Professional Documents
Culture Documents
2006
2007
2008
2009
2010
1.13
0.69
0.12
2.24
1.40
0.45
2.13
1.25
0.58
2.52
1.82
1.21
3.26
2.21
1.45
5.25
69.59
3.32
109.98
21.60
16.9
5.86
1.80
162.67
6.29
58.02
3.42
106.82
16.11
22.66
6.73
1.78
142.18
6.14
59.41
2.58
141.52
11.18
32.64
6.53
1.47
168.29
6.68
54.61
2.67
136.46
11.69
31.23
7.54
1.34
159.84
6.65
54.88
3.11
117.45
12.69
28.77
7.53
1.22
143.56
34.8%
98.49%
49.62%
4.6%
6.78%
6.35%
0.8%
1.21%
1.19%
4.9%
7.21%
6.73%
0.7%
0.97%
0.96%
16.2%
46.0%
12.2%
18.0%
12.0%
18.6%
23.8%
35.3%
21.1%
29.1%
9.0%
53.6%
9.1%
52.7%
8.8%
53.3%
20.8%
52.9%
18.8%
50.1%
CC T S KHC:
2008-2010
1,16
T s m bo dng tin
T s ti u
t tin mt
2007
2008
2009
2010
14%
36%
34%
22%
353.90
300.00
258.22
195.11
200.00
100.00
53.77
0.00
2007
(100.00)
2008
2009
2010
(200.00)
(300.00)
Nhn thy dng thu nhp chnh ca cng ty n t hot ng sn xut kinh doanh v tng
dn qua cc nm. iu ny cho thy hot ng kinh doanh ca DHG ang din ra rt tt.
Nm 2010 dng tin t hot ng ny c gim do chu nh hng t gi c u vo,
nhng nhn chung vn cao hn so vi giai on trc.
ng ch l dng tin u t lin tc m trong nhiu nm, phn ln l do khon chi
mua sm, xy dng ti sn c nh v ti sn di hn khc. Tnh trong tng tt c cc
khon chi ra ca hot ng u t th khon chi tiu vn ny chim t trng hn 50% v
c xu hng tng mnh trong nhng nm gn y. Da vo phn tch cng ty, ta bit
c DHG ang c chin lc u t rt mnh, xy dng thm nhiu nh xng v nng
cp h thng phn phi nhm tng kh nng cnh tranh trong tng lai.
TRA
2.16
1.31
0.13
SPM
1.19
1.12
0.02
OPC
3.96
1.51
0.53
MKP
3.24
1.32
0.24
IPM
3.11
1.97
0.69
DMC
2.24
1.16
0.21
DHG
3.26
2.21
1.45
Ta thy kh nng thanh ton ca DHG ci thin mnh qua cc nm. Nm 2006 nu ch
xt cc loi ti sn c kh nng chuyn i nhanh nh tin mt, khon phi thu, chng
khon kh mi th DHG hon ton khng kh nng m bo cc khon n ngn hn
ca mnh, ch yu cc khon n DHG c m bo bng lng hng tn kho c tnh
thanh khon km hn. Tuy nhin n nm 2010, ch vi lng tin mt d tr, DHG
c kh nng m bo cc khon n ngn hn ca mnh, vi kh nng thanh ton tin mt
l 1,45. D vy, Vic DHG ct gi qu nhiu tin mt cng khng tt khi mt phn
lng tin ny c th em i ti u t kim li.
NM
Tin & khon tng ng/ tng ti sn
2006
7.25%
2007
14.29%
2008
19.57%
2009
38.38%
2010
35.31%
160%
140%
120%
100%
tng ti sn
80%
Tin v cc khon
tng ng tin
60%
40%
20%
0%
2006
2007
2008
2009
2010
cao nng sut trong tng lai, do vy nhu cu v tin mt tc thi s cao. Vic duy tr
tin mt cao l mt li th gip cng ty sn sng v mt ti chnh. Nm 2010 v n Q3 2011, lng tin mt gim mnh l do cng ty phi duy tr u t vo cc d n nh my
mi.
Mt khc, DHG cng ang u t nhiu cng trnh nghin cu v pht trin nhm to ra
sn phm mi, do vic duy tr tin mt ln l ph hp vi chin lc pht trin ca
cng ty.
D bo trong tng lai DHG vn tip tc duy tr lng tin mt ln m bo cho
chin lc pht trin v m rng ca mnh.
Cu trc vn v kh nng tr n di hn:
DHG khng s dng nhiu n vay, cc t s n u mc rt thp trong nhiu nm. Nu
tnh cu trc vn ca cng ty nm 2010 da trn n ngn hn thng xuyn v n di
hn trn tng vn u t, th t l n cha n 1%. iu ny khc hn vi cc cng ty
cng quy m trong ngnh khi c cng ty vay n ln n 20%. Trong khi t l trung
bnh ngnh cng l 12%.
