Академический Документы
Профессиональный Документы
Культура Документы
I. INTRODUCTION 4
1
4.5.1 Threat: Impact of Climate Change 25
6.1 Opportunity 47
6.1.1 Growing market in the country, especially for middle class which is set to grow by 41.8%
between 2015 and 2030 to reach 8.4 million by 2030 47
6.1.4 Government's Budget on Infrastructures and transportation projects rehabilitation in 74
Provinces49
6.1.5 Favorable government policies and skill development have led to a robust modern
technology 49
6.2 Threats 50
6.2.1 Aggressive increase of substitute stores offering the same products 50
6.2.2 FOREX volatility 50
6.2.3 Climate Change has an impact around the life cycle of food products 50
6.2.4 The unemployment rate increased to 6.6% in January 2017 higher than the 5.7%
recorded in January 2016 50
6.2.5 Power Rates it the Philippines is the 3rd highest in Asia according to International Energy
Consultants (IEC) 51
8.1 Opportunity 56
8.1.1 30 years industry experience with over 140 stores located nationwide and branded as
one of the leading supermarket in the Philippines 56
8.1.2 Only retailer that has an active partnership with a food and nutrition research institute
(FNRI) to evaluate the nutritional contents of the food offerings to promote health &
wellness 57
8.1.3 Investing heavily in upgrading front- and back-end systems in a bid to enhance the
customer experience years industry experience 57
8.1.4 Merchandising and Rewards Program increases customer loyalty 57
8.1.5 Good customer relationship services due to absence of union 57
8.2 Weaknesses 58
8.2.1 Stores are mostly can be found in the mall, they are discriminating in choosing locations
58
8.2.2 Less aggressive of advertising campaign 58
8.2.3 Target market is not defined, each branch has its own target market 58
8.2.4 Variety of products is less versus to competitors where they offer small size products and
cheaper that cater for those who has sari sari store like business 58
8.2.5 The choice of leasing partners is not that attractive to gain more new customers 58
8.3 Summary 58
9.1 Opportunity 59
9.4 IE Matrix 62
X. SUMMARY OF STRATEGIES 63
I. INTRODUCTION
4
A feasible strategy for Robinson’s Supermarket Corporation (RSC) is what this strategic
management paper aims to develop. RSC was established in 1985, the first supermarket
was opened in Cebu Fuente. The supermarket is operated under Robinson’s
Supermarket Corporation which was incorporated in August 21, 1990. It is 100% owned
by Robinsons Retails Holdings (RRHI), a subsidiary of J.G Summit Holdings. With over
30 years of retail experience, RRHI is known as one of the leading multi-format retail in
the Philippines that was incorporated on February 4, 20021.
There are six business segments under RRHI, the Robinsons Department Store in Metro
Manila in 1980, the supermarket business in 1985, the Do It Yourself (DIY) business in
1994, the convenience store and specialty store businesses in 2000 and the drug store
business in 2012. RRHI operations capture the continuing macroeconomic growth in the
Philippines, mostly the growth in disposable income and consumption of the middle-
income segment, one of its key target markets. Further, RRHI other well-known stores
are Handyman Do it Best, True Value, Topshop, Topman, Toys “R” Us and Ministop2.
In year 2013 and 2014, as part of the expansion plans, RSC acquired 100% ownership
of Eurogrocer Corp. (EC), operator of a six store supermarket chain and JAS 8 Retailing
Mngt. Corporation (JRMC) operates of 3 store supermarket chains under the name of
Jaysmith Supermarket to penetrate Northern Luzon. RSC has contributed the highest
percentage contribution revenues to the company as shown on below table.
In the recent years, due to domestic economic growth and the desire of the population to
upgrade their way of life, the retail food market has experienced robust growth. The
supermarket industry has become competitive. Robinsons Supermarket main
competitors are SM Markets and Puregold Price Club which are also established
company known in the Philippines
1
http://www.cepal.org/deype/noticias/noticias/7/43417/101110_ICP-OM_OutletDefinitions.pdf
2
www.robinsonsretailholdings.com.ph/download.php?.../RRHI%2017A%20WITH%20A
5
Robinsons Supermarket and its rival competitors continue to open retail store in the
same cities and neighborhood in the country. These companies compete on the basics of
location, store ambiance presentation, price, and additional benefits. Robinsons
Supermarket has a total of 140 stores nationwide in the Philippines ended in 2016. They
are still expanding in all regions - South & Northern Luzon, GMA and Vismin.
Most of its stores are strategically located in Luzon area with 59 stores followed by Metro
Manila with 42 stores, Visayas with 19 stores and 11 stores in Mindanao area. The
biggest store is located in Metro East, Pasig that was established in 2001 while the
latest branch that recently opened early this December 2016 is located at the Island
Central Mactan, Lapu Lapu City.
RSC is run by Robina Y. Gokongwei-Pe, President, Chief Operating Officer & Director.
She is the daughter of business tycoon John Robinson Lim Gokongwei, the founder of J.
G Summit. The General Manager of RSC is Justiniano “Jody” S. Gadia, who has been in
the company for several years.
Number of Employees:
RRHI had 9,967 employees as of Dec 31, 2015. The Robinson’s Supermarket is manned
by 2,749 employees. This is a significant figure in terms of labor employment in the
Philippines. And as of Oct 2016, no strikes had been experienced with the Supermarket
employees.
The construction of this research paper needed several facts and information, which
were obtained through public and private sources alike.
Also, information was obtained through interview with the company’s key officer and
people in the retail supermarket industry.
Summary of Framework, Tools, Activities and Outputs For this strategic management
paper:
7
Framework Tools Activities Output
Ten Essential
Mission Statement Mission and Vision
Components of a
Evaluation/Formulation Statements
Mission statement
External Factor
General Environment
Evaluation (EFE)
Analysis Opportunities and
Matrix
Threats
Porter’s Five Competitive Profile
Industry Analysis
Forces Model Matrix (CPM)
Internal Factor
David’s Functional Strengths and
Evaluation (IFE) Company Analysis
Analysis Weaknesses
Matrix
Internal-External
Matrix (IE)
David’s Matching TOWS Matrix Objectives and
Strategy Formulation
Tools SPACE Matrix Strategies
Grand Strategy
Matrix
Quantitative
David’s Matching Prioritization of Recommended
Strategic Planning
Tools Strategies Strategies
Matrix (QSPM)
Norton and
Strategy Evaluation Performance
Kaplan’s Balanced
and Control Measures
Scorecard
The study is about the supermarket industry in the Philippines that focuses on how
Robinsons supermarket sustain its number 3 position in the industry. Only top 2
competitors will be discussed through obtaining information from available annual reports
and online articles.
8
3.1 Current Vision & Mission Statement
“To educate and empower its customers on their choice of food and products that
promotes healthy living.”
On the other hand, the current mission statement of RSC lacks some components
that need to be presented following David’s framework on what makes a mission
statement good/effective. Mission statement is the reflection of the commitment on
what the company plans to do.
Currently
Factors Guidelines Evaluation
Present?
9
Geographically,
Markets where does the No
3
firm compete?
Is the firm
Technology technologically No
4
current?
Is the firm
Concern for
committed to
survival,
growth and
5 growth, No
financial
profitability
soundness?
