GC SET Digital Roadshow
Stock Exchange of Thailand
GC SET Digital Roadshow Stock Exchange of Thailand 20 March 2019 1 - - PowerPoint PPT Presentation
GC SET Digital Roadshow Stock Exchange of Thailand 20 March 2019 1 Disclaimer This presentation includes forward-looking statements that are subject to risks and uncertainties, including those pertaining to the anticipated benefits to be
Stock Exchange of Thailand
This presentation includes forward-looking statements that are subject to risks and uncertainties, including those pertaining to the anticipated benefits to be realized from the proposals described herein. This presentation contains a number of forward-looking statements including, in particular, statements about future events, future financial performance, plans, strategies, expectations, prospects, competitive environment, regulation and supply and demand. PTTGC has based these forward-looking statements on its views with respect to future events and financial performance. Actual financial performance of the entities described herein could differ materially from that projected in the forward- looking statements due to the inherent uncertainty of estimates, forecasts and projections, and financial performance may be better or worse than anticipated. Given these uncertainties, readers should not put undue reliance on any forward- looking statements. Forward-looking statements represent estimates and assumptions only as of the date that they were made. The information contained in this presentation is subject to change without notice and PTTGC does not undertake any duty to update the forward-looking statements, and the estimates and assumptions associated with them, except to the extent required by applicable laws and regulations.
REF 102%
(103% in 2017)
ARO 93%
(80% in 2017 )
OLE 101%
(96% in 2017 )
POL 100%
(113% in 2017)
Achieved polymer sale volume > 250KT
DPS
performance from asset injection deal, which closed in July 2017.
Phenol, Acrylonitrile and PP chain. Achieved polymer sale volume through JV in Myanmar ~3KT in the past year
and USD fund raising
support marketing strategy to grow as a partner with customer
(Reduce / Reuse / Recycle)
Bio- packaging
Fashion Items
Note : ** Adjusted EBITDA refers to EBITDA excluding impact of oil stock value *** Reported only portion attributable to the Company and actual realization after the asset injection
MB MB
Revenue Adjusted EBITDA
Dividend Payment
Cash Flow
THB Bn
Statements of Financial Position
Cash +ST Investment CA PPE Liab. IBD Share Holder’s Equity Dec 31,2018 469 Bn Dec 31,2017 435 Bn
and inhouse management of 6.8 billion THB at the end
and 39% is float rate. THB debt is a major portion of 57% of our debt profile, while 43% is in USD, mainly from US Bond.
(GCP).
year on average but 2021 will increase from THB bond retirement (4-yr, 3.05%), as well as 2022 will increase from USD bond maturity.
long term debt ~3.85%.
Note : Private Fund and In house management around 6,800MB
Non CA
80 75 245 220 90 85 54 55 303 280 97 98 69 57
55 54 54 28 27
Beginning Cash + S/T Investment Operating Cash Flow CAPEX Financing Ending Cash + S/T Investment
Sustain Core Accelerate Growth levers Balance Business & Social Value To be a Leading chemical company for Better living
▪ International hub ▪ Performance chemicals ▪ Green business ▪ Sustainable development ▪ Effective CSR programs ▪ Stakeholder management Business Competitiveness
implementing Max infinity
* Business / Technology / People Transformation
and Compliance (GRC) i.e. Digital assets / Data analytical / Digital workforces / Cross-function collaboration
~32% (COD 2H20)
~41% (COD 2H20)
COD 2022
Joint venture, Green field and M&A
alignment with policy
investment roadmap i.e. GC Estate for land preparation
international strategic investment in the region that can support existing value chain or new market
field and M&A
Thailand
global trend i.e. potential investment in recycle plant, COD
Acquired share in SMPC and TPRC to capture downstream opportunity in aromatic chain
Establishment of Joint Venture Company “Kuraray GC Advance Material Co.,Ltd”.
