/ + 01& 2 30

1-:; < % %'!-:; < % %2 / -

! " #$ %

.

0 /

0

#

5

1% !

# . !6

5

. !. 7

2

.

34 1. 7 2 182 5

! >? 3

#

7

# .

. 182

0

% 9 9 -:; < %= @>8 ? ? . & # 8 # . 7 6 & 9 . & 7 >? # # 7 9 &A 7 #

/"

1%

+ F

2 1

7

1

# . &

. #1

0 G7

"

;

>? 3 . . &A 308 @? 3 . . . # . # / 7 & # 3 8B B . : " # . &. &. " & . 7 # # + % 3 4 1-C6 > 92

. # #

@/

!5 DE

. #

2

182

@/

&

G

6 &

4

G 4

G >

G @4

.

# %

#" "

&

+ 3

3

@

@

@

@

>

#

#

6

. 7 . &

9

@

.

& 7

&

308 8

# 7 B B .

0 8

>?

.

9

. . 2

9

) , ) * # 7 &. . 7 # 1H @ 82 3 . 9 . # &A

. # .

#7

.

&

. ..

/

& 7

#

.

# 7

8G@8 C # % 4

3G .

.. #

1%/ ; 2 &

2

1

. 2 9 ;

.

#

38G 8

#" "

#" " /

&A

&. .

9 . 1H >>82

"

. 2

@ <;

9

.>

# @

. #.

&A

#

#

% %

%> > & #

&A

-:; < % &

.. . 7

#

H3 8 B B2

) *

&A .

&

9 . C

#

&

>

&.

.

> .#

.

. ## .

I

' ( " #

1G@>8 ? ?

#. 7 3 7

.

$ :

& & % 44

? ? .

& 7

#

/

4

.

@@ 8

G 3 >0

/

.

8

@? 3

/

> 0

@? 3

"

>? 3 +

@ 0@ 2

# 1% 2

9

> 4

>

"

-:; < %

6

3! 4 2

0

& &

$ ' D& 7

+

& .

.

9

.

-:; < % . 48

2

#

.

&.

# 7

% 3 4 1-C6

>>8

> 92

. #

!

!"

D

-

% &" ) ** " &" #&+$ &" " " &" !- . " &" # &" / &" # 0" 1 2# 3 2& 3 #42#&+$/ 3 " . 5"2#6 "7 3 / . . 7 !. 1 % " #6 "7 1

" #$

DC

. D 0 C9 . J "#

0

D

.

!!

'

'

'

( (

' '

( (,, ( (

(

( (

(

(

,

"

*

"

( *

"

#

(

"

*

'( )6

"#

$ %&

(' '( ( , ,

# '( ) *( + ,

-&

.

&

"

*

+

4

#

! "

) ** " 8 " #3 * * ! " #$ % & '# (% 8 " #&+$/ + " *" #3 * " + *" "+ "3 " : "" 3 " ; "* ) '# (% # &" " + # ** $#&% )< 2* ! * ) "# (% $#&% D

.

4

(

(, (

(

'( ,

( (

,

,,

, (

(

,

(

(,

, "" *

( "" *

,

( ( ( ( (, ( ( ( , (,

, ( (

2 9 **

(

( (

, (

(( "" *

(

'( )6

#

, -%$ ; ** " * " "" . / "! . + *" 2 !! . 8" * ." # $#/ % & ! " #$ % $0* $ %* % , -%$ : "7 . &" ="!- " " D

.

!!

, (

, (

((

' , (

(

(

,

' ,

'

( ( ,

( ,

'

,

'

'( )6

"#

$ %&

# '( ) *( + ,

-&

"

#

.

(

&

+

4

4

#/

-:; < % / . -

&

:

. 1-:; < %2

. -:; < %

9

. . ". 7

. "

2 .#

# %

&

. &

#

&

&&

.

.

&

5# 2

(

(

( ,

.

( (

,

(

(

,

L

>

.

4

(,

2 &

>

8" *

D

(

(

&& 7 . &

!

,

(,

2

L

.@ 8

!

&

.#

. >>8 .

"

(,

2

!

'

(

.

#

2

.

.

.

7 &

.

