Skip to main content

AI assistant

Sign in to chat with this filing

The assistant answers questions, extracts KPIs, and summarises risk factors directly from the filing text.

PHD Interim / Quarterly Report 2017

Apr 9, 2018

52134_rns_2018-04-09_1aeec535-21c3-460f-8ac1-61ff18956550.pdf

Interim / Quarterly Report

Open in viewer

Opens in your device viewer

==> picture [253 x 378] intentionally omitted <==

==> picture [342 x 378] intentionally omitted <==

==> picture [235 x 378] intentionally omitted <==

We shape our buildings;thereafter they shape us

==> picture [85 x 52] intentionally omitted <==

Prince Housing & Development Corp.

2511TT

4 Q 2017 Operational Briefing

1

Disclaimer Statement

  • This presentation contains forward looking statements which are estimated based on the current status of

  • Prince Housing & Development Corp and general economic conditions. The forward looking statements involve certain risks and uncertainties that could cause actual results to differ materially from those contained in the forward looking statements. Potential risks and uncertainties include such factors as general economic conditions, foreign exchange fluctuations, rising costs of raw materials, competitive products and pricing pressures and regulatory developments.

  • Forward-looking statements involve significant risks and uncertainties, should not be read as guarantees of

  • future performance or results, and will not necessarily be accurate indications of whether or not such results will be achieved.

  • Prince Housing & Development Corp. expressly disclaims any obligation to review, update or correct these

  • materials after the date thereof. Prince Housing & Development Corp. may update, amend, supplement or otherwise alter the information contained in any such materials by subsequent presentations, reports, filings, or other means without notice. This presentation may not be stored, copied, distributed, transmitted,

==> picture [33 x 22] intentionally omitted <==

Prince Housing & Development Corp.

2

Content

Introduction

Financial Data

Investment Subsidiaries

  • Future Strategy

==> picture [33 x 22] intentionally omitted <==

Prince Housing & Development Corp.

3

Company Overview

==> picture [112 x 69] intentionally omitted <==

==> picture [671 x 418] intentionally omitted <==

----- Start of picture text -----


2015 Corporate Governance Evaluation System 6% 20%
2011
Capital Exceeded 10 Billion
Sign Taipei City Hall Bus Terminal BOT Contract
2004
Sign NTU Dorm \ NCKU Dorm BOT Contract
1997
Investment Hotel Business
1991 Go Public in Taiwan Stock Marker
1973 Founded in Tainan City / Capital NT$ 150 Million
----- End of picture text -----

==> picture [259 x 233] intentionally omitted <==

----- Start of picture text -----

2017
Ticker: Consolidated
2511 Revenue
10.99Billion
NAV NT
$14.89 �
Capital
Total Asset
16.2 Billion �
50.28Billion �
----- End of picture text -----

==> picture [43 x 43] intentionally omitted <==

==> picture [33 x 22] intentionally omitted <==

Prince Housing & Development Corp.

4 Overview

Expressed in million of NT dollars

Financial Data (Consolidated)

2017Q4 2017Q4 Different Different 2016Q4 2016Q4
M % M YOY M %
Construction in Progress 5,285 11 1,594 43 3,691 7
Land Held for Construction 10,150 20 (2,387) (19) 12,537 24
Building and Land Held for Sale 5,459 11 543 11 4,916 10
Prepayment for Land 187 0 54 41 133 0
Others 982 2 (12) (1) 994 2
Inventories Subtotal 22,063 44 (208) (1) 22,271 43
Cash and Other Current Assets 8,235 16 (553) (6) 8,788 17
Funds and Investments 3,897 8 (301) (7) 4,198 8
Total Assets 50,275 100 (1,010) (2) 51,285 100
Loans&Bonds 19,200 38 815 4 18,385 36
Receipts in Advance 1,264 3 (123) (9) 1,387 3
Total Liabilities 26,098 52 (560) (2) 26,658 52
Stockholders Equities 24,176 48 (452) (2) 24,628 48
Current Ratio 197.44% 254.34%
Debt Ratio 51.91% 51.98%
Net Debt to Equity 62%
56%

==> picture [33 x 22] intentionally omitted <==

Note:Change to IFRS Accounting Principles in 2013

Prince Housing & Development Corp.

