Fourth Quarter & Full Year 2017 - 2018 Financial Results & Summary Polyplex (Thailand) PLC (PTL)
Jun 13th, 2018
Polyplex (Thailand) PLC (PTL) Jun 13 th , 2018 Fourth Quarter & - - PowerPoint PPT Presentation
Polyplex (Thailand) PLC (PTL) Jun 13 th , 2018 Fourth Quarter & Full Year 2017 - 2018 Financial Results & Summary Polyplex A Global Local Company Netherlands Japan Turkey South Korea USA India China Mexico Thailand Malaysia
Jun 13th, 2018
USA Mexico China Thailand Malaysia India Turkey South Korea
Manufacturing Locations Representative Office Warehouse
Netherlands Singapore Indonesia
Upcoming Manufacturing Location
Parent Company Manufacturing Location
Upcoming Representative Office
Japan
Actual Number YoY Growth Actual Number YoY Growth
Q4 FY 17-18
EBITDA* 599 MN THB Net Profit* 375 MN THB RoCE 12.49% RoE 14.25%
37% 76% 59% 61%
Q4 FY 16-17
EBITDA* 437 MN THB Net Profit* 213 MN THB RoCE 7.84% RoE 8.84%
FY 17-18
EBITDA* 2,348 MN THB Net Profit* 1,434 MN THB RoCE 12.05% RoE 13.64%
19% 38% 26% 26%
FY 16-17
EBITDA* 1,973 MN THB Net Profit* 1,040 MN THB RoCE 9.60% RoE 10.79%
*Normalized for Forex gain/(loss)
Actual Number YoY Growth Actual Number YoY Growth
Q4 FY 17-18
PET - Thin 30,654 MT PET - Thick 5,345 MT CPP 2,229 MT Blown Film 897 MT
2.5% 3.3%
9.8%
*Normalized for Forex gain/(loss)
Q4 FY 16-17
PET - Thin 29,912 MT PET - Thick 5,176 MT CPP 2,299 MT Blown Film 817 MT
FY 17-18
PET - Thin 125,724 MT PET - Thick 19,500 MT CPP 8,670 MT Blown Film 3,140 MT
5.0% 5.5%
8.7%
FY 16-17
PET - Thin 119,762 MT PET - Thick 18,479 MT CPP 9,274 MT Blown Film 2,888 MT
Actual Number YoY Growth Actual Number YoY Growth
Q4 FY 17-18
Metallized Film 7,035 MT Offline Coated 410 MT Saralam 55 MN SQM Saracote 67 MN SQM
10.3% 42.2% 3.7% 13.5%
*Normalized for Forex gain/(loss)
Q4 FY 16-17
Metallized Film 6,380 MT Offline Coated 288 MT Saralam 53 MN SQM Saracote 59 MN SQM
FY 17-18
Metallized Film 27,797 MT Offline Coated 1,388 MT Saralam 209 MN SQM Saracote 268 MN SQM
4.4% 18.6% 0.4% 21.6%
FY 16-17
Metallized Film 26,614 MT Offline Coated 1,170 MT Saralam 208 MN SQM Saracote 220 MN SQM
1,206 1,495 1,465 4,341 1,944 696 407 879 1,452 1,973 2,348 0% 5% 10% 15% 20% 25% 30% 35% 40% 45%
1,000 1,500 2,000 2,500 3,000 3,500 4,000 4,500 5,000 2007-08 2008-09 2009-10 2010-11 2011-12 2012-13 2013-14 2014-15 2015-16 2016-17 2017-18 MN THB Normalized EBITDA# As % of Revenue
* Normalized for Forex gain/(loss) and one time exceptional items (impairment loss in 2015-16)
downturn in 2013
2010-11 due to industry upcycle
enhancement
margins
* Normalized for Forex gain/(loss) and one time exceptional items (impairment loss/DTA reversal in 2015-16)
1.07 1.14 1.22 4.82 1.85 0.28 (0.12) (0.11) 0.37 1.18 1.59 (1.00)
2.00 3.00 4.00 5.00 6.00 2007-08 2008-09 2009-10 2010-11 2011-12 2012-13 2013-14 2014-15 2015-16 2016-17 2017-18
Normalised EPS# (annualized)
post downturn in 2013
line with the industry wide trend in 2010-11
