • 45.72% were internet accounts, 1.84% were margin accounts and the rest 52.44% were cash accounts. • 51.26% of equity accounts and 25.07% of futures accounts were active accounts. • Outstanding loans on margin accounts at the end of June 2015 totaled Baht 12,956.44 million. • Short sell value at the end of June 2015 totaled Baht 58.22 million. • There were no defaults on MBKET margin accounts. Derivatives Brokerage Business • • Among 46 TFEX member brokers, MBKET ranked #6 by derivatives trading volume in 1H2015. MBKET’s derivatives trading volumes come from servicing retail clients, foreign institutions, local institutions and from proprietary trading. Since TFEX commenced trading on April 2006, MBKET has earned the customers’ derivatives account about 11,521 accounts. Trading channels cover both sending orders through marketing officers and customer trading through the internet. MBKET has the largest number of marketing officers – 589 derivatives sales persons - spreading across 55 branches throughout the country. Strictly Private & Confidential TFEX Market Share in 1H2015 (%Share Of Trading Volume) KGI PHATR KS KTZ BLS MBKET RHBOS PST HGF CS GFS JPM CIMBS SCBS TNS MTSGF TNITY FSS AEC UOBKH AWS CNS APPLE ASP CGS AIRA CGF KTBST KKTRD KSS DBSV AFC CLSAT ASPS YLG TISCO UOBFT GTWM Page 17 10.42 7.41 6.17 6.04 5.7 5.17 4.73 4.22 4.02 3.89 3.12 3.02 2.88 2.65 2.65 2.26 2.26 2.23 2.18 2.17 1.63 1.45 1.37 1.37 1.35 1.32 1.1 1.04 1 0.94 0.67 0.62 0.51 0.49 0.44 0.41 0.35 0.27 Derivatives Brokerage Business MBKET's Derivatives Volume and Market Share (%) 4Q2014 - 2Q2015 1,500,000 1,378,956 8% 1,418,475 1,100,000 6% 5.45% 5.44% 900,000 932,765 4.79% 700,000 4% 500,000 300,000 Market Share (%) Volume (Contracts) 1,300,000 2% 100,000 -100,000 4Q2014 1Q2015 Volume 2Q2015 0% Mkt. Share In 1Q2015, MBKET’s Brokerage fee from Derivatives Business was 45.414 million Baht compared to 50.20 million Baht in 1Q2014, representing the revenue reduction of 9.55%. MBKET’s average daily volume increased from 3,062 contracts in 1Q2014 to 4,447 contracts in 1Q2015, representing an increase by 45.23%. In 1H2015, MBKET ranked No.6 in term of market shares that accounted for 5.17% of the total volume in derivatives market. Strictly Private & Confidential Page 18 IB’s Mandated & Potential Deals Deals by Products in pipeline Product Type Strictly Private & Confidential Deals 1. M&A 2-3 2. REITS 2-3 3. Infrastructure Fund 3-4 4. Initial Public Offering IPO) Added on Public Offering 7 - 10 5. Equity/Private Placement 2-3 6. Financial Advisory (FA) - Others 1-2 Page 19 Thailand Transactions Credentials Merger & Acquisition Public Property Fund Initial Public Offering & Placement 2013 USD 4.3 bn 2012 USD141.7 mil 2012 USD132.2 mil 2009 USD151.5 mil Independent Financial Advisor for the Acquisition of Siam Makro PLC. Sole Financial Adviser Joint Global Coordinator Joint Bookrunner Joint Lead Manager Joint Lead Underwriter Joint Financial Advisor Joint Lead Underwriter Independent Financial Advisor M&A IPO IPO Add-on Offering Private Property Fund Placements 2003 - 2005 USD258.4 mil 2003 USD26.8 mil 2003 USD71.1 mil 2002 USD96.9 mil Central World Plaza Central Wong Amat Beach Resort Financial Advisor Underwriter Private Placement Central City Bangna Central Plaza Pinklao & Rama 3 Financial Advisor Underwriter Private Placement Financial Advisor Underwriter Private Placement 2002 USD43.6 mil Financial Advisor Underwriter Private Placement 2001 USD80.8 mil 2001 USD43.6 mil Central Plaza Pinklao Central Plaza Rama 3 Financial Advisor Underwriter Private Placement Financial Advisor Underwriter Private Placement Central Samui Beach Resort Financial Advisor Underwriter Private Placement Strictly Private & Confidential Page 20 MBKET : Reputed Equity Capital Market Track Record Since 2003 2003 Co-lead Underwriter Issue Size: 25,500 MB SIS Distribution (Thailand) Plc. 2004 FA / Lead Underwriter Issue Size: 178.45 MB 2004 Co-lead Underwriter