Documente Academic
Documente Profesional
Documente Cultură
And submitted to
Ms. Jackqui R. Moreno
Faculty-in-charge
By
Andaya, Roneal Clarisa T.
Bantug, Rea Kaila Audrich R.
Ballesteros, Pamela Vivien T.
Garcia, Adren Kaye A.
Turla, Jayvee N.
3CAC SY 2015-2016
Introduction
Among the players in the industry, the group ended up choosing Vista Land and Shang Properties as its closest
competitors. Aside from the fact that these three are included in the top 10 real estate developers in the Philippines
according to various independent online rankings, these companies annual earnings are not far from each other.
Megaworld Corporation is the country's leading real estate developer and No. 1 business process and outsourcing
(BPO) office developer and landlord in the Philippines. Led by real estate magnate and visionary, Dr. Andrew L.
Tan, Megaworld pioneered LIVE-WORK-PLAY-LEARN integrated urban townships in the country.
To date, the company has introduced 18 successful large-scale, master-planned mixed-use townships across the
country. Eastwood City in Quezon City (18.5 hectares), which holds the distinction of being the country's first
cyberpark; Newport City in Pasay City (25 hectares), which is the home of Resorts World Manila; McKinley Hill
(50 hectares), McKinley West (34.5 hectares), Uptown Bonifacio (15.4 hectares) and Forbes Town Center (5
hectares), all in Fort Bonifacio; The Mactan Newtown in Cebu (28.8 hectares); Iloilo Business Park in Mandurriao,
Iloilo City (72 hectares); Sta. Barbara Heights in Sta. Barbara, Iloilo (173 hectares); Boracay Newcoast in Boracay
Island (150 hectares); Twin Lakes in Tagaytay (1,300 hectares); Woodside City in Pasig City (12.3 hectares);
Southwoods City in the boundaries of Cavite and Laguna (561 hectares); Davao Park District in Lanang, Davao City
(11 hectares); Alabang West in Las Pinas City (62 hectares); and Suntrust Ecotown in Tanza, Cavite (350 hectares);
Northill Gateway (50 hectares) and The Upper East (34 hectares) both in Bacolod City, Negros Occidental.
On the other hand, working through its five particular backups, Vista Land is the main homebuilder in the
Philippines. Vista Land gives an extensive variety of lodging items to its clients over all pay segments. The
Company works through Brittany, Crown Asia, Camella Homes, Communities Philippines, and Vista Residences.
Brittany panders to the top of the line market in Mega Manila, offering extravagance houses in expert arranged
groups, valued at 12.0 million or more. Crown Asia indulges the center wage lodging fragment in Mega-Manila,
fundamentally offering houses estimated between 4.0 million and 12.0 million. Camella Homes has overhauled
the minimal effort and moderate lodging fragment, estimated between 0.8 million and 4.0 million, in the Mega
Manila range. Groups Philippines and its backups offer private properties outside the Mega Manila zone in the
minimal effort and reasonable and center salary lodging fragments. Vista Residences offers vertical private ventures
in the Mega Manila area.
The speculations of the Kuok Group in the Philippines incorporate all the Shangri-La inns and resorts in the nation
and Shang Properties, Inc. ("SPI"), which is the nearby property improvement arm of the gathering with center
organizations in upscale office and retail renting and private advancement. SPI has a 100% stake in the Shangri-La
Plaza Corporation, which possesses and works the upscale Shangri-La Plaza in Mandaluyong City. The organization
extended its business portfolio in 2002 by entering the private townhouse market with its first venture, the, 46-story
Shang Grand Tower. Shang Properties, Inc., is the product of the merger of Edsa Properties Holdings, Inc. (EPHI)
and Kuok Philippine Properties, Inc. (KPPI). The consolidation of ownership and management of EPHI and KPPI
was completed in 2007. Under the terms of the merger, EPHI was the surviving entity and assumed all the
obligations and undertakings of KPPI, the absorbed entity. The merger resulted in increased financial strength
through pooling of resources, increased operating economies and reduction of expenses; created a wider shareholder
base and delivered higher share prices; and allowed EPHI to broaden its product offering as now had a free hand in
utilizing KPPIs prime properties. The combined entity is what is now known as Shang Properties, Inc.
