Company Presentation - Feb 2016 - Minor International

Page created by Cecil Gibbs
 
CONTINUE READING
Company Presentation - Feb 2016 - Minor International
Company Presentation –   Feb 2016
Company Presentation - Feb 2016 - Minor International
FORWARD LOOKING STATEMENT

Statements included or incorporated in these materials that use the words "believe", "anticipate", "estimate", "target", or "hope", or that
otherwise relate to objectives, strategies, plans, intentions, beliefs or expectations or that have been constructed as statements as to future
performance or events, are "forward-looking statements" within the meaning are not guarantees of future performance and involve risks and
uncertainties that could cause actual results to differ materially from historical results or those anticipated at the time the forward-looking
statements are made. MINT undertakes no obligation to publicly update or revise any forward-looking statement, whether as a result of new
information, future events or otherwise. MINT makes no representation whatsoever about the opinion or statements of any analyst or other
third party. MINT does not monitor or control the content of third party opinions or statements and does not endorse or accept any
responsibility for the content or the use of any such opinion or statement.

                                                                  Disclaimer                                                                      2
Company Presentation - Feb 2016 - Minor International
Agenda
 2015 Performance Recap & Recent Updates
 Minor Hotel
 Minor Food
 Minor Retail
 Corporate Information
Company Presentation - Feb 2016 - Minor International
2015 Performance Recap & Recent Updates

The Milton Brisbane
Company Presentation - Feb 2016 - Minor International
CONTINUED GROWTH WITH DIVERSIFICATION
MINT reported 2015 net profit of THB 7.0 billion, a 60% increase, primarily from the robust performance of hospitality business,
together with gains from revaluation of investments in a total of THB 2,335 million relating to the acquisitions of Sun International
hotels in Africa, Oaks Elan Darwin and Minor DKL in Australia in 2015. Excluding such gains, 2015 core net profit increased by 9%.
                                                               REVENUES
                                                                                                             +21% y-y
    THB million
                                                                                                           Excl extra gains
                                                                                                              +15% y-y
     50,000                                                                                                    48,149

                     39,787
     40,000

     30,000

     20,000
                      2014            Hotel & Mixed-Use            Restaurant        Retail Trading            2015

                                                               NET PROFIT
    THB million                                                                                               +60% y-y
                                                                                                           Excl extra gains
                                                                                                               +9% y-y
      8,000
                                                                                                                 7,040

      6,000
                     4,402
      4,000

      2,000

          0
                     2014             Hotel & Mixed-Use            Restaurant        Retail Trading             2015

                                                          2015 Performance Recap                                                    5
Company Presentation - Feb 2016 - Minor International
INTERNATIONAL PRESENCE
With solid diversification strategy, MINT’s presence was in 32 countries at the end of 2015 across its hospitality and restaurant
businesses.
                 REVENUE CONTRIBUTION
100%                                                                                                                   Hotel & Spa
            13%
 75%                       43%   44%    50%     International                                                          Restaurant

 50%                                            Thailand
            87%                                                                                                        Combination
 25%                       57%   56%    50%

  0%
            2008       2014      2015   2020F
* Excludes special gains

                                                                MINT’s Footprint                                                     6
Company Presentation - Feb 2016 - Minor International
COMPLETION OF THE FINAL STAGE OF TIVOLI HOTELS & RESORTS ACQUISITION
MINT continues to invest in its future, poised for solid growth going forward.

                                                                                                Name                       Country         Stars   Rooms

                                                                                  Acquired in 2015

    • The investment:                                                             1. Tivoli Sao Paulo                  Sao Paulo, Brazil    5       220

       ‐ Euro 294.2 million (THB 11.5 billion) for the entire portfolio of 14     2. Tivoli Ecoresort Praia do Forte     Bahia, Brazil      5       287
         hotels; the largest-ever hospitality transaction in Portugal             3. Tivoli Lisboa                     Lisbon, Portugal     5       306
       ‐ Total of 14 hotels, of which 12 are in Portugal and 2 are in Brazil,     4. Tivoli Marina Vilamoura           Algarve, Portugal    5       383
         totaling 2,982 rooms
                                                                                  5. Tivoli Marina Portimão            Algarve, Portugal    4       196
       ‐ Hotel operating platform and Tivoli Hotels & Resorts brand for
                                                                                  6. Tivoli Carvoeiro                  Algarve, Portugal    4       293
         both Portugal and Brazil
                                                                                  7. Tivoli Oriente                    Lisbon, Portugal     4       279
    • Size & valuation (entire portfolio):
                                                                                  No. of rooms acquired in 2015                                    1,964
       ‐ 9.6x EV/EBITDA multiple, a highly attractive valuation for well-
         located assets in a strong European market                               Acquired in February 2016

       ‐ Revenue of Euro 121 million and normalized EBITDA of Euro 31             8. Tivoli Victoria                   Algarve, Portugal    5       280
         million in 2015, which will further strengthen MINT’s earnings           9. Tivoli Palácio de Seteais         Lisbon, Portugal     5       30
         growth and diversification
                                                                                  10. Tivoli Jardim                    Lisbon, Portugal     4       119
    • Plans going forward:
                                                                                  11. Tivoli Lagos                     Algarve, Portugal    4       324
       ‐ The brand, with its heritage of over 80 years, will be kept
                                                                                  12. Tivoli Sintra                    Lisbon, Portugal     4       77
       ‐ MINT will invest further in the Tivoli hotel assets to further
                                                                                  13. Tivoli Coimbra                   Coimbra, Portugal    4       100
         enhance the positioning of the brand across its markets
                                                                                  14. The Residences at Victoria
       ‐ Tivoli will be used as platform for further expansion in the regions         Golf Club (managed)              Algarve, Portugal    5       88

                                                                                  No. of rooms acquired in 2016                                    1,018

                                                                                            Total Portfolio                                        2,982

                                                             Recent Development                                                                            7
Company Presentation - Feb 2016 - Minor International
COMPLETION OF THE FINAL STAGE OF TIVOLI HOTELS & RESORTS ACQUISITION (Cont’d)
In the first stage post-acquisition, MINT plans to renovate four Tivoli hotels to further enhance the positioning of the brand:
Tivoli Oriente, Tivoli Lisboa and Tivoli Marina Vilamoura in Portugal and Tivoli Sao Paulo – Mofarrej in Brazil.

