2021.02.06 Vincom-Retail Corporate-Presentation EN-2
2021.02.06 Vincom-Retail Corporate-Presentation EN-2
2021.02.06 Vincom-Retail Corporate-Presentation EN-2
February 2021
Disclaimer
IMPORTANT: The information contained herein is preliminary and subject to change without notice, its accuracy is not guaranteed, has not been independently verified and may not
contain all material information concerning Vincom Retail Joint Stock Company (the “Company”) and its subsidiaries (the “Group”). You should not rely upon it or use it to form the
basis for any investment decision or commitment whatsoever.
None of the Company, its shareholders, or any of their respective affiliates, directors, officers, employees, agents, advisers or any other person makes any representation or warranty
(express or implied) or accepts any responsibility or liability for the accuracy or completeness of this presentation or any or all of the information in this presentation or otherwise made
available. It is not the intention to provide, and you may not rely on these materials as providing, a complete or comprehensive analysis of the financial or trading position or prospects
of the Group. No part of this presentation shall form the basis of or be relied upon in connection with any contract or commitment whatsoever. Further, nothing in this presentation
should be construed as constituting legal, business, tax or financial advice. You should conduct such independent investigations and analysis of the Group as you deem necessary or
appropriate in order to make an independent determination of the suitability, merits and consequences of investment in the Company.
This presentation contains “forward-looking statements”. These forward-looking statements involve known and unknown risks and uncertainties, many of which are beyond the
Company’s control and all of which are based on management’s current beliefs and expectations about future events. Forward-looking statements are sometimes identified by the use
of forward-looking terminology such as “believe”, “expects”, “may”, “will”, “could”, “should”, “shall”, “risk”, “intends”, “estimates”, “aims”, “targets”, “plans”, “predicts”, “continues”,
“assumes”, “positioned” or “anticipates” or the negative thereof, other variations thereon or comparable terminology. These forward-looking statements include all matters that are not
historical facts. Forward-looking statements are not guarantees of future performance. These forward-looking statements speak only as at the date of this presentation, and none of
the company, its shareholders, or any of their respective affiliates, directors, officers, employees, agents, advisers or any other person undertakes to update or revise any forward-
looking statements as a result of new information or to reflect future events or circumstances.
1
Executive Summary
Vincom Retail (“VRE”) is the largest and fastest growing retail developer, owner
and operator in Vietnam
Vietnam Economy
Remains Resilient
Amidst Covid-19
Outbreak
Modern Retail Set to
Take Off
Largest and Most
Dominant Retail Platform
Ability to Leverage the
Highly Scalable Platform Institutional Level
Best-in-Country
with Strong Operating Corporate Governance