Issue Size: 1,656 MB Syrus Securities TPI Polene UOB KayHian 2004 Lead Underwriter Issue Size: 660 MB 2004 Underwriter Issue Size: 1,850 MB 2005 Lead Underwriter Issue Size: 465 MB Tycoons Worldwide Group(Thailand) 2003 FA / Lead Underwriter Issue Size: 2,435 MB Chonburi Concrete Product Hwa Fong Rubber (Thailand) Siam City Bank Krungthai Bank 2003 FA / Lead Underwriter Issue Size: 550 MB 2003 FA / Lead Underwriter Issue Size: 412 MB 2003 FA / Lead Underwriter Issue Size: 8,400 MB Thainox Stainless C.M. Organizer DCON Products 2004 Co-Lead Manager Issue Size: 5,250 MB 2004 FA / Lead Underwriter Issue Size: 125.92 MB 2004 FA / Lead Underwriter Issue Size: 370 MB Globlex Holding Management 2004 Lead Underwriter Issue Size: 494.50 MB Salee Industry Bangsaphan Barmill Shin Satellite Phatra Securities Indorama Polymers M.C.S. Steel 2005 Lead Underwriter Issue Size: 3,182 MB 2005 FA / Lead Underwriter Issue Size: 1,752 MB 2005 Co-Lead Underwriter Issue Size: 1,200 MB 2005 FA / Lead Underwriter Issue Size: 336 MB Somboon Advance Technology 2010 FA / Lead Underwriter Issue Size: 1,113 MB 2005 FA / Lead Underwriter Issue Size: 99.7 MB 2005 FA / Lead Underwriter Issue Size: 860.7 MB Italian Thai Development 2005 FA / Lead Underwriter Issue Size: 4,600 MB Interhides Bangkok Metro Sena Development Siam Global House BTS Groups Holding 2005 FA / Lead Underwriter Issue Size: 273.75 MB 2006 FA / Lead Underwriter Issue Size: 3,661.24 MB 2009 FA / Lead Underwriter Issue Size: 396 MB 2009 Lead Underwriter Issue Size: 663 MB 2010 Lead Underwriter Issue Size: 751 MB Dusit Thani Property Fund CPN Commercial Growth Leasehold Property Fund (CPNCG) 2012 FA / Lead Underwriter Issue Size: 4,394 MB UAC Interlink Communication 2010 FA / Lead Underwriter Issue Size: 4,094 MB Vichaivej International Hospital Group 2012 FA / Lead Underwriter Issue Size: 169 MB 2013 Lead Underwriter Issue Size: 192 MB 2013 Lead Underwriter Issue Size: 395 MB Aira Capital Public Company Limited Prodigy Public Company Limited Impact Growth Reit Loxley Public Company Limited Italian-Thai Development PLC. 2014 Lead Underwriter Issue Size: 475 MB Strictly Private & Confidential 2014 Lead Underwriter Issue Size: 196 MB 2014 FA / Lead Underwriter Issue Size: 15,715 MB Polyplex (Thailand) 2014 FA / Lead Underwriter Issue Size: 668.25 MB Page 21 2014 FA / Lead Underwriter Issue Size: 2,035.15 MB UAC 2010 Lead Underwriter Issue Size: 120 MB CPNRF Retail Growth Leasehold Property Fund (CPNRF) 2014 FA / Lead Underwriter Issue Size: 6,238 MB Kaset Thai International Sugar Corporation Singha Estate PLC. Vichitbhan Palmoil PLC. 2014 FA / Lead Underwriter Issue Size: 1,767 MB 2014 FA / Lead Underwriter Issue Size: 637.2 MB 2014 Lead Underwriter Issue Size: 9,578 MB MBKET’s Selected Financial Advisory Track Record Since 2004 LPN Development CS Loxinfo Bangchak Pertroleum GMM Media 2005 IFA on Connected Transaction for Share Acquisition in MATI and POST 2004 FA for share valuation on one of its subsidiary 2005 FA for Valuation of Teleinfo Media 2005 IFA for Connected Transaction and Whitewash3 Bank of Ayudhya National Power Supply Thai–German Ceramic Industry Thai Military Bank 2006 IFA on Whitewash, PP at low price to GE and asset acquisition from GE 2007 FA for Independent Power Producer bidding 2008 IFA on Tender Offer by Ceramic Cementhai 2008 IFA on Connected Transaction and T/O Waiver for ING Bank TSFC Securities Manecomp Precision Technologies 2005 Tender Offer Preparer and Tender Offer Agent Industrial Estate Authority of Thailand 2005 Co-FA for Study on Potential Privatization IAG Group 2006 Tender Offer Preparer & Tender Agent for Acquisition of Safety Insurance Shares Millennium Steel 2006 IFA on Tender Offer by Tata Steel and NatSteel Ocean Life Insurance PTT Siam Cement Group 2008 FA on Issuance of ESOP Warrant 2008 Financial Advisor on Joint Venture with Dai-ichi Life Insurance 2008 FA on Acquisition Strategy of a listed company 2009 FA on Share