                                                  Tivoli Coimbra
                                                   (100 Rooms)
                                                                                    Portugal
        Tivoli Sintra
        (77 Rooms)
                                                                                                                                         Tivoli Ecoresort
                                                                                                                                   Praia do Forte (287 Rooms)

                                                                               Coimbra

  Tivoli Palácio de Seteais               Tivoli Oriente
                                                                      Lisbon                           Tivoli Marina Vilamoura
                                                                                                                                    Brazil
         (30 Rooms)                        (279 Rooms)
                                                                                                              (383 Rooms)                                     Bahia

                                                                                                                                                  Sao Paulo

                                                                                Algarve
       Tivoli Jardim                       Tivoli Lisboa
                                                                                                      The Residences at Victoria
       (119 Rooms)                         (306 Rooms)
                                                                                                        Golf Club (88 Rooms)

                                                                                                                                   Tivoli Sao Paulo - Mofarrej
            Tivoli Marina Portimão                     Tivoli Lagos                Tivoli Carvoeiro         Tivoli Victoria                (220 Rooms)
                  (196 Rooms)                         (324 Rooms)                    (293 Rooms)             (280 Rooms)

   Acquired in 2015           Acquired in 2016

                                                                                Recent Development                                                                    8
Company Presentation - Feb 2016 - Minor International
KEY DRIVERS OF 2016 AND BEYOND – MINOR HOTEL

         Tivoli                   Renovation &                   Residential                 Anantara
                                                                                                                        African Portfolio
      Integration                  New Rooms                      Projects                 Vacation Club

                              Renovations Completed &      The Residences by           Building Stronger Pipeline     Leverage MINT’s Expertise
                              Ready for 2016               Anantara, Layan, Phuket     of New Properties              to Enhance Growth
                              • Anantara Siam Bangkok      • Construction of 8 units   • Adding over 30% of new       • MINT’s platform and
                                (1st phase)                  completed; all 15 to be     inventories:                   capability to help
                                                             done within 2016             - Anantara Mai Khao           enhance potential
Integration of Tivoli Brand   • Anantara Hua Hin                                                                        contribution from:
                                                           • 3 units sold in 2015         - Anantara Chiang Mai
and Operating Platform        • Anantara Dhigu Maldives                                      Service Suites              - Sun International
                                                           Anantara Chiang Mai
• Earnings enhancement                                                                                                   - Elewana Collection
                                                           Serviced Suites                - AVANI Riverside
  through consolidation of
                                                           • Completion in 2016              Bangkok                     - Mozambique
  entire Tivoli portfolio
                                                           • 30 units presold          • Build /acquire more villas
• Leverage on Tivoli                                                                     in key locations (e.g.
  footprints to expand                                     • Transfer expected to
                                                                                         Samui, Bali, China, etc)
  MINT’s operations in                                       start in 2Q16                                                      Oaks
  Europe and South                                                                     Building Sustainable &
                                                           Torres Rani Mixed-Use
  America                     Key Additions in 2016                                    Profitable Platform
                                                           Project in Maputo
                              • AVANI Riverside                                        • Pricing scheme               Capitalize on Oaks’ Solid
• Look for opportunity to                                  • Completion in 2Q16
                                Bangkok: 249 rooms in                                    restructuring resulted in:   Brand and Platform
  expand Tivoli brand                                      • 2 residential units
  elsewhere in the world        2Q16                         presold
                                                                                          - shortened installment     • Further improve sales &
                                                                                            period                      marketing platform (i.e.
                              • Anantara Kalutara, Sri     Pipeline Beyond 2016           - higher cash position        reservation /call center)
                                Lanka: 141 rooms in mid-
                                2016                       • Anantara Desaru,             - Lower bad debts in          to enhance customer
                                                              Malaysia                      longer term                 experience
                                                           • Anantara Ubud,            • Diversify customer base      • Explore asset investment
                                                              Indonesia                  through more active            opportunities both within
                                                                                         marketing efforts              home base and overseas

                                                                2016 and Beyond                                                                     9
Company Presentation - Feb 2016 - Minor International
KEY DRIVERS OF 2016 AND BEYOND – MINOR FOOD

                                                                            Singapore
           Thailand                          Australia                                                      China                            Global Thai
                                                                            Overhaul
           Recovery                          Integration                                                    Expansion                        Concept
                                                                            Project
Capturing Consumption           Minor DKL Consolidation         Ramp-up Renovation of Thai      Outlet Expansion & Product       Ramp-up Expansion of
Recovery in Thailand            • Additional revenues and       Express                         Improvement                      Restaurant Outlets in the UK
• Sustain growth momentum         profits from consolidation    • Extension of renovation       • Market remains attractive      • Patara Fine Thai Cuisine, in
  of new product offerings        of Minor DKL’s financials       plan from 7 key Thai            in the long-term despite the     partnership with S&P,
                                • Enhance growth by               Express outlets to over 15      recent economic slowdown         successfully launched in
                                  leveraging on MINT’s            outlets in total              • Continue to expand outlets,      Dec-15
                                  operating platform and        • The renovation, expected        although at a slower pace      • More active expansion plan
                                  international capabilities      to complete in 2016, to be    • Further strengthen product       in place for 2016
• Ramp-up Burger King’s                                           ready to capitalize on          and service to increase
  outlet expansion efforts                                        consumption recovery
                                Further Enhance Global                                            table turns and traffic
                                Supply Chain through Vertical                                   • Focus on improving
                                Integration                     Renovation for Other              profitability
                                          • Vertical            Concepts
• Build on BreadTalk’s                      integration of      • 3 Poulet outlets to be        Operation Integration                        India
  traction with active outlet               Veneziano’s           renovated in 2016                                                          Operations
                                                                                                • Completed back-office
  expansion                                 coffee roasting
                                                                                                  integration to streamline
                                            capability across
Leadership & Expertise in                                       Business Streamlining             costs, increase efficiency
                                            MINT’s global
Airport Operations                                              • Enhance operational             and support outlet             India Operations Gaining
                                            supply chain to
• 13 outlets opened at Don                                        excellence and productivity     expansion                      Strong Traction
                                            drive sales and
  Muang Airport Terminal 2                  margins               to reduce operating cost                                       • Swensen’s operation in
  at the end of 2015, with                                      • Streamline business to                                           India is gaining strong
  over 8 more to be opened                                        focus on core brands                                             traction, posting consistent
  in 1H16                                                                                                                          double digit same-store-
                                                                • Consider closing non-
• Continue to look for                                            performing outlets                                               sales growth
  opportunities in both                                                                                                          • India contribution to
  domestic and overseas                                                                                                            continue to ramp-up in
  airports                                                                                                                         2016 and beyond