Vingroup Ecosystem
Performance
Market leader in terms of the shopping mall GFA in Vietnam’s major cities…
2 2
Vingroup & Vincom Retail: Market Leaders In Vietnam
Largest Listed Company in Vietnam
Vincom Retail
A Key Subsidiary of
Largest Real Estate Developer in Vietnam
Vingroup JSC
Operational
Ecosystem of Complementary Businesses Vincom Retail Malls
Largest Retail
Developer, Owner
and Operator in (9)
Vietnam Ho Chi Minh City 1.7 mn
Retail GFA
Residential Hospitality Healthcare Education Automobile Smartphone ~28% NLA leased to internal (sqm)
and affiliated tenants(2)
Premium Leading Leading Leading First Top 4
and large hospitality hospital private Vietnam- smartphone Vinhomes:
scale real operator in operator school ese smart producer in Vietnam’s largest real estate Unique Multi format Model
estate Vietnam operator and green Vietnam
developer About 750 vehicle
developer
Approx. beds under About manufactu- 1.9 million
Largest in 17,500 operation 29,300 rer smart- VinFast:
Vietnam rooms students phones Flagship automobile and e-
7 full- Vincom Center Vincom Mega Mall
owned & registered 76,900 cars sold(7) motorcycle showrooms
No. of Malls: 7
27,700 managed service at 35 and electric
No. of Malls: 3
units general Retail GFA: 280,026 sqm Retail GFA: 444,098 sqm
facilities(5) motor- Vinschool:
presold(3) hospitals (18% total) (24% total)
cycles(6) Leading private school operator
(Contracted and 5
sales of clinics
VND 64 VinMart:
trillion(4)) Vietnam’s largest modern grocery
retail chain by presence Vincom Plaza Vincom+
No. of Malls: 54 No. of Malls: 15
Retail GFA: 857,517 sqm Retail GFA: 71,936 sqm
VinID: ~11 mn Members, Largest Loyalty Program in Vietnam(5) (53% total) (5% total)
7,017
Leasing Revenue (VND bn)
2014 – 20 CAGR:
6980
(1)
6,008
Leasing revenue: 20.1%
5,506
GFA: 22.0% 5980
Pincus
IPO and
2,427 listed on 2980
1,927 HOSE
1,598 1,654
1,448
1980
42 93
-20
2004 2010 2013 2014 2015 2016 2017 2018 2019 2020
No. of
malls 1 2 5 6 23 31 46 66 79 80
17 Years of Operating Experience Achieving ~1.7 mm sqm of Retail GFA (~35x Increase Since 2004)
Note: As of 31 Dec 2020
Leasing revenue is based on Vietnam Accounting Standard (VAS) Audited Consolidated Financial Statements for respective years and Consolidated Financial Statements for 2020
4 (1) Leasing revenue took into account the impact of Vincom Retail’s supporting package to tenants impacted by Covid-19 in 2020, totaling VND 865bn 4
Retail Consolidates Around The Dominant Local Landlord
Vietnam's
GFA (mm sqm)
current position at an early, higher growth stage of the retail
1.7
1.0 cycle translates to a stronger growth profile and a more dominant market
share
2016 2020
SM Prime
Central Pattana
Vietnam Philippines’ largest retail real estate developer
Thailand’s largest shopping mall developer arm of
GFA (mm sqm)(3) Market Share by GFA(2)
Central Group
50%
GFA (mm sqm)(1) Market Share by GFA(1) 9.8
Thailand Philippines 28%
20% 2.2
15%
4.7 Singapore
0.9 2007 2019 2007 2019
Total Market Size (GFA sqm)(2)
2013 2020 2013 2020
Total Market Size (GFA sqm)(1) 7.8mm 10.7mm
Indonesia
5.6mm 18.9mm
5 5
Key Investment Highlights
Key Investment Highlights
Vietnam’s Economy Remains Resilient Amidst Covid-19 Outbreak