. #

++K

= &

++K

0

#

6

D

6

5 &A

(>

>

+ *" 2 !!

.

.

/ "!

>

>

.

:! **

, (>

?

; **" *"

'( )6

4

:#

!

D &

.

%

!

(

(

( (

(

,

>

.

(

( (

,(

, (

>

>

D

(>

>

.

>

>

(>

>

>

>

(>

>

?

>

'( )6

>

(>

D

.

4

#7

4

*# 1

(

#

<

%

>

>

(>

(

(

(

(

>

(

(>

>

,

((

(

>

?

(

(

(

>

'( )6

(

( (

>

,,

,

(

(

>

>

D

(>

.

4

>

>

>

(>

>

>

>

(>

>

?

>

'( )6

8# /

9

>

(>

D

$

.

4 -%M

,

, *. @ A

>

>

(>

>

>

9

A

*. @ A

*. @ , 3

>

3 @

3

3

*. @

*. @ (( 3 (

*. @

?

%&

?

,?

?

D

# '( )6

%&

?

3 *. @

3 *. @

D

(>

-

(3 @

>

'( )6

)# /

-C6

A

>

?

3 ,3

,?

# '( )6

@ !!

"#

$ %&

# '( ) *( + ,

-&

"

#

.

&

+

; , $# 2

: *" ) .* !. + # ** '# (% ! " #$ % & 34" * * 8" * ! " #$ % & '# (% / " 3 . ** "* ! " #$ % & 3 25 ) ! " #$ % & 2 + " *"+ 8" + ) ! " #$ % & 34" * * + " *"#3 * 8" #3 * * ) % * 2 6 7 ** '# $4 '# (% : "" 3 " ; "* #3" . 7 " * ) '# (% # &" , $#&% * ) ** " 8 " 8 " #&+$/ " " +# 8 9 % 0" 8 " 0" 8 " #&+$/ 0" " " 0" D

. "

, $#

1

. "

, $#

1

. "

(

(

,(

(

,

,

,

,

,

,

,

,

(

( (

( (

(

( ( (

(

( (

(

(

( (

(

(

(

,(

( ,(

(

,

( , (

(, (( ,

(

(

( , ,

(

(

(

(

(

(

((

(

(

( ,

( (

,

, (

,

((

( ( ,,

( (

,

(

(

(,

( (, ,

,

, ,

'( )6

<

$%& B 8%CD ; 8 8D % ; 8 %D 9 & &#:D . # D

1

.$

8 8 8 8

!

5$#& "#% ,

: ## "#%

; "*%-

3'.

3'. ,

3'. ( (

,

((

'3 4

'3 4

(

,

' < =

' < =

% % 0,

( , (

(( ( (

!

3'. &# 8 9 ,,

; ;

( (

3'. &# 8 9

(

, (

(

, (

(

((

! 3 ( ((

(

#8 %&9

'( )6

> !!

"#

$%&

# '( ) *( + ,

-&

"

#

.

&

+

. = As of 31 Dec (Bt mn) Total Assets Current Assets Cash & ST Investments Inventories Accounts Receivable Others Non-current Assets LT Investments Net fixed Assets Others Total Liabilities Current Liabilities Accounts Payable ST Borrowings Others Long-term Liabilities Long-term Debts Others Shareholders' Equity Common Stock Capital Surplus Retained Earnings Others

D

2014A 2,365 605 61 474 70 1,761 151 1,163 448 1,609 875 275 220 380 734 731 3 756 260 426 70 -

2015A 3,393 1,667 887 670 110 1,726 18 1,242 465 413 408 291 117 5 1 4 2,980 351 2,172 427 31

2016A 3,672 1,583 344 761 479 2,089 62 1,506 521 496 465 335 130 31 25 7 3,176 352 2,210 532 82

2017F 3,972 1,881 463 921 498 2,091 63 1,472 557 447 426 288 139 21 14 7 3,525 353 2,220 879 73

2018F 4,473 2,436 851 1,129 456 2,038 63 1,352 623 503 488 342 146 15 8 7 3,970 353 2,220 1,335 62

$# : *" ) .* !. + # ** '# (% 8 " #3 * * 8" * ! " #$ % & '# (% / " 3 . ** "* ! " #$ % & 3 25 8 " + + " *" + 8" + 8 " #3 * * + " *" #3 * 8" #3 * * #6 "7 + 29 ** '# $4 '# (% : "" 3" ; " * #3" . 7 " * ) '# (% # &"