                                                                     2016 and Beyond                                                                              10
KEY DRIVERS OF 2016 AND BEYOND – RESTAURANT
                                                                                                                   Minor Hotel
                                                                            Singapore
           Thailand                          Australia                                                      China                            Global Thai
                                                                            Overhaul
           Recovery                          Integration                                                    Expansion                        Concept
                                                                            Project
Capturing Consumption           Minor DKL Consolidation         Ramp-up Renovation of Thai      Outlet Expansion & Product       Ramp-up Expansion of
Recovery in Thailand            • Additional revenues and       Express                         Improvement                      Restaurant Outlets in the UK
• Sustain growth momentum         profits from consolidation    • Extension of renovation       • Market remains attractive      • Patara Fine Thai Cuisine, in
  of new product offerings        of Minor DKL’s financials       plan from 7 key Thai            in the long-term despite the     partnership with S&P,
                                • Enhance growth by               Express outlets to over 15      recent economic slowdown         successfully launched in
                                  leveraging on MINT’s            outlets in total              • Continue to expand outlets,      Dec-15
                                  operating platform and        • The renovation, expected        although at a slower pace      • More active expansion plan
                                  international capabilities      to complete in 2016, to be    • Further strengthen product       in place for 2016
• Ramp-up Burger King’s                                           ready to capitalize on          and service to increase
  outlet expansion efforts                                        consumption recovery
                                Further Enhance Global                                            table turns and traffic
                                Supply Chain through Vertical                                   • Focus on improving
                                Integration                     Renovation for Other              profitability
                                          • Vertical            Concepts
• Build on BreadTalk’s                      integration of      • 3 Poulet outlets to be        Operation Integration                        India
  traction with active outlet               Veneziano’s           renovated in 2016                                                          Operations
                                                                                                • Completed back-office
  expansion                                 coffee roasting
                                                                                                  integration to streamline
                                            capability across
Leadership & Expertise in                                       Business Streamlining             costs, increase efficiency
                                            MINT’s global
Airport Operations                                              • Enhance operational             and support outlet             India Operations Gaining
                                            supply chain to
• 13 outlets opened at Don                                        excellence and productivity     expansion                      Strong Traction
                                            drive sales and
  Muang Airport Terminal 2                  margins               to reduce operating cost                                       • Swensen’s operation in
  at the end of 2015, with                                      • Streamline business to                                           India is gaining strong
  over 8 more to be opened                                        focus on core brands                                             traction, posting consistent
  in 1H16                                                                                                                          double digit same-store-
                                                                • Consider closing non-
• Continue to look for                                            performing outlets                                               sales growth
  opportunities in both                                                                                                          • India contribution to
  domestic and overseas                                                                                                            continue to ramp-up in
  airports                                                                                                                         2016 and beyond

  Souq Waqif Doha by AVANI                                           2016 and Beyond                                                                              11
FINANCIAL PERFORMANCE – MINOR HOTEL
2015 core revenues of hotel & mixed-use business (excluding special gains) grew by 23%, as a result of growth of owned hotels
operations, addition of newly acquired hotels, and sale of residential development villas. 2015 core EBITDA and net profit
increased by 11% and 16% respectively, lower than the revenue growth, attributable to the decline of the higher-margin hotel
management business, addition of lower-margin newly acquired hotels and decline in profitability of Anantara Vacation Club.
                                                                                    +26% y-y                                                 Key Highlights
THB million
                                                                                    +23% y-y*
                                                                                                         Owned hotels
                                                                                      24,304                                                Revenue grew by 47% y-y, as a result of
                                                     17,977
                                                                      19,330                             49%                                system-wide 2015 RevPar increase of 5% y-y
                                     16,390                                                              of 2015 hospitality                (organic RevPar +14%), together with the
 Revenue            12,657                                                                               revenues                           addition of newly acquired hotels.

                                                                                                         Oaks
                                                                                    +21% y-y                                                Revenue declined by 2% while RevPar
                                                                                    +11% y-y*            23%                                declined by 11% in THB term (2015 revenue
                                                                                      6,816              of 2015 hospitality                increased by 10% while RevPar increased by
                                                       5,206           5,647                             revenues                           2% in AUD term).
  EBITDA                              4,535
                     3,313

 EBITDA                                                                                                  Management contracts Revenue decreased by 22%, to more
                    26.2%            27.7%           29.0%            29.2%           28.0%
 Margin
                                                                      28.9%*          26.0%*
                                                                                                         4%                   normalized level as 1Q14 was an exceptional
                                                                                                                              quarter for Maldives hotels, with the VIP
                                                                                                         of 2015 hospitality
                                                                                    +38% y-y                                  guests. System-wide 2015 RevPar increased
                                                                                                         revenues
                                                                                    +16% y-y*                                 by 18% (organic RevPar +10%);
                                                                                       3,679
                                                      2,449           2,669
    NPAT                             1,940                                                               Real estate                        Revenue increased by 30% y-y primarily
                     1,158                                                                                                                  because of sales of The Residences by
 Net
                                                                                                         19%                                Anantara, Layan, Phuket, together with the
                     9.1%            11.8%            13.6%           13.8%           15.1%
 Margin                                                               13.5%*          12.7%*
                                                                                                         of 2015 hospitality                increase in revenues of Anantara Vacation
                     2011             2012            2013            2014            2015
                                                                                                         revenues                           Club.
* Excludes special gains from revaluation of investments in Oaks Elan Darwin of THB 20 million and Sun International hotels of THB 650 million in 2015, and Serendib of THB 87 million (before tax) in 2014

                                                                                               Minor Hotel                                                                                                12
MINOR HOTEL - INTERNATIONAL PRESENCE
In recent years, MINT has implemented a solid diversification strategy. At the end of 2015, MINT operates hotels and spas under
a combination of investment, joint-venture and management business models in 24 countries, with another 6 countries in the
pipeline over the next three years.
                  REVENUE CONTRIBUTION
100%         6%
 75%                              59%            International
                           60%           66%
 50%                                             Thailand
            94%
 25%                              41%
                           40%           34%
   0%
            2008           2014   2015   2020F
* Excludes special gains

        Investment

        Management

        Combination

        New Destinations in Pipeline

        Hubs

                                                                 Minor Hotel                                                      13
SYSTEM-WIDE HOTEL OPERATIONS
2015 system-wide RevPar decreased by 2% y-y. Occupancy increased mainly from hotels in Thailand as a result of the recovery of
tourism since the political unrest in 2014. ADR declined primarily because of the addition of new AVANI hotels in Africa which
commanded ADRs that were lower than average, together with the decline of Oaks’ ADR in THB term because of the weakening
of AUD. Excluding new hotels and foreign exchange impact, organic RevPar of the entire portfolio increased by 4% in 2015.

                       NUMBER OF HOTEL ROOMS                                                                    ADR
No of Rooms                                            +20% y-y                                                               Organic excl FX Impact
                                                                                                                                     -2% y-y
 20,000                                                                              THB
                                                       17,714                                                                         -5% y-y

 15,000
                                              14,721                                                                      6,110
                                 12,800                                              6,000             5,589      5,573                5,830
                                                                                              5,385
                      10,348                                      MLR
 10,000   9,575
                                                                  Managed
                                                                  Joint-venture      4,000
  5,000                                                           Owned

      0                                                                              2,000
              2011     2012          2013      2014     2015                                  2011     2012       2013    2014         2015

                                 OCCUPANCY                                                                     REVPAR
                                                                   Organic                                                   Organic excl FX Impact
                                                                   +4% y-y            THB                                           +4% y-y
    80%                                                                               5,000
                                                                   +2% y-y                                                            -2% y-y
                               69%          70%
    70%                                                66%           68%                               3,871      3,901   4,024       3,964
               65%                                                                    4,000
                                                                                               3,479
    60%                                                                               3,000

    50%                                                                               2,000

    40%                                                                               1,000
               2011        2012             2013       2014         2015                       2011    2012       2013    2014         2015