Extending propylene value chain by investing in PO and JV in polyols project
Committed investment project
2019 2021 2020
Digit gitaliza lizati tion
2022
SMPC: PTA (970 KTA) TPRC: PET (147 KTA) RGL: Rotomolding compound (61KTA) Modification LLDPE to swing plant for HDPE production PO/Polyols (330 KTA) Olefins Reconfiguration (750 KTA) PA9T : 13 KTA HSBC : 16 KTA ME Plant 2 (200 KTA)
Potential investment and project under study
EO-Based Derivatives Performance Chemical & Material Expansion Olefins & derivatives Biocomplex
15
16
Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec
Cracker HDPE LDPE LLDPE I LLDPE II PS TOCGC Phenol I Phenol II BPA
REF
Refinery Aromatics I Aromatics II
ARO
PHN OLE POL EOB
54 53 15 12 15 HDPE1
HDPE2
43 22
HIPS 10 15 GPPS
20 12
Unit : Million Baht Q4/2017 Q3/2018 Q4/2018 YoY % + /(-) QoQ % + /(-) 2017 2018 YoY % + /(-) Sales Revenue 118,743 136,712 128,874 9%
436,745 515,449 18% Feedstock cost (88,964) (106,082) (102,054) 15%
(325,553) (400,501) 23% Product to Feed Margin 29,779 30,630 26,820
111,192 114,948 3% 1 Variable Cost (6,579) (7,153) (7,012) 7%
(25,123) (27,920) 11% 2 Fixed OH (4,807) (4,385) (4,390)
0% (16,186) (16,478) 2% 3 Stock Gain/(Loss) and NRV1 2,488 804 (6,524)
2,858 (3,059)
4 Gain/(Loss) on Hedging Commodity (1,506) (226) (225)
0% (1,475) (272) 82% 5 Other Revenue 2 1,151 1,423 1,236 7%
4,594 4,686 2% 6 SG&A Expenses (3,933) (3,459) (4,158) 6% 20% (12,380) (13,642) 10% EBITDA 16,593 17,634 5,747
63,480 58,263
7 Depreciation & Amortization (4,842) (4,800) (5,048) 4% 5% (20,085) (19,278)
8 Loss from impairment of assets (2,296)
0% (2,296)
9 Inventory Loss (GGC) 3 0% 0% (2,004) 0% 10 Gain on Bargain Purchase 1,355 0% 0% 1,355 0% EBIT 9,455 12,834 2,054
41,099 38,336
11 Net financial expense (679) (531) (483)
(2,991) (2,418)
12 FX Gain(Loss) 292 167 252
51% 2,301 407
13 Share of gain/(loss) from investment 1,704 1,967 1,426
5,574 6,932 24% Share of gain/(loss) from investment (Owners of the parent) 4 1,704 1,967 1,426
3,360 6,932 106% 14 Corporate Income Tax (1,020) (1,471) 1,061 204% 172% (3,863) (2,986)
15 Net Profit after Tax 9,752 12,966 4,310
42,120 40,271
Profit/(loss) attributable to: 16 Non-controlling interests 193 173 250 29% 44% 2,822 202
17 Owners of the Company5 9,559 12,793 4,060
39,298 40,069 2% 18 Adjusted EBITDA6 14,105 16,830 12,271
60,622 61,322 1%
Note: 1 In 2018, stock gain/(loss) and NRV was -3,059MB from average crude oil price of December 2017 at 62 USD/barrel to average crude oil price of December 2018 at 57 USD/barrel 2 Profit of sale of all remaining shares in API 291 MB / 3 Expenses from raw materials derogation (net of tax expense) from GGC for 1,261 MB per shareholding of 72.29% 4 Reported only portion attributable to the Company and actual realization after the Asset injection / 5 In 2017, there was a total of Baht 2,370 million of former shareholder before the business
commodity hedging but excludes the impact of oil stock (Stock Gain/Loss and NRV) and extraordinary items
(3.1) (1.8) (1.4) (3.1) (5.0) (4.5) (2.6) 1.3 (2.4) (2.7)
Q1/17 Q2/17 Q3/17 Q4/17 Q1/18 Q2/18 Q3/18 Q4/18 2017 2018
11.8 11.4 13.9 13.0 14.8 14.6 14.4 14.8 12.5 14.6
Q1/17 Q2/17 Q3/17 Q4/17 Q1/18 Q2/18 Q3/18 Q4/18 2017 2018
Petroleum Products - Dubai Spread (USD/BBL) Refinery Sales Volume (KBD) Gross Refinery Margin (USD/BBL) Refinery Intake (KBD)
ULG 95 - DB Diesel - DB FO - DB
14.8 14.2 16.1 14.4 13.7 12.1 11.6 4.7 14.9 10.5
Q1/17 Q2/17 Q3/17 Q4/17 Q1/18 Q2/18 Q3/18 Q4/18 2017 2018
+143% YoY +151% QoQ
+13% YoY +3% QoQ +17% YoY
147.9 149.5 149.7 148.1 147.7 146.8 147.7 147.3 148.8 147.4 30.5 28.9 32.3 34.3 34.4 35.9 33.0 31.3 31.5 33.6 178.4 178.4 182.0 182.4 182.1 182.7 180.7 178.6 180.3 181.0 Q1/17 Q2/17 Q3/17 Q4/17 Q1/18 Q2/18 Q3/18 Q4/18 2017 2018
Crude Condenstate Residue
102% 103% 103% 102% 102% 101% 102% 102%
CDU U-Rate
+0% YoY
103% 102%
10% 8% 8% 7% 9% 10% 9% 9% 8% 9% 13% 13% 14% 15% 15% 15% 14% 13% 14% 14% 51% 52% 57% 57% 52% 53% 55% 56% 55% 54% 13% 12% 11% 12% 15% 13% 14% 12% 12% 13% 13% 15% 10% 8% 10% 8% 9% 10% 12% 9% 173 180 170 175 176 171 176 187 175 178 Q1/17 Q2/17 Q3/17 Q4/17 Q1/18 Q2/18 Q3/18 Q4/18 2017 2018 Others Fuel Oil Diesel Jet Naphtha+Ref.