Valuation of their investment in a Non-listed Company Golden Land Property Development Bangchak Petroleum Kasikorn Thai Bank Thai Credit Bank Charernkit Enterprise AYCAL Tapaco Siam Commercial Bank 2009 FA on Debt & Capital Restructuring Loan Arranger 2009 FA on Enhancing Liquidity & Firm Value 2009 IFA on Acquiring Muang Thai Insurance 2009 FA on Acquiring of a Leasing Company 2009 FA on Acquisition & Backdoor listing of MEDIAS Tender Offer Preparer & Tender Agent 2010 FA on Debenture Issuance Issue Size: 5,000 MB 2010 FA on Right Warrants Issuance 2010 FA on Share Valuation of their investment in a Non-listed Company Royals food Mayban IB Holdings Sdn Bhd 2011 Tender Offer Agent of Kim Eng Securities (Thailand) PLC Bangkok Dusit Medical Services PLC. 2011 FA for Delisting of Prasit Patana PLC. PTTCH Grand Canal Land Ayudhya Insurance HitashiTransport System (Asia) 2011 FA on valuation of its group 2011 IFA on amalgamation of PTTCH and PTTAR 2011 IFA on Acquisition of 2 land plots & Disposal of Golf Business 2011 FA on Share Valuation of the share acquisition in Ayudhya Allianz C.P. 2011 Tender Offer Preparer and Tender Offer Agent Singha Estate PCL. Officemate PLC. 2012 IFA for the Acquisition of Assets and Connected Transactions CP All PLC. 2013 IFA for the Acquisition of Siam Makro PLC. JMT Network Services PLC. Strictly Private & Confidential 2014 FA on Acquisition & Backdoor listing of Singha Estate Tender Offer Preparer & Tender Agent Singha Estate PLC. 2015 2015 FA for Private Placement and Selling Agent of Right FA and Selling Agent of Right Offering Page 22 Central Pattana PLC. 2012 IFA for Land Leasing from Connected Party MBKET : Reputed Equity Capital Market Track Record Since 2003 Tycoons Worldwide Group(Thailand) 2003 FA / Lead Underwriter Issue Size: 2,435 MB Chonburi Concrete Product 2003 FA / Lead Underwriter Issue Size: 550 MB Hwa Fong Rubber (Thailand) 2003 FA / Lead Underwriter Issue Size: 412 MB C.M. Organizer DCON Products 2004 FA / Lead Underwriter Issue Size: 125.92 MB 2004 FA / Lead Underwriter Issue Size: 370 MB Globlex Holding Management 2004 Lead Underwriter Issue Size: 494.50 MB Polyplex (Thailand) Thainox Stainless 2003 Co-lead Underwriter Issue Size: 25,500 MB SIS Distribution (Thailand) Plc. 2004 FA / Lead Underwriter Issue Size: 178.45 MB 2004 Co-lead Underwriter Issue Size: 1,656 MB 2004 Co-Lead Manager Issue Size: 5,250 MB Syrus Securities TPI Polene UOB KayHian Salee Industry Bangsaphan Barmill 2004 Lead Underwriter Issue Size: 660 MB 2004 Underwriter Issue Size: 1,850 MB 2005 Lead Underwriter Issue Size: 465 MB 2005 FA / Lead Underwriter Issue Size: 99.7 MB 2005 FA / Lead Underwriter Issue Size: 860.7 MB Siam City Bank Krungthai Bank 2003 FA / Lead Underwriter Issue Size: 8,400 MB Shin Satellite Phatra Securities Indorama Polymers M.C.S. Steel Interhides Bangkok Metro Sena Development Italian Thai Development 2005 FA / Lead Underwriter Issue Size: 4,600 MB 2005 Lead Underwriter Issue Size: 3,182 MB 2005 FA / Lead Underwriter Issue Size: 1,752 MB 2005 Co-Lead Underwriter Issue Size: 1,200 MB 2005 FA / Lead Underwriter Issue Size: 336 MB 2005 FA / Lead Underwriter Issue Size: 273.75 MB 2006 FA / Lead Underwriter Issue Size: 3,661.24 MB 2009 FA / Lead Underwriter Issue Size: 396 MB Siam Global House BTS Groups Holding Dusit Thani Property Fund 2009 Lead Underwriter Issue Size: 663 MB 2010 Lead Underwriter Issue Size: 751 MB Somboon Advance Technology 2010 FA / Lead Underwriter Issue Size: 1,113 MB 2010 Lead Underwriter Issue Size: 120 MB 2010 FA / Lead Underwriter Issue Size: 4,094 MB Vichaivej International Hospital Group 2012 FA / Lead Underwriter Issue Size: 169 MB CPN Commercial Growth Leasehold Property Fund (CPNCG) 2012 FA / Lead Underwriter Issue Size: 4,394 MB Kaset Thai International Sugar Corporation Aira Capital Public Company Limited Prodigy Public Company Limited Impact Growth Reit Loxley Public Company Limited Italian-Thai Development PLC. 2014 Lead