Investor Briefing - INSAGE Briefing.pdf · Terengganu Incorporated Sdn . Bhd. 48.69%. Perbadanan...
Transcript of Investor Briefing - INSAGE Briefing.pdf · Terengganu Incorporated Sdn . Bhd. 48.69%. Perbadanan...
1
Investor Briefing
19 April 2013
Table Of Content
• Company Background
• Our Approach
• Plantation Division
• Healthcare Division
• Investment Merits
2
3
Company Background
Share Price @ 16/4/2013 RM4.39
Shares outstanding @ 16/4/2013 246.9m
Market cap @ 16/4/2013 RM1,083.9m
Listing Board Main Market
Listing Date 1969
Price to Book @ 16/4/2013 0.86x
Net assets @ 31/12/2012 RM1,234.5m
Net assets/share @ 31/12/2012 RM5.13
Net Gearing @ 31/12/2012 Net Cash
Major Shareholders @ 30 March 2012 Direct Interest (%)
Terengganu Incorporated Sdn. Bhd. 48.69%
Perbadanan Memajukan Iktisad Negeri Terengganu 13.65%
Share price for the last 12 months (RM)
Share price as at 16 April 2013
4
Company Snapshot
2.50
3.00
3.50
4.00
4.50
5.00
Apr-
12
May
-12
May
-12
Jun-
12
Jul-1
2
Jul-1
2
Aug-
12
Sep-
12
Oct
-12
Oct
-12
Nov
-12
Dec-
12
Dec-
12
Jan-
13
Feb-
13
Feb-
13
Mar
-13
Apr-
13
Key Highlights
5
Future earnings growth underpinned by expansion plans to double plantation landbank size (in five years) and double beds capacity (in three years)
Trading at low valuations – historical PE of 11x (peer average : 18x) and Price to book value of 0.9x (peer average :1.6x)
Committed to rewarding shareholders with dividend policy to distribute at least 30% of net profit
Supported by strong management team with track record in transforming Group since 2004
Historical Milestones
6
1965
Started as plantation management company
1980-2003 Diversified into other
businesses
Plantation (Planted 33,527 ha)*
Healthcare (2 hospitals,71 beds and
3 clinics)
A&W Restaurants
Property
Poultry
Air Ambulance
Rubber Processing
Transportation
Travel Agency
Hotel
Fiber Mattress
2009
Plantation (Planted 33,222 ha)*
Healthcare (3 hospitals, 136 beds)
Poultry
Hotel
2012
Plantation (Planted 40,518 ha)*
Healthcare (4 hospitals, 204 beds)
Since 2004, the Group has streamlined its portfolio to improve strategic core businesses. New management team and rehabilitation programme started.
* Planted landbank size as at end of period
Divested businesses from 2004 onwards
New Management Team
7
En Badrul Hisham Mahari Chief Executive Officer
Bryan Lin Group CEO, Healthcare Division
Led by a team of experienced professionals in their respective fields
• >20 years experience in the health care industry in USA and Malaysia.
• Last position held was as Hospital Group CEO of TMC Life Sciences Berhad managing Tropicana Medical Centre Kota Damansara and Tropicana Medical Centre Penang.
• Holds a Bachelor in Business Administration and Masters Degree with emphasis in Healthcare Administration and Health Education from University of Nebraska-Lincoln, USA.
Haji Ab Halim CEO TDM Plantation
• >35 years experience in estate management.
• Instrumental in Rehabilitation Programme since 2004 which has enhanced TDM’s operational efficiency with better estate practices.
• Holds a MBA and Bachelor in Business Administration (Hons) majoring in Marketing from Universiti Teknologi MARA (UiTM) and Diploma in Agriculture from Universiti Pertanian Malaysia (UPM).
• First appointed as TDM Group General Manager in 2004 and promoted to CEO in 2008.
• Former COO of one of the subsidiaries at UEM Berhad and former CEO of a subsidiary of Multimedia Development Corporation.
• Holds a Bachelor of Science degree in Chemistry from Indiana University, Bloomington, USA, an MBA from Drake University, USA and a Graduate Certificate in Business Research from Newcastle University, Australia.
Amir Mohd Hafiz Chief Financial Officer
• Prior to joining TDM in 2007, previous work experience includes accounting and finance roles in multinational organizations in UK and Malaysia.