                                                                             Minor Hotel                                                           14
OWNED-HOTELS OPERATIONS
   2015 HOSPITALITY
REVENUE CONTRIBUTION   Owned hotels contribute about half of hotel & mixed-use revenues in 2015, an increase from the same period
                       last year, from improving operations of existing owned hotels and additional revenues of newly acquired
          49%          hotels. 2015 RevPar of owned hotels was up 5%, primarily from the occupancy increase on the back of the
          Owned-
          hotels       recovery of Thailand hotels, particularly in Bangkok. ADR declined because of the new hotels in Africa, which
                       commanded lower rates. 2015 organic RevPar excluding foreign exchange impact improved by 13%.
                       NUMBER OF HOTEL ROOMS                                                        ADR
 No of                                                                                                            Organic excl FX Impact
Rooms                                                                                                                    -2% y-y
                                                        +73% y-y          THB
 6,000                                                                                                                    -6% y-y
                                                         5,387
                                                                                                               7,028
                                                                          7,000                                             6,583
 4,000                                                                                                6,385
                                              3,112                                        6,035
           2,554                     2,676                                6,000
                         2,335
                                                                                   5,377
 2,000
                                                                          5,000

    0                                                                     4,000
           2011          2012        2013     2014       2015                     2011     2012       2013     2014        2015

                                OCCUPANCY                                                          REVPAR
                                                         Organic                                                  Organic excl FX Impact
                                                         +9% y-y                                                        +13% y-y
                                                                          THB
  80%
                                                         +7% y-y                                                          +5% y-y
                                      68%                                 5,000
  70%                     66%                               67%
                                                                                                     4,372                  4,393
                                               59%                                                             4,168
            58%                                                           4,000            3,977
  60%
                                                                                  3,133
  50%                                                                     3,000

  40%                                                                     2,000
           2011          2012        2013      2014        2015                   2011     2012       2013     2014        2015

                                                                  Minor Hotel                                                          15
OWNED-HOTELS PERFORMANCE BY GEOGRAPHY
   2015 HOSPITALITY
REVENUE CONTRIBUTION    Contribution of Bangkok hotels in 2015 remained at around 12% of total hotel & mixed-use revenues (6% of
          12%           total MINT revenues). The strong recovery of RevPar of hotels in Thailand, especially in Bangkok helped
          Bangkok
          hotels        offset the decline in RevPar of overseas hotels. 2015 RevPar of system-wide owned hotels increased by 5% in
                        2015.

                                BANGKOK                                                                                    OVERSEAS
RevPar Growth                                                                            RevPar
                                                                                           THB Growth
(y-y)       +2%          +36%          +13%            -25%            +40%              (y-y)     +568%            +99%         -44%          +8%        -40%
  THB                                                                                     THB
 6,000                                                                                                          17,436
                                     4,662           4,830           4,943
         4,435         4,589                                                            16,000
                                             3,278                                                                    12,246
                            2,901                                        3,473                                                              12,177
 4,000                                                                                  12,000                                 11,151
                                        70%               2,473        70%                         8,793
              2,138      63%                                                                                                        6,903       7,452   7,437
                                                         51%                             8,000       70%            70%           62%
            48%                                                                                             6,143                              61%          60%
 2,000
                                                                                                                                                             4,499
                                                                                         4,000

     0                                                                                         0
            2011         2012          2013            2014            2015                          2011           2012          2013        2014        2015

                         THAILAND PROVINCES                                                                         2015 KEY HIGHLIGHTS
RevPar Growth
(y-y)       +11%         +16%          +17%             -2%            +10%               • Bangkok: robust recovery in 2015, with RevPar increasing to the
 THB
                                                                                            level that is already higher than in 2013
 8,000                                                                                    • Thailand provinces: resilient performance throughout the five
                                     6,686           6,937           7,060
         5,369         5,840                                                 4,974          years, demonstrating the strength of Thailand tourism industry,
 6,000                                                       4,526
              3,404                   69% 4,599                                             together with Minor Hotel Group’s strong products and marketing
                         68% 3,944                                      70%
 4,000      63%                                          65%                                efforts
 2,000                                                                                    • Overseas: decline in system-wide owned RevPar, largely because
                                                                                            of the addition of new hotels with RevPar that are lower than the
     0                                                                                      portfolio’s average. Organic owned RevPar increased by 2%
            2011         2012          2013             2014           2015
                                                       % Occupancy                     ADR                 RevPar
                                                                                 Minor Hotel                                                                         16
OAKS’ OPERATIONS
   2015 HOSPITALITY
REVENUE CONTRIBUTION     Oaks’ serviced-suites operation is the second largest segment in the hotel and mixed-use business, with 23%
                         revenue contribution in 2015. Oaks continues to provide the hotel & mixed-use business with stable
                         performance throughout the year, compared to hotel operations which is more seasonal. With RevPar
       23%               increase of 2% in AUD term, Oaks’ 2015 revenues in AUD increased by 10% y-y.
       Oaks

                       NUMBER OF MANAGED ROOMS                                                           ADR
                                                                             THB                                                    AUD
   No of                                                 Flat y-y                                                          THB
  Rooms                                                                     6,000               5,160                    -11% y-y   180
                                                                                        4,977            4,788   4,795
                                               6,223      6,232
                                                                                                                         4,271
   6,000                              5,897
                                                                            4,000                                                   170
                5,040      5,180
   5,000                                                                                                                  168
                                                                                                                  164
                                                                            2,000                         162             AUD       160
   4,000
                                                                                                 160                     +2% y-y
                                                                                         157
   3,000                                                                           0                                                150
                2011       2012       2013     2014       2015                          2011    2012     2013    2014     2015

                                 OCCUPANCY                                                              REVPAR
 90%                                                                         THB                                                    AUD
                                                          Flat y-y                                                         THB
                                                                            5,000                                                   150
                                                                                                                         -11% y-y
                                                                                       3,917    3,962    3,730
              79%                                                           4,000                                3,643   3,258
                                      78%
 80%                       77%                                                                                                      140
                                                 76%        76%
                                                                            3,000
                                                                                                                                    130
 70%                                                                        2,000
                                                                                                          126             127
                                                                                         124                      124               120
                                                                            1,000                123                      AUD
                                                                                                                         +2% y-y
 60%                                                                               0                                                110
              2011        2012        2013      2014       2015                         2011    2012     2013    2014     2015

                                                                     Minor Hotel                                                          17
MANAGED-HOTELS OPERATIONS
   2015 HOSPITALITY
REVENUE CONTRIBUTION    In 2015, managed hotels contributed 4% of hotel & mixed-use revenues. System-wide RevPar of managed
                        hotels portfolio increased by 18% y-y in 2015, primarily from the ramping up of the relatively new hotels in
                        China and UAE, good performance of hotels in Thailand and the new Banana Island Resort Doha by
    4%
                        Anantara, which has exceptionally high ADR . However, 2015 revenue from management service declined
   Management
   Contracts            by 22% y-y, as 2014 had a remarkably high base from hotels in the Maldives with VIP guests.