Underwriter Issue Size: 9,578 MB 2014 Lead Underwriter Issue Size: 475 MB 2014 Lead Underwriter Issue Size: 196 MB 2014 FA / Lead Underwriter Issue Size: 668.25 MB 2014 FA / Lead Underwriter Issue Size: 2,035.15 MB Interlink Communication 2013 Lead Underwriter Issue Size: 395 MB CPNRF Retail Growth Leasehold Property Fund (CPNRF) 2014 FA / Lead Underwriter Issue Size: 6,238 MB UAC 2014 FA / Lead Underwriter Issue Size: 15,715 MB Singha Estate PLC. Vichitbhan Palmoil PLC. The Platinum Group PLC. Global Power Synergy PLC. Daii Group PLC. 2014 FA / Lead Underwriter Issue Size: 1,767 MB 2014 FA / Lead Underwriter Issue Size: 637.2 MB 2015 FA / Lead Underwriter Issue Size: 5,180 MB 2015 Co -Lead Underwriter Issue Size: 621 MB FA/Lead Underwriter Issue Size: 120 MB Strictly Private & Confidential Page 23 2015 UAC 2013 Lead Underwriter Issue Size: 192 MB Maybank Group Strictly Private & Confidential Page 24 Corporate Profile As at 08 Jun 2015 Strictly Private & Confidential Page 25 Maybank: An Overview 54 Years Of Growth Total Assets USD178 BILLION (As at 31 Mar 2015) PATAMI USD2,034 MILLION (12 months ended 31 Mar 2015) Human Capital 47,000 MAYBANKERS WORLDWIDE Global Network 2,400 BRANCHES AND OFFICES IN 20 COUNTRIES Customers More than 22 MILLION CUSTOMERS Strictly Private & Confidential Page 26 26 Largest Banking Group in Malaysia Maybank has retained its leadership in Malaysia in terms of assets and profitability Loans and Deposits (RM bil): 31 Mar 2015 Total Assets (RM bil): 31 Mar 2015 Loans 660 438 253 353 134 53 65 Alliance Affin 180 225 HL Bank RHB Cap Public CIMB Maybank PATAMI (RM mil): 12 mths ended 31 Mar 2015 41 49 45 37 AMMB 447 418 Deposits Alliance Affin 88 92 AMMB 137 144 111 285 159 HL Bank RHB Cap Public 493 531 Affin Alliance AMMB 2,156 RHB Cap HL Bank 71.4 48.1 2,621 19.0 CIMB Public Maybank Source: Bloomberg 27 Strictly Private & Confidential Maybank 86.1 4,673 2,064 CIMB Market Capitalisation (RM bil): 29 May 2015 6,815 1,919 297 270 Page 27 5.4 7.0 Affin Alliance AMMB 19.9 24.6 RHB Cap HL Bank CIMB Public Maybank Fourth largest ASEAN banking group Maybank remains a key regional financial services provider with a strong asset base Loans and Deposits (USD bil): 31 Mar 2015 Total Assets (USD bil): 31 Mar 2015 DBS OCBC UOB Maybank CIMB Public Bank Siam Commercial Bank Mandiri Bank Rakyat Indonesia Bank Central Asia UOB 228 No.4 CIMB 95 Public Bank 83 Siam Commercial 66 Bank Mandiri 62 Bank Rakyat Indonesia 43 Bank Central Asia 3,161 3,062 2,535 2,034 2,022 1,659 1,643 1,397 1,396 792 No.4 Strictly Private & Confidential 73.0 80.0 68.3 77.0 56.2 57.3 41.7 48.1 38.8 46.7 26.7 34.2 No.4 Loans Deposits Market Capitalisation (USD bil): 29 May 2015 DBS OCBC UOB Bank Central Asia Maybank Bank Rakyat Indonesia Public Bank Bank Mandiri Siam Commercial CIMB Source: Bloomberg 28 112.8 120.7 Maybank 178 PATAMI (USD mil): 12 mths ended 31 Mar 2015 DBS OCBC UOB Maybank Bank Rakyat Indonesia Bank Mandiri Siam Commercial Bank Central Asia Public Bank CIMB 153.0 182.3 148.1 174.3 OCBC 294 118 207.2 236.3 DBS 333 Page 28 37.8 30.1 27.5 26.4 23.6 22.0 19.5 19.0 16.0 13.2 No.5 Presence in all ten ASEAN countries Maybank Offers Universal Banking Services Across Key ASEAN markets 30.1 294 3 UOB 27.5 228 4 BCA 26.4 43 5 Maybank 23.6 178 6 Public 19.5 95 7 Mandiri 19.0 66 8 SCB 16.0 83 9 CIMB 13.2 118 10 Bangkok 10.3 87 11 BDO 8.7 42 12 Metrobank 6.4 36 Universal Banking Retail & Commercial Banking * Investment Banking Source: Bloomberg (for market cap & total assets data) 29 Strictly Private & Confidential MYANMAR OCBC LAOS 2 CAMBODIA 333 VIETNAM 37.8 BRUNEI DBS PHILIPPINES 1 THAILAND (USD Bil) INDONESIA (USD Bil) SINGAPORE TOTAL ASSETS @ 31 Mar 15 MALAYSIA BANK MARKET CAP @ 29 May 15 Page 29 Affiliate/Representative Office * Wholesale Banking license only The merger of Maybank and Kim Eng is a strategic move towards achieving Maybank Group’s aspirations Our Vision To be a Regional Financial Services