Is the firm
responsive to
Concern for social,
8
public image community, and No
environmental
concerns?
Are employees’
Concern for
valuable assets of No
9 employees
the firm?
10 Nation- No
10
building
- Use most current technology (4) available to increase the speed of our daily
operations with the help of having the most qualified employees (9) to ensure that our
customers receive the best service available (2).
- Support all kinds of social, community and environmental projects through personal
engagement (8).
- Involve in social and economic progress (10) to act at the highest levels of ethics
and compliance to corporate governance (6).
Mission
The revised mission has corresponding number where the 10 David’s criteria’s are all
applicable.
The vision and mission statements of the company should be constantly reminded by
doing the following:
11
1. Posting posters and audio facility that play time to time in RSCs offices and
stores
2. Putting up billboards on busy road such as EDSA, C5, SLEX, NLEX
3. Campaigning using advertisement from media resources such as radio
stations, newspapers, magazines, lifestyle blogs, feature on TV local station (ABS
CBN, GMA, TV5)
The external analysis is important to identify and know the opportunities and the threats to
Robinsons Supermarket Corporation. Some common external factors are political,
economic, social, technological, environmental and legal, known as PESTEL. With this
analysis, shareholders will be able to decide what changes should be made to business
operations to respond to external environmental changes. These several factors can
influence RSC’s to matches customer’s expectations and fulfill their demands.
4.1.1 Opportunity: GDP growth in Philippines is to remain strong in 2016 with higher
investments and consumptions
Asian economies in recent years are experiencing fast growth than the Euro area
and that of North America. The Philippines is most likely the fastest-growing economy
in Asia at present, followed by China at 6.7%, Vietnam at 5.5%, and Indonesia at
4.9%, and Malaysia at 4.2%. According to retail analyst IGD, Philippines GDP growth
hitting 6.9% in the 1Q of 2016 and real GDP growing by 6.2% at the end of 2016
after gains of 5.9% in 2015.
12
The Philippines is experiencing a continuing macroeconomic advancement. There is
an increase in disposable income and consumption of the middle income group. The
general public is the supermarket’s target market. Therefore economic growth is
good for the industry because more money means more spending and the goods in
the supermarket are essential to the households.
BSP also projected cash remittances to increase yearly by 4 percent and reach $27.7
billion by 201 in the Philippines. Further, according to World Bank, low and middle
income countries were likely to increase remittance flows 0.8 percent higher than
previous year’s $438.6 billion.
In Philippines, recession happened the past two decades. First is the 1997 Asian
Financial Crisis. Second is the 2009 US recession which started late 2007 and ended
mid-2009. As we know USA is a powerful country and a major player in trading and
financial aspects. As a result, most of the countries including Philippines were greatly
affected where it slow the income flow of money.
13
Below graph shows the effect on global retail industry. (Mykyta,2012).
14
4.2.2 Opportunity: Between 2015 and 2030, middle class household in the
Philippines is set to grow by 41.8% and to reach 8.4 million by 2030
One of the biggest contributors for the increased sales in retail industry is the middle
class households. The rising purchasing power of Filipino will continue to grow their
spending particularly on foods, health goods, leisure and recreation and medical
services. This forecast growth make the Philippines belong to the top ten countries
15
with the fastest rates of middle class expansion. Further, demand for supermarket
industry often coming from the middle class.
4.2.3 Opportunity: From 2014 to 2019, the number of outlet in the consumer is
forecasted to increase by 4.7%
Source: https://psa.gov.ph/content/urban-barangays-philippines-based-2010-cph
Based on the level of urbanization by region shown above, you can see that four
regions experience growth in commerce and infrastructure where it has a higher level
of urbanization than for the country. 45.3% in year 2010 and 42.4% in year 2007.
16
4.2.4 Opportunity: Growing healthy and wellness lifestyle trend towards nutrition
In 2013, Food and Nutrition Research Institute (FNRI) of the Department of Science
and Technology (DOST) recognized Philippines that obesity is rampant growing. 3
out of 10 adult Filipino ages 20 years old above are reported obese on the study of
the Philippine Association regarding the Study of Overweight and Obesity Inc.
(PASOO).
Nowadays, people are now wiser and making health as their top priority and look for
preventive measures to avoid getting sick. Supermarket industry is one of the
distribution channel provides healthy products. And one of this is Robinsons
supermarket where they focus on promoting healthy you products at cheaper prices.
17
SM Retail bought the pioneer supermarket known as Cherry Foodarama last June
2015. Puregold bought number of smaller supermarkets, known as BudgetLane,
Parco, Unilane, and Sioland located in various Luzon. While for RRHI, they bought
Jaynith’s Supermarket located in Metro Manila, Rizal and Laguna. RRHi also
acquired hardware business known as A.M. Builders Depot with 17 outlets based in
Visayas and Saver’s Appliance Depot with 24 outlets located in several North Luzon
provinces.
With the continuous growing number of supermarkets branches across the country
help cater to the needs of Filipinos. This will help further develop the rise of
supermarkets in distributing consumer non and non-food products.
Source: An Update of the Philippine FMCG market MAT September 2016 National PhilippinesFMCGMONITOR
18
4.2.7 Opportunity: Consumer confidence increased significantly in 2016
Simon Kemp, a global consultant for We Are Social said that the online population is
now half of the worlds and still increasing. People believes that social media makes
their life easier. They find it the most convenient way to get information’s and even
share your own stories. Even marketing uses social media to advertise and promotes
businesses. Social networks such facebook, instragram, tweeter, agoda, and so on.
19
4.3 Technological Forces
20
The market for online grocery already started in Philippines within top retailing
company such as Robinson’s supermarket, SM Markets and Puregold. This is to
provide options for shoppers to shop online if they are too busy to go in-store. This
will help to add revenue to the company.
The Department of Budget and Management (DBM) launched the KALSADA project
(Konkreto at Ayos na LanSAngan ang DAan sa Pangkalahatang Kaunlaran) where it
target to help local government unit (LGU) in upgrading, improving and rehabiliting of
local road conditions such as linking national roads to areas of development like
agriculture, tourism, health and education.
21
Each year the road projects have been growing, in year 2017, DCM allocated P13.5
billion for KALSADA. Provincial government eye to maintain 32 000 km of road and
currently country has a 216, 016 km road network. Bohol was the first road project
implemented and still growing with 147 road projected approved from 53 provinces.
Philippines year the road projects have been growing, in year 2017, DCM allocated
P13.5 billion.
22
20 III PAMPANGA IX ZAMBOANGA
57
SIBUGAY
23
According to Global Climate Risk Index 2015, Philippines have long been mainly
vulnerable to extreme weather. El Niño is a natural phenomenon being worsened by
climate change. It happens during summer while La Niña brings strong rain falls and
typhoons later end of the year. Change of climate may reduce crop yields by year
2030.
The income and expenditures of usual Filipino household budget across all income
classes spent most of their earnings on food and education followed by with housing
and utilities. Below is a sample for a typical Filipino household distribution that earns
40,000 PHP a month.
In 2016, SM Retail continued to lead grocery retailers with 7% market value share. SM
has the biggest store networks and adapts to the demands of consumers. It includes
its formats - SM Hypermarket, SM Supermarket, Save More Supermarket and
Alfamart. It sustained its strong position by opening new branches mainly through its
25
Save More and Alfamart which were more accessible to consumers. Followed by
Puregold, Robinsons and Rustans Group.