                       NUMBER OF HOTEL ROOMS                                                         ADR
No of                                                   +13% y-y            THB                                     Organic excl FX Impact
Rooms                                                                                                                      -6% y-y
                                                          3,910            9,000
4,000                                                                                                                        +4% y-y
                                      3,254   3,453
3,000                                                                      7,000                                              7,038
                                                                                                                 6,748
                         2,023                                                                         5,594
2,000
                                                                                           5,047
           1,257                                                           5,000   4,831
1,000

    0                                                                      3,000
           2011          2012         2013     2014       2015                     2011     2012       2013      2014         2015

                                 OCCUPANCY                                                          REVPAR
                                                        Organic                                                     Organic excl FX Impact
 80%                                                    +9% y-y             THB                                            +8% y-y

                                                        +7% y-y                                                             +18% y-y
                                                                           5,000
 70%                                                                                                                          4,400
                                                          63%
                                                                           4,000                                 3,737
                                      58%
 60%                      54%                 55%                                                      3,227
                                                                           3,000            2,748
           49%                                                                     2,375
 50%
                                                                           2,000

 40%                                                                       1,000
           2011          2012         2013    2014       2015                      2011     2012       2013      2014         2015

                                                                  Minor Hotel                                                            18
HOTEL EXPANSION PIPELINE
 Expansion inside and outside Thailand will contribute to revenue & profit in coming years.
                                    HOTEL INVESTMENT                                                                                MANAGEMENT CONTRACTS

        • Kalutara, Sri Lanka • Riverside     • Tivoli Victoria                • Torres Rani,       • Guiyang, China (218 rms)                            • The Residences • Loisaba            • Radius,
2016F     (141 rms)             Bangkok,          Vilamoura, Portugal            Maputo,                                                                    at Victoria Golf       Tented           Australia
                                                                                                    • Jabal Al Akhdar, Oman
                                Thailand          (280 rms)                      Mozambique*            (115 rms)                                           Club, Portugal         Camp,            (80 rms)
                                (249 rms)     •   Tivoli Palacio de Seteais,     (181 rms)                                                                  (88 rms)               Kenya
                                                                                                    •   Salalah, Oman (136 rms)                                                    (12 rms)
                                                  Portugal (30 rms)
                                                                                                    •   Al Houara Tangier,                                                     •   Kiboko
                                              •   Tivoli Jardim, Portugal                               Morocco (150 rms)
                                                  (119 rms)                                                                                                                        Star Beds,
                                                                                                                                                                                   Kenya
                                              •   Tivoli Lagos, Portugal                                                                                                           (4 rms)
                                                  (324 rms)
                                              •   Tivoli Sintra, Portugal
                                                  (77 rms)
                                              •   Tivoli Coimbra, Portugal
                                                  (100 rms)
                                                                                                    • Luang Prabang, Laos           • Doha, Qatar                                               • Nusa Dua,
2017F                                                                                                   (101 rms)                       (101 rms)                                                   Bali,
                                                                                                    •   Qiandao Lake, China         •   Nusa Dua, Bali,                                             Indonesia
                                                                                                        (120 rms)                       Indonesia                                                   (96 rms)
                                                                                                    •   Shanghai, China (260 rms)       (433 rms)                                               •   Neemrana,
                                                                                                                                    •   Chiang Mai,                                                 Rajasthan,
                                                                                                    •   Tozeur, Tunisia (93 rms)                                                                    India
                                                                                                                                        Thailand
                                                                                                    •   Le Chaland, Mauritius           (70 rms)                                                    (116 rms)
                                                                                                        (176 rms)

        • Desaru, Malaysia • Khao Lak                                                               • Oman (198 rms)             • Jabal
2018F     (103 rms)             (327 rms)                                                           • Dubai Creek, UAE (290 rms) Dhannah, UAE
                                                                                                                                   (230 rms)
                                                                                                    • Durrat Al Bahrain, Bahrain
                                                                                                      (220 rms)                  • Queensland,
                                                                                                                                   Australia
                                                                                                    • Jabal Dhannah, UAE           (219 rms)
                                                                                                      (60 rms)
                                                                                                                                 • Busan, Korea
                                                                                                                                        (404 rms)

2019F
        • Ubud, Bali,        • Deira                                                                • Ras Al Khaimah, UAE
          Indonesia*            Islands,                                                                (300 rms)
          (80 rms)              Dubai, UAE*                                                         • Zanzibar, Tanzania
                                (500 rms)                                                               (150 rms)

Total                             13 Hotels / 2,511 Rooms                                                                                  27 Hotels / 4,440 Rooms
        * Note: Joint-ventured properties

                                                                                                Minor Hotel                                                                                                     19
REAL ESTATE BUSINESS – ANANTARA VACATION CLUB
   2015 HOSPITALITY                Part of the real estate business, Anantara Vacation Club is growing to become another significant contributor
REVENUE CONTRIBUTION
                                   to the hotel and mixed-use business. Number of members have seen impressive growth trajectory over the
     19%                           past three years, primarily driven by four main markets – China, Thailand, Hong Kong and Singapore. The
    Real Estates
                                   five-year plan calls for a total of 450 units of inventory across 10 destinations to accommodate the members’
                                   growth. AVC sales grew by 7% y-y in 2015, while margins were temporarily under pressure because of the
                                   change in pricing scheme to accelerate cash flows and reduce cancellation rate.
                             TOTAL NUMBER OF MEMBERS                                                             MEMBERS PRIMARILY IN ASIA
 Growth (y-y)                      +207%        +67%             +41%        +28%                     US, 1% UAE, 1%          Others, 11%
                                                                                                  Indonesia,        Korea, 1%
 No. of
Members                                                                       6,928                  1%
                                                                                                  Japan, 3%
   6,000                                                         5,431
                                                                                                  Australia,                                        China, 38%
                                               3,857                                                 3%
   4,000                                                                                                  Malaysia,
                                    2,309                                                                    9%
   2,000                                                                                                 Hong Kong,
                      751                                                                                   11%
         0                                                                                                            Singapore,            Thailand,
                     2011           2012       2013              2014        2015                                        10%                  11%           As at Dec 2015

             INVENTORY TO ACCOMMODATE GROWING MEMBERS                                                         GROWTH DRIVEN BY FOUR MARKETS
No. of Units                                                                                                   China
                                                     6 Destinations:     10 Destinations    No. of
   500                                                Queenstown                           Members             Hong Kong
                                                                              450                                                                                4,896
                                                          Bali                              5,000              Thailand
   400                                                   Sanya                                                 Singapore
                                                                                             4,000                                                 3,731
                                                         Samui
   300                                                                                                                                                           +48%
                                                         Phuket                              3,000                                 2,460           +111%
                                                        Bangkok
   200                                                                                       2,000                                 +300%
                                                                                                                       1,444                                     +38%
                                               119        137                                                                                       +35%
                                      106                                                                             +428%        +39%
   100                                                                                       1,000                    +239%        +23%            +19%          +5%
                25          46                                                                          407           +596%
                                                                                                                      +107%        +36%            +12%          +10%
     0                                                                                            0
               2011         2012      2013    2014        2015               2020F                      2011           2012        2013            2014          2015