Leader 1. Undisputed #1 Retail Financial Services provider in Malaysia by 2015 2. Leading ASEAN wholesale bank eventually expanding to Middle East, China & India Strategic Objectives 3. Undisputed Insurance & Takaful leader in Malaysia & Emerging Regional Player 4. Truly regional organisation, with ~40% of pre-tax profits derived from international operations by 2015 5. Global Leader in Islamic Finance Strictly Private & Confidential Page 30 30 Maybank Kim Eng’s Vision Our Vision To be a Regional Financial Powerhouse The premier investment banking service provider in ASEAN, in both conventional and Islamic finance Top 5 rankings in ASEAN league tables for fundraising, debt markets and M&A activities #1 broker by market share in all ASEAN markets, and Tier-1 broker in HK Brand recognition from clients as a leading ASEAN investment banking services provider Use of leading-edge and innovative technology with seamless regional connectivity Recognition from current and potential workforce as a top quartile employer Strictly Private & Confidential Page 31 31 Introduction to Maybank Kim Eng and Maybank’s Presence in the Region Brokerage / Investment Banking Commercial Banking Retail Banking Other Services Vietnam Thailand Maybank: 2 + 1451 branches Maybank Kim Eng: 56 branches Maybank Kim Eng: 8 branches Philippines Malaysia Maybank: 79 branches Maybank: 402 branches Maybank Kim Eng: 3 branches Maybank Kim Eng: 6 branches Maybank: 4232 branches Maybank: 22 branches Maybank Kim Eng: 6 branches Maybank Kim Eng: 5 branches Maybank Kim Eng has operations in 11 countries Strictly Private & Confidential Page 32 Saudi Arabia. Notes: 1. Maybank Group also has presence in Vietnam through its 20% owned associate An Binh Bank 2. Via 97.5% owned PT Bank Internasional Indonesia Tbk & 1 branch via Maybank Syariah Indonesia 3. Maybank has a 96.83% stake in BMI with PT Perusahaan Pengelola Aset holding the remaining equity Indonesia Singapore Maybank Kim Eng maintains distribution presence in Hong Kong, India, London and New York and has presence in the Middle East through its investment in Anfaal Capital, which is an Islamic Investment Bank located in 32 Source: * Number of branches and services provided are from company websites, annual reports and management presentations. Information is correct as of 16 Jun 2014. Maybank Kim Eng is recognised as a market leader in broking and investment banking Thailand Vietnam Region Alpha Southeast Asia Best REIT Deal of the Year in Southeast Asia (Impact Growth REIT) 2014 Alpha Southeast Asia Best Retail Broker 2013, 2014 Alpha Southeast Asia Best Broker in Southeast Asia 2014 The Vietnam Economic Times Poll for Most Trusted Brands 2013, 2014 Asian Banking and Finance International Technology & Operations Bank of the Year 2014 FinanceAsia Best Broker 2014 The Asian Banker Broker of the Year 2014 The Banker Most Innovative Investment Bank from Asia-Pacific 2014 Alpha Southeast Asia Best Retail Broker 2013, 2014 The Asset Triple A Awards Best Brokerage House 2013 Philippines Alpha Southeast Asia Best Institutional Broker 2013 FinanceAsia Best Broker 2015 Malaysia AsiaMoney Most Improved Brokerage Over the last 12 months 2014 Alpha Southeast Asia Best Retail and Institutional Broker 2013, 2014 Asian Banking and Finance Malaysia Domestic Project Finance Bank of the Year 2014 FinanceAsia Best Broker 2014 Singapore Alpha Southeast Asia Best Retail and Institutional Broker 2014 The Asian Banker Broker of the Year 2014 The Asset Triple A Awards Best Islamic Equity Deal 2014 The Asset Triple A Awards Best Corporate Sukuk/New Sukuk 2014 The Asset Triple A Awards Most Innovative Deal 2014 Alpha Southeast Asia Best Institutional Broker 2014 Indonesia The Asset Triple A Awards Singapore Best Deal 2014 Alpha Southeast Asia Best Broker, Best Retail & Institutional Broker 2014 The Asset Triple A Awards Best Brokerage House 2013 The Asset Triple A Awards Best Deal (Matahari Department Store's