1 ‒ Vietnam On A Rebound – The Brightest Spot In SEA’s Economies
‒ Clearer Signs Of A Speedy Recovery; Ready For A “New Normal”
7
1 Vietnam On A Rebound - The Brightest Spot In SEA’s Economies
The Only Country In ASEAN Which Had Positive GDP Growth In 2020E And The Strongest GDP Growth Forecast in 2021E
Real GDP growth (%) 2020 2021 2022
7.6 7.7 6.9
6.6 6.7
4.9 5.6 5.1 4.9 5.3
4.2 4.1
2.9
(1.1)
(5.8) (5.0)
(7.2)
(9.5)
Philippines Thailand Singapore Malaysia Indonesia Vietnam
Vietnam GDP to continue growing in 2021 led by a recovery in domestic consumption, resilient FDI due to supply chain shift and public investment
Highest Domestic Consumption Growth Vietnam to Become The New Center of The Highest Level Of Public Investment Spending
1 2 3
Country In ASEAN during 2020-2021 Global Manufacturing Supply Chain As % Of GDP To Support Local Economy
Domestic consumption growth (%) Implemented FDI has been resilient despite Covid-19 Public investment as % of GDP (2021 Target)
(US$bn)
10.6
8.8 20.4 20.0
8.2 19.1 6.8
7.0 17.5
15.8
14.5 5.7
4.6 4.4
3.0 4.1
4.0
3.6
0.5 0.5
2.4
2015 2016 2017 2018 2019 2020
2020 2021
Free trade agreements such as CPTPP, EVFTA and RCEP to Public investment expected to continue the elevated trend
boost Vietnam's foreign trade in 1H21 with accommodative monetary policy
Source: Bloomberg GDP consensus, GSO, CEIC and BMI
8
1 Clearer Signs Of A Speedy Recovery; Ready For A “New Normal”
Mobility is gradually returning to pre-Covid levels Daily Community Cases In Vietnam Comparison of Social Distancing Measures
Index First wave of Subseqeuent wave of
48
10% Mobility level pre Covid-19 Country infections (1H20) infections (2H20)
Dec 1, three Areas Imposed
0% 42 new cases in
(10)% HCMC, all F1 Nationwide Da Nang
1st wave: 141 cases
36 and F2 were VN (1 - 22 Apr) (28 Jul – 25 Aug)
(20)% 2nd wave: 527 cases
confirmed (100% of GDP) (1% of GDP)
(30)%
30 negative Jakarta, wets Java,
(40)%
Gorontalo and West Jakarta
(50)% 24 ID Sumatra (14 Sep to 11 Oct)
(60)% (Apr to early Jun) (18% of GDP)
18 (33% of GDP)
(70)%
(80)% Nationwide Varying timeframes for different
12 MY (18 Mar - 3 May) states (mid-Dec: 50% of GDP;
(100% of GDP) mid-Nov: 84%, mid-Oct; 50%)
6
Nationwide Manila and adjacent provinces
Vietnam Hong Kong Korea PH (16 Mar - 31 May) (4 – 18 Aug)
0
Thailand Singapore Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec (100% of GDP) (45% of GDP)
Whilst Retail Sales Across The Region Start to Recover Rental Outlook In Vietnam Remains Stable And Solid Retail Leasing Enquiry Growth Expected
in 2021, Vietnam Proves Its Leading Position With Early Not Experienced A Decrease in Rental Rates
and Sustainable Growth
Nominal retail sales change YoY (%) % change in rental rate forecast (YoY) Sqm NLA
12.0
10.0 +533% 67,862
6.5 7.0
5.7 1.4 4.0 3.7
2.0 1.8 +95%
1.5 1.4 10%
0%
-0.14 -10%
-2.9
-20% 31,600
-8.4 -30%
-10.0
-40%
-15.7 16,200
-50%
10,718
-60%
-24.4
HCMC Hanoi
2020 2021F 2020 2021F 2019 - 2021 Cumulative 2020 2021F
9
2 Huge Potential For Further Expansion In Vietnam’s Retail Space
Low and fast growing disposable income per capita compared to neighboring countries, coupled with low
mall NLA, presents an opportunity to enlarge Vietnam’s retail mall space to close the regional gap.