• Last position held was with PETRONAS.
• Holds a Bachelor (Hons) in Accounting and Finance from Liverpool John Moores University, UK and a fellow of ACCA, UK.
8
Our Approach
Our approach
Our approach
1. Correct Strategic Direction
2. Enhancing Operational
Efficiency
3. Corporate Social Responsibility
• Enduring success
• Sustainable & above average ROI • Sacrifice the things that we don’t want
to be
• Improving productivity
• Improving service quality
• High performance work design
3P principles, which emphasize:
“Making (more) Profit by developing People and protecting Environment”
Our Approach
9
Strategic Direction
Focus on plantation and healthcare as the core business:
Plantation
• Focus on plantation segment of palm oil value chain - do not go upstream or down stream. (Later on, may do diversification via acquisition of related competencies that reinforces plantation segment).
Healthcare
• Focus on secondary care of community specialist hospitals that operates 80 – 150 beds.
10
Plantation 77%
Healthcare 23%
Revenue contribution in FY2012
Revenue contribution in FY2012
Operational Efficiency
• Flatter Organization
• Performance based compensation
•Emphasize on trainings & developments
Plantation Healthcare
• Cutting edge management techniques
• Hire top class talents
Improve Quality, Productivity & Costs
• Lower cost of delivery • Hire experience post graduate to head
hospital • Improve customer services
• Better estate practices • Quality planting material • Improved asset management
11
Estates rehabilitations
Alpha Improvement in nutrition management Better planting material
Improvement in evacuation management Access - roads, bridges, mechanical buffalo (badang), labor management, etc
Improvement in human capital management Quality training given, improved estate living, competitive remuneration etc
Improvement in the management of assets On going maintenance and upgrading of assets – RM420 mil spent since 2004
12
17% average FFB Yield growth (on the same asset)
CSR Initiatives
1. “Making (more) Profit by developing People and protecting Environment”
2. Firm commitment to shareholders’ wealth
3. Good corporate governance to reduce agency cost
2000 2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 AC/ PBT -42% -32% 55% 53% 60% 69% 51% 26% 16% 36% 26% 18%
-60% -40% -20%
0% 20% 40% 60% 80%
Agency Cost / PBT *
*Note: We did not start fat
3P
13
Our Goals
14
To own 100,000 ha of oil palm plantation
No.1 healthcare provider in the East Coast region
Listing of healthcare segment
1
2
3
71 76 106 110 125 136 136
204 204
2004 2005 2006 2007 2008 2009 2010 2011 2012
59,238 60,097 68,073 85,745 102,950 115,870 122,150 144,930 165,622
2004 2005 2006 2007 2008 2009 2010 2011 2012
Since 2004 : Improvements in Plantation & Healthcare Division
15
Driven by better estate practices, quality
planting material and improved asset management
19% 19% 19% 18% 18%
19% 20% 20%
20% 19%
20% 19% 19%
20% 20% 20% 20%
1996 1997 1998 1999 2000 2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012
OER
Annual average = 18.9% Annual average = 19.8%
14 15 14 17 14 14 14 15 15 17 15 17 19 16 17 19 18
1996 1997 1998 1999 2000 2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012
FFB yield (mt/ha) Annual average = 14.7 mt/ha Annual average = 17.2 mt/ha
+5%
+17%
Plantation
Healthcare Number of patients – record-breaking every year
Number of beds – tripled since 2004
Since 2004, expansion in capacity well-supported with
growth in patient numbers
CAGR – 13.7%
CAGR – 14.1%
11 6 28
-21 -49 -8
6 29 26 23 27
60
141
77
130
222
148
1996 1997 1998 1999 2000 2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012
PBT (RM million)
Annual average = RM0.2m
Annual average = RM95m
43991%
125 197 228 205
159 145 171 238 230 200 194
267
381 336
394
516 455
1996 1997 1998 1999 2000 2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012
Revenue (RM million)
Annual average = RM182m
Annual average = RM330m
Since 2004 : Improvements in Financial Performance
16 Revenue and PBT are from plantation and healthcare businesses only
+80%
+400x
FY2012 vs FY2011 Financial Review
17
RM’ 000 FY2011 FY2012 y-o-y change
Revenue 515,519 455,258 -12%
Gross Profit 296,489 228,928 -23%
Operating Profit 214,583 148,040 -31%
Profit before tax 221,949 147,807 -33%
PATAMI 162,281 101,417 -38%
EPS (sen) 69.72 41.27 -41%
GP margins 58% 50%
Op profit margins 42% 33%
PBT margins 43% 32%
PATAMI margins 32% 22%
Effective tax rate 26% 31%
• Overall group financial performance was impacted by lower price and production of CPO and Palm Kernel as compared to previous year.