5 Financial Data

Expressed in million of NT dollars

Financial Data (Consolidated)

2017Q4 2017Q4 Different Different 2016Q4 2016Q4
M % M YOY M %
Operating Revenue 10,989 100 (1,071) (9) 12,060 100
Operating Cost (7,723) (70) 401 (5) (8,124) (67)
Gross Profit 3,266 30 (670) (17) 3,936 33
Operating Expenses (2,188) (20) 234 (10) (2,422) (20)
Operating Income 1,078 10 (436) (29) 1,514 13
Pre-tax Income 1,340 12 (566) (30) 1,906 16
Net Income 1,265 12 (334) (21) 1,599 13
Earnings per Share 0.79 0.99
Net Assets Value 14.89 15.17
Return on Equity 5.23% 6.49%

==> picture [33 x 22] intentionally omitted <==

Note:Change to IFRS Accounting Principles in 2013

Prince Housing & Development Corp.

Financial Data

6

Financial Data (Consolidated)

Expressed in million of NT dollars

Revenue(%)
Income(%)
Segment Information
2017 Q4 Breakdown
Segments Property Construction Hotel Fixed Income
Others
Total Adj. Consolidated
Segment
Revenue
5,222
2,821

2,577

512

1,397

12,529

(1,540)

10,989
Revenue (%) 41.7%
22.5%

20.5%

4.1%

11.2%

100.0%
YoY -4.8%
-28.0%

-4.9%

-1.3%

132.8%

-5.3%
-8.9%
Segment
Income
115
88

208

186

483

1,080

(2)

1,078
Income (%) 10.7%
8.1%

19.3%

17.2%

44.7%

100.0%
EBT Margin 2.2%
3.1%

8.1%

36.3%

34.6%

8.6%
9.8%
YoY -86.2%
17.3%

-17.1%

-0.5%
-24250.0%
-19.7%
-28.8%

==> picture [33 x 22] intentionally omitted <==

Prince Housing & Development Corp.

7 Financial Data

Expressed in million of NT dollars

Financial Data (Non-Consolidated)

2017Q4 2017Q4 Different Different 2016Q4 2016Q4
M % M YOY M %
Construction in Progress 5,338 12 1,447 37 3,891 9
Land Held for Construction 9,266 21 (2,159) (19) 11,425 26
Building and Land Held for Sale 5,506 13 531 11 4,975 11
Prepayment for Land 187 0 54 41 133 0
Others 947 2 (8) (1) 955 2
Inventories Subtotal 21,244 49 (135) (1) 21,379 49
Cash and Other Current Assets 3,739 9 (614) (14) 4,353 10
Funds and Investments 7,778 18 266 4 7,512 17
Total Assets 43,122 100 (398) (1) 43,520 100
Loans&Bonds 15,844 37 801 5 15,043 35
Receipts in Advance 942 2 (71) (7) 1,013 2
Total Liabilities 19,260 45 26 0 19,234 44
Stockholders Equities 23,862 55 (435) (2) 24,297 56
Current Ratio 253.56% 281.74%
Debt Ratio 44.66% 44.20%
Net Debt to Equity 56%
50%

==> picture [33 x 22] intentionally omitted <==

Note:Change to IFRS Accounting Principles in 2013

Prince Housing & Development Corp.

8 Financial Data

Expressed in million of NT dollars

Financial Data (Non-Consolidated)

2017Q4 2017Q4 Different Different 2016Q4 2016Q4
M % M YOY M %
Operating Revenue 5,734 100 (270) (4) 6,004 100
Operating Cost (4,421) (77) (682) 18 (3,739) (62)
Gross Profit 1,313 23 (952) (42) 2,265 38
Operating Expenses (1,012) (18) 231 (19) (1,243) (21)
Operating Income 301 5 (721) (71) 1,022 17
Pre-tax Income 1,287 22 (571) (31) 1,858 31
Net Income 1,281 22 (328) (20) 1,609 27
Earnings per Share 0.79 0.99
Net Assets Value 14.7 14.97
Return on Equity 5.37% 6.62%

==> picture [33 x 22] intentionally omitted <==

Note:Change to IFRS Accounting Principles in 2013

Prince Housing & Development Corp.