1.1 SM Markets
SM has established its presence in retail, banking, and property in the Philippines.
SM Markets is part of the retail segment and has 3 categories - SM Supermarket, SM
Hypermarket and Savemore. This is to cater all various customers.
26
SM Supermarket – this is the pioneer brand of the Food Retail Group offers a wide
array of food and non-food products and services located inside SM malls. As of
November 2016, SM supermarket had 47 stores. Tagline is "At Your Service, Yes!",
SM Hypermarket – this has a larger store with wide range of non-food and food
products located either inside SM malls or in strategic stand-alone locations with 45
stores. Tagline is "Happy To Serve”
Savemore – this is the youngest and fastest growing store with 150, where it offers a
mid-format supermarket that stands alone as a neighborhood store built to service
impulse markets and smaller communities that offers limited products. Tagline is
"Here To Serve”.
SM markets does not only offers grocery items but also offer additional services like
ATM banking, bills payment, remittances, money exchange, pharmacy, and even
laundry services in selected outlets, ensuring the one-stop shopping convenience
that the SM brand is known for – “We got it all for you”.
For the year 2015, SM markets ended the year with a net income of 2,215,355,377,
which is higher than the previous years, driven by SM hypermarket sales.
December 8, 1998, Puregold Price Club, Inc. (PGOLD) opened its 1st store in
Mandaluyong City. PGOLD is known for trading consumer products on a wholesale
basis. They also launched their loyalty program, "Tindahan ni Aling Puring", in 2004.
Puregold Price Club – this is a hypermarket where it offers various food and non-food
products for its consumers and its resellers.
Puregold Exta – offers a more limited number of goods and discounted products.
This is the small store format.
Other than mentioned above, the popular S&R Membership shopping ‘S&R’ is also
owned by PGOLD where it offer imported good products both food and non-food.
PGOLD has 135 hypermarkets, 93 supermarkets, 28 extras and 10 S&R warehouse
as of end of December 2015 and still expanding.
27
1.3 Industry Ratio
Liquidity Ratios
a. Current Ratio
The current ratio measures how well the Company can pay current liabilities with its
current assets. It indicates the Company's ability to pay debts on time by measuring
how it can convert the current assets back to cash to cover or pay every peso of its
liabilities. The higher the ratio means a more liquid current position the Company
has. For retailers, normally the largest part of current assets is its inventory. RSC's
inventory accounts for 58% of its total asset, SM 51% and Puregold at 56% for 2015.
This ratio shows RSC is fall short behind the industry standards however it will still be
able to pay its current liabilities with their current assets. There is ₽1.01 peso of
current assets to cover every ₽1 of liabilities. Despite RSC's high % of inventories
against current assets, its liabilities increased due to short term loans payable availed
in 2015 amounting to ₽ 1.02 billion.
Among RSCs competitors, Puregold meets the industry standards and SM comes
last with less than 1 ratio. This means that SM does not have sufficient resources to
settle its short term obligations.
b. Quick Ratio
The quick ratio is more conservative than the current ratio because it excludes
inventory and other current assets which are more difficult to turn ito cash given a
short period of time.
28
This analysis shows RSC will be able to pay 42% of its current payables with their
current assets (not including inventories). RSC is less liquid compared to Puregold
which has a ratio of 66% and SM is the least which has 39%. Compared to industry
standards, RSC has a shortfall of 3% (0.03) while Puregold exceeds the standards.
SM stands last.
c. Liquidity Risk:
Overall, the Company's exposure to liquidity risks relates to its short term obligations.
The Company shows it’s able to manage its liquidity position to be able to finance its
operations and capital expenses. In the notes to audited financial statements in
2015,the Company shows the maturity profile of each of its financial instruments for
both of its assets and liabilities. Cash and cash equivalents - on demand shows a
balance of ₽1.13 billion , trade receivables and non-trade receivables maturing within
one year ₽413 million, security and other deposits maturing more than one year at
₽373 million. On the other hand, trade and other payables, loans payable and other
current liabilities amounts to ₽6 billion which will mature within one year. On the
other hand, trade payables which will expire more than 1 year amounts to ₽10.9
million.
Profitability Ratios
30
This takes into account the costs of producing the product or services that are
unrelated to the direct production of the product or services, such as overhead and
administrative expenses. RSC took a plunge in net margin showing 3.7% which is the
lowest among its competitors. (SM reflects 7% while Puregold is 6.4%). RSC's
decline can be attributed to increase in Operating expenses from 2014 to 2015 by ₽1
billion (18% increase) which was primarily due to increase in personnel expenses as
a result of the company's funding of non-contributory, defined benefit pension plan
covering all regular and permanent employees, royalty fees, rental expenses and
depreciation costs. SM on the other hand has maintained its operating expenses
despite its continuous expansion plans.
The analysis shows RSC reflecting the lowest margin among its top competitors and
below the industry standards. RSC Net income for 2015 was at ₽1.1 billion which
was lower by ₽57 million versus 2014. This was primarily due to the net effect of
decrease in income before income taxes as result of increased operating expenses
discussed above which was knocked off by earning from dividend income.
SM ranks first in this analysis having 4.9% net profit ratio. Its net margin grew from
₽2 billion to ₽2.2 billion from 2014 to 2015. (8% increase). Despite SM's expansion
projects, SM has maintained to keep its operating expenses at bay and managed to
sustain and contain it at minimum growth from year to year. SM's gross margin
increased by 33% year on year as backed by its higher sales as a result of
combination of different operating strategies which turned to be successful.
31
d. Return on Total Assets
This financial ratio shows that the percentage of profit that a company earns in
relation to its overall total asset. The higher the ratio of the income against the
Company's asset, the better. The reason is because the company is earning more
money on less investment. This analysis shows RSC is a little short against the
industry standards where it reflects 7.3% versus 7.8% benchmark. SM shows 19%
efficiency in converting its investments (assets) to profit. The main contributors why
RSC is showing a lower ratio is because aside from SM having bigger net income
versus RSC, RSC has bigger total assets versus SM in which it recorded ₽15.2
billion while SM has ₽11.4 billion. Major items in RSC's balance sheets are
Investment to subsidiaries and Plant property and equipment.
The return on equity ratio or ROE is a profitability ratio that measures the ability of a
Company to generate profits from its stockholders investments in the company. The
return on equity ratio shows how much profit each peso of stockholders' equity
32
generates. This is an important measurement for potential investors because they
want to see how efficiently a company will use their money to generate net income.
This ratio is also a good indicator of how effective management is at using equity
financing to fund operations and grow the company. This analysis shows RSC ratio is
below the industry standards and is lowest among its competitors. RSC has a huge
amount of equity sitting it its balance sheet which amounted to ₽8.3 billion versus SM
stockholders equity amount to ₽1.8 billion in 2015. Additional paid in capital and
appropriated retained earnings make up the huge chunk in RSC's balance sheet.
33
5.2 Portes Five Forces
Porter’s five analyses the structure of the supermarket industry in order to find effective
sources of competitive advantage. Therefore, in order to analyze the competitive
environment of Robinsons Supermarket Corp., Porter’s five forces analysis has been
used by this research as follows:
34
2.1 Threat of New Entrants: HIGH
35
Another possible substitute would be the wet markets in terms of fresh commodities.