Modern Retail is still at a Nascent Stage… …With the Growing Middle Class Set to Drive
Next Wave of Consumption
Vietnam has a Low Mall NLA compared to Thailand and Philippines(1) Vietnam’s Disposable Income per Capita is similar to Philippines in
2004 and Thailand in 1990, implying huge growth potential (1)
NLA (mm sqm) Disposable income per capita (US$)
7.9
7.3 2,796
2,554
1,808
3.2x 950 1,018
2.9x Vietnam
2.9x
2.5
2017 2018 2019 2023 2024
Source: EIU, Colliers, CBRE Research (Hanoi and HCMC Market Insights 2020)
10 Note: (1) Includes NLA pipeline 2020-2021 (2) As of 31 Dec 2020 10
2 Modern Retail Set to Take Off
Vietnam is Starved for Modern Retail Format E-Commerce More Catalyst Than Threat
Significantly Underpenetrated Modern Non-Discretionary Retail Remains E-Commerce Penetration(2)
2020/21(1) NLA per capita (sqm) (%) 2019A 2024E
1.8 40%
1.4
1.1
28%
Attractiveness of Modern
Attractiveness of Modern China Indonesia Singapore Philippines Malaysia Thailand Vietnam
Stand-alone Department Store Formats have Lost Out Destination for and a trustworthy partner of major international brands to be
present in Vietnam for the first time
Lotte Vietnam on losing streak Progressively applying digital transformation to enhance customers’
Parkson Vietnam shutters store experience via improved service quality
since operations began
…However, during its ten years of
operation in Vietnam, Lotte Mart has
…Parkson Vietnam has closed another
of its stores as it continues to struggle Close and flexible connection between retail malls and e-commerce to support
shoppers and tenants via a network of credible e-commerce partners
never closed a year with profit… to make its business profitable…
Utilize the readily available customer base from VinID
Vincom Retail’s Disruption Has Already Leapfrogged the “Department Store” Phase
Source: EIU, Euromonitor, Vietnam Investment Review, Inside Retail Asia, CBRE Vietnam
(1) Includes NLA pipeline 2020-2021 (2) % E-commerce penetration represented by internet retailing over retailing.
11
2 Only Retail Platform With Nationwide Access
Portfolio Leasing Creates Significant Bargaining Power… … and Ability to Attract Best-in-Class Tenant Portfolio, with
more than 1,000 Unique Tenants(1)
Vietnam
First stores in
Entertainment
Vietnam for Zara,
F&B and
H&M
First stores in
Hanoi for Uniqlo
VRE’s dominant position and nationwide scale makes it Vietnam’s “Go-to” platform
for international and established local brands
12 12
2 Metro And Bus Infrastructure To Accelerate Retail Mall Footfall
Most of VRE malls are covered by the upcoming metro lines in Ho Chi Minh City and Hanoi, and major VRE megamalls such as
VMM Ocean Park, Smart City and Grand Park have extra cover of VinBus routes – significant boost in connectivity and footfall
expected
Metro Lines Under Construction Planned Lines Bus routes
2 Hung Yen
District 10 Province
Hoang Mai
Van Dien District
Tan Phu District
3 Grand Park – Sai Gon bus station 4 Grand Park- Mien Dong bus station 4 Ho Tay water park – Smart City 5 VCP Long Bien – Smart City
5 Mien Dong bus station – National University NUA 6 Hao Nam – Ocean Park 7 My Dinh – Ocean Park 8 Ham Nghi – Ocean Park
Vingroup’s mixed use and VRE’s mall models are suited to tap
With urban metro lines opening for the first time in Ho Chi Minh
City and Hanoi and extra coverage of VinBus routes, the shift on this trend, given their targeted positioning and proximity to
from street retail to organized retail (malls) will accelerate the stations
Annual Income
Distribution Holistic Segment Coverage Across Formats Competitors
(% of population
in Vietnam)(1) Vincom Center Vincom Mega Mall Vincom Plaza Vincom+
Target Segment:
Affluent
City Center/ Target Segment:
(6%) CBD consumers Lotte
Integrated
Middle & upper development Target
middle income AEON
catchment area Segment:
Target
Targets families Upper middle
Middle Segment:
across all income
Income income segments Middle
income /
(24%) Upper middle
* Focus on shopping – Target Segment: income
experience based Heart of provincial
shopping to enhance town plus urban