resulted in dilution of EPS – the improvement would have otherwise been more impactful
Normalized* EBITDA (On PTL consolidated basis) in ‘000 THB Normalized* EPS in THB/ Share
* Normalized for Forex gain/(loss) and one time exceptional items (impairment loss/DTA reversal in 2015-16)
433,174 587,190 596,553
Q4 16-17 Q3 17-18 Q4 17-18
1,973,425 2,348,230
FY 16-17 FY 17-18
0.24 0.40 0.42
Q4 16-17 Q3 17-18 Q4 17-18
1.18 1.59
FY 16-17 FY 17-18
* Normalized for Forex gain/(loss) and one time exceptional items (impairment loss/DTA reversal in 2015-16)
12
assets
product portfolio
improvement ‘Kaizen’
2.27% 7.40% 9.60% 12.05% FY 14-15 FY15-16 FY 16-17 FY 17-18
against market cyclicality
* Normalized for Forex gain/(loss) and any one time exceptional items (impairment loss in 2015-16)
200 300 400 500 600 700 800 FY 12-13 FY 13-14 FY 14-15 FY 15-16 FY 16-17 FY 17-18
MN THB/ annum
Net Margin from High Value Add and Specialty (HVAS) Films
0% 10% 20% 30% 40% 50% 60% 70% 80% 500 1,000 1,500 2,000 2,500 FY 12-13 FY 13-14 FY 14-15 FY 15-16 FY 16-17 FY 17-18
MN THB/ annum
EBITDA v/s Net Margin from HVAS
EBITDA (normalized) Net Margin from HVAS as % of EBITDA
USA (6 KTPA)
(4.2 KTPA)
line at Thailand (Phase 1)
development
metallized films
Silicone coating (electronics)
Resin plant and metallizer in Indonesia
and offline coater in Thailand
line at Turkey (2nd Phase)
films for electronics applications
application
middle layer films for bifacial PV module
enhancement (~4%) through debottlenecking of Turkey
improvement (~18%) at USA
Heat Recovery at Turkey
EG Recovery at Thailand
Specification Unit Value Remarks Line Speed Meters per min 650 Fastest ever Final Width Meters 10.6 Widest ever Layers NA ABC Varied surface properties Thickness Range µ 8 – 125 Varied applications Production Capacity KTPA 44 Most productive ever Other special features NA NA Direct Melt Casting
Layer 1 Layer 2 Layer 3
85% 70% 73% 76% 80% 83% 88% 0% 10% 20% 30% 40% 50% 60% 70% 80% 90% 100% 1,000 2,000 3,000 4,000 5,000 6,000 7,000 8,000 2011 2016 2017 2018 2019 2020 2021 KMTPA* Global Capacity Global Demand CUF (%)
*As per Industry Reports
from the industry reports
2018
with a lag of 2 – 3 months
0.51 0.52 0.53 0.60 0.57 0.53 0.67 0.70 0.00 0.50 1.00 1.50 2.00 Q1 FY 16- 17 Q2 FY 16- 17 Q3 FY 16- 17 Q4 FY 16- 17 Q1 FY 17- 18 Q2 FY 17- 18 Q3 FY 17- 18 Q4 FY 17- 18 USD/ KG
Far East
PET Film (12 Mic.) PTA MEG VA Over PTA & MEG 1.72 1.70 1.67 1.55 1.58 1.65 1.57 1.59 0.00 0.50 1.00 1.50 2.00 2.50 3.00 3.50 Q1 FY 16- 17 Q2 FY 16- 17 Q3 FY 16- 17 Q4 FY 16- 17 Q1 FY 17- 18 Q2 FY 17- 18 Q3 FY 17- 18 Q4 FY 17- 18 USD/ KG
USA
PET Film (12 Mic.) PTA MEG VA Over PTA & MEG 1.03 0.98 0.99 0.93 1.05 1.13 1.13 1.14 0.00 0.50 1.00 1.50 2.00 2.50 Q1 FY 16- 17 Q2 FY 16- 17 Q3 FY 16- 17 Q4 FY 16- 17 Q1 FY 17- 18 Q2 FY 17- 18 Q3 FY 17- 18 Q4 FY 17- 18 EUR/ KG
Europe
PET Film (12 Mic.) PTA MEG VA Over PTA & MEG