However, we supermarkets do not offer the convenience of well-ventilated
environment such as air conditioning facility and payment methods such as paying
thru credit cards. This goes the same when buying in convenience stores.
This analysis also shows low - moderate bargaining power of suppliers due to
presence of other sources of supplies which the supermarkets could alternatively
source their products which also brings substitute products to relatively low.
36
CRITICAL SUCCESS FACTORS WEIGHT
1. # of Branches 15%
2. Variety and Availability of Products 14%
3. Location 14%
4. Quality of Products 13%
5. Price Competitiveness 11%
6. Supply Chain Management 10%
7. Branding/Promotion Activities 9%
8. Technology 8%
9. Quality of Service 3%
10. Financial Position 3%
TOTAL 100%
1. # of Branches
# of branches plays an important role for a supermarket industry as it gives
convenience to its consumers. Customers will most likely to go to their nearest store
unless particular product is not available. Supermarkets should consider putting a
branch in the neighborhood and expand in provinces.
Aside from this, it is also important that the products are strategically properly
displayed in the store so it will be easier for the consumers to choose. Most of the
supermarkets show basic necessity in the last corner of the store so consumers will
be attracted and persuaded to buy other products.
3. Location
In retail supermarket industry, accessibility to market is one of the primary
considerations of a buyer. Stores should be strategically located in urban and
upcoming urban areas and rural areas. The location should consider the proximity to
public transportation such as terminals, MRT, LRT, etc. It is also important that
location has access for its consumers for parking spaces.
4. Quality of Products
Product quality is an important measure in a supermarket industry. In order for
supermarket to be successful, a consistent food safety and brand protection
practices are needed. In Philippines, products sold in supermarket should be
approved by Department of Agriculture to ensure food products are safe and
acceptable. Prepackaged processed food products must undergo to Food and Drug
37
Administration (FDA) and Bureau of Animal Industry (BAI) for meat and meat
products and Bureau of Plant Industry (BPI) for fresh fruits & vegetables.
Low prices products are important and so the quality of products. According to
Nielsen, value and price are essential elements of where to shop and what to buy,
consumers look for good products where they can maximize their money on a tough
economy.
As years passed, people are becoming more conscious on what they eat. Based on
Euromonitor, it showed that in year 2015, health and wellness in the Philippines
continued its positive development with the increase of sales compared to its
previous years. It made now easier for people to have a healthy lifestyle as
supermarkets is the leading key distribution channel promoting health and wellness
by offering packaged food and beverages products. A value share of 82% in health
and wellness packaged food, and an overall value share of 65% in health and
wellness beverages
5. Price Competitiveness
Consumers' awareness of supermarket prices is known for Filipino nowadays.
Buyers usually compare their preferred brand against to other supermarket retailer
and make an assessment of the quality of the product. Therefore, price is considered
as one of the major factor for consumers to switch to its competitors.
7. Branding/Promotion Activities
An effective promotion activity helps Supermarkets to attract wider customers. It will
help the industry to ensure that the vision and mission is communicated accurately to
its existing and potential customers. These activities is a key to success for a
supermarket for its brand to be known and at the same the time for the costumers to
be aware on what the company has to offer such as discount prices or promotional
items, and so on.
8. Technology
Innovation technology is very important in a service retail industry such as in
supermarkets, it means convenience for consumers as well as for the employees.
This refers to the Point of Sales (POS),
9. Quality of Service
38
Quality of service in the supermarket is vital. It differentiates and give advantage
among other competitors, hence, creates an important contribution to increase
revenue and productivity (Gronroos, 2001).
Robinsons
SM Markets Puregold
Supermarket
CRITICAL SUCCESS
WEIGHT RATING SCORE RATING SCORE RATING SCORE
FACTORS
1. # of Branches 15% 2 0.30 3 0.45 4 0.60
2. Variety and
Availability of 14% 2 0.28 3 0.42 4 0.56
Products
3. Location 14% 2 0.28 4 0.56 3 0.42
4. Quality of Products 13% 4 0.52 3 0.39 2 0.26
5. Price
11% 2 0.22 3 0.33 4 0.44
Competitiveness
6. Supply Chain
10% 2 0.33 3 0.44 4 0.22
Management
7. Branding/Promotion
9% 2 0.20 4 0.40 3 0.30
Activities
8. Technology 8% 4 0.36 3 0.27 2 0.18
39
9. Quality of Service 3% 4 0.32 3 0.24 2 0.16
10. Financial Position 3% 2 0.06 3 0.09 4 0.12
TOTAL 100% 2.76 3.62 3.34
*Note: The ratings values are as follows: 1=major weakness, 2=minor weakness, 3=minor strength,
4=major strength
Below is an explanation of why each company ranks that way on the critical success
factors.
1. # of Branches
Rating Justification
RSC 2 RSC was given a 2 rating as they have 140 store locations
nationwide. As September 2016, 42 stores are located in
Metro Manila, 59 in Luzon, 19 in Visayas and 11 in
Mindanao areas. Most of its supermarkets can be found in
Robinsons Malls.
Rating Justification
40
PGOLD 4 markets and Puregold offers wholesaler the supply is more.
Both competitors also market consumers who have
business like “sari sari store” where small size of products
are available.
3. Location
Rating Justification
4. Quality of Products
Rating Justification
5. Price Competitiveness
Rating Justification
Rating Justification
RSC 2
41
SM Markets 3 RSC ranks 2 as they lack of bringing their products to
7. Branding/Marketing Activities
Rating Justification
8. Technology
Rating Justification
9. Quality of Service
Rating Justification
42
10. Financial Position
Rating Justification
SM Markets 3 for the twelve months ended December 31, 2015, a lift of
10.3% from ₽37.94 billion of the same period last year.
PGOLD 4
Compare to its competitors.
From the CPM analysis we can see that RSC CPM value is 2.76 which is the last among
its competitors with 0.58 behind to Puregold scoring 3.34. While SM markets scoring
3.62. It just shows that the competitors in supermarket industry are very competitive and
attractive. Robinsons supermarket needs to be more aggressive to maintain its position.
Robinsons Retail Holdings saw a 21.9% increase in net income of PHP 4.34 billion in
2015 due to its supermarket operations. The researcher/student has identified some
major opportunities and threats which could affect Robinson’s supermarket operation.
Total 1.00
3.00
E=ECONOMIC, P=POLITICAL, LEGAL, & GOVERNMENTAL ASPECTS, SC=SOCIO-
CULTURAL, DEMOGRAPHIC THRENDS, & LIFESTYLE CHANGES,
T=TECHNOLOGICAL, EO=ECOLOGICAL
The total weighted score of 2.97 indicates that the company is relatively responding well
to the external factors of the industry. The industry is also creating strategies that
capitalize on external opportunities and elude threats.
6.1 Opportunity
6.1.1 Growing market in the country, especially for middle class which is set to grow
by 41.8% between 2015 and 2030 to reach 8.4 million by 2030
The weight given is 15% with rating of 4. A supermarkets retailer in the Philippines
continuous to have a greater influence on country’s retailing landscape because of it
offer wide products that are essential to most consumers.