'( )6

D

'( )6

/

4 "

,

2014A 2.0

Growth (% YoY) Sales OP EBITDA NP EPS Profitability (%) Gross Margin Operating Margin EBITDA Margin Net Profit Margin ROAA ROAE Stability Gross Debt/Equity (%) Net Debt/Equity (%) Interest Coverage (x) Interest & ST Debt Coverage (x) Cash Flow Interest Coverage (x) Cash Flow/Interest & ST Debt (x) Current Ratio (x) Quick Ratio (x) Net Debt (Bt mn) Per Share Data (Bt) EPS CFPS BVPS SPS EBITDA/Share DPS Activity Asset Turnover (x) Days Receivables Days Inventory Days Payable Cash Cycle

D

2015A 3.0

2016A 3.9

2017F 4.4

2018F 5.0

47.0 56.5 172.8 93.7 43.5

12.5 (20.7) (3.9) (12.1) (12.4)

18.8 42.2 21.7 37.6 36.9

35.7 22.0 22.0 14.1 8.9 25.7

37.4 23.4 40.8 18.6 13.9 21.4

32.3 16.5 34.8 14.5 10.0 11.4

35.2 19.7 35.7 16.8 12.7 14.4

39.3 24.3 40.3 20.4 16.5 18.6

0.0 159.3 5.8 1.2 (5.5) 1.8 0.7 0.7 1,205

0.0 (14.3) 39.7 39.7 (58.7) (58.7) 4.1 4.1 (426)

0.0 (9.7) 587.9 587.9 (527.0) (527.0) 3.4 3.4 (309)

0.0 (12.5) 151.6 151.6 (192.2) (192.2) 4.4 4.4 (440)

0.0 (21.1) 339.4 339.4 (464.4) (464.4) 5.0 5.0 (837)

0.1 0.1 0.3 0.6 0.1 0.0

0.1 0.2 0.8 0.6 0.3 0.1

0.1 0.1 0.9 0.7 0.2 0.0

0.1 0.2 1.0 0.8 0.3 0.1

0.2 0.3 1.1 1.0 0.4 0.1

0.6 111.4 (238.1) --

0.7 96.9 (128.2) --

0.7 107.8 (145.9) --

0.8 106.7 (112.1) --

0.8 109.3 (85.5) --

(

,

(

,

,

2014A

2015A

2016A

2017F

2018F

240

637

285

602

970

Net Profit

207

400

352

484

698

Depreciation & Amortization

292

374

445

459

547

Change in Working Capital

(313)

(139)

(533)

(332)

(265)

Net CAPEX

54

2

22

(9)

(11)

(385)

(765)

(246)

(476)

(497) (400)

(328)

(236)

(586)

(400)

Change in LT Investment

(14)

(463)

371

(0)

(0)

Change in Other Assets

(44)

(66)

(31)

(76)

(97)

Free Cash Flow

(81)

(22)

111

243

639

Financing Cash Flow

68

390

(196)

(124)

(251)

Change in Share Capital

-

1,845

39

2

-

Net Change in Debt

343

(1,338)

5

(12)

(9)

Change in Other LT Liab.

(275)

(117)

(241)

(114)

(242)

(13)

368

(85)

119

388

Net Cash Flow

D

'( )6

$ Year

$

; ! COGS

1-

Revenue

+

/

Depreciation Revenue

+

Operating Exp.