US$1.5 billion re-IPO 2013) Investment Trends Singapore Broking Report – Best Mobile Platform 2011, 2012, 2013, 2014 33 Strictly Private & Confidential Page 33 Maybank Kim Eng FY2015 Awards 2015 • Innovation in Islamic Finance: Malaysia Airports Holdings MYR1 billion Sukuk ; Battersea Phase 3 Financing | Malaysia • Best Broker | Philippines • Investment Banking In-House Team of the Year • In-House Lawyer of the Year: Dalvin Kaur, Regional Head of Legal for Maybank Kim Eng Group and Head, Maybank Investment Bank 34 Strictly Private & Confidential Page 34 Maybank Kim Eng FY2014 Awards 2014 • Infrastructure & Project Finance Deal of the Year in Asia-Pacific (Banten Power Plant) | Malaysia • Islamic Finance Deal of the Year in Asia-Pacific (Cagamas Berhad) | Malaysia • Broker of the Year Award | Malaysia, Thailand • • • • • • Investment Analysts Association of Thailand Best Islamic Equity Deal - UMW Oil & Gas Corporation MYR 2.7b IPO Best Corporate Sukuk/New Sukuk - Sime Darby USD 800m five-year and 10-year Sukuk Most Innovative Deal - Telekom Malaysia MYR 200m Sukuk Singapore Best Deal - Swiber Capital SGD 150m five-year Sukuk Highly Commended - DanaInfra Nasional MYR 300M exchange-traded Sukuk (MYR 8b programme) Highly Commended - Cagamas Berhad MYR 3.8b multi-tenor Sukuk • Best Analyst, Commerce and Food & Media sectors for retail investors: Khun Suttatip Peerasub | Thailand • Best Analyst, Energy & Utilities/Petrochemical & Chemicals sector for retail investors: Khun Sutthichai Kumworachai | Thailand • Best Analyst, Market Alternative Investment (mai) for institutional and retail investors: Khun Jaroonpan Wattanawong | Thailand • Best Institutional Broker | Indonesia, Malaysia, Philippines, Singapore, • Best Retail Broker | Indonesia, Malaysia, Philippines, Thailand, Vietnam • Best Broker in Southeast Asia • Asian Banking and Finance Malaysia Domestic Project Finance Bank of the Year • Asian Banking and Finance International Technology & Operations Bank of the Year • Best Broker | Malaysia, Thailand 35 Strictly Private & Confidential Page 35 Maybank Kim Eng FY2014 Awards 2014 • Most Innovative Investment Bank from Asia-Pacific • Best Investment Bank | Malaysia • Top Earnings Estimator - Construction and Engineering in Asia Rank #1: Wong Chew Hann • Top Earnings Estimator - Industrial Sector in Singapore Rank #3: Yeak Chee Keong • Best Bank for Real Estate Financing (Malaysia) - Mortgage, Consumer Finance, CFS • Best Bank for M&A Advisory (Malaysia) – Maybank Investment Bank/Maybank Kim Eng • Highly Commended Individual in Research in Asian Local Currency Bonds 2014: Winston Phoon • Top Ranked Individual in Research in Asian Local Currency Bonds 2014: Suhaimi Ilias • Best Retail Broker Runner-up | Singapore • Philippine Stock Exchange Bell Award | Philippines 36 Strictly Private & Confidential Page 36 Maybank Kim Eng FY2014 Awards 2014 • Mobile Platform Award | Singapore • Trading Ideas and Strategies Award | Singapore • Best Brokerage House | Malaysia, Singapore, Thailand • Best Renminbi (Offshore) Offering - Cagamas Global's RMB1.5 billion 3.7% Bond Due 2017 • Best Project Financing - Banten Power Plant $730 million Debt Financing, Indonesia 8th Annual Best Deal & Solution Awards 2014 37 Strictly Private & Confidential • Best Islamic Finance Deal of the Year in Southeast Asia – Cagamas’ RMB1.5 billion (USD 244million) offshore RMB bond • Best REIT Deal of the Year in Southeast Asia – Impact Growth REIT’s THB 15. billion (USD4 million) REIT • Best Equity House in ASEAN • Best Islamic REIT Deal Of the Year In Southeast Asia (KLCC) Page 37 Maybank Group Extensive Global Network The Maybank Group’s extensive global network creates a platform that facilitates the execution and distribution of our clients’ transactions effectively and efficiently ASEAN Malaysia South Asia/GCC USA New York UK London Other Asian Region Pakistan Singapore Indonesia Hong Kong Bahrain Cambodia Philippines China India Vietnam