Robinsons Retail Holdings, Inc. (RRHI) is the one of the leading multi-format retailer
in the Philippines, and RSC has the highest percentage of sales in RRHI. They keep
expanding their stores not only Metro Manila but outside.
Half of the year 2015, RRHI grew its net income to P1.86 billion up to 36.2 percent
from P1.37 billion in the same period last year and that is because of the store
expansion.
44
6.1.2 Overseas Filipino Workers Personal Remittances are expected to grow 7%
from 2015-2017
Robinsons Supermarket rating is 4 because the company has already been taking
advantage of the OFW increase. It keep expanding in areas outside Metro Manila to
capture more consumers. Robinsons Supermarket is the # 1 tenant in Robinsons
Malls which they offer business center to cater OFW remittances. Some of the
branches are Ermita, Imus, Pioneer, Galleria, Metroeast, Davao, Calapan, Bataan,
Casilao, Palawan, Gapan, Angeles, Makati, Magnolia, Centrio and so on. With the
business service provided, the supermarket will have an opportunity to get more
customers.
A lot of people are opting for a healthier lifestyle. Food has always been a culprit for
the diseases we acquire. People are now taking charge of their health. Customers
now review the nutritional facts and the ingredients of the products. At Robinson’s
Supermarket they promote health and wellness. They offer smarter food choices.
They have the whole health section offering affordable and competitively priced
healthy food choices. Here, they categorize the products according to what they do
for the body: organic, sweet and healthy, healthy heart, healthy digestion, strong
bones, healthy mind, healthy body and healthy hearts. They also have a 4-color tag
system, with the green shelf tagged products that has food nutrition research institute
(FNRI). However, their marketing strategies is not successful as most people are not
aware of products are they offering and they still need to develop more products with
quality at a cheaper price that is why the rating is 3.
The weight given is 9% and rated 3 knowing the Philippine government allotted a
budget for KALSADA project. The company has been expanding its branches to
provinces but it still lacks strategic location placing. Hence, with the help of
KALSADA project this will be an opportunity for Robinsons supermarket to grow
potential customers. This will also result helping to make it easier for suppliers to
reach company’s distribution.
45
6.1.5 Favorable government policies and skill development have led to a robust
modern technology
Customers who are not able to go to the grocery due to time constraints or others
prefer to do other things than grocery shopping. On-line shopping is now a big trend
in the Philippines. Thus, recognizing this need, Robinson’s supermarket had a
strategic partnership with HappyFresh to redefine grocery shopping experience in the
Philippines.
RSC’s is now on HappyFresh desktop and mobile application and customers can
now enjoy a wider variety of goods and services at their fingertips. In this way, it is an
opportunity for the supermarket to digitalize its services and reaches out to more
customers who are increasingly using digital platforms to shop household staples at
their convenience. Through this the supermarket is able to differentiate from their
competitors.
The service was launched May 15, 2016 and it allows customers to place an order
form within 5k radius of 20 selected Robinsons supermarket in Metro Manila under
the service, ordered goods are delivered within an hour right at the customers’
doorsteps.
The rating I gave is 3 because the supermarket is innovative this trend could mean
more sales and more profit.
6.2 Threats
46
6.2.3 Climate Change has an impact around the life cycle of food products
Change of climate affects industry such as the supply of food produced supplied.
Climate change can reduce crop yields as soon as 2030. Food is the main source
why people go to a supermarket.
Also the distribution of products will be affected by climate change. The company’s
employee’s in charge for distribution and warehouse usually plans ahead of time
when there are typhoon warnings by press forward deliveries to its stores.
6.2.4 The unemployment rate increased to 6.6% in January 2017 higher than the
5.7% recorded in January 2016
Employees in the services sector continued to comprise the largest proportion of the
population who are employed. 94.2% employment rate recorded for Jan 2016. The
service sectors of employees were up to 56.3%. Among them are belong in
wholesale and retail trade or in the repair of motor vehicles and motorcycles
accounted for the largest percentage (33.5%) of workers in the services sector. The
laborers and unskilled workers still continued the biggest crowd making up 31.3% of
the total employed.
This was given a 2 rating because the company was recorded with no labor union
which translates to good employment system. This only slightly affects the company’s
performance.
6.2.5 Power Rates it the Philippines is the 3rd highest in Asia according to
International Energy Consultants (IEC)
According to businessmirror, The Philippines’s power rates, is recorded to be
the 16th highest in the world. Power costs are very expensive, that hurts business
competitiveness in business such as in manufacturing and retail industry. For
example, in supermarket industry, it requires 24 hours use of electricity for food
storage. Also, due to high rates foreign investors are challenge to build industries in
the Philippines compared with neighboring countries such as Indonesia, Thailand
and Malaysia.
This was given a 1 rating since RSC is a big corporation and that they were already
able to manage their electricity usage in the most effective way.
CONCUSION
RSC has multi formats store that caters for different markets, these are Robinsons
selections, Robinsons easymart and Jayniths same as its competitors. Whe it came
to evaluating RSC’s performance versus industry-wide critical success factors and
47
comparing the results versus competitors with similar profiles in the CPM Matrix,
RSC performed the poorest with a CPM score of 2.76, while SM got 3.62 and
Puregold got 3.34.
Based on the EFE Matrix, RSC scored a 3 in terms of its responsiveness to external
factors. This score, which is about average, can be due to the conservative business
approach, meaning it is not fully maximizing the advantage of external opportunities
that can further its business.
7.1.1 Structure
RRHI is a family business owned by Gokongwei Groip. Last year, March 18, 2016,
John Gokongwei the founder of all Gokongwei business passed his legacy to his son
Lance Gokongwei as Chairman and Chief executive officer. Most of its board of
directors is from family members.
48
7.1.2 Systems
Robinsons partnered with JDA Software group for long term. With that, RSC are
currently using the latest version for merchandising management system inventory
by JDA Software Group, Inc. (JDA MMS) and Retalix for frontend or POS. JDA will
help RSC to improve operational efficiencies and increase overall profitability. The
JDA MMS improves advanced pricing methods, joined financial and warehousing
capabilities and customer order management functionality to make the revenue grow.
It also allows to proactively implementing pricing based on rules like margin,
competitive prices, vendor incentives, and chain/zone/store overrides. It also has a
capability to automatically generate changes, so financial effects can be calculated
prior to implementing planned price events.
7.1.3 Style
The corporate culture of RSC is focus on values for good health and wellness. The
company follows corporate governance as they believe that this will make the
business stronger and strengthen awareness within the organization. Management
style is said to be traditional family corporation management style.
7.1.4 Staff
The company hires employees on a contractual basis and normally these are the
ones on the supermarket floor, cashiers, dockers personnel and stockroom
personnel. Reason for this is to cut cost and lesser benefits with the employees.
On the other hand, the company gives salary increase yearly and incentives to all
performing employees. Employees also enjoys pension plan covering all regular and
permanent employees. Benefits are dependent on years of service and respective of
employee’s final compensation. The benefits are paid in lump sum upon retirement or
separation in accordance with the terms of the Plan.
49
7.1.5 Shared Values
The shared values of the company is to deliver more than what is asked by
strengthen footprints. They believe in putting the customer first, give respect on one
another, be honest and ethical in everything they do and build teamwork to
strengthen relationships. The company also values promoting the Filipino families.