Financial Data

9

Financial Data (Non-Consolidated)

Expressed in million of NT dollars

Major Profit Contributors
Breakdown in 2017
Note:Change to IFRS Accounting
Principles in 2013
Note:Change to IFRS Accounting
Principles in 2013
Note:Change to IFRS Accounting
Principles in 2013
Note:Change to IFRS Accounting
Principles in 2013
Unit: NT$ in Millions Ownership 2017 2015
Amount % of NI Amount % of NI
Operating Income 301 23% 1,021 63%
Total Investment Income(Equity Method) 789 62% 559 35%
Major Components of Investment Income:
Prince Real Estate Co., Ltd. 99.65% 421 33% - 0%
Time Square International Co., Ltd. 100% 156 12% 180 11%
Cheng-Shi Investment Holdings Co., Ltd. 100% 149 12% 95 6%
Uni-President Development Corp. 30% 34 3% 43 3%
Prince Housing Investment Co., Ltd. 100% 27 2% 46 3%
Prince Property Management Consulting Co., Ltd. 100% 11 1% 14 1%
Jin Yi Xing Plywood Co., Ltd. 100% 10 1% 142 9%
Geng-Ding Co., Ltd. 30% 1 0% 21 1%
Ming-Da Enterprises Co., Ltd. 20% - 0% 32 2%
Total Dividend Income 90 7% 94 6%
Major Components of Dividend Income:
Southern Science Joint Develepment Co., Ltd. 10% 36 3% 22 1%
Uni-President International Development Corp. 6.63% 30 2% 9 1%
Peisident Eneigy Development Corp. 6% 10 1% 41 3%
Nantex Industry Co., Ltd.(2108 TT) 3% 7 1% 13 1%
ScinoPharm Taiwan, Ltd.(1789 TT) 3% 7 1% 7 0%
Net Income 1,281 100% 1,609 100%

==> picture [33 x 22] intentionally omitted <==

Prince Housing & Development Corp.

10 Financial Data

Financial Data

Dividend Policy

==> picture [611 x 409] intentionally omitted <==

----- Start of picture text -----

1.8
1.54 1.51 1.6
1.38
1.3 1.4
0.99 1.2
1.1 101%
0.79 1
1
82%
0.8
0.8
80%
0.65 0.6
0.5
0.3 53% 0.4
32% 0.2
23%
0
2012 2013 2014 2015 2016 2017
EPS Cash Dividend Payout Ratio
----- End of picture text -----

11 Financial Data-Dividend Prince Housing & Development Corp.

Financial Data - Real Estate

Residential Project Area

Taipei Branch

(Taipei City\New Taipei City\Taoyuan County) (Hsinchu City\Hsinchu County)

Taichung Branch

(Taichung City\Changhwa City\Nantou County) Tainan Branch

(Tainan City\Kaohsiung City)

==> picture [33 x 22] intentionally omitted <==

Prince Housing & Development Corp.

12 Financial Data-Real Estate

Financial Data - Real Estate

Residential Project Area -Northern Taiwan

Before 2018
2018
2019
2020






Year of completion
Before 2018
2018
2019
2020






Year of completion
Before 2018
2018
2019
2020






Year of completion
Before 2018
2018
2019
2020






Year of completion
Project Name Location SalableValue
(billion)
Sales
Rate(%)
Year of completion
Before 2018 2018 2019 2020
Prince Shinyi New Taipei City 2.98 20%
Prince Fu Taoyuan City 2.02 34%
Shuang Ling Section Taoyuan City 1.01 -
Prince Hua Wei Taipei City 1.8 50%
Ling Ko Li Shing Section New Taipei City 2.52 -
Prince W New Taipei City 1.26 70%
Zhong Chuang Section 222 New Taipei City 2.08 -
-
Total 13.67

==> picture [34 x 32] intentionally omitted <==

Purchase of land in 2017 Total Sales Size 101,190 square meter

==> picture [33 x 22] intentionally omitted <==

Prince Housing & Development Corp.