=

Revenue

Operating Margin

Dec-14A

64.3%

0.0%

13.8%

Dec-15A

62.6%

17.4%

14.0%

6.0%

Dec-16A

67.7%

18.4%

15.8%

-1.9%

Dec-17F

64.8%

15.9%

15.5%

6.0%

Dec-18F

60.7%

16.0%

15.0%

Year

1/

Working Capital Revenue

Net PPE

+

Revenue

+

22.0%

3.8%

Other Assets

=

Revenue

Capital Turnover

Dec-14A

-0.21

0.79

0.35

3.61

Dec-15A

-0.06

0.58

0.27

1.07

Dec-16A Dec-17F Dec-18F

-0.22 -0.12 -0.08 Operating

0.62 0.51 0.40 Capital

0.41 0.37 0.32 Cash

1.28 1.23 1.31 After-tax Return

Year

'( )6

(

(

Others

18.9 46.3 34.2 44.3 44.3

'

(

Investment Cash Flow 6.2 (21.6) (21.6) (29.3) (29.3)

' (

(

Operating Cash Flow

Year to 31 Dec (Bt mn) Forecast Drivers

' (,

(

Year to 31 Dec (Bt mn)

$

'(

Margin

x

Turnover

x

=

Tax Rate

on Inv. Capital

Dec-14A

22.0%

1.1

123.6

10.7

Dec-15A

6.0%

1.3

120.0

29.1

Dec-16A

-1.9%

1.2

115.1

9.2

Dec-17F

3.8%

1.3

82.0

-2.6

Dec-18F

8.3%

1.6

82.0

4.1

D

'( )6

0 !!

"#

$%&

# '( ) *( + ,

-&

"

#

.

&

+

+

<$

. $ ( ( ,

?5

;

; 7

! $

D

8 " "

! 0

.

$

$%&

5$#& ,

8 " 8 " 8 "

!

'#%

,

/

"

* .

'( )6

7 ;=

/

D

#

6

4 3G 4 4

D D

A

#

-6

6

"

A

3

/

; <

>!F ; 5 -6

N

6

.

%

#" "

&-& A

$

6

.

4

K

&

0

#'

#

3

% &. #

D

6

. %

0

#" "

F

& .

&

0

>

3

+

1+ -2

"O 9 &

<

&1< 2

5 .

.

"O 9 .

> 8 15 2

"

> 8

6

6

9 7 & 7 2

" .

1 #

' ( )O

9 7 & #

" . & .

"O 9 #

<

=

0

.

F

;

&

&

6

3

&

3@ D

7 ;? $

F

K

0 G

>%

7


&

.

0

#

> !F

6

B % &. #

& >

N

0

>

D

7

. 1< 62

& "

. 162

'( )

&

. .!

.

"

9 7 & 1 #

> 8

# "

#

7 1 #

" . 7

' ( )O

7

> 8

2 @ ' ( )O

2

' ( )D & .

& &7 .

# & #

&. ' ( )O

&. # " #

# #

.

C9

P

<

/

#

&

& "

# . ' ( )D && &A

1 .

& .2 -& 1Q & &

.

. #

& &

" 7 .

"

"O 9 7 7 && # # " # 7 &&

"

7

.

&& R2 . .

&

&

&& 7 .

; && .

& I .#

!!

G

7 ' ( )O & .

" # )

3

!

"#

7 #

# .

7 .

.

$ %&

&& & #

.

.

I

# '( ) *( + ,

)

&

# &&

& # 7

-&

"

#

.

&

.

Thailand

Corporate Governance

Corporate Governance Report of Thai Listed Companies Companies with Excellent CG Scoring Stock

Company name

Stock

Company name

Stock

Company name

AOT BCP BIGC BTS CK CPF CPN DELTA DRT DTAC EGCO GFPT

AIRPORTS OF THAILAND

GPSC HMPRO IRPC KBANK KCE KKP KTB KTC LPN MINT PTT PTTEP

GLOBAL POWER SYNERGY

PTTGC QH RATCH SCB SCC SPALI STEC SVI TCAP TISCO TMB TOP

PTT GLOBAL CHEMICAL

THAI OIL

Stock

Company name

Stock

Company name

Stock

Company name

AAV ADVANC ANAN AP BANPU BBL BDMS BEM CENTEL CHG

ASIA AVIATION

CKP DCC ERW GLOBAL GLOW GUNKUL LH MALEE MTLS PACE

CK POWER

PYLON ROBINS SEAFCO SPRC TASCO TMT TRUE TVO

PYLON

Stock

Company name

Stock

Company name

Stock

Company name

BA BH BJCHI CBG ILINK LPH

BANGKOK AIRWAYS

MAKRO MODERN NOK SAPPE SAWAD SCI

SIAM MAKRO

SCN SIRI TKN TPCH TRT

SCAN INTER

THE BANGCHAK PETROLEUM BIG C SUPERCENTER BTS GROUP HOLDINGS CH. KARNCHANG CHAROEN POKPHAND FOODS CENTRAL PATTANA DELTA ELECTRONICS (THAILAND) DIAMOND ROOFING TILES TOTAL ACCESS COMMUNICATION ELECTRICITY GENERATING GFPT