2. Price
Pricing is important in supermarket industry. Some products of RSC is cheaper bit overall
products in RSC is higher than its competitors by 3 to 4 pesos.
3. Promotion
Promotions advertisement plays a big part in supermarket industry. An estimated 100
Million was used ended 2015. Promotions’ is an instrument to brand awareness and
what does the company offers.
4. Place
Having a strategic place will be very helpful for supermarkets.
Cost of merchandise sold grew by 10% year on year from ₽30.81 billion in 2014 to
₽33.87 billion in 2015. The increase was on the back of higher sales . As a result, gross
profit resulted to ₽8.2 billion, 11.8% higher compared to 2014 gross profit of ₽7.33 billion.
Gross profit includes rent income earned from lease of building to its affiliates which
50
amounted to ₽198.07 million and ₽196.48 million in 2015 and 2014 respectively. As a
percentage to sales, gross profit was 20% in 2015 versus 19.3% in 2014Below will show
the financial ratios of the industry.
Income before tax in 2015 amounted to ₽1.57 billion which was lower versus 2014 by
₽104 million or 6.2% year on year. The decline can be attributed to increase in
Operating expenses from 2014 to 2015 by ₽1 billion (18% increase) mainly brought
about by the following factors: (attach analysis in sheet 2 for operating expenses).
Another factor that contributed to the decline in income before income taxes is due to
Interest expenses which grew by ₽4.35 million in 2015. In 2015, the Company availed of
short term promissory notes amounting to ₽1.02 billion from local banks with interest
rates of 2.5% per annum. The short term loans were obtained to support working capital
requirements of the Company.
Despite the increase in operating expenses, the negative impact was diminished by the
dividend income amounting to ₽40 million which was recognized by the Company in
2015 for the share in its investment in subsidiaries on Robinson's Handyman Inc. The
Company owns 80% of Robinson's Handyman since it acquired 2,500,000 shares in
2014 and the Company's interest grew from 55% to 80% in 2015.
Net income for 2015 was at ₽1.1 billion which was lower by ₽57 million versus 2014.
This was primarily due to the net effect of decrease in income before income taxes as
result of increased operating expenses which was knocked off by earning from dividend
income.
Profitability Ratios
Gross Profit Margin = Gross Profit/Net Sales 20% 19% 19%
Oper Prof margin = Net Margin/Net Sales 4% 4% 6%
Net Prof Margin = Net Inc/Net Sales 3% 3% 4%
ROA = NI/TA 7% 9% 12%
ROE = NI/SHE 13% 17% 37%
Asset Turnover = SalesRev/AveTotalAsset 2.94% 3.26% 3.20%
Inventory Turnover = CostofGoodsSolds/AveInv 8.98% 9.52% 9.03%
51
2014
The details presented below are the internal strengths and weaknesses of Robinsons
Supermarket Corp, presented using the Internal Factor Evaluation (IFE) matrix. The
scores are given as such with the weight as a way to value impact to the firm whether it
is major or minor
8.1 Opportunity
8.1.1 30 years industry experience with over 140 stores located nationwide and
branded as one of the leading supermarket in the Philippines
Robinsons Supermarket celebrates being in its 30 years in the industry in the
Philippines, ending with 140 stores located nationwide in year 2016. RSC continue
to evolve to cater to the different needs of the markets expanding its two formats
known as Robinsons Easy Mart and Robinsons Selections. Being a long player in the
industry means that their service are being supported by the consumers, who trust
the industry to provide fresh, quality, variety and availability of products reason I gave
a 4 rating that weight 17%.
8.1.2 Only retailer that has an active partnership with a food and nutrition research
institute (FNRI) to evaluate the nutritional contents of the food offerings to
promote health & wellness
RSC was given a 4 rating because they are the only industry who has an active
partnership with FNRI to show their campaign towards wellness advocacy. FNRI will
tell consumers which of the products are certified healthy – low calories, rich in fiber,
low in fat, sodium and no trans-fat. RSC will showcase these products by putting a
green tags on it to help consumers identify easier which products passed the FNRI.
With the continuous growing awareness of wellness and healthy living, this will be
strength for RSC.
8.1.3 Investing heavily in upgrading front- and back-end systems in a bid to enhance
the customer experience years industry experience
RSC was given a 4 rating as they are heavily putting an investment in technology for
the last 5 years and still are. RSC systems ensure that they always have an up do
date front- and back-end systems in a bid to enhance the customer experience.
Currently they have new software called Customer Relationship Management (CRM)
which RSC uses to study consumers shopping and purchase behavior. They also
53
have the business analytics software that we use to know trade partners information
in sales, inventory, and payments in real-time.
RSC was given a 3 rating as its competitor’s loyalty program is close on what RSC
has to offer. RSC has loyalty program called “Robinsons Rewards” this will allow their
customers to earn points and can be used for any Robinsons stores. Aside from that,
they are also accepting cebupac card holders to earn points.
8.2 Weaknesses
8.2.1 Stores are mostly can be found in the mall, they are discriminating in choosing
locations
The weight given is 12% with rating of 2. Most of the RSC stores are found in the
mall unlike other supermarkets who can be found in every neighborhood be it small
or big community. Also, competitors are more strategically located with accessibility
of public transportation such as in SM in mandaluyong where you can find a bus
terminal.
The rating given is 2 as the Robinsons Supermarket Is not that known to its
products / service they offer compared to competitors. RSC doesn’t have a
memorable tag line, theme song and endorser.
8.2.3 Target market is not defined, each branch has its own target market
The rating given is 2 because even RSC has been in the industry for 30 years they
are not able to establish its own target market unlike competitors. RSC store target
market is depends on which store you go.
8.2.4 Variety of products is less versus to competitors where they offer small size
products and cheaper that cater for those who has sari sari store like business
The rating given is 2
54
8.2.5 The choice of leasing partners is not that attractive to gain more new
customers
The weight given is 1 as the leasing partners of RSC store are not attractive for the
customers. Since most of its stores are found in the mall, it is important that the mall
stores / ambience / environment is lively and that includes those leaser in the mall. If
the brand store is present in the mall most customers looks for, chances are
customers will also visit the supermarket store.
8.3 Summary
The major strengths of the company lies on their 30 years industry experience and
known brand. The company has 140 stores nationwide ended in 2016, which make
their sales grow and compete against competitor. The consumer behavior changes
and keen towards healthier lifestyle which is good for RSC.
Even the company has a good merchandising and offers rewards program it still
lacks the aggressiveness to capture total market share.