2013
2012
Current Ratio
3.14
17.36842105
3.8
19.87381703
3.17
Quick Ratio *
0.65
47.15447154
1.23
25.51020408
0.98
Liquidity Analysis
Ratios:
Cash Ratio
0.65
47.58064516
1.24
18.0952381
1.05
14.59
101.2413793
7.25
-43.84198296
12.91
Debt-to-Equity Ratio
0.26
7.142857143
0.28
12
0.25
41.73
0.870195794
41.37
-3.991645393
43.09
44.33
3.069053708
43.01
6.93684734
40.22
40.57
62.73565985
24.93
2.931461602
24.22
Return on Assets
10.92
91.24343257
5.71
10.01926782
5.19
Return on Equity
20.93
90.44585987
10.99
20.50438596
9.12
12
-40
20
60
12.5
Earnings/Share(Basic)
0.67
123.3333333
0.3
6.761565836
0.281
260.44
107.4062276
125.57
9.620253165
114.55
Dividend Yield
0.59
22.91666667
0.48
-78.18181818
2.2
6.99
33.55513308
10.52
6.693711968
9.86
168.75
4.833198733
160.97
-33.30432981
241.35
1.14
2.564102564
1.17
1.17
221.67
7.169793077
206.84
-28.06566043
287.54
Inventory Turnover
3.87
20.9375
3.2
14.6953405
2.79
27.74
41.51380983
47.43
30.73318633
36.28
0.18
5.263157895
0.19
26.66666667
0.15
Profitability Ratios:
Gross Profit Margin
Operating Profit Margin
Payables Period
Asset Utilization Ratios:
Receivables Turnover
Average Collection Period
Having its current assets at Php98.46 billion as against its current obligations of Php25.90 billion in 2013,
Megaworld's quick ratio increased by 135.62% in 2013. Current assets posted an increase of 20.46% from
December 31, 2012 balance of Php81.73 billion while current obligations reflected a increase of only 0.52% from
December 31, 2012 balance of Php25.76 billion. This change in cureent assets is mainly due to proceeds from
issuance of new common stocks; dollar bonds; exercise of stock warrants and sale of an associate. However, the
quick ratio went down by almost 20% at the end of 2014 because of the 20.81% decrease in the company's cash and
cash equivalents due to capital expenditure and operating activities for business expansion. The cash ratio of
Megaworld from 2013 to 2014 also had a significant change of -47.48% caused by the decrease in cash and cash
equivalents for the same reason stated earlier.
In terms of profitability, on the other hand, MEG's operating margin escalated by 60.75% in 2014. This was caused
by 52.25% increase in real estate sales representing a portion of gross profit from sales in prior years realized in the
current year. Another contributor to this is the 20.88% increase in rental income which was due to the escalation and
completion of additional leasing property and increase in demand for office space from BPO Companies. The return
on assets and return on equity ratios also had a large change in the recent year amounting to anincrease of 87.5% and
88.94% respectively. It has been found that the reason for these changes is not only the increase in real estate sales
and rental income but the 330.93% boost in MEG's interest and other income. This is mainly due to non-recurring
gains from the acquisition and sale of subsidiary and associate. This event caused Megaworld's net income for 2014
to boost, making ROA, and ROE increase accordingly.
Although there was a major increase in company's ROE and ROA in 2014, the largest contributor to their net
income for the year are non-recurring gains. In evaluating MEG's performance, there is only a temporary inflation of
the company's reported profit. The main basis that was chosen for accurate performance evaluation is the operating
profit margin. Putting non-recurring gains aside, the company still projected a good operating profit margin through
the significant increase of 60.75% in 2014 in comparison to the 3% increase it had in from 2012-2013. It shows that
compared to the prior years, MEG can now make enough money from operations to support the business and does
not need to depend on non-operation income to cover operation expenses. Therefore, Megaworld's performance may
be considered improving.