                                                                                    Minor Hotel                                                                          20
REAL ESTATE BUSINESS - RESIDENTIAL
   2015 HOSPITALITY
REVENUE CONTRIBUTION   MINT launched The Residences by Anantara, Layan, Phuket in 2H15, with three units sold and revenues
                       recognized in 4Q15. To ensure the revenue stream from residential sales in the coming years, MINT has
    19%
    Real Estates       additional residential projects in the pipeline, including in Chiang Mai of Thailand, Maputo of Mozambique,
                       Desaru of Malaysia and Ubud of Indonesia. Other residential projects will be selectively considered in various
                       hotel destinations in order to increase returns of the overall project.
                   THE RESIDENCES BY ANANTARA, LAYAN, PHUKET                                                       THE ESTATES SAMUI
                                           The project is situated on                              Above a secluded cove of
                                                                              Sold                                                            Inventory
                                           Layan beach, one of the most                            powder-white sands and crystal-               21%
                                                                              21%
                                           picturesque bays on west                                blue waters, The Estates Samui
                                           coast of Phuket.                         Inventory      provide complete privacy and        Sold
                                                                                       79%         spectacular panoramic views with    79%
                                                15 uniquely designed pool                          its own stretch of beach.
                                                villas
                                                Up to 8 bedrooms, each with 21 metre private
                                                infinity pool
                                                1,313 to 2,317 sq.m. of built-up area
                                                Construction of 8 units completed

      ANANTARA CHIANG MAI SERVICED SUITES                                   TORRES RANI, MAPUTO                              ST. REGIS RESIDENCES
                             A 50% joint-venture with U                                         A 49% joint-venture
                             City Pcl. (formerly Natural                                        with Rani Investment,
                             Park) , the project is in the                                      the project is 5 minutes
                             city center of Chiang Mai,                                         from Maputo CBD.
                             across from Anantara
                             Chiang Mai Resort & Spa.                                              187-key, 18-storey
                                                                                                   residential tower
                                  44 units in 7-storey
                                  condominium building                                             20,926 sq.m., 21-
                                 65 to 162 sq.m. (one to                                           storey office tower
                                 three bedrooms)
                                                                                                   The project will be
                                 Completion expected in                                            completed in 2016
                                 2016

                                                                    Minor Hotel                                                                           21
Minor Food
FINANCIAL PERFORMANCE – MINOR FOOD
2015 core revenues of the restaurant business (excluding special gains) increased by 11%, attributable to outlet expansion of 8%.
2015 core net profit increased by 1%, at a lower rate than the increase in revenues, as margins of Singapore hub continued to be
under pressure, with key Thai Express outlets temporarily closed for renovation.
                                                                                        +21% y-y                                             Key Highlights
THB million                                                                            +11% y-y*
                                                                                         20,339           Total-system-sales
                                                      15,343            16,754                                                          Brands that reported impressive double-digit
                                     13,192
                                                                                                          growth of
  Revenue          12,751                                                                                                               total-system-sales growth in 2015 are Burger
                                                                                                          11.2%                         King, Riverside, The Coffee Club and The Pizza
                                                                                                          In 2015                       Company.

                                                                                       +70% y-y
                                                                                                          Outlet expansion              In 2015, Burger King, Riverside, BreadTalk, SSP
                                                                                       +11% y-y*          of                            and The Pizza Company saw the fastest outlet
                                                                                         4,792
                                                                                                          8%                            expansion (in terms of percentage growth).
                    2,884                              2,759            2,817
                                     2,238                                                                in 2015
   EBITDA

 EBITDA             22.6%           17.0%             18.0%             16.8%            23.6%            Same-store-sales              Positive same-store-sales growths of The Pizza
 Margin             16.4%*                                                               16.7%*           growth of                     Company, Sizzler, Burger King and Dairy Queen
                                                                                       +109% y-y                                        were offset by the soft performance of
                                                                                                          -0.2%                         Swensen’s and Ribs and Rumps, while Thai
                                                                                       +1% y-y*
                                                                                                          in 2015                       Express was facing challenging macro economic
    NPAT                                                                                  3,237
                                                                                                                                        environment in Singapore, and Riverside comp
                    1,833                              1,501            1,550                                                           growth was impacted by its active outlet
                                      1,180
                                                                                                                                        expansion. Nonetheless, geographical and
 Net                                                                                                                                    multi-brand diversification made MINT more
 Margin             14.4%             8.9%             9.8%              9.3%            15.9%
                     7.5%*                                                                8.4%*                                         resilient than smaller players.
                    2011              2012             2013             2014              2015
* Excluding gain on reclassification of investment in S&P of THB 1,054 million, netted off with impairment charge of China business of THB 93 million in 2011 and gain on fair value adjustment of change
  in status of investments in Minor DKL, MINT’s Australian restaurant hub of THB 1,665 million in 2015.

                                                                                            Minor Food                                                                                                      23
MINOR FOOD - INTERNATIONAL PRESENCE
MINT operates four restaurant hubs: Thailand, Singapore, Australia and China. MINT’s restaurant presence is now in 19 countries
across the region, operating owned, franchised and a combination of both business models. MINT continues to look for
opportunities to expand, especially in these existing markets that MINT operates.
           REVENUE CONTRIBUTION
100%
        19%
                  33%        34%   42%
 75%
                                           International
 50%
        81%                                Thailand
                  67%        66%   58%
 25%

  0%
        2008     2014       2015   2020F

               Owned

               Franchised

               Combination

               Hub

                                                           Minor Food                                                         24
MINOR FOOD – OPERATIONAL PERFORMANCE
2015 total-system-sales of the restaurant business grew 11.2% y-y, primarily from the outlet expansion of 8%, mostly in Thailand
and China. Same-store-sales growth was flat in 2015. Thailand’s positive same-store-sales growth was offset by Singapore’s
negative same-store-sales growth in 2015.