13 Financial Data-Real Estate

Financial Data - Real Estate

Residential Project Area -Central Taiwan

Before 2018
2018
2019
2020





Year of completion
Before 2018
2018
2019
2020





Year of completion
Before 2018
2018
2019
2020





Year of completion
Before 2018
2018
2019
2020





Year of completion
Project Name Location SalableValue
(billion)
Sales
Rate(%)
Year of completion
Before 2018 2018 2019 2020
Prince Yu Ding Taichung City 1.91 5%
W Epoch Taichung City 1.91 31%
Prince Hsinfuliao Nantou County 0.61 38%
Ping Hsin Section Taichung City 2.44 -
Prince County Nantou County 0.86 94%
Jin Shuei Wu Show Section Taichung City 1.02 -
Total 8.75

==> picture [34 x 32] intentionally omitted <==

Purchase of land in 2017 Total Sales Size 112,215 square meter

==> picture [33 x 22] intentionally omitted <==

Prince Housing & Development Corp.

14 Financial Data-Real Estate

Financial Data - Real Estate

Residential Project Area-Southern Taiwan

Before 2018
2018
2019
2020








Year of completion
Before 2018
2018
2019
2020








Year of completion
Before 2018
2018
2019
2020








Year of completion
Before 2018
2018
2019
2020








Year of completion
Project Name Location SalableValue
(billion)
Sales
Rate(%)
Year of completion
Before 2018 2018 2019 2020
Prince CloudC1(Terrace House) Kaohsiung City 1.62 94%
Prince CloudC2(Condominium) Kaohsiung City 1.77 78%
Prince Jun Fon Huei Tainan City 0.97 50%
Prince Travel Tainan City 0.97 -
Shan Gia Dist. Tainan City 0.69 -
Prince Feng Yun Tainan City 1.77 -
Prince Xue A(Terrace House) Kaohsiung City 1.94 -
Prince Xue B(Condominium) Kaohsiung City 5.52 -
Jin Hua Sect Tainan City 3.02 -
Prince Cloud E Kaohsiung City 2.04 -
Jin Yi Xing Kaohsiung City 10.47 -
Total 30.78

==> picture [34 x 32] intentionally omitted <==

==> picture [33 x 22] intentionally omitted <==

Purchase of land in 2017 Total Sales Size 580,023square meter

Prince Housing & Development Corp.

15 Financial Data-Real Estate

Financial Data - Real Estate

Expected Launch Value and Year

Expressed in billion of New Taiwan dollars

==> picture [20 x 21] intentionally omitted <==

==> picture [20 x 21] intentionally omitted <==

Taipei Branch Taichung Branch Tainan Branch

==> picture [33 x 22] intentionally omitted <==

Prince Housing & Development Corp.

16 Financial Data-Real Estate

Investment Subsidiaries

==> picture [552 x 415] intentionally omitted <==

----- Start of picture text -----

Fixed
Income
& BOT
Hotel
Construction
Real Estate
----- End of picture text -----

==> picture [33 x 22] intentionally omitted <==

Prince Housing & Development Corp.

17

Investment Subsidiaries

Chartered periodBOT Income PropertiesNTU 47Y NTU BOT NCKU BOT NCKU 35Y

==> picture [58 x 52] intentionally omitted <==

Expressed in million of NT dollars

==> picture [354 x 64] intentionally omitted <==

----- Start of picture text -----

NCKU BOT
NTU BOT
525 519 512
----- End of picture text -----

==> picture [233 x 16] intentionally omitted <==

----- Start of picture text -----

191 188 186
----- End of picture text -----

2018

2005 2008 NTU 34Y 2040 2052 Mar. NTU signed NCKU 22Y NCKU NTU Sep. Started Operating May. NCKU signed

==> picture [27 x 17] intentionally omitted <==

Prince Housing & Development Corp.