9.1 Opportunity
55
OPPORTUNITIES SO STRATEGIES WO STRATEGIES
1. Growing market in the country, 1. Continue to expand stores in rural 1. Uplift brand image and draw more
especially for middle class which is and urban areas especially with high customers by contracting effective
set to grow by 41.8% between 2015 population growth rate such areas in prominent/famous celebrity. Get
and 2030 to reach 8.4 million by 2030 Central Luzon and LusVISMIN. more involvement in sponsoring
(O1,O2,O3,S1,S2,S5) events (O1,O2,W2)
2. Overseas Filipino Workers 2. Develop and innovate more 2. Locations should be carefully
Personal Remittances are expected “healthy you” quality products at a planned and should focus on
to grow 7% from 2015-2017 cheaper price. (O1,O2,O3,O5,S2,S3) demographics such as people traffic
3. Increasing consciousness trend of 3. Improve website and update social and access to transportation (O4,
health and wellness with focused on media sites such as Instagram, W1,W3)
nutrition Facebook, and Tweeter). Provide 3. Formulate promotions and
activity awareness/updates: discounts for top retailers like
4. Government's Budget on
promotions-ongoing sale, CSR bundles and give away based on the
Infrastructures and transportation
activities). Add a section for customer local knowledge of regional sites.
projects rehabilitation in 74 Provinces
testimonials and live chat support. (O5, W3)
5. IT Integration
Utilize placements in online classified
ads sites like
(O1,O2,O3,O5,S3,S4,S5)
56
TOWS STRATEGIES
MARKET PENETRATION • MARKET DEVELOPMENT • PRODUCT DEVELOPMENT
Plotting these points on a graph, the SPACE Matrix of RSC is shown below, making
the firm fall in the competitive quadrant. This quadrant suggests the use of integration
strategies Backward, forward, and horizontal, market penetration, market
development, product development.
57
9.3 Boston Consulting Group (BCG)
Before starting the BCG Matrix we have a look the business growth of the RSC in the
Philippines for year 2013/2014 & 2015 report.
58
9.4 IE Matrix
Based on above table, Grand Strategy Matrix, RSC landed under quadrant 1. RSC is
still included in the top 3 leading supermarket. RSC is the third supermarket in terms
of income in the industry. The strategies are towards market development, market
penetration, product development, forward integration, backward integration,
Horizontal Integration and concentric diversification.
59
X. SUMMARY OF STRATEGIES
60
projects rehabilitation in 74
Provinces
Threats
Aggressive increase of substitute
0.15 2 0.30 4 0.60 3 0.45
stores offering the same products
FOREX volatility 0.10 2 0.20 4 0.40 3 0.30
Climate change has an impact
around the life cycle of food 0.07 2 0.14 3 0.21 1 0.07
products
The unemployment rate
increased to 6.6% in January
0.06 0 0 0 0 0 0
2017 higher than the 5.7%
recorded in January 2016
Power Rates it the Philippines is
the 3rd highest in Asia according
0.05 0 0 0 0 0 0
to International Energy
Consultants (IEC
Total Weight 100%
Strengths
30 years industry experience with
over 140 stores located
nationwide and branded as one 0.17 2 0.34 4 0.68 3 0.51
of the leading supermarket in the
Philippines
Only retailer that has an active
partnership with a food and
nutrition research institute to
0.17 2 0.34 3 0.51 4 0.68
evaluate the nutritional contents
of the food offerings to promote
health & wellness
Investing heavily in upgrading
front- and back-end systems in a
0.14 3 0.42 2 0.28 4 0.56
bid to enhance the customer
experience
Merchandising and Rewards
0.10 2 0.20 4 0.40 3 0.30
Program
Good customer relationship
0.08 2 0.16 4 0.32 3 0.24
services due to absence of union
Weaknesses
Stores are mostly can be found in
0.12 2 0.24 4 0.48 3 0.36
the mall, they are discriminating
61
in choosing locations
Less aggressive of advertising
0.10 2 0.20 4 0.40 3 0.30
campaign
Target market is not defined,
each branch has its own target 0.05 2 0.10 4 0.20 3 0.15
market
Variety of products is less versus
to competitors where they offer
small size products and cheaper 0.04 2 0.08 4 0.16 3 0.12
that cater for those who has sari
sari store like business
The choice of leasing partners is
not that attractive to gain more 0.03 3 0.09 4 0.12 2 0.06
new customers
Total Weight 100%
Sum Total Attractiveness Score 4.18 6.95 5.67
a. Achieve net sales by 15%, 20%, 25% and 30% yearly by end of 2019
b. Achieve cash and cash equivalent and merchandise inventories to increase at
a rate of 15% to 30% respectively
62
12.3 Market Development
It is important to have a strong market development to get the most out of products /
service of RSC can offer. As the store expands into new geographic area, RSC
should capture consumers to make them buy from them. A strong advertising
campaign should be established as this will help maximize the consumer insights of
the products being offered. Hence, this will help the stockholders’ investment have a
greater chance of getting the ROI of the company.
To further attract the market, RSC will get new endorser that has a strong image align
with their vision. A sales promotion caravan will be also implemented in the area
throughout the duration of the market infiltration period. Join social activities that will
help brand awareness align with the company’s vision mission. Also, a tie up with
reality show where giving grocery for those who embrace healthy living.
63
Strategy 1: Improve the Market Reach
# Key Activities Expected Output Target Completion Lead
1 Develop brand story, Brand Identity Q2 2017 Marketing Operations, AVP -
brand identity Guidelines, Brand Marketing, Marketing
guidelines, & a tagline Story, project Manager, Executive
implementation Management
plan
2 Create marketing plans Customer Q2 2017 Marketing Operations, AVP -
per customer segment; segmentation and Marketing, Marketing
Define & Identify target profile Manager
market per branch. Research Management
Evaluate areas wherein
competitors dominate
the market
3 To have an aggressive Get powerful Q2 2017 Marketing Operations,
marketing campaigns famous celebrity finance team, Research &
endorser Development
64
2 Determine additional Decide whether to Q3 2017 Board of Directors,
sources of capex borrow from the Executives - finance
budget sub format of RRHI
or thru bank,
8 Build store New property for Year round 2017 VP - Corporate Planning,
development Chief Executive
65
Objective Measures Current Target
Increase Net 2016- P 1.
Increase Net Income by 5% 2017- P 1.
Net Income Growth Rate
income year on year 2018- P 2.
2015: 1.1 B 2019- P 3.
FINANCIAL
Return on 2016- 11%
Stockholders Profits from its investments from its Increase yearly 2017- 16%
equity subsidiaries 3% – 5% 2018- 19%
(ROE)Investment 2019- 25%
Intensive pricing
Increase
Customers Feedback and add more discount. Marke
Customer
account management and business
Satisfaction
sustainability pr
Retain and add Number of existing and new customers
new Customerst buying products
Providing
CUSTOMER insightful Percentage
analysis of media of sales from
environment and new products Brand recall
Competitive Attractive pro
activities that Number of Brand loyalty
impact on employee
strength of the efforts
product or Brand
Online
Sales & Payment Shopping Mobile Applicati
Payment Methods
convenience website, In Improve queue
store cashier
Conduct and
Excellent service
audit weekly
INTERNAL & quality Quality check products and audit
updates of data
BUSINESS standards
base
PROCESSES
Early dispatch o
On Time 0 Late
Number of Late Deliveries delivery and adv
Delivery Deliveries
delivery to custo
Create
innovative Product development cycle
products
Periodic review
Highly Motivated Labor incentives/pay s
Provide incentives and improve pay scale
Employees disagreements benefits of emp
Succession Pla
LEARNING 100%
AND GROWTH Quarterly train
Highly attendance for
PERSPECTIVE private instituti
competitive and all training
Training and evaluation semiannual tra
competent development
government m
employees modules for all
training
employees
66
XV. STRATEGY EVALUATION AND CONTROL
1. Net Sales
Assumes the net sales will increase year on year with the Company's expansion
plans, (20-30 new stores per year), aggressive marketing campaigns and product
innovation/development.