2014
2013
2012
Current Ratio
3.08
-20.6185567
3.88
109.7297297
1.85
Quick Ratio *
1.84
-19.29824561
2.28
132.6530612
0.98
Cash Ratio
0.17
6.25
0.16
77.77777778
0.09
14.95
4.399441341
14.32
-2.717391304
14.72
0.64
39.13043478
0.46
475
0.08
Liquidity Analysis
Ratios:
Debt Utilization
Ratios:
Debt-to-Equity Ratio
Debt-to-Total Asset
Ratio
50.31
18.12632073
42.59
3.123486683
41.3
50.68
-0.078864353
50.72
-0.490484599
50.97
26.6
3.582554517
25.68
-0.580720093
25.83
Return on Assets
5.97
-6.279434851
6.37
3.241491086
6.17
Return on Equity
11.24
2.274795268
10.99
5.876685934
10.38
0.16
-5.882352941
0.17
-5.555555556
0.18
Earnings/Share(Basic)
66.9
12.81618887
59.3
14.47876448
51.8
65.74
15.13134851
57.1
-2.924175451
58.82
-1.960784314
2.04
-7.272727273
2.2
18.6
18.6
24
15
217.41
-4.5274899
227.72
-14.62847717
266.74
1.14
-2.564102564
1.17
1.17
Average Collection
Period
320.73
2.404214559
313.2
0.252872827
312.41
Inventory Turnover
0.66
1.538461538
0.65
20.37037037
0.54
-52.15311005
2.09
7.731958763
1.94
0.23
-8
0.25
8.695652174
0.23
Profitability Ratios:
Dividend Yield
Price/ Earnings Ratio
(Basic-diluted)
Payables Period
Asset Utilization
Ratios:
Receivables Turnover
.
Vista Lands Current ratio as of December 31, 2014 decreased from December 31, 2013 due primarily to the
increase in current portion of the notes and bank loans, specifically from the Companys recorded revenue from real
estate sales amounting to P=22,235.4 million for the year ended December 31, 2014 an increase of 11% from
P=20,024.6 million in same period last year. This was primarily attributable to the increase in the overall completion
rate of sold inventories of its business units particularly of Communities Philippines, Vista Residences and Crown
Asia. The Notes payable that increased by 112% from 13,554.3 million as of December 31, 2013 to 28,742.7 million
as of December 31, 2014 due primarily to the issuance of dollar notes and peso retail bond for the year. Another
effect of this is the Debt-to-equity ratio that increased due to the increase in the total liabilities brought by the
issuance of dollar notes and peso retail bond for the year. Interest expense as a percentage of income before interest
expense decreased in the year ended December 31, 2014 compared to the ratio for the year ended December 31,
2013 due to the higher capitalized interest for the year.
.
The ratio is which is obtained by dividing the Companys net income by its total assets is Return on Asset, this
measures the Companys earnings in relation to all of the resources it had at its disposal. Return on asset decreased
for December 31, 2014 compared to that on December 31, 2013 due primarily to the increase in total assets resulting
from the increase in total cash and cash investments for the period. The Return on Equity ratio is obtained by
dividing the Companys net income by its total equity. This measures the rate of return on the ownership interest of
the Companys stockholders, the Return on equity increased due primarily to the higher net income reported for the
year ended December 31, 2014.
.
Vista Lands reputation as the countrys trusted homebuilder has been growing steadily since the 1970s, it started
when Camella Homes was established. In the short years since its public offering, Vista Land has accomplished so
many things that could make the company retain its strong standing in the Philippine business landscape or in the
property industry.