customer experience non-CBD
Emerging
consumers of
(32%) key cities
Family & BIG C GO
activity hub Target
Middle income Segment:
Mass to
Aspiring middle income
(17%)
Target Segment:
Regional &
non-CBD Vincom Retail has access
catchment areas to addressable market
Mass Mass to segment of over US$176bn
(21%) middle income
of retail revenue
Distinguished retail formats and focused on wide range of lifestyle oriented consumers
Prime Urban and High Growth Areas in Key Cities Unique Multi-Format Retail Model
(Segmentation by GFA)
Key Cities
North Vietnam (ex. Hanoi)
19 Vincom Malls
18.7% 25.5%
16 Vincom Plazas
3 Vincom+ 4.1%
Hanoi
11 Vincom Malls
5 Vincom Centers
3 Vincom Mega Malls Central Vietnam 51.7%
20 Vincom Malls
3 Vincom Plazas
13 Vincom Plazas
7 Vincom+
Vincom+ Vincom Plaza
Ho Chi Minh City Location: Medium-density, Location: High-density,
13 Vincom Malls non-CBD CDB of cities
2 Vincom Center South Vietnam (ex. HCMC) Retail GFA: 3,000 – 5,000 ex. Hanoi and HCMC
sqm Retail GFA: 10,000 –
1 Vincom Mega Mall 17 Vincom Malls
No. of Malls: 15 40,000 sqm
7 Vincom Plazas 15 Vincom Plazas Total GFA: 71,936 sqm No. of Malls: 54
2 Vincom+ Total GFA: 857,517 sqm
3 Vincom+
Proven and scalable retail
4 retail mall formats
development platform
15
4 Ability To Leverage The Best-in-Country Vingroup Ecosystem
Unparalleled
land sourcing 13
expertise
Launched Pipeline projects
Times City
(opened: 4Q2013)
Ocean Park
(opened 12.2020) Single card,
nationwide access
Guaranteed
Footfall for
Malls Benefits lock in
repeat spending
Note:
1. Refers to Vinhomes’ landbank
2. As of 31 December 2020
3. Non-controlling interest in a subsidiary of Masan Group which owns MasanConsumerHoldings, the largest manufacturer of consumer products by revenue, and VinCommerce,
16 the largest consumer retail network in terms of number of grocery retail stores
16
5 Institutional Level Corporate Governance
• Allows VRE to expand faster with the key anchor tenants in place in
advance of commencing construction
Related Party Tenants • VRE has related party-tenants (Vingroup entities)
• Leases are negotiated on an arms’ length commercial terms
• Governed by related party rules under “Decision Making”
17
4Q2020 Key Highlights
Financial Performance – 4Q2020
All key financial figures continued remarkable momentum from the 3rd quarter
Total Revenue Leasing Revenue
VNDbn % of 2019 level VNDbn % of 2019 level
Decline 2Q vs. 1Q
84.8% 2.3%
(3.3%) (9.8%)
Growth 4Q vs. 3Q
3,253
78.1% 67.3% 78.4% 112.7% 86.1% 81.1% 91.3% 86.5% 88.9% 73.1% 94.0% 110.5%
1,572
1,746
1,174 1,178
845 1,218
998 1,068
759 930 910
646
1Q20 2Q20 3Q20 4Q20 1Q20 2Q20 3Q20 4Q20 1Q20 2Q20 3Q20 4Q20
Note: Based on VAS Consolidated Quarterly Financial Statements
These financial metrics already took into account the impact of the rental support (VND300bn in 1Q, VND375bn in 2Q, VND145bn in 3Q and VND46bn in 4Q)
(1) NOI for leasing investment properties and rendering of related services is calculated by taking total income from leasing activities and from other property-related services less any property-related operating expenses
which include land lease costs but exclude management expenses allocated from parent company
19
Key Operational Metrics
Retail GFA Occupancy rate
Change Change
(‘000 sqm) 2019 2020 2019 2020
(ppts)
(%)
Vincom Mega Mall 388 444 14.4 Vincom Mega Mall 91.7% 86.8% 4.9
20
Tenants’ Recovery Post Covid-19
1 Footfall Hanoi (2020) HCMC (2020)
Million Million
5 (1) (2)
5 (1) (2)
4 4
3 3
2 2
1 1
- -
Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec
Overall, footfall has positively recovered. Hanoi malls saw strong footfall recovery thanks to upgraded VCC Metropolis, VCC Pham Ngoc Thach with more
international famous brands driving footfall
Newly opened VMM Ocean Park in December was well received
HCMC malls witnessed weaker recovery than in Hanoi due to travel restriction impact, which lead to fewer foreign tourists
Recovery status
Resumption of business activities & improved tenant sales resulted in less tenant support in 4Q2020. Total support package of 2020
3 was VND865bn (vs. VND 820bn in 9M2020).