The Company has entered into operating leases on its building - Assumed no or flat
increase year on year for 4 years since this paper is only focused on the main source
of supermarket revenue which is revenue from sales of goods (food and household
products, etc).
3. Interest income
67
Pertains that interest income earned from savings and short-term investments.
Assumed a steady increase of 10% year on year following the run rate percentage
increase on actual interest income earned from 2013 to 2015.
4. Dividend income
Cost Assumptions
2. Utilities
Mainly represent water and electricity charges as well as communication costs (IT,
telephone etc). This is assumed to increase year on year at 10% per year since this
is mainly proportional to the increase in the number of stores per year.
3. Rental
The Company has entered into a lease agreement with a lessor for a term of 3 years
upto 15 years.
68
4. Royalty fee
The estimated useful lives (EUL) of the different categories of property and
equipment follows:
7. Supplies
69
Projected at 0.2% of net sales. The increase is assumed to be directly proportional to
increase in net sales.
9. Others
Below table shows the breakdown of the projected other expenses where the bulk
expense will be coming from advertising and promotions and insurance expenses
which is aligned with the Company's strategy to have more aggressive marketing
campaigns and product innovation/development. Advertising and promotions
expenses are projected to balloon and increase at a rate of 30% per year due to this
strategy. Insurance expenses are also projected to increase at 35% per year which is
aligned with the expected expansion of stores.
The provision for income tax pertain to regular corporate income tax which is
assumed at 30%.
70
Horizontal Analysis of the projected income statement below:
71
15.2 Projected Balance Sheet
72
Projection is based on the following assumptions. Please note that the base where the
assumptions were applied is coming from the audited financial statements for years 2013 to
2015.
ASSETS
This consists of cash on hand and in banks and short term investments. Cash in
banks earns interest at respective bank deposit rates same as short term
investments.
Cash and cash equivalent in the projected years 2016 to 2019 is assumed to
increase at a rate of 15%, 20%, 25% and 30% respectively. The increase follows the
projected increase in sales.
Trade receivables are non-interest bearing and are generally 30 days payment
terms. Other receivables represent mainly of receivable from insurer on claims from
insurance companies from damaged merchandise/goods and property and
equipment during catastrophes such as fire and flood/typhoon. This section also
includes dividends receivable from investments, operational cash advances and
interest from banks.
73
The projected amounts from 2016 to 2019 are assumed to be at 1% of total net sales
which is derived from historical values. The increase also follows the increase in
yearly sales correspondingly.
3. Merchandise Inventories
Projected amounts from 2016 to 2019 is in direct proportion to the increase in Cost of
Merchandise Sold where it is projected to increase at the following rates: 15% is
assumed increase on the first year, 20% in second year (2017), 25% in third year
(2018) and 30% in fourth year ( 2019).
Mainly consist of input VAT. Input VAT is recoverable in the future period/ years.
Projected amounts from 2016 to 2019 is in direct proportion to the increase in Cost of
Merchandise Sold where it is projected to increase.
Property, plant and equipment (please refer to the income statement, under
Depreciation and Amortization)
Building
Leasehold improvements
Store furniture and fixtures
Office furniture and fixtures
Transportation equipment
Computer equipment
It is projected that property, plant and equipment will increase year to year in relation
to the assumed expansion of the Company which is to grow the stores up to 20-30
year on year.
The projected increase is assumed at 15% is assumed increase on the first year,
20% in second year (2017), 25% in third year (2018) and 30% in fourth year ( 2019).
Ratio to Total Assets is between 30-35% which is aligned per historical figures.
Value of the building is also expected to increase since the Company also starting to
build stand-alone supermarkets which are independent from renting from its
subsidiary, Robinsons Land where most of the existing supermarkets are located.
74
Below shows the Company's percentage of ownership in the shares of stocks of
subsidiaries:
Mainly consist of rental deposits which are refundable at the end of the lease term.
The rest pertains to utilitiy deposits and construction bond.
It is assumed that this account will have a flat increase of 1% year on year. This
account is approximately 1% of the total assets of the company.
This pertains to an asset in the Company's balance sheet which may be applied or
used to reduce income tax payable. The deferred tax of the Company is mainly
attributable to pension expenses and deferred taxes on comprehensive losses.
Projected 4 year assumption for deferred taxes is at a decreasing trend since it is
expected to be offset in the projected income taxes of the Company due to projected
net income in the coming years. Historically, the decrease is at 30% from 2014 to
2015 and the same trend or factor has been applied to the 4 year projection.
LIABILITIES
15% is assumed increase on the first year, 20% in second year (2017), 25% in third
year (2018) and 30% in fourth year ( 2019). This is directly proportionate to the
increase in cost of merchandise sold.
Trade payables - pertains to the payables the Company owes its suppliers in the
ordinary course of its business in obtaining merchandise inventory for resale. These
are non intereset bearing and are normally settled on a 30 day term
This loan was obtained to support the working capital requirements of the Company
75
Non trade payables consist of
The Company in its regular conduct of business has transactions with its related
parties such as rent and utilities payable,royalty payable,purchases of
merchandise for resale.
b) Other payables
Short term promissory note availed by the Company from local banks which is
renewable every 3 months at the option of the Company. This was first availed by
the Company in 2015 to support its working capital requirements.
This is assumed to increase on the 4 year projection since the Company will be
needing more funds to support its operations as well as the strategies laid out in
order to help grow the business 15% is assumed increase on the first year, 20% in
second year (2017), 25% in third year (2018) and 30% in fourth year ( 2019).
This is the regular corporate income tax of the Company. This is assumed to
increase in proportion to the increase in the income before income taxes but offset by
the application of the deferred tax asset.
76
15.3 Projected Cash Flow
77
XVI. RSC FINANCIAL STATEMENTS
78
79
80
81
82
83
84
85
86
References:
Euromonitor International. (2015, May). Emerging Focus: Pace of Population Ageing Set to
Rise in All Emerging Market Economies (EMEs). Passport
Euromonitor International (2016, Jan) Puregold Price Club Inc, Ratailing in the Philippines
Emis, (2016, Oct) Robinsons Supermarket, Human nature launch ‘Rethink Your Pink’
Euromonitor International (2016, Aug) New Opportunities with Extension of the Middle Class.
Passport
Euromonitor International (2016, May) Special Report: The Continuing Expansion of the
Middle Class in Emerging and Developing Countries. Passport
http://ldihealtheconomist.com/media/glanz_supermarket_strategies.pdf
http://www.strategyand.pwc.com/reports/four-forces-shaping-competition-grocery
https://hbr.org/1983/11/better-marketing-at-the-point-of-purchase
https://www.ukessays.com/essays/marketing/general-factors-that-determines-success-of-
supermarkets-marketing-essay.php
http://smallbusiness.chron.com/difference-between-grocery-supermarket-hypermarket-
merchandisers-75675.html
http://www.diva-portal.org/smash/get/diva2:239801/fulltext01
https://business.inquirer.net/223075/ofw-remittances-5-2-24-34b-first-11-months-2016
88
http://www.rochellerivera.com/2014/06/robinsons-supermarket-7th-year-wellness.html
http://www.nielsen.com/ph/en/insights/news/2016/Filipino-shoppers-want-more-more-more-
retail-channels.html
https://www.pinterest.com/pin/60376451226750112/activity/saved/
89