HOME PRODUCT CENTER IRPC KASIKORNBANK KCE ELECTRONICS KIATNAKIN BANK KRUNG THAI BANK KRUNGTHAI CARD L.P.N. DEVELOPMENT MINOR INTERNATIONAL PTT PTT EXPLORATION AND PRODUCTION

QUALITY HOUSES RATCHABURI ELECTRICITY GENERATING HOLDING THE SIAM COMMERCIAL BANK THE SIAM CEMENT SUPALAI SINO-THAI ENGINEERING AND CONSTRUCTION SVI THANACHART CAPITAL TISCO FINANCIAL GROUP TMB BANK

Companies with Very Good CG Scoring

ADVANCED INFO SERVICE ANANDA DEVELOPMENT ASIAN PROPERTY DEVELOPMENT BANPU BANGKOK BANK BANGKOK DUSIT MEDICAL SERVICES BANGKOK EXPRESSWAY AND METRO CENTRAL PLAZA HOTEL CHULARAT HOSPITAL

DYNASTY CERAMIC THE ERAWAN GROUP SIAM GLOBAL HOUSE GLOW ENERGY GUNKUL ENGINEERING LAND AND HOUSES MALEE SAMPRAN

ROBINSON DEPARTMENT STORE SEAFCO STAR PETROLEUM REFINING TIPCO ASPHALT THAI METAL TRADE TRUE CORPORATION THAI VEGETABLE OIL

MUANGTHAI LEASING PACE DEVELOPMENT CORPORATION

Companies with Good CG Scoring

BUMRUNGRAD HOSPITAL BJC HEAVY INDUSTRIES CARABAO GROUP INTERLINK COMMUNICATION LADPRAO GENERAL HOSPITAL

MODERNFORM GROUP NOK AIRLINES SAPPE SRISAWAD POWER 1979

SANSIRI TAOKAENOI FOOD & MARKETING TPC POWER HOLDING TIRATHAI

SCI ELECTRIC

Companies classified Not in the three highest score groups Stock

Company name

Stock

Company name

Stock

Company name

BCH BCPG

BANGKOK CHAIN HOSPITAL

BPP CPALL

BANPU POWER

FN

FN FACTORY OUTLET

BCPG

CP ALL

Source: www.thai-iod.com Disclaimer: The disclosure of the survey result of the Thai Institute of Directors Association ("IOD") regarding corporate governance is made pursuant to the policy of the Office of the Securities and Exchange Commission. The survey of the IOD is based on the information of a company listed on the Stock Exchange of Thailand and the Market for Alternative Investment disclosed to the public and able to be accessed by a general public investor. The result, therefore, is from the perspective of a third party. It is not an assessment of operation and is not based on inside information. The survey result is as of the date appearing in the Corporate Governance Report of Thai Listed Companies. As a result, the survey result may be changed after that date or when there is any change to the relevant information. Nevertheless, KGI Securities (Thailand) Public Company Limited (KGI) does not confirm, verify, or certify the accuracy and completeness of such survey result.