+7% YoY +6% QoQ +2% YoY
6.02 6.11 8.08 6.76 6.15 6.20 6.44 5.52 6.74 6.08 0.72 (1.59) 0.86 3.38 (0.01) 3.26 0.95 (6.17) 0.84 (0.51) 0.02 0.03 (0.04) (2.84) (0.10) 0.08 0.13 0.31 (0.70) 0.11
6.76 4.55 8.90 7.30 6.04 9.54 7.51 (2.61) 6.88 5.11
Q1/17 Q2/17 Q3/17 Q4/17 Q1/18 Q2/18 Q3/18 Q4/18 2017 2018 Market GRM Stock Gain/(Loss) Net NRV Hedging Gain/(Loss) Accounting GRM
458 338 320 311 318 212 214 115 357 215
Q1/17 Q2/17 Q3/17 Q4/17 Q1/18 Q2/18 Q3/18 Q4/18 2017 2018
420 383 360 356 381 354 501 569 380 451
Q1/17 Q2/17 Q3/17 Q4/17 Q1/18 Q2/18 Q3/18 Q4/18 2017 2018
Aromatics Products Prices and Spread (USD/Ton) BTX U-Rate (%) Aromatics Sales Volume (KTons)
PX FECP - Cond BZ Spot - Cond
Products to Feed Margin (USD/Ton BTX)
+60% YoY +13% QoQ
+19% YoY
78% 66% 82% 93% 91% 94% 94% 93% 80% 93%
Q1/17 Q2/17 Q3/17 Q4/17 Q1/18 Q2/18 Q3/18 Q4/18 2017 2018 6% 6% 6% 9% 11% 11% 11% 10% 7% 11% 31% 34% 24% 29% 29% 30% 30% 28% 30% 29% 39% 35% 42% 39% 36% 38% 35% 37% 39% 37% 24% 25% 28% 23% 24% 21% 24% 24% 25% 23%
758 728 730 967 939 1,014 1,015 1,003 3,183 3,970
Q1/17 Q2/17 Q3/17 Q4/17 Q1/18 Q2/18 Q3/18 Q4/18 2017 2018 Other By-Products Naphtha Group PX Group BZ Group
+4% YoY
+25% YoY
321 212 185 194 166 130 247 238 226 197 6.50 (15.93) 31.18 0.13 48.55 15.05 (92.11) 14.15 (8.22) 0.00 0.00 1.54 3.33 0.21 10.30 (15.25) 1.34 (6.53)
327 196 215 228 167 188 247 121 241 181
Q1/17 Q2/17 Q3/17 Q4/17 Q1/18 Q2/18 Q3/18 Q4/18 2017 2018 Market P2F Stock Gain/(Loss) Net NRV Hedging Gain/(Loss) Accounting P2F
Olefins Prices and Spread (USD/Ton) Olefins U-Rate (%) Olefins Adjusted EBITDA Margin
MEG – 0.65Ethy Product Price Butadiene Price
1,176 1,133 1,138 1,225 1,379 1,384 1,350 1,207 1,168 1,330 1,176 1,133 1,090 1,195 1,243 1,222 1,217 883 1,091 1,141 1,215 1,158 791 828 987 1,003 1,028 936 824 988 1,078 940 980 1,060 1,142 1,147 1,100 1,045 1,015 1,108 499 446 468 570 581 641 667 568 496 614 Q1/17 Q2/17 Q3/17 Q4/17 Q1/18 Q2/18 Q3/18 Q4/18 2017 2018 HDPE (FILM) SEA LLDPE CFR SEA LDPE CFR SE Asia MEG ACP Naphtha MOPJ 2,545 1,094 1,165 1,076 1,310 1,524 1,597 1,097 1,470 1,382 Q1/17 Q2/17 Q3/17 Q4/17 Q1/18 Q2/18 Q3/18 Q4/18 2017 2018
370 296 271 283 334 353 309 471 305 367
Q1/17 Q2/17 Q3/17 Q4/17 Q1/18 Q2/18 Q3/18 Q4/18 2017 2018
+67% YoY +53% QoQ +2% YoY
+24% YoY +20% YoY
32% 26% 28% 29% 32% 29% 26% 17% 29% 26%
