Fundamental of Financial Management - Hoa Phat Corporation
Essay by Ethan Dang • January 11, 2018 • Research Paper • 9,348 Words (38 Pages) • 1,124 Views
Essay Preview: Fundamental of Financial Management - Hoa Phat Corporation
VIETNAM NATIONAL UNIVERSITY - HCMC
INTERNATIONAL UNIVERSITY
------oOo------
[pic 1]
FUNDAMENTAL OF FINANCIAL MANAGEMENT
HOA PHAT CORPORATION
Lecturer: Le Dang Thuy Trang
- Group members: _
Đặng Việt Quốc BABAIU15013
Phạm Nguyễn Như Quỳnh BABAIU15188
Nguyễn Minh Ngọc Trân BABAIU15129
Nguyễn Hoàng Mỹ BABAIU16090
Contents
I. Introduction of Hoa Phat Corporation 3
II) FINANCIAL STATEMENT 5
III) HORIZONTAL ANALYSIS 6
a)Business Result 6
b)Cash and Cash Equivalents 8
c)Liabilities 9
IV) RATIO ANALYSIS 10
1)Liquidity Ratio 10
a) Working Capital 10
a) Current ratio: 11
b) Quick ratio: 12
2) SOLVENCY RATIOS: 13
a)Total Debt Ratio: 13
b)Liabilities/ Equity ratio: 13
c)Long-term Debt Ratio 14
c)Interest Coverage Ratio 15
3) ASSET MANAGEMENT RATIO 15
a)Inventory turnover 15
b)Number of days’ sales in inventory 16
c) Account Receivable Turnover 17
d)Number of Days’ Sales in Receivables 18
e) Fix Asset Turnover 19
f) Total Asset Turnover 20
4)PROFITABILITY RATIOS 22
5) MARKET VALUE RATIOS 23
a)Price Earning ratio( P/E ratio) 23
IV) FINANCIAL RATIO COMPARISON 24
1)Comparison between Hoa Phat and Hoa Sen 24
a) Introduction of Hoa Sen 24
2) BENCHMARK ANALYSIS 25
3) COMPARISON BETWEEN HOA PHAT AND AVERAGE INDUSTRY 34
V) SUMMARY AND RECOMMENDATION 36
VI) REFERENCE 36
Introduction of Hoa Phat Corporation
The Hoa Phat group is one of the leading private business manufacturing corporations in Vietnam.Originating as a mall production system and equipment trading business enterprise in August 1992, Hoa Phat has steadily accelerated its business to trading and production of furniture (1995), metallic Pipe (1996), metallic (2000), Refrigeration (2001), and assets development (2001). In 2007, Hoa Phat was reorganized into a set structure, with Hoa Phat institution Joint stock organization being the parent agency of its subsidiaries. due to the fact that fifteenth November, 2007, Hoa Phat has been officially listed on the stock trade underneath the stock ticker symbol ‘HPG’.
The Hoa Phat group operates with a focus on metal, refrigeration, furnishings, machinery and belongings improvement inclusive of industrial zone and housing; its agricultural phase comprises husbandry and feed production with dozens of plants in numerous provinces nationwide. At present, production of construction metallic is the core enterprise activity of the organization and accounts for 80% of overall sales and total profit.
Through its production metal segment, the Hoa Phat group is the owner of the Hoa Phat integrated steel complex in Hai Duong Province. With a complete capability of up to 1.7 million tonnes in keeping with 12 months, the venture positioned all three levels into operation concurrently in region I of 2016, raising the construction metallic capability total of Hoa Phat to 2 million lots in line with yr. presently, the Hoa Phat organization is recognized as the most important production metal and metal pipes in Vietnam with a market percentage of twenty-two% and 26%, respectively. The Hoa Phat furniture leads the market proportion for office fixtures.
[pic 2]
[pic 3]
[pic 4]
[pic 5][pic 6][pic 7]
[pic 8][pic 9]
[pic 10]
[pic 11]
[pic 12]
[pic 13][pic 14][pic 15]
[pic 16][pic 17][pic 18][pic 19]
[pic 20][pic 21]
[pic 22][pic 23]
[pic 24][pic 25]
[pic 26][pic 27]
Hoa Phat Group[pic 28]
[pic 29][pic 30][pic 31]
[pic 32][pic 33]
[pic 34][pic 35][pic 36]
Hoa Phat Group[pic 37][pic 38]
[pic 39]
II) FINANCIAL STATEMENT
ITEMS | 2012 | 2013 | 2014 | 2015 | 2016 |
Revenue | 17,122,073 | 19,200,234 | 25,851,861 | 27,864,558 | 33,884,892 |
Net sales | 16,826,851 | 18,934,292 | 25,525,384 | 27,452,932 | 33,283,210 |
Cost of goods sold | 14,341,643 | 15,650,541 | 20,338,346 | 21,858,956 | 24,532,650 |
Gross profit | 2,485,209 | 3,283,752 | 5,187,002 | 5,593,975 | 8,750,560 |
Selling expenses | 274,040 | 253,653 | 366,087 | 424,150 | 489,954 |
Interest expense | 526,970 | 370,948 | 350,629 | 251,338 | 279,952 |
General and administration expenses | 586,966 | 416,175 | 607,214 | 760,823 | 404,587 |
Results from other activities | 14,943 | 32,867 | 40,461 | 101,358 | 17,146 |
EBIT | 1,639,146 | 2,646,791 | 4,173,238 | 4,307,646 | 7,873,000 |
Depreciation and amortization expenses | 596,227 | 720,195 | 1,106,005 | 1,281,591 | 1,674,000 |
EBITDA | 2,235,373 | 3,366,986 | 5,279,244 | 5,589,237 | 9,547,000 |
Net financial profit | 420,339 | 252,130 | 403,546 | 317,626 | 171,000 |
Profit before tax | 1,218,205 | 2,394,404 | 3,769,521 | 3,989,828 | 7,701,823 |
Corporate income tax | 187,670 | 383,969 | 519,306 | 485,446 | 1,096,000 |
Net profit | 1,030,505 | 2,010,435 | 3,250,215 | 3,504,382 | 6,606,203 |
Earnings per share (VND) | 2,386 | 4,663 | 6,435 | 4,517 | 7,162 |
Price per share (VND) | 21,116 | 41,081 | 52,252 | 27,734 | 39,462.62 |
Book value per share (BVPS) | 19,294 | 22,671 | 24,478 | 19,739 | 23,554 |
...
...