Brunei > USD100bn total assets > USD1bn profit after tax > 40,000 Maybankers worldwide > 1,750 offices in 14 countries > 18mm customers Strictly Private & Confidential Thailand Page 38 Papua New Guinea Financial Highlights Strictly Private & Confidential Page 39 Financial Statement Unit: Thousand Baht 2012 Jan-Dec 2013 Jan-Dec 2014 Jan-Dec 2014 Jan-June 2015 Jan-June 14,019,708 14,684,972 20,612,852 15,915,683 19,263,979 Total Liabilities 9,451,043 9,409,288 15,728,620 11,523,767 14,297,089 Total Shareholders' Equity 4,568,665 5,275,684 4,884,232 4,391,916 4,996,890 11,938,411 12,903,150 16,006,386 14,288,695 16,751,356 3,233,317 4,756,403 4,434,653 1,649,729 2,173,137 736,016 1,420,536 1,264,224 332,067 596,391 1.29 2.49 2.21 0.60 1.04 570,504 570,814 570,814 570,814 570,814 Total Asset Total Securities and Derivatives Business Receivables and accrued interest receivables Total Income Net Income (Loss) Net Income (Loss) per share The Weighted Average Number of Ordinary Share (Thousand Share) Strictly Private & Confidential Page 40 Statement of Financial Position Assets Liabilities & Equities (Million Baht) (Million Baht) 25,000 25,000 20,613 20,613 19,264 20,000 20,000 19,264 15,916 15,000 14,020 14,685 15,000 15,916 14,685 14,020 15,729 18,902 10,000 12,922 10,000 17,050 9,451 14,297 11,524 9,409 14,579 12,962 5,000 5,000 Dec.12 Dec.13 Dec.14 June.14 5,276 4,884 4,392 4,967 Dec.12 Dec.13 Dec.14 June.14 June.15 - June.15 Others Shareholders' Equity Securities Business Receivable - Net Investment in Securities - Net Cash and Deposit with Financial Institution Strictly Private & Confidential 4,569 Page 41 Liabilities Common Size Financial Statements Common size Total Income 2012 (Jan-Dec) 2013 (Jan-Dec) 2014 (Jan-Dec) 2014 (Jan-June) 2015 (Jan-June) 100% 100% 100% 100% 100% 79.18% 76.08% 71.14% 68.63% 66.93% 2.47% 1.52% 5.70% 4.69% 6.04% Gain(loss) on trading in securities -0.73% 0.42% 0.78% 0.17% 0.57% Interest and Dividend Income 18.26% 20.30% 20.87% 25.59% 24.73% Other income 0.82% 1.68% 1.51% 0.92% 1.73% Total Cost 100% 100% 100% 100% 100% Variable Cost 58.04% 67.13% 62.94% 58.48% 60.22% Fixed Cost 41.96% 32.87% 37.06% 41.52% 39.78% Total Assets 100% 100% 100% 100% 100% Cash 1.97% 5.97% 1.23% 1.45% 5.51% Investment 0.90% 0.24% 1.97% 0.42% 0.42% 92.41% 90.29% 93.21% 91.60% 90.14% Other Assets 4.73% 3.51% 3.59% 6.51% 3.93% Total Liabilities 100% 100% 100% 100% 100% Account Payable 46.64% 32.74% 31.73% 32.18% 33.42% Accrued Expense 5.70% 2.84% 5.15% 5.00% 3.75% Other Liabilities 47.66% 64.42% 63.12% 62.82% 62.83% Brokerage fees Fees and services income Account Receivable Strictly Private & Confidential Page 42 Financial Ratios Return on Equity (Annualized) Return on Assets (Annualized) 37.56% 11.31% 24.22% 4.49% 14.22% 2013 2014 5.98% 2015 Gross/Net Margin Variable/Fixed Cost to Revenue 73.94% 74.21% 71.81% 70.33% 16.40% 30.35% 20.76% Gross Margin Strictly Private & Confidential 64.73% 61.89% 30.70% 26.15% 27.36% Net Margin 45.49% 43.24% 39.58% 2013 2014 2015 Variable Page 43 Fixed Cost Profit and Loss Statements Unit: Million Baht 5,000 4,756 4,435 4,500 4,000 3,500 3,233 2,970 3,000 2,500 2,845 2,259 2,173 2,000 1,650 1,426 1,421 1,500 1,264 1,218 1,000 721 596 500 332 0 2012(Jan-Dec) 2013(Jan-Dec) Total Revenues Strictly Private & Confidential 2014(Jan-Dec) 2014(Jan-June) Total Expenses (excl. corporate tax) Page 44 2015(Jan-June) Net Profit (Loss) Credit Outlook & NCR Unit: Thousand Baht 2012 December 2013 December 2014 December 2014 June 2015 June Detail of Doubtful Account Receivable Account receivable (Old Margin Loan) – NPL before 1999 240,529 240,486 240,486 240,486 240,486 Account receivable - overdue cash a/c before 1999 807 807 807 807 807 Account receivable - overdue cash a/c after 1999 5,523 4,608 4,951 4,493 4,560 Accrued interest receivables margin loans 14,741 14,185 14,185 14,185 14,185 -261,533 -259,801 -260,099 -259,698 -259,568 Allowance for doubtful accounts 2012 December