• The higher tax rate was due to bad debt write-offs at one of our subsidiaries pursuant to disposal of TD Poultry. It has resulted in a small profit, however the write-offs have to be added back for tax liabilities calculation resulting in a higher effective tax rate. It is a one off event pursuant to disposal of TD Poultry.
Plantation
18
UPSTREAM
Plantation – Palm Oil Value Chain
19
Seed
production Nursery Cultivation Harvesting Milling
PRODUCTS
• Fresh fruit bunches
• Crude palm oil • Palm kernel
MIDSTREAM PRODUCTS
• Crude palm oil • Palm kernel
DOWNSTREAM PRODUCTS
• RBD* Palm Oil • RBD* Palm Olein • Cocoa Butter
Equivalent Refining Fractionation Oleochemical Esterification Refined
product strorage
• Crude palm kernel oil • Palm kernel cake
• Fatty acid, alcohols, amines, amides
• Glycerines
Crude palm oil bulking
Trading
*Refined Bleached Deodorised
Plantation Division - Overview
20
Terengganu
Nanga Pinoh, West Kalimantan
Age Profile (Malaysia and Indonesia) Plantation Profile
Originally started in Terengganu, expanded into Indonesia in 2007
Total landbank of ~70,000 ha • Planted landbank of ~40,000 ha • 75% are mature, 25% are immature • Remaining unplanted landbank of ~30,000 ha
2 palm oil mills in Terengganu
• Capacity : 60 mt/hour or 600,000 mt/annum
Expect RSPO certification in 2013 as a testament to sustainable practices
New FFB production from new plantings and immature trees will lead to growing revenues over the next five years
Malaysia Indonesia Malaysia + Indonesia
Planted (ha)
- Mature (ha) 30,574 - 30,574
- Immature (ha) 1,863 8,081 9,944
Total Planted 32,437 8,081 40,518
Unplanted (ha) - 29,775 29,775
Total Landbank 32,437 37,856 70,293
Immature (0-3 years)
24%
Young (4-10 years) 9%
Prime-Young (11-15 years)
24%
Prime-Old (16-20 years) 27%
Old (21-25 years) 15%
Very Old (25 years and
above) 1%
Plantation Division – Financial Track Record
21
RM million RM Resilient CPO prices have resulted in sustainable revenue and profits
Growing and stable profit margins as a result of continuous improvements in productivity and efficiency
0
500
1000
1500
2000
2500
3000
3500
- 50.0
100.0 150.0 200.0 250.0 300.0 350.0 400.0 450.0
2007 2008 2009 2010 2011 2012
Revenue (LHS) Operating Profit (LHS) CPO Price (RHS)
24%
41% 40% 38%
48%
40%
0%
10%
20%
30%
40%
50%
60%
2007 2008 2009 2010 2011 2012 Operating Profit margin
Plantation Division - FY2012 vs FY2011 Financial Performance
FY2011 FY2012 % change
Revenue (RM’ 000) 425,196 348,573 -18%
Operating Profit (RM’ 000) 203,977 138,049 -32%
Operating Profit margin 48% 40%
Production
FFB Production (mt) 625,760 558,583 -11%
CPO Production (mt) 122,530 112,250 -8%
Yields
FFB Yield (mt/ha) 19.44 18.27 -6.1%
OER (%) 19.58 20.26 +3.5%
Average price
CPO (RM/mt) 3,237 2,946 -9%
Palm Kernel (RM/mt) 2,224 1,677 -25%
Planted hectarage
Terengganu 32,576 32,555 0%
Indonesia 6,575 8,081 +23% 22
• CPO production and CPO price reduced by 9% and 11% respectively.