Thailand

Anti-corruption Progress

Anti-corruption Progress Indicator Level 5: Extended Stock ADVANC ANAN BBL BCH BDMS BIGC CK DCC DELTA DRT EGCO GFPT

Company name ADVANCED INFO SERVICE ANANDA DEVELOPMENT BANGKOK BANK BANGKOK CHAIN HOSPITAL BANGKOK DUSIT MEDICAL SERVICES BIG C SUPERCENTER CH. KARNCHANG DYNASTY CERAMIC DELTA ELECTRONICS (THAILAND) DIAMOND ROOFING TILES ELECTRICITY GENERATING GFPT

Stock GLOBAL GPSC HMPRO IRPC KBANK KCE KKP KTB LPH PACE PTT PTTGC

Company name

Stock ERW GLOW GUNKUL ILINK KTC LH LPN MAKRO MALEE MINT MODERN NOK PTTEP PYLON

Company name

Stock MTLS SCI

Company name

Stock BPP BTS

Company name

SIAM GLOBAL HOUSE GLOBAL POWER SYNERGY HOME PRODUCT CENTER IRPC KASIKORNBANK KCE ELECTRONICS KIATNAKIN BANK KRUNG THAI BANK LADPRAO GENERAL HOSPITAL PACE DEVELOPMENT CORPORATION PTT

Stock Company name QUALITY HOUSES QH RATCH RATCHABURI ELECTRICITY GENERATING HOLDING ROBINS ROBINSON DEPARTMENT STORE THE SIAM CEMENT SCC SANSIRI SIRI SUPALAI SPALI SINO-THAI ENGINEERING AND CONSTRUCTION STEC THANACHART CAPITAL TCAP TISCO FINANCIAL GROUP TISCO THAI METAL TRADE TMT THAI OIL TOP

PTT GLOBAL CHEMICAL

Level 4: Certified Stock AAV AP BA BANPU BCP BH BJCHI CBG CENTEL CHG CKP CPF CPN DTAC

Company name ASIA AVIATION ASIAN PROPERTY DEVELOPMENT BANGKOK AIRWAYS BANPU THE BANGCHAK PETROLEUM BUMRUNGRAD HOSPITAL BJC HEAVY INDUSTRIES CARABAO GROUP CENTRAL PLAZA HOTEL CHULARAT HOSPITAL CK POWER CHAROEN POKPHAND FOODS CENTRAL PATTANA TOTAL ACCESS COMMUNICATION

THE ERAWAN GROUP GLOW ENERGY GUNKUL ENGINEERING INTERLINK COMMUNICATION KRUNGTHAI CARD LAND AND HOUSES L.P.N. DEVELOPMENT SIAM MAKRO MALEE SAMPRAN MINOR INTERNATIONAL MODERNFORM GROUP NOK AIRLINES

Stock SAPPE SAWAD SCB SCN SEAFCO SVI TASCO TKN TMB TRT TRUE TVO

Company name

Stock SPRC

Company name

Stock FN TPCH

Company name

SAPPE SRISAWAD POWER 1979 THE SIAM COMMERCIAL BANK SCAN INTER SEAFCO SVI TIPCO ASPHALT TAOKAENOI FOOD & MARKETING TMB BANK TIRATHAI TRUE CORPORATION THAI VEGETABLE OIL

PTT EXPLORATION AND PRODUCTION PYLON

Level 3: Established Stock BEM CPALL

Company name BANGKOK EXPRESSWAY AND METRO CP ALL

MUANGTHAI LEASING

STAR PETROLEUM REFINING

SCI ELECTRIC

No progress Stock AOT BCPG

Company name AIRPORTS OF THAILAND BCPG

BANPU POWER BTS GROUP HOLDINGS

FN FACTORY OUTLET TPC POWER HOLDING

Source: www.cgthailand.org Disclaimer: The disclosure of the Anti-Corruption Progress Indicators of a listed company on the Stock Exchange of Thailand, which is assessed by the relevant institution as disclosed by the Office of the Securities and Exchange Commission, is made in order to comply with the policy and sustainable development plan for the listed companies. The relevant institution made this assessment based on the information received from the listed company, as stipulated in the form for the assessment of Anti-corruption which refers to the Annual Registration Statement (Form 56-1), Annual Report (Form 56-2), or other relevant documents or reports of such listed company . The assessment result is therefore made from the perspective of a third party. It is not an assessment of operation and is not based on any inside information. Since this assessment is only the assessment result as of the date appearing in the assessment result, it may be changed after that date or when there is any change to the relevant information. Nevertheless, KGI Securities (Thailand) Public Company Limited (KGI) does not confirm, verify, or certify the accuracy and completeness of the assessment result.