                           SSS & TSS GROWTH                                                   RESTAURANT OUTLETS BY GEOGRAPHY

                                                                                   International                                3,139
20%
                                                                                   Thailand
                        15.1%                                                                                  +8% y-y          39%
          14.1%                       13.8%                                                                     1,851
15%                                                13.1%                                               1,708
                                                                  11.2%                                 37%      36%
                                                                                  1,043
          9.0%                                                                    33%                                           61%
10%
                                                                                                        63%     64%
                                                                                  67%
                        5.5%
 5%                                                                               2008                 2014     2015            2020F

                                        1.5%
                                                    0.4%                                      RESTAURANT OUTLETS BY OWNERSHIP
                                                                   -0.2%
 0%
                                                                                   Franchised                                   3,139
                                                                                   Owned
                                                                                                               +8% y-y           50%
 -5%
          2011          2012          2013          2014           2015                                         1,851
                                                                                                       1,708
No. of
          1,257         1,381         1,544        1,708          1,851                                         48%
Outlets                                                                           1,043                50%
                                                                                   38%                                           50%
                                                                                                                                 59%

            Same-Store-Sales Growth            Total-System-Sales Growth                               53%
                                                                                                       50%      50%
                                                                                                                52%
                                                                                  82%
                                                                                  62%

                                                                                  2008                 2014     2015            2020F

                                                                     Minor Food                                                         25
THAILAND HUB
  2015 RESTAURANT
REVENUE CONTRIBUTION    Revenues from domestic operations still accounted for about two-thirds of total restaurant revenues in
                        2015. The Pizza Company, Sizzler and Burger King reported strong same-store-sales growth, demonstrating
           66%          Thailand hub’s ability to stay ahead of competition amidst the slowdown of the macro backdrop.
          Thailand

                     THAILAND’S SSS & TSS GROWTH                                             RESILIENT OPERATIONS

    Thailand hub’s same-store-sales growth was 2.1% in 2015,                     Constant innovation of menus with the launch of 48 new
    improving from 2013 and 2014 despite the sluggish domestic                   items for dine-in restaurants.
    consumption in 2015. The resiliency was attributable to successful
    new strategies, continued product innovations, together with                 Creative new ice cream flavors to address the changing
    effective marketing and promotional campaigns.                               taste of consumers.
    With consistent outlet expansion, Thailand hub saw total-system-             Successful marketing initiatives through social media, with
    sales growth of 11% in 2015.                                                 over one million likes achieved on Sizzler Thailand page by
                                                                                 mid-February 2016
 20%
                                                                                 Attractive product offering resulting in traffic increase of
                                                                                 almost 10% y-y in 4Q15.
 15%
                                                                                 Continued focus on domestic market with new store
                                                                                 openings including drive-thru format.
 10%

  5%

  0%
          2011           2012       2013          2014          2015

          Same-Store-Sales Growth             Total-System-Sales Growth

                                                                    Minor Food                                                                  26
SINGAPORE HUB
  2015 RESTAURANT
REVENUE CONTRIBUTION     Like many other F&B operators in the market, our Singapore hub has been affected by the economic
                         slowdown and increased competition throughout 2015. The hub took the opportunity to renovate some of
                         the key outlets and gradually overhaul the customer journey to revive the brand image as well as maintain
       15%
       Singapore         its leadership position as one of the largest and most trusted Thai restaurant chains in Singapore .

                    SINGAPORE’S SSS & TSS GROWTH                                            DOMINANCE IN THAI CUISINE SEGMENT

   Same-store-sales growth of Singapore hub remained negative in                   Thai Express’s refurbishment program has expanded from the
   2015 mainly due to both key brands - Thai Express and Xin Wang                  original 7 outlets to over 15. The program is expected to yield
   Hong Kong Café.                                                                 satisfactory results later in the year.
   Total-system-sales growth continued to be negative because of the               As part of its aspiration to dominate Thai cuisine segment in
   pause in outlet expansion and temporary closure of some key Thai                Singapore, Minor Food Group further extended its collaboration
   Express outlets for renovation.                                                 with BreadTalk Singapore with the plan to launch Thai Express in
20%
                                                                                   Food Republic, BreadTalk’s food atrium concept.
                                                                                   The hub is launching China-based Riverside’s Sichuan barbecue
15%                                                                                fish in Singapore, which should well satisfy the palate of Asians
                                                                                   outside China.
10%
                                                                                   Apart from Singapore, Thai Express also gains increasing
 5%                                                                                recognition in Vietnam under its franchise operations. The 15
                                                                                   outlets registered significantly strong total sales and comparable
 0%                                                                                sales growths in 4Q15.

-5%

-10%

-15%
             2011         2012         2013      2014          2015

             Same-Store-Sales Growth          Total-System-Sales Growth

                                                                      Minor Food                                                                        27
AUSTRALIA HUB
  2015 RESTAURANT
REVENUE CONTRIBUTION       In 2016, Australia hub’s contribution to total restaurant business will significantly increase as MINT started
                           to consolidate the Australian performance, as opposed to the recognition of equity income in previous
                           years, because of the increased shareholding from 50% to 70% since November 2015.
   3%
   Australia

                       AUSTRALIA’S SSS & TSS GROWTH                                            SUCCESSFUL VERTICAL INTEGRATION

      Australia hub remained resilient, reporting flat same-store-sales             MINT’s Australia hub has successfully completed the full vertical
      growth in 2015 in the midst of soft economy in Australia.                     integration of Veneziano into the Group, where all The Coffee Club
                                                                                    outlets are now supplied with the award-winning Veneziano
      Total-system-sales continued to grow by 14% because of outlet
                                                                                    coffee. The integration is expected to drive sales volume of both
      expansion, together with the addition of Veneziano Group
                                                                                    The Coffee Club and Veneziano, as well as enhance profitability
      acquired in September 2014.
                                                                                    going forward.
25%
                                                                                    With increased shareholding and consolidation of financial results
20%                                                                                 of Minor DKL since November 2015, MINT targets to drive both
                                                                                    the outlet expansion and comparable sales growth of Australia
15%
                                                                                    hub going forward given the relatively stabilized economic
                                                                                    environment in Australia.
10%

 5%

 0%

-5%
            2011           2012          2013      2014         2015

               Same-Store-Sales Growth          Total-System-Sales Growth

                                                                       Minor Food                                                                        28
CHINA HUB
  2015 RESTAURANT
REVENUE CONTRIBUTION    China hub continued to show improvement in its total sales growth since the acquisition of Riverside at the
     14%                end of 2012. MINT remains confident in the growing middle class in China and sees the long term potential
     China
                        in the country. With its focus on increasing the scale, while instilling productivity and efficiency in the
                        everyday operations of all brands, MINT expects its China hub to yield a meaningful contribution in the
                        future.

                       CHINA’S SSS & TSS GROWTH                                                        DRIVING GROWTH AND PRODUCTIVITY

    Same-store-sales of China operations gradually improved in 2015,                         Since the acquisition of Riverside in 2012, MINT has actively
    as the expansion of Riverside outlets become more stabilized and                         expanded number of Riverside outlets to strengthen the brand
    Sizzler reported strong performance.                                                     awareness and coverage in key cities.
    Total-system-sales growth in 2015 was still robust at 24%, from                          In 2015, MINT successfully integrated the operations and back-of-
    continued active expansion of the Riverside outlets (+20% y-y)                           house support functions of Riverside with the existing China hub’s
                                                                                             corporate office.
                                       Acquisition of
                                         Riverside
                                                                                             In 2016, MINT will focus on driving organic sales growth, improving
                                                                                             productivity, applying renowned Minor Food Group’s operational
 300%
                                                                                             excellence to the newly integrated platform, and optimizing
                                                                                             overhead and administrative cost structure. Examples of the
                                                                                             initiatives include the implementation of Ready-to-Use sauces and
                                                                                             seasoning as well as Quality Assurance process to ensure the
  30%                                                                                        consistency of taste and quality across all brands in China.
  20%

  10%

   0%

 -10%

 -20%
             2011         2012             2013             2014         2015

             Same-Store-Sales Growth                    Total-System-Sales Growth

                                                                                Minor Food                                                                        29
Minor Retail
FINANCIAL PERFORMANCE – MINOR RETAIL
2015 revenues of retail trading & contract manufacturing business declined by 5% y-y from soft performance of both fashion and
manufacturing businesses as a result of the slowdown of the domestic economy. Net profit declined by 32%, at a higher rate than
the decline in revenues, because of the lower operating leverage and promotional discounts.