• During the year, new planting efforts continued in Indonesia 23% increase in planted hectarage there.
• FFB yields declined due to cyclical nature of
industry; seasonal tress stress after a bumper harvest in 2011.
• OER increased as a result of improved efficiency.
23
TDM Berhad Terengganu State (Source: MPOB)
2011 2012 % change 2011 2012 % change
FFB yield (mt/ha) 19.44 18.27 (6.1%) 15.63 15.35 (1.8%)
OER (%) 19.58 20.26 +3.5% 20.15 20.49 +1.7%
• FFB yields continue to remain higher than Terengganu state’s average.
• Higher OER improvements than Terengganu state as a result of improved efficiency.
Yields
Average price
• Consistently able to achieve higher CPO prices than MPOB as a result of good oil quality and improved management of sale contracts (secure placements to good quality clients).
2011 2012
TDM MPOB Diff (RM) TDM MPOB Diff (RM)
CPO 3,237 3,219 +18 2,946 2,764 +182
Palm Kernel 2,224 2,206 +18 1,677 1,522 +155
Our Performance vs. MPOB
Fertilizer and Harvesting Schedule
24
• Peak production period is usually 3Q and 4Q • 1H :2H ratio of production is approximately
40:60
Fertiliser Harvesting
1Q Dependent on weather condition
2Q Normal
3Q Normal Peak period
4Q Low due to monsoon period Peak period
CPO production (‘000 mt)
20.3 24.3
35.9 33.5
20.7 20.4
35.0 36.2
Q1 Q2 Q3 Q4
2011 2012
• Fertiliser schedule is dependent on the weather conditions
• Minimal fertiliser used during monsoon period of Oct – Dec.
• 2013 fertiliser costs will be 5-10% cheaper than 2012 prices (based on confirmation of latest tendered and procurement prices)
Plantation - Future Plans
• New bio-composting plant at Terengganu First plant operational since 2011 Second plant expected to be operational in Q4 2013 Able to produce 24,000 mt of fertiliser/annum translating to 20% savings on annual fertiliser cost
• New sterilization systems at Terengganu
Innovation using latest technology to bring transformational improvement in production process
• Expansion of oil palm plantation
25
Initiatives to further enhance efficiency, production and profitability
70,000 ha 100,000 ha
2018
40,000 ha
Now 2022
Fully planted existing
landbank Enlarged landbank
Plantation - Expansion into Indonesia
26
Target to fully complete plantation of Indonesian landbank by 2018
0.3 1.8
14.7
2000 2011 2050
Source: US International Energy Agency (IEA)
49.1 42.2
24.1 16.7 13.0 8.7 7.4 5.3 4.8 4.0 3.1
Palm
oil
Soyb
ean
oil
Rape
seed
oil
Lard
&ta
llow
Sunf
low
er o
il
Oth
ers
Butt
er
Palm
ker
nel o
il
Cott
onse
ed o
il
Grou
ndnu
t oil
Coco
nut o
il
Consumption (million tonnes)
Source: Oil World 2012
Plantation - Favourable Industry Outlook
1.2
7.2
1982 2011
Source: Standard Chartered Research
Increasing per capita consumption of palm oil (kg)
3.0
6.0 6.9
9.0
1960 2000 2010 2044F
Source: US Census Bureau
Global population to hit 9.0b in approx. 30 years Increasing demand for biofuels (million barrels per day)
Palm oil is the highest consumed oil in the world
27
28
Healthcare
Healthcare - Market Positioning
PRIMARY CARE SECONDARY CARE TERTIARY CARE
Treatment of basic illnesses, routine check-ups, vaccination and dental services.
Delivered on an out-patient basis by physicians, nurses or family doctors.
Consultation by medical specialists, local surgeries, emergency care, diagnostics and imaging services and acute treatment.
Delivered on an inpatient or outpatient basis.
Specialist consultative care, advanced treatment, complex surgery and inpatient care.
Delivered via hospitals and medical centres which have specialized equipment and facilities.