Q1/17 Q2/17 Q3/17 Q4/17 Q1/18 Q2/18 Q3/18 Q4/18 2017 2018
Q1/17 Q2/17 Q3/17 Q4/17 Q1/18 Q2/18 Q3/18 Q4/18 2017 2018 Olefins 95% 89% 96% 103% 101% 104% 98% 101% 96% 101% HDPE 120% 114% 110% 119% 107% 119% 113% 109% 116% 112% LLDPE 106% 83% 117% 115% 99% 92% 76% 84% 105% 88% LDPE 118% 125% 118% 106% 108% 112% 107% 80% 117% 102% Total PE 116% 108% 113% 115% 105% 107% 97% 94% 113% 100% MEG 67% 90% 111% 110% 111% 91% 95% 102% 94% 100%
56% 57% 53% 54% 52% 48% 47% 47% 55% 48% 23% 23% 25% 26% 29% 35% 36% 36% 24% 34% 20% 20% 22% 20% 19% 17% 18% 17% 20% 18%
401 405 435 421 433 470 486 454 1,662 1,843
Q1/17 Q2/17 Q3/17 Q4/17 Q1/18 Q2/18 Q3/18 Q4/18 2017 2018 HDPE LLDPE LDPE
Olefins Intake (Ktons) PE Sales Volume (Ktons) Olefins Sales Volume (Ktons) MEG Sales Volume (Ktons)
61% 67% 53% 57% 57% 56% 58% 56% 59% 57% 28% 24% 28% 32% 33% 32% 29% 32% 28% 31% 12% 9% 19% 11% 11% 11% 13% 12% 13% 12%
981 900 1,026 1,098 1,048 1,098 1,036 1,096 4,004 4,278
Q1/17 Q2/17 Q3/17 Q4/17 Q1/18 Q2/18 Q3/18 Q4/18 2017 2018 Ethane Other Gas Naphtha
+6% QoQ +7% YoY +8% YoY
PE U-Rate
+11% YoY
116% 108% 113% 115% 105% 107% 97% 94% 113% 100%
149 131 130 152 122 123 106 139 562 490
Q1/17 Q2/17 Q3/17 Q4/17 Q1/18 Q2/18 Q3/18 Q4/18 2017 2018
+30% QoQ
95% 89% 96% 103% 101% 104% 98% 101% 96% 101%
Olefins U-Rate
88 101 117 119 110 108 110 113 426 441
Q1/17 Q2/17 Q3/17 Q4/17 Q1/18 Q2/18 Q3/18 Q4/18 2017 2018
MEG U-Rate
67% 90% 111% 110% 111% 91% 95% 102% 94% 100%
+3% QoQ +3% YoY
301 322 307 261 392 475 437 201 298 376
Q1/17 Q2/17 Q3/17 Q4/17 Q1/18 Q2/18 Q3/18 Q4/18 2017 2018
95 91 120 288 370 462 484 602 149 480
Q1/17 Q2/17 Q3/17 Q4/17 Q1/18 Q2/18 Q3/18 Q4/18 2017 2018
Phenol/ BPA Prices and Spread (USD/Ton) Phenol U-Rate Phenol Sales Volume (KTons) Phenol Adjusted EBITDA Margin
BPA-Phenol
Phenol-BZ
+109% YoY +24% QoQ
+223% YoY +26% YoY
39% 36% 27% 29% 30% 33% 29% 21% 32% 28% 61% 64% 73% 71% 70% 67% 71% 79% 68% 72%
109 121 141 138 145 138 144 141 509 567
Q1/17 Q2/17 Q3/17 Q4/17 Q1/18 Q2/18 Q3/18 Q4/18 2017 2018 BPA Phenol
+2% YoY
+11% YoY
U-Rate Q1/17 Q2/17 Q3/17 Q4/17 Q1/18 Q2/18 Q3/18 Q4/18 2017 2018 Phenol 84% 101% 114% 115% 118% 112% 118% 121% 104% 117% BPA 118% 116% 99% 108% 114% 120% 119% 83% 110% 109% 11% 7% 9% 17% 18% 23% 19% 18% 12% 20%
Q1/17 Q2/17 Q3/17 Q4/17 Q1/18 Q2/18 Q3/18 Q4/18 2017 2018