18 Investment Subsidiaries-Fixed Income Property

Investment Subsidiaries

==> picture [102 x 103] intentionally omitted <==

Ownership % Prince 30% 30% Uni_President PCSC (7-11) PIDC

==> picture [152 x 174] intentionally omitted <==

----- Start of picture text -----

20%
PDC
20%
30%
----- End of picture text -----

Special Purpose Vehicle(SPV)PDC Chartered period 50 Years


20%
20%
30%
30%
Prince 30%
Uni_President
PCSC (7-11)
PIDC
PDC

20%
20%
30%
30%
Prince 30%
Uni_President
PCSC (7-11)
PIDC
PDC

20%
20%
30%
30%
Prince 30%
Uni_President
PCSC (7-11)
PIDC
PDC

20%
20%
30%
30%
Prince 30%
Uni_President
PCSC (7-11)
PIDC
PDC

20%
20%
30%
30%
Prince 30%
Uni_President
PCSC (7-11)
PIDC
PDC
Site Area 16,280 M2
Total Floor Area 144,037 M2
Project Bus Station & Parking Area W Taipei Hotel Uni-UstyleDepartment Store
Floor 1F & B4~B5 8F~31F B2~7F
Operation mode Operating Rent out Rent out
Proprietor PDC Time Square International PDSC
Ownership% 30% 100% 0%

==> picture [27 x 17] intentionally omitted <==

Prince Housing & Development Corp.

19 Investment Subsidiaries-BOT

Investment Subsidiaries

PDC Operation 2015~2017 Expressed in million of NT dollars 40% 40% 1,100 31% 29% 880 30% 660 20% ~~1,067~~ 981 949 440 10% ~~213~~ 143 140 220 0% 0 2015 2016 2017 Gross Profit Margin Net Sales Net Income before Tax

Expressed in million of NT dollars

==> picture [33 x 22] intentionally omitted <==

Prince Housing & Development Corp.

20 Investment Subsidiaries-BOT

Investment Subsidiaries

==> picture [541 x 406] intentionally omitted <==

----- Start of picture text -----

Fixed
Income
& BOT
Hotel
Construction
Real Estate
----- End of picture text -----

==> picture [33 x 22] intentionally omitted <==

Prince Housing & Development Corp.

21

Investment Subsidiaries

: PHD Recognizes Revenue l 100% W Hotel Net Income l 30% Taipei City Bus Terminal BOT Project

==> picture [157 x 97] intentionally omitted <==

100% Operating Profit 30%Net Income

==> picture [272 x 43] intentionally omitted <==

----- Start of picture text -----

pay the rent
PDC
----- End of picture text -----

pay royalties pay the rent PDC Time Square International l Management Support l PDC -Lease Floor Area to W Hotel l Incentive Fee & Base Fee l PDC- Revenue Base

==> picture [27 x 17] intentionally omitted <==

Prince Housing & Development Corp.

22 Investment Subsidiaries-Hotel

Investment Subsidiaries

Expressed in million of NT dollars

==> picture [888 x 429] intentionally omitted <==

----- Start of picture text -----

W Hotel Taipei in 2015~2017 Financial data
40%
40% 2,200
2,156
1 950
, 1,760
40%
1,803
39% 39% 1,320
39%
880
39%
440
216 217
188
38% 0
2015 2016 2017
Gross Profit Margin Net Sales Net Income before Tax
----- End of picture text -----

==> picture [33 x 22] intentionally omitted <==

Prince Housing & Development Corp.

Investment Subsidiaries-Hotel

23

Expressed in million of NT dollars

Investment Subsidiaries

W Hotel Taipei in 2017 Revenue in BU %

==> picture [353 x 374] intentionally omitted <==

Room Revenue- 1,087 FB Revenue- 662 Other Revenue- 54

==> picture [33 x 22] intentionally omitted <==

Reference:Tourism Bureau

Prince Housing & Development Corp.