NCR Strictly Private & Confidential 44.75 2013 December 47.99 Page 45 2014 December 32.73 2014 June 30.38 2015 June 37.53 Allowance for doubtful accounts and Bad Debt Unit: Thousand Baht Allowance for doubtful accounts Beginning balance of period 2012 2013 2014 2014 2015 December December December March March 261,938 261,533 259,801 259,801 260,099 119 2,914 442 - 36 -524 -4,646 -144 -103 -537 261,533 259,801 260,099 259,698 259,568 Add Doubtful accounts Less Reversal of doubtful accounts Ending balance of period Bad Debt and Doubtful Accounts Provision for new Doubtful Debt 2012 2013 2014 2014 2015 December December December June June 119 2,914 442 - 36 Received payment from Doubtful Debt -524 -4,646 -144 -103 -537 Total -405 -1,732 298 -103 -531 Strictly Private & Confidential Page 46 Maybank Kim Eng Securities (Thailand) Plc. HEAD OFFICE : The Offices at Central World, 19th-21st and 25th Fl., 999/9 Rama I Road, Pathumwan Bangkok 10330, Thailand Telephone : 66 (2) 658-6300 Fax : 66 (2) 658-6301 Customer Service Hotline : Telephone: 66(2) 658-5050 Email: clientservice@maybank-ke.co.th Website: www.maybank-ke.co.th Strictly Private & Confidential Page 47 Disclaimer This presentation was prepared exclusively for the benefit and internal use of the recipient and does not carry any rights of reproducing any part of this discussion paper to any party. This presentation is preliminary in nature, and is incomplete without any proper reference to, and should be viewed solely in conjunction with, the oral briefing provided by The Maybank Group. No part of this document may be reproduced or copied in any form or by any means without prior written permission or consent of The Maybank Group. In preparing this presentation, we have assumed that all the information in all publicly available sources and those provided by the management and promoters are accurate and reasonable. Accordingly, the information has not been independently verified. No warranty or representation, express or implied, is made with respect to the information set out in this presentation, nor will The Maybank Group be responsible for the consequence of reliance on any opinion or statement set out herein. Please note that this presentation is an outline on an indicative basis and does not represent a commitment from The Maybank Group to finance on behalf of the recipient of this presentation in any form. This presentation would include but are not limited to those summarised herein and are subject to market conditions at the time of documentation. This presentation was prepared based on regulations and guidelines currently in force which are subject to changes from time to time. If the time for the implementation of our recommendation extends into the future, our findings and recommendations may not necessarily apply due to changing business and regulation conditions. Accordingly, we suggest continual discussions, especially prior to any implementation of our recommendation to confirm its appropriateness. Prior to entering into any transaction contemplated hereby (a “Transaction”) you should determine, without reliance upon The Maybank Group, the economic risks and merits (and independently determine that you are able to assume these risks), as well as the legal, tax and accounting characterisations and consequences of any such Transaction. In this regard, by accepting this presentation, you acknowledge that (a) we are not in the business of providing (and you are not relying on The Maybank Group for) legal, tax or accounting advice, (b) there may be legal, tax or accounting risks associated with any Transaction, (c) you should receive (and rely on) separate and qualified legal, tax and accounting advice and (d) you should apprise senior management in your organisation as to such legal, tax and accounting advice (and any risks associated with any Transaction) and our disclaimer as to these matters. Strictly Private & Confidential Page 48