C cu vn
T s n vay trn ti sn
D/E
D/(D+E)
TRA
14.9%
24.7%
19.8%
SPM
9.2%
15.0%
13.0%
OPC
29.8%
17.0%
14.6%
MKP
0.0%
0.0%
0.0%
IPM
1.9%
2.5%
2.4%
DMC
17.9%
25.1%
20.1%
DHG
0.7%
0.97%
0.96%
NM
T s thanh ton nhanh
Q4-2010
2,34
2010
2,32
Q1-2011
2,32
Q2-2011
1,45
Q3-2011
1,88
giai on cnh tranh kh cao nh hin nay, cc khch hng s chuyn sang tiu th sn
phm ca i th cnh tranh cung cp thi gian tn dng di hn. Cng ty c th b st
gim doanh s ca mnh.
TRA
Vng quay cc
khon phi thu
K thu tin BQ
SPM
OPC
MKP
IPM
DMC
TB Ngnh
3.57
1.66
4.09
8.43
4.06
5.41
3.58
102.22
219.71
89.35
43.28
89.79
67.51
101.98
Vng quay hng tn kho c tnh bng gi vn hng bn / bnh qun hng tn kho
hng nm. Vng quay ny c xu hng tng trong giai on 2008-2010 cho thy cng ty
n lc trong vic qun l hng tn kho trong iu kin gi nguyn liu u vo c xu
hng tng, d tr vt t hp l hn, c cu sn xut theo nhu cu th trng. Nu nhn
vo t trng khon mc HTK so vi tng ti sn, ta cng thy giai on 2008 - 2010 t
trng ny ang c ct gim, t 29% xung cn 19%. Mt khc, vng quay hng tn
kho hin ang xp x mc TB ngnh, cho thy lng hng d tr ca cng ty vn ang
mc n nh v hp l, khng qu ri ro nu th trng c bin ng ln v nhu cu
(vng quay HTK nm 2010 ca DHG l 3,19; ca TB ngnh l 3,11).
Vng quay khon phi tr ca DHG c tnh bng gi vn hng bn / bnh qun cc
khon phi tr cho nh cung cp. Vng quay ny hin ang kh cao so vi cc cng ty
cng quy m, tuy nhin vn thp hn nhiu so vi giai on trc. Giai on 2006-2010
vi uy tn ca mnh, vng quay khon phi tr gim mnh t 21,6 xung cn 12,69; tng
thi gian chim dng vn trung bnh ca nh cung cp t 17 ngy ln 29 ngy. iu ny
lin quan n xp hng tn dng ca DHG ngy cng c ci thin, ta c th thy iu
ny trong phn phn tch tnh hnh tn dng ca cng ty.
Thi gian tn kho v k thu tin bnh qun gim, s ngy tr tin bnh qun tng
lm tng tc chuyn i tin mt cho cng ty. iu ny ta thy r nht trong giai
on 2008 2010 khi chu k tin mt gim t 168 ngy xung cn 143 ngy. Nh
vy kh nng qun l vn lu ng ca cng ty ang ngy mt ci thin, cng ty c
th nhanh chng thu hi vn v xoay vng hot ng kinh doanh ca mnh. Tc
ny ang ln hn tc trung bnh ngnh v DHG hin l mt trong nhng cng ty
c chu k tin mt thp nht, hay ni cch khc l tnh thanh khon trong hot
ng ca DHG cao nht trong ngnh. iu ny cng m bo cho cng ty khng
phi i vay n nhiu trong thi gian ch khch hng tr tin.
Vng quay ti sn c nh tng ln qua cc nm chng t ti sn c nh c tn dng
tt nng sut v hot ng hiu qu. Tuy nhin hin nay DHG hot ng ht cng sut
nn ta thy c s chng li trong giai on 2009 2010, tng ng vi s vng quay l
7,54 v 7,53. Trong tng lai DHG tip tc m rng u t nh xng, tng nng sut
hot ng cho cng ty.
500
0
2005
2006
DTT
Li nhun sau thu
2007
2008
2006
57%
58%
2009
2010
2007
46%
32%
2008
2009
2010
17%
18%
16%
12%
177%
7%
Ngun: Bo co thng nin DHG.
2500
40%
38%
37%
35%
2000
30%
1500
25%
20%
15%
16%
15%
1000
16%
10%
500
5%
0%
-5%
TRA
SPM
MKP
IPM
-10%
DMC
-2% 0
-500
Bng trn cho thy tnh hnh tng trng ca mt s i th cnh tranh vi DHG trong
nm 2010. MKP v SPM c tc tng trng cao nht, ln lt l 38% v 37%, k n
l DHG v IPM 16%. Tuy nhin, xt v s tuyt i, DHG li ng u v doanh thu
thun, hn gp i DMC.
