bgrim: investor presentation for q1’2019 · bgrim overview q3’2018 update q3’2018 operating...
TRANSCRIPT
BGRIM: Investor Presentation for Q1’2019May 2019
Q1’2019BGRIM INVESTOR PRESENTATION
Q3’2018 OPERATING RESULTBGRIM OVERVIEW Q3’2018 UPDATE 1
Agenda
1
4
HIGHLIGHTS
BGRIM UPDATE
Q1’2019 OPERATING RESULTS
Q1’2019BGRIM INVESTOR PRESENTATION
Q3’2018 OPERATING RESULTBGRIM OVERVIEW Q3’2018 UPDATE
2
กรอบระยะเวลาด าเนินการของ SPP Replacement Scheme
Application
submission
24 ม.ค. 2 พ.ค. 16-17 พ.ค.
กฟผ. จะมีหนังสือตอบรบัซ้ือไฟฟ้าและแจ้งผลการพิจารณาต่อกกพ. และผูย้ืน่ขอผลิตไฟฟ้าเอกชน
รายเลก็*
ภายใน ส.ค.
2562
กพช. อนุมติัการต่ออายสุญัญาโรงไฟฟ้า
ผูผ้ลิตไฟฟ้าเอกชนรายเลก็ (SPP) และการก่อสร้างโรงไฟฟ้าใหม่ทดแทนโรงไฟฟ้าเดิม
กกพ. ประกาศเชิญชวนการรบัซ้ือไฟฟ้าจากผูผ้ลิต
ไฟฟ้าเอกชนรายเลก็ประเภท Firm ระบบ
Cogeneration ท่ีจะส้ินสดุอายสุญัญาในปี 2562-2568
(ก่อสร้างโรงไฟฟ้าใหม่)*
บ.ีกริม เพาเวอร ์ ยื่นค าเสนอขอ
ขายไฟฟ้าต่อ กฟผ. จ านวนทัง้ส้ิน 5 โรง
*อ้างอิงจาก: ประกาศคณะกรรมการก ากบักิจการพลงังาน (ลงวนัท่ี 2 พ.ค. 2562)
BGRIM INVESTOR PRESENTATION Q1’2019
3
Q3’2018 UPDATEQ3’2018 UPDATE
*For PPAs expired in 2019 - 2021
Key consideration
EGAT PPA period (years)
EGAT contract capacity (MW)
EGAT Tariff
IU Tariff
Contracted heat rate
(mmBTU/KWh)
BGRIM’s power plants applied
with this scheme
Replacement
25
Up to 30
Capacity Payment +
Energy Payment
Benchmark with PEA
7,409
ABP1, ABP2, BPLC1,
SPP1 (2 plants)
Extension*
1-3
Up to 60
Energy Payment
Benchmark with PEA
8,282
ABP1, SPP1 (2 plants)
Existing
21-25
Up to 90
Capacity Payment +
Energy Payment
Benchmark with PEA
8,600
ABP1, ABP2, BPLC1,
SPP1 (2 plants)
SPP Extension and Replacement Scheme
ABP1
2019 2020 2021 2022 2023 2024
ABP2
BPLC1
SPP1 #1
SPP1 #2
166 MW, (15.3% holding) 166 MW, (51.2% holding) 140-150 MW, (51.2% holding), 25 years
140-150 MW, (51.2% holding), 25 years
140-150 MW, (100.0% holding), 25 years
171 MW, (15.3% holding)
103 MW, (100.0% holding)
62 MW, (100.0% holding)
62 MW, (100.0% holding)
62 MW, (100.0%)
62 MW, (100.0%)
70-140 MW, (100.0% holding), 25 years
70-140 MW, (100.0% holding), 25 years
Q1’2019BGRIM INVESTOR PRESENTATION
Q3’2018 OPERATING RESULTBGRIM OVERVIEW Q3’2018 UPDATE
4
BGRIM OVERVIEWQ3’2018 UPDATE
Vietnam solar projects are on track with SCOD in June 2019
Dau Tieng Tay Ninh Energy Solar
Plant Project (Xuan Cau)
Progress: Finished transmission line
and commissioning.
Phu Yen TTP Solar Plant Project
(Phu Yen)
Type of Fuel: Solar PV
Capacity: Installed - up to 257 MW dcContract - up to 214 MW ac
EconomicOwnership: 80%
EVN PPA : 214 MW / 20 years
Progress: Finished transmission
line and on process of
commissioning process.
2019 Timeline
June 5May 6
Target COD
DT1 (180 MWdc)
Type of Fuel: Solar PV
Capacity: Installed - up to 420 MW dcContract - up to 350 MW ac
Economic Ownership: 55%
EVN PPA : 350 MW / 20 years
June 15-20
Target COD
DT2 (240 MWdc) Commissioning
DT1Commissioning
DT2
May 12
Commissioning
Phuyen TTP
May 15
Target COD
Phuyen TTP (257 MWdc)
Q1’2019BGRIM INVESTOR PRESENTATION
Q3’2018 OPERATING RESULTBGRIM OVERVIEW Q3’2018 UPDATE
5
BGRIM OVERVIEWQ3’2018 UPDATE
DT1&2 and Phuyen TTP Vietnam Solar Projects
DT1&2
Phuyen TTP
Q1’2019BGRIM INVESTOR PRESENTATION
Q3’2018 OPERATING RESULTBGRIM OVERVIEW Q3’2018 UPDATE
6
BGRIM OVERVIEWQ3’2018 UPDATE
MOU signing with LG Chem
(May 14, 2019)
Cooperation with LG Chem, world leader
in fields of energy storage system (ESS),
automotive batteries and mobile batteries,
for the development in energy storage system.
MOU signing with Siemens and TPSC
(Mar 23, 2019)
Service Collaborations to improve 9 power plants
performance for increasing the availability and
efficiency as well as introducing digitalization to
their operation and maintenance.
MOU Signing with Strong Partners
Q1’2019BGRIM INVESTOR PRESENTATION
Q3