2013
2012
Current Ratio
2.37
13.39712919
2.09
2.09
Quick Ratio *
1.15
-15.44117647
1.36
52.80898876
0.89
Cash Ratio
0.47
-2.083333333
0.48
-2.040816327
0.49
18.4
10.44417767
16.66
53.974122
10.82
Debt-to-Equity Ratio
0.49
145
0.2
11.11111111
0.18
49.19
34.7302109
36.51
2.671541057
35.56
62.13
17.78199052
52.75
2.169281426
51.63
63.8
32.22797927
48.25
-8.73841498
52.87
Return on Assets
5.84
8.955223881
5.36
14.52991453
4.68
Return on Equity
12.01
25.36534447
9.58
14.18355185
8.39
31.1
31.22362869
23.7
-21.52317881
30.2
Liquidity Analysis
Ratios:
Profitability Ratios:
Gross Profit Margin
Operating Profit Margin
Earnings/Share(Basic)
0.57
35.71428571
0.42
20
0.35
41.35
34.55906281
30.73
72.15686275
17.85
Dividend Yield
4.09
21.72619048
3.36
24.44444444
2.7
7.4
-22.10526316
9.5
-17.39130435
11.5
562.96
109.5358618
268.67
-15.43279824
317.7
1.68
-35.13513514
2.59
-20.79510703
3.27
Average Collection
Period
217.79
54.450039
141.01
26.23992838
111.7
Inventory Turnover
0.59
-51.63934426
1.22
408.3333333
0.24
96.19
5.160161802
91.47
31.38465958
69.62
0.14
-17.64705882
0.17
30.76923077
0.13
Payables Period
Asset Utilization Ratios:
Receivables Turnover
Shang Corporations current ratio as of December 31, 2014 increased from December 31, 2013 which was 2.37:1
and 2.09:1, respectively. It was because of the turnover comprising of Rental Revenue, Condominium Sales, Interest
Income and Other Income. For the first quarter finished March 31, 2012, the Group's solidified incomes added up to
P857.5M, higher by P200.8M or 30.6% from P656.7M of aggregate incomes posted in the same period a year ago.
The townhouse deals posted an expansion of P205.3M predominantly because of higher deals bookings from One
Shangri-La Place.
The total assets of the company amounted to P54.6B, an increase of P15.6B from P39B in December 31, 2013 due
to increase in cash and cash equivalents by P1.1B. The financial assets at fair value increased by P3M due to the fair
value adjustments recognized during the period. The prepayments and other current assets increased by P1.3B
mainly due to the release of cash in escrow in payment of Development Rights of Shang Salcedo. The deferred
income tax assets decreased by P15M mainly due to the NOLCO and MCIT recognized by the Parent Company
during the period.
The total liabilities increased by P12.6B from P14.2B in 2013 to P26.8B in 2014 due to the increase in accounts
payable and other current liabilities by P2.2B mainly due to payables for construction of new projects. The income
tax payable increased by P78.2M due to taxable income generated during the quarter. The decrease in accrued
employee benefits by P9.2M due to the payments made during the period. The increase in deposit from tenants by
P27.8M represents the deposits due to renewal.
There are no known trends, events or uncertainties that have had or that are reasonably expected to have material
favorable or unfavorable impact on net sales or revenues or income from continuing operations. There are no
significant elements of income or loss that did not arise from the registrants continuing operations.
The Kuok Group entered the Philippines through partnership with the Ayalas in Makati. In 2002, the company its
first residential condominium project the 46-storey Shang Grand Tower. With the success Shang Grand Tower, it
built the second residential project, the twin tower 60-storey St. Francis Shangri-La Place. In 2007, the group merged
Edsa Property Holdings and Kuok Philippine Properties into Shang Properties, Inc. In 2008, it acquired shares of
San Miguel Properties Inc. (SMPI) in KSA Realty Corporation, owner of The Enterprise Center at Makati CBD,
effectively allowing Shang Properties control of the office tower.