29
Damai Service Hospital
Healthcare - Location of Hospitals
30
Kuantan Medical Centre No. of beds : 84
Kelana Jaya Medical Centre No. of beds : 42
Taman Desa Medical Centre Hospital No. of beds : 45
Kuala Terengganu Specialist Hospital No. of beds : 33
Conveniently located in community neighbourhoods targeting middle income group Offering quality secondary hospital-medical care with a total of 204 beds
Healthcare - Unique Selling Point
31
Physician General Surgeon Obstetric & Gynaecologist Paediatrician Head & Neck Surgeon Orthopaedic &Traumatology Surgeon Radiologist Anaesthesiologist
Our wide range of consultants
Operating Theatre
Investment in latest medical facilities and technology
Radiology Haemodialysis Centre
Intensive Care Unit (ICU)
Labour Room and Nursery
Our hospitals have multi-discipline specialists and full scale facilities
Affordable Rates
Fees are 25% lower than Malaysian Medical Association (MMA) fee schedule
First-mover advantage in East Coast
Occupancy rate Kuantan Medical Centre – 90% Kuala Terengganu Specialist Hospital – 90%
3.0
6.1 7.8
10.7 10.6 10.0
0
2
4
6
8
10
12
2007 2008 2009 2010 2011 2012
42.4 58.0
65.4 78.0
90.3 106.7
0
20
40
60
80
100
120
2007 2008 2009 2010 2011 2012
Healthcare - Financial Track Record
32
Revenue (RM mil)
Profit Before Tax (RM mil)
Profit Before Tax margin
Strong revenue growth driven by increase in number of patients and expansion in capacity
Operating profit affected from 2011 due to acquisition of Taman Desa Medical Centre Hospital
7%
11% 12%
14% 12%
9%
0% 2% 4% 6% 8%
10% 12% 14% 16%
2007 2008 2009 2010 2011 2012
Operating Profit margin
Healthcare Division Performance
33
FY2011 FY2012 % change
Revenue 90,323 106,685 +18%
Profit Before Tax 10,606 9,991 -5%
Profit Before Tax Margin 12% 9%
Number of patients 144,930 165,622 +14%
Number of beds 204 204 0
• Stronger patient numbers led to an increase in revenue.
• PBT impacted by
• Costs for upgrading of services of RM4.0 million
• Payable write back of RM0.8 million in 2011
• Losses at Taman Desa Medical Centre Hospital (acquired in 2011)
Revenue growth
Patients growth
+18% +14%
Healthcare - Analysis by Patient Type
34
Average revenue per person RM
Inpatient 4,648
Outpatient 199
Average revenue - 2012
72% 72% 70%
28% 28% 30%
0%
20%
40%
60%
80%
100%
2010 2011 2012
Inpatient revenue Outpatient revenue
Inpatient vs. outpatient (% of revenue) Inpatient vs. outpatient (no. of patients)
10% 9% 9%
90% 91% 91%
0%
20%
40%
60%
80%
100%
2010 2011 2012
Inpatient Outpatient
~70% of healthcare revenue are generated from inpatients who spend approximately RM5,000 per person
Healthcare – Capacity Expansion
35
2013 2014 2015
Taman Desa Medical Centre Hospital - Completion of
renovation
Commencement of new Kuantan
Medical Centre
Commencement of new Kuala Terengganu Specialist
Hospital
Hospital Current (No. of beds)
New (No. of beds)
Kuantan Medical Centre 84 150
Kuala Terengganu Specialist Hospital 33 130
Taman Desa Medical Centre Hospital 45 90
Kelana Jaya Medical Centre 42 60
Total 204 430 X2
Doubling of beds capacity within three years
2016
Commencement of New Hospital
New Hospital
14.9%
61.0%
24.1%
Low income Middle income High income
Healthcare – Favourable Industry Dynamics
36
*Source: World Health Organization (WHO)
Large middle income group
*Source: Department of Statistics Malaysia *Source: Population projections by IMF, Frost & Sullivan
57 60 63 66 68
32 31 29 28 27
2011E 2012F 2013F 2014F 2015F
Projected beds supply ('000) Beds shortfall ('000)
Significant supply shortage of beds
Increasing spending on health
Malaysia Regional Average
Change in lifestyle – resulting in rise in diseases