Investment Subsidiaries-Hotel

24

Investment Subsidiaries

W Hotel Taipei in Y2017 Competitor Set Results

DEC 2017 YTD NBR 2017 2017 2017 2016 2016 2016 Variance Variance Variance
RMS OCC ADR REVPAR OCC ADR REVPAR OCC ADR REVPAR
W Taipei 405 78.6% 8,500 6,684 76.9% 9,241 71,074 2.2% -8.0% -6.0%
Le Meridien 160 82.5% 8,605 7,100 78.1% 8,858 6,917 5.7% -2.9% 2.6%
Humble House 232 84.7% 5,986 5,068 81.6% 6,056 4,941 3.8% -1.2% 2.6%
Grand Hyatt Taipei 853 70.8% 6,072 4,298 64.7% 6,303 4,077 9.4% -3.7% 5.4%
Grand Formosa Regent 538 75.6% 5,682 4,297 73.8% 6,072 4,479 2.5% -6.4% -4.1%
Westin 288 67.8% 6,128 4,152 74.2% 6,152 4,567 -8.7% -0.4% -9.1%
Far Eastern Shangri-la 420 62.3% 6,342 3,953 61.7% 6,405 3,954 0.9% -1.0% 0.0%
Marriott Taipei 318 66.4% 5,895 3,916 50.8% 6,107 3,101 30.8% -3.5% 26.3%
Sheraton 688 69.8% 5,430 3,792 66.9% 5,777 3,866 4.4% -6.0% -1.9%
Total 3,902 71.9% 6,310 4,538 68.4% 6,608 4,521 5.1% -4.5% 0.4%

Expressed in million of NT dollars Reference:Tourism Bureau

==> picture [33 x 22] intentionally omitted <==

Prince Housing & Development Corp.

Investment Subsidiaries-Hotel

25

Investment Subsidiaries

Tourists Breakdown of W Hotel Taipei by Regions

==> picture [559 x 382] intentionally omitted <==

==> picture [33 x 22] intentionally omitted <==

Prince Housing & Development Corp.

Investment Subsidiaries-Hotel

26

Investment Subsidiaries

Expressed in million of NT dollars

==> picture [898 x 428] intentionally omitted <==

----- Start of picture text -----

Others in 2015~2017 Financial data
70% 70% 800
69% 640
69%
480
766 759 774
67% 654 666 67% 320
572
66% 66% 160
91
71
66%
2
65% 0
-16 -19
-36
-160
2015 2016 2017
Gross Profit Margin_Splendor Gross Profit Margin _Howard
Net Sales_Splendor Net Sales_Howard
Net Income_Splendor Net Income_Howard
----- End of picture text -----

==> picture [33 x 22] intentionally omitted <==

Prince Housing & Development Corp.

27 Investment Subsidiaries-Hotel

Future Strategy

==> picture [241 x 59] intentionally omitted <==

----- Start of picture text -----

Compe&&veness1
----- End of picture text -----*

==> picture [240 x 59] intentionally omitted <==

----- Start of picture text -----

Compe&&veness2
----- End of picture text -----*

Seeking'poten<al' Ver<cal'integra<on'of' lands'in'six'big'ci<es' resources'to'reduce' or'developing'land' costs' near'main'traffic' networks'

==> picture [246 x 59] intentionally omitted <==

----- Start of picture text -----

Strategy
----- End of picture text -----

==> picture [246 x 59] intentionally omitted <==

----- Start of picture text -----

Target'buyer
----- End of picture text -----

FirstD<me'''' The'best'developer' homebuyer' in'Tainan'Group' Provide'upscale' enjoying'economic' PHD proper<es'for'Taiwan' scale aspira<onal'middle' class''

==> picture [33 x 22] intentionally omitted <==

Prince Housing & Development Corp.

Future Strategy

28

Tainan Group Members

==> picture [504 x 413] intentionally omitted <==

----- Start of picture text -----

Uni- Prince Tainan
President H&D Spinning
1216.tw 2511.tw 1440.tw
Universal
Tainan
PCSC
Cement
2912.tw Group
1104.tw
Ton Yi
SPT Nantex
Industrial
1789.tw 2108.tw
9907.tw
----- End of picture text -----

==> picture [33 x 22] intentionally omitted <==

Prince Housing & Development Corp.

29 I ntro

(2511TT/2511TWO)

==> picture [369 x 247] intentionally omitted <==

----- Start of picture text -----

Please visit Investor
Relation website
http://www.prince.com.tw/finance.asp
----- End of picture text -----

[email protected] [email protected] [email protected]

==> picture [33 x 22] intentionally omitted <==

Prince Housing & Development Corp.

30

Prince Housing & Development Corp.

Thank you for your support

==> picture [33 x 22] intentionally omitted <==

Prince Housing & Development Corp.

31