Bng bo co thu nhp theo t trng ca DHG qua cc nm
Doanh thu BH&CCDV
Cc khon gim tr
Doanh thu thun
Gi vn hng bn
Li nhun gp
Chi ph bn hng
Chi ph qun l doanh nghip
Thu nhp khc
Chi ph khc
EBIT
Doanh thu hot ng ti chnh
Chi ph ti chnh
Li/L t cng ty lin kt
EBT
Chi ph thu TNDN hin hnh
Chi ph thu TNDN hon li
EAT
2006
100.00%
-0.56%
99.44%
-46.13%
53.31%
-35.73%
-6.40%
0.16%
-0.14%
11.20%
0.06%
-1.28%
0.00%
9.97%
-1.00%
0.00%
8.97%
2007
100.00%
-1.24%
98.76%
-46.75%
52.02%
-36.52%
-4.65%
0.11%
-0.07%
10.88%
0.45%
-1.35%
0.00%
9.98%
-1.02%
0.00%
8.96%
2008
100.00%
-2.17%
97.83%
-45.73%
52.09%
-34.34%
-6.84%
0.10%
-0.40%
10.61%
1.47%
-2.54%
0.01%
9.55%
-1.23%
0.24%
8.56%
2009
2010
100.00% 100.00%
-1.37%
-0.86%
98.63%
99.14%
-46.46% -49.51%
52.17%
49.63%
-23.13% -23.57%
-6.42%
-6.58%
0.80%
0.45%
-0.71%
-0.40%
22.71%
19.54%
1.77%
1.98%
-1.33%
-0.17%
-0.01%
-0.19%
23.14%
21.15%
-2.65%
-2.50%
-0.02%
0.02%
20.47%
18.68%
Da vo bng bo co thu nhp theo t trng, ta c th thy ngun doanh thu chnh ca
DHG n t hot ng kinh doanh. Doanh thu v chi ph hot ng ti chnh chim t
trng rt thp qua cc nm. iu ny cho thy cng ty ch tp trung vo cc lnh vc kinh
doanh chnh ca mnh. Phn sau phn tch ngun thu ca cng ty.
0%
Thc phm
8%
Dc phm chc
nng
M phm
92%
733%
800%
744%
700%
533%
600%
494%
500%
Dc phm
400%
239%
300%
M phm
175%
200%
100%
100%
0%
100%
151%
172%
184%
2008
2009
209%
100%
2006
2007
2010
2005
89%
2006
93%
2007
2008
2009
2010
95%
94%
94%
93%
Ngun: bo co thng nin DHG.
ng
dc
11%
Tn
dc
89%
535%
600%
500%
424%
400%
324%
Tn dc
300%
203%
ng dc
200%
100%
100%
0%
151%
173%
187%
2008
2009
207%
100%
2006
2007
2010
Khng sinh,
nm - dit
k sinh
trng,
42.96%
Vitamin - Dng
Khong cho mt,
cht,
2.24%
9.96%
H tiu
ha v gan
mt, 6.92%
Gim au
- h st,
14.73%
Da liu,
1.37%
Chm sc
sc p,
H tim
0.72%
mch,
1.99%
C xng
khp,
2.15%
H thn
kinh,
1.21%
Tai mi
Tiu hng - ho,
ng,
hen suyn
0.62%
- s mi,
15.13%
Min Bc
29%
Mekong 2
30%
Mekong 1
6%
TP.HCM
10%
Min ng
11%
Min Trung
14%
2006
2007
2008
2009
46.39%
35.93%
6.44%
1.29%
0.14%
47.34%
36.98%
4.71%
1.36%
0.07%
46.74%
35.10%
6.99%
2.59%
0.41%
47.11%
23.45%
6.51%
1.35%
0.72%
2010
49.94%
23.77%
6.64%
0.17%
0.40%
Gi vn hng bn /DTT
TRA
SPM
OPC
MKP
69.3%
66.1%
55.7%
79.3%
IPM
53.8%
DMC
69.8%
Tuy nhin, khi so snh vi cc doanh nghip nim yt cng ngnh, ta nhn thy DHG l
doanh nghip c t l gi vn/doanh thu thun thp nht. iu ny cho thy cng ty
TRA
13.75%
SPM
5.29%
OPC
19.14%
MKP
4.08%
IPM
28.84%
DMC
9.46%
2008
274
300
19
3
6.83%
1.14%
2009
2007
257
0
0.00%
452
6
1.38%
53.6%
52.7%
53.3%
52.9%
50.1%
40.0%
Bin li nhun rng
30.0%
20.8%
18.8%
Bin li nhun gp
20.0%
9.0%
9.1%
8.8%
2006
2007
2008
10.0%
0.0%
2009
2010
7.9%
IPM
7.9%
MKP
20.7%
30.2%
46.2%
10.5%
DHG
50.1%
18.8%
OPC
0.0%
44.2%
14.2%
33.9%
37.5%
SPM
TRA
Bin li nhun gp
30.7%
7.7%
10.0%
20.0%
30.0%
40.0%
50.0%
60.0%