                                                      -5% y-y                                 Key Highlights
THB million                                 3,703
                       3,412      3,616                3,505

 Revenue       2,923
                                                                        Retail trading   2015 revenue from retail trading decreased
                                                                                         by 5%, because of the weak domestic
                                                                        70%              consumption which continued to affect
                                                                        of 2015 retail   industry-wide discretionary spending, and
                                                                        revenues         the Bangkok bombing incident in August
                                                     -22% y-y                            which temporarily impacted the high-traffic
                                            384                                          outlets in the area;
                                  338
                        289                             300
  EBITDA

                4
 EBITDA       0.2%     8.5%       9.3%      10.4%      8.6%
 Margin

                                                     -32% y-y
                                                                        Contract
                                  151        183                                         2015 revenue from contract manufacturing
                        123                             124             manufacturing
                                                                                         decreased by 6%, from delayed orders from
  NPAT
                                                                        30%              NMT’s key customers.
                                                                        of 2015 retail
                                                                        revenues
              -110
 Net          -3.8%    3.6%      4.2%       4.9%       3.5%
 Margin
               2011    2012      2013       2014       2015

                                                         Minor Retail                                                                  31
MINOR RETAIL – OPERATIONAL PERFORMANCE
2015 total-system-sales of retail trading declined by 3.3% y-y, while same-store-sales declined by 6.3% because of soft domestic
consumption, together with the impact of the Bangkok bombing on the surrounding high-traffic outlets. In 2015, number of
outlets increased by 3.3% y-y primarily from the increase of Bossini and Gap outlets, together with the launch of the new brand,
Banana Republic.

                       SSS & TSS GROWTH                                                                   SALES PER SQ. M.

 30%                                                                                   THB
                                                                                  140,000

         18.9%
 20%
                                                                                  120,000                                                     119,163
                       14.6%
                                   12.0%
         14.6%                                                                                                                      105,248
 10%
                                                                                  100,000               102,333
                                                    3.8%                                                              94,860
                                                                                               94,002

  0%                                                             -3.3%                80,000
                                   0.3%
                     -2.1%                         -8.1%

-10%                                                            -6.3%                 60,000
          2011         2012        2013            2014          2015                          2011       2012         2013          2014       2015

No. of                                                                                No. of
          246          235          276            297           307                           246        235           276          297        307
Shops                                                                                 Shops

         Same-Store-Sales Growth           Total-System-Sales Growth                                    Fashion & Cosmetic Sales per Sq. m.

                                                                       Minor Retail                                                                     32
Corporate Information

                        Elephant Pepper Camp Masai Mara, Cheli Peacock
CAPEX & BALANCE SHEET STRENGTH
In addition to committed CAPEX, MINT also set aside additional CAPEX for future investments and new opportunities. Even with
recent acquisitions, leverage ratio remains below the internal policy. With its solid balance sheet, MINT will be able to primarily
use its internal cash flow and debt financing to fund its CAPEX requirements going forward. In addition, MINT and its senior
debenture have “A+” rating by TRIS.
            CAPEX PLANS – COMMITTED & NEW OPPORTUNITIES                                                                           LEVERAGE RATIOS
THB million                                                                              X        X
  15,000                                                                                 6.0     1.4                                                                               Internal
                                                                                                                                                                             1.27x Policy
                                                                                                 1.2
                                                                                                                                                                             1.15x
                                                                                         5.0     1.0
  12,000
                                                                                                 0.8
                                                                                         4.0
                                                                                                 0.6
   9,000
                                                                                                 0.4
                                                                                         3.0                   2011        2012           2013         2014           2015

   6,000                                                                                                          Interest Bearing Debt             Net Interest Bearing
                                                                                                                  to Equity                         Debt to Equity
                                                                                         2.0

                                                                                                                              BACK-UP FINANCING
   3,000
                                                                                         1.0
                                                                                                  THB million                                    Note: Cash on hand as at end of 2015
                                                                                                                                                       is THB 4,003 million
        -                                                                                -            80,000
                                                                                                                        Shareholders’
                2015       2016F       2017F       2018F        2019F        2020F                                         Equity
                                                                                                      60,000
                                                                                                                           35,915
               Restaurant              Hotel & Mixed-use                Retail Trading                40,000                                                Equity*
                                                                                                                             Debt                            7,981
               Additional CAPEX (non-committed average per annum)                                     20,000                45,473                           Debt
               for New Opportunity/Acquisition(s)                                                                                                           23,975
                                                                                                          0
                EBITDA coverage on committed CAPEX                                                              Outstanding Borrowing & Equity        Un-Utilized Facility

* 2016 committed CAPEX includes the final stage of Tivoli acquisition                          * Incremental capital increase from MINT-W5 exercise, assuming 100% MINT-W5 conversion

                                                                                Corporate Information                                                                                   34
FIVE-YEAR ASPIRATIONS

                                                               2020F
                                                        > 210 hotels
                                                        > 500 residences built to
                                     2015                date
                                                        > 450 timeshare units
                             138 hotels                > 3,100 restaurants
         2009                75 residences built to    > 360 retail shops & POS
                              date                       (> 29,000 Sqm)
                             137 timeshare units
  30 hotels                 1,851 restaurants
  1,112 restaurants         307 retail shops & POS
  292 retail shops & POS     (25,605 Sqm)
   (14,275 Sqm)

                                          7.0bn                       2020F

NPAT                                       2015
(THB)
      1.4bn
      2009

                            Corporate Information                                    35
MINT’S FIVE-YEAR STRATEGY 2016-2020
Five-year strategy consists of the following three key pillars, with clear goals and measurements.

     2020
                          NPAT growth of 15-20% CAGR                                         ROIC of >15%
     Goals

                       Drive a Portfolio of Own
                                                                                                Expand Through Existing and
                       Brands, With Additional                  Maximize Asset Value
                                                                                               Future Strategic Investments &
                      Contribution From Selected                 and Productivity
                                                                                                        Acquisitions
                         International Brands
   Growth
    Pillars                                                      Strengthening of Hub /
                                                                     Cluster System

                                                               Asset-light    Mixed-use
                                                                 Model        Initiatives

                     Total-system-sales growth                                                   Revenues from overseas
                               of 15%                                                                   of 50%
  Measure-                                                  Improvement of margins
   ments                  Revenues growth                                                        Net profit from overseas
                            of over 10%                                                                of over 55%

                                                      Corporate Information                                                     36
You can also read