Growing life expectancy
Malaysia’s growing young population
(< RM1,249) (< RM 4,999) (> RM 5,000)
37
Investment Merits
Committed to Rewarding Shareholders
38
• Dividend policy to distribute at least 30% of net profit as dividends
• Continue to distribute growing dividends despite lower profits in 2009 & 2012
5.5
10.5 12.0 13.5
21.5 22.0
-
5.0
10.0
15.0
20.0
25.0
2007 2008 2009 2010 2011 2012
Dividend (sen)
30.7% 23.1%
47.9%
32.6% 30.8%
53.3%
3.5% 8.5% 7.3% 4.7% 4.6% 5.2%
0.0%
10.0%
20.0%
30.0%
40.0%
50.0%
60.0%
2007 2008 2009 2010 2011 2012
Dividend payout ratio Dividend yield
Recent Corporate Exercises Announced
• Key Issues – Trading lower than fair market
value – Low PE and discount to NTA
compared to peers
39
• Our Goals – Achieve fair market value – Ultimately lowering cost of capital – Fund expansion via both debt and
equity instruments
• Proposed Solutions – Close the gap of discounts
• Improve marketability and liquidity
– After gap eliminated, TDM will be in better position to utilise equity instruments ie private placements
• To fund more growth • Add liquidity into the market
Rationale
As at 16 Mar 2013
After proposed bonus issue (1-for-5)
After proposed share split (1-into-5)
No. of shares 246,943,614* 296,332,336 1,481,661,680
Par value (RM) 1.00 1.00 0.20
Issued and paid-up share capital (RM) 246,943,614* 296,332,336 296,332,336
*including ESOS of 1,176,833 shares of RM1.00 each up to 16 Mar 2013
Effects on share capital
1 1-for-5 Bonus Issue
2
3
1-into-5 Share Split
Share Buy-Back
* Expected to be completed by 3Q2013
Strong Financial Position
40
(RM’ 000) As at 31 Dec 2012 (Unaudited)
As at 31 Dec 2011 (Audited)
Non-Current Assets 1,201,152 1,108,475
Current Assets 314,029 340,585
Current Liabilities 135,562 161,442
Non-Current Liabilities 119,999 91,257
Shareholders' Equity 1,234,478 1,171,493
Minority Interest 23,142 24,868
Borrowings (ST + LT) 30,413 1,490
Cash & Bank Balances 212,554 224,524
Gearing (times) 0.02 0.00
Net Gearing Net Cash Net Cash
Net Assets/Share (RM) 5.13 4.92
Net Tangible Assets/ Share (RM) 5.08 4.89
Peer Comparison
41
No Company Market cap (RM mil)
Trailing 12-months PE (x)
Forward PE (x) P/BV (x) Dividend yield1
(FY2011)
TDM 1,083.9 10.7 n/a 0.9 4.6%
Plantation (similar landbank size)
1 Tradewinds Plantation 2,635.2 22.0 16.1 1.4 3.0%
2 IJM Plantations 2,501.4 24.0 20.1 1.8 3.3%
3 Sarawak Oil Palms 2,489.8 15.6 11.2 1.8 0.8%
4 Hap Seng Plantations 2,167.9 15.5 12.4 1.1 6.6%
5 TSH Resources 1,802.2 23.3 17.1 2.0 1.4%
6 TH Plantations 1,647.4 9.3 15.5 1.5 4.4%
Average 18.3 15.4 1.6 3.3%
Healthcare
1 IHH Healthcare 29,700.1 32.0 41.1 1.7 -
2 KPJ 3,858.6 24.9 23.1 3.6 2.5%
Average 28.5 32.1 2.6 2.5%
Note 1: Share price on date of final dividend announcement Source: Bloomberg as at 16 April 2013
Summary – Investment Highlights
42
Expansion plans underway
Supported by strong management team
Committed to rewarding shareholders
Strong financial standing
• On-track to double beds capacity (to reach 430 beds) by 2016 and to double plantation landbank size (to reach 70,000 ha) in 2018
• Healthy balance sheet – ability to raise borrowings to finance future expansion
• Substantial financial strength to pay good dividends
• Dividend policy to payout at least 30% of net profit
• Track record of growing annual dividends
• Established track record in strategically transforming and growing core businesses
Well-Positioned for Future Growth, Poised to Deliver Long-Term Value
Strong potential for market re-rating
• Trading at undemanding valuations of historical PER of 10.7 x and Price-to-book ratio of 0.9 x
43
Thank You