VCC PHAM NGOC THACH VCC LANDMARK 81 VCC METROPOLIS VCC TRAN DUY HUNG
15% 114 %11 of total tenants honored among the top 10 leading brands
in Vietnam 2020 by Forbes Vietnam
22
Marketing Activities That Drive Footfall And Tenant Sales
Marketing Campaigns Grand Opening of VMM Ocean Park
Vietnamese Women’s Day Black Friday, Christmas Opening Day Christmas Festival in
(20 Oct 2020) (23 Nov 2020 – 15 Jan 2021) (11 Dec 2020) the Ocean City
Radiant flowers - Happy Welcome festival - Warm (19 December 2020)
fragrance and full of love
The first event ever held at Vincom - Activities focus on decoration, cheerful Music performance event with the The first Christmas night in the Ocean
Discover Vincom with beautiful men events with up to 70% discount participation of singer Noo Phuoc Thinh City with a music performance
Presence of famous singers and Bus Tour & Roadshow, in cooperation featuring famous singers
Christmas Music Night with VinFast, transported internal Light and fireworks show – first time at
customers and Vinhomes residents to Ocean Park urban area
Vincom Light up the tallest Christmas tree in
Hanoi
Footfall: ~4mn (visits) Footfall: ~6mn (visits) Footfall: ~76.2 thousands (visits) Roadshow, in cooperation with
Tenant sales: ~VND 548bn Tenant sales: VND 823bn Tenant sales: ~VND 20bn VinFast, transported Vinhomes
residents
23
2021 Strategy Plan
2021 Strategies And Plan
Continue to develop Vincom Center (VCC)/Vincom Mega Mall
(VMM)/Vincom Plaza (VCP) in the big and Tier-1 cities to offer a dynamic
and engaging experience to the residential community in Vinhomes’ 5 new shopping malls
Product mega projects and surrounding areas New malls’ occupancy target: VMM 85%,
Strategy Enhance customer experience, embrace digital technologies, and VCP and VC+ 95% (including committed
ascertain the number one destination for customers by expanding and tenants)
diversifying tenants’ portfolio with international and Vietnamese brands
25
Sale Goals And Action Plan
Goals
Action Plan
Figures in VND billion 4Q2019 4Q2020 YoY (%) Commentary QoQ (%) Commentary
An additional VND45.6 billion
(US$1.9 million) tenant support
package was granted
Leasing of Investment
Properties and Rendering of 1,951 1,645 15.7 Revenues from advertising, 2.3
Related Services utilities and car-parking was also
lower due to the social distancing
period, and overall Covid-19
impact
28
Financial Performance In 2020 vs 2019
29
Financial Performance
(1)
Total Revenue Gross Profit
VNDbn VNDbn
Gross Profit Margin (%)
50.8% 39.9% 47.6% 45.9% 45.0% 39.6% 48.0% 48.3%
9,124 9,259
215 8,329 4,404
185 (84) 3,821 (164)
2,027 172 3,641 (47) 735
3,433 2,149 1,034
5,518 2,801 806
112 48
951 411
1,572
1,760 3,253 3.752
7,017 646 845 (27)
6,008 1,630 61 2.882 2.951 759
5,506 1,686 46 1,547 2.342 (41) 740
4,455 29 (44) (52)
201 36 294 107 135 49
110
1,449 1,307 1,608 1,645 668 587 838 858
2017 2018 2019 2020 1Q20 2Q20 3Q20 4Q20 2017 2018 2019 2020 1Q20 2Q20 3Q20 4Q20
Leasing of Investment Properties Sale of Inventory Properties Other Revenue
Leasing of Investment Properties Sale of Inventory Properties Other Revenue Depreciation & amortization of investment properties (VNDbn)
829 1.042 1.331 1.359 339 335 346 338
(2)
Leasing Net Operating Income (NOI) Profit After Tax and Minority Interest
VNDbn VNDbn
Leasing NOI Margin (%)
4,955 974
3,829 4,280
3,089 492 343 572
998 930 1,174 1,178
2017 2018 2019 2020 1Q20 2Q20 3Q20 4Q20 2017 2018 2019 2020 1Q20 2Q20 3Q20 4Q20
Note: Based on VAS Audited Consolidated Financial Statements for respective years and VAS Consolidated Quarterly Financial Statements of 2020
(1) Depreciation and amortization relating to investment properties is below the graph and should be added back (to Gross Profit) under IFRS. Since 2018, “Other” segment includes results from management of Da Nang condotels which was incurring loss as the property
was still ramping up after launch in May 2018.