Ratio Comparison
MEG
VLL
SHNG
INDUSTRY
AVERAGE
3.14
3.08
2.37
2.8633
221.67
320.73
217.79
253.4
.18
.23
.14
.1833
Return on Sales
40.57
26.60
63.8
43.658
Return on Assets
10.92
5.97
5.84
7.1867
Return on Equity
20.93
11.24
12.01
13.33
14.59
14.95
18.4
14.13
Price/Earnings Ratio
6.99
18.6
7.4
11
Current Ratio
Average Collection Period
Total Asset Turnover
MEGAWORLD
The Group evaluates these accounts based on available facts and circumstances affecting the collectability
of the accounts, including, but not limited to, the length of the Groups relationship with the customers, the
customers current credit status based on third party credit reports and known market forces, average age of
accounts, collection experience and historical loss experience. The methodology and assumptions used in
estimating future cash flows are reviewed regularly by the Group to reduce any differences between loss
estimates and actual loss experience. They also make available bank financing facilities to buyer on easy
terms thru partner banks to ensure payment.
SHANG PROPERTIES
The group assesses whether it is probable that the economic benefits will flow to the group when the
contract price is collectible. Collectability of the contract price is demonstrated by the buyer's commitment
to pay, which is supported by the buyer's initial and continuous investments that motivates the buyer to
honor its obligation. Collectability is also assessed by considering factors such as collections and credit
standing of the buyer.
VISTA LAND
The Company transacts only with recognized and creditworthy third parties. The Groups receivables are
monitored on an ongoing basis resulting to manageable exposure to bad debts. Real estate buyers are
subject to standard credit check procedures, which are calibrated based on the payment scheme offered.
The Groups respective credit management units conduct a comprehensive credit investigation and
evaluation of each buyer to establish creditworthiness.
To mitigate risk, the Company has a structured and standardized credit approval process, which includes
conducting background and credit checks on prospective buyers using national credit databases and, where
feasible, conducting physical verification of claims regarding residences and properties owned. From time
to time, the Company utilizes its receivables rediscounting lines with banks and other financial institutions
and sells instalment contract receivables. The Company ensures that all buyers are made aware of their
responsibilities and obligations, and the resulting penalties for non-compliance. Each and every account is
monitored to assist buyers and to provide immediate remedial measures in problem cases
Due to the nature of the business the three companies allow customers to purchase via credit, but one of the
problems with extending credit is not knowing when the customer will make cash payments. Shangrila having the
shortest collection period means that theres a better management of receivables for prompt collection and Vistaland
having a strict compliance of choosing credit worthy parties still encounter longer collection period that may
negatively affect the short-term debt paying ability of its business in the eyes of future creditors and analysts.
RETURN ON ASSETS
An indicator of how profitable a company is relative to its total assets. It gives an idea as to how efficient
management is at using its assets to generate earnings. The assets of the company are comprised of both debt and
equity. Both of these types of financing are used to fund the operations of the company. The higher the value, the
better; because the company is earning more money on less investment.
Among the three the company that effectively converting money it has to invest into net income is Megaworld.
Their objective is to minimize cash outlays for projects, control development costs, maintain a net cash position and
maximize cost efficiencies and resources and by doing that they use preselling as a project financing tool. They
enter into joint development agreements for the acquisition of land. They also make sure that they establish linkages
with a broad base of suppliers and efficient project management and monitoring for ontime completion of projects
and efficient sourcing of construction materials.
RETURN ON EQUITY
It is a measure of profitability of stockholders' investments. It shows net income as percentage of shareholder equity.
According to the table above, the company that generates the most the money that shareholders invested is
Megaworld. This may entirely result from the objectives that they strictly follow in maintaining cost efficiency and
minimizing cash outlay that they were able to distribute dividends to their shareholders higher than the competing
companies.
10
SHANG 63.8
2.
MEGA 40.57
3.
VISTA 26.6
MEGA 10.92
2.
VISTA 5.97
3.
SHANG 5.84
11
1.
MEGA 20.93
2.
SHANG 12.01
3. VISTA 11.24
12