(2) NOI for leasing investment properties and rendering of related services is calculated by taking total income from leasing activities and from other property-related services less any property-related operating expenses which include land lease costs but exclude
management expenses allocated from parent company.
30
Balance Sheet
(2)
31-Dec-17 31-Dec-18 31-Dec-19 (2) 31-Dec-20 31-Dec-17 31-Dec-18 31-Dec-19 31-Dec-20
(1) Total Borrowings Cash and Cash Equivalents
Investment Properties and Investment Properties Under Construction Other Assets
28,509 29,336
26,094 26,954 7.2%
2.3% 2.7%
Net cash
(2)
31-Dec-17 31-Dec-18 31-Dec-19 31-Dec-20
Note: Based on VAS Audited Consolidated Financial Statements for respective years and VAS Consolidated Financial Statements for 4Q2020
(1) Investment Properties and Investment Properties Under Construction (IP/IPUC) are valued at development cost minus depreciation and amortization and are not fair valued
(2) Decline in other assets, cash and cash equivalents, total equity as well as increase in gearing ratio as of 31 December 2019 was due to the payment of cash dividends of VND 2,445bn in April 2019 and buy back 56.5 mil
treasury shares completed in November 2019
(3) Net Debt / (Cash) = (Short-term Borrowings + Long-term Borrowings) – (Cash & Cash Equivalents + ST Investments).
31
Appendix
Bridging VAS To IFRS
Unit: VND Billion
VAS Adj. IFRS Commentary on Adjustments
2020 2020
Leasing revenue and other related Realized unearned revenue of deposit from customer in relation
6,008 51 6,059
services to amortization of deposit
Sale of inventory properties 2,149 2,149
Other revenue 172 172
Total revenue 8,329 51 8,380
Cost of leasing activities and other Mostly depreciation of malls included in VAS; excluded under
(3,057) 1,283 (1,774)
related services IFRS
Cost of inventory properties sold (1,115) (1,115)
Others (336) (336)
Cost of goods & services (4,508) 1,283 (3,225)
Gross profit 3,821 1,334 5,155
Fair valuations of the investment properties and investment
Gain/loss from recording FV of IP/IPUC 1,204 1,204 properties under construction (“IP/IPUCs”) are based on valuation
reports by independent valuers as of 30 June 2020
Selling expenses (330) (330)
General and administrative expenses (399) 73 (326) Amortization of Goodwill included in VAS; excluded under IFRS
Other income 124 124
Other expense (32) (32)
Finance expense (467) (108) (575) Amortization of deposit from customer
Finance income 276 65 341 Revert capitalized interest income to IPUC
Profit before tax 2,993 2,567 5,560
Tax expense (610) (241) (851) Mainly deferred tax arising from fair value adjustment of IP/IPUC
Profit after tax 2,382 2,326 4,709
33
Vietnam Swiftly Contained Covid-19
800
42
700
36
600
30
500
24
400
18
300
Only 3 community
12 cases since 3 Sep.
All F1 and F2 were 200
confirmed negative
VCP Buon Me Thuot
6 closed for 2 weeks 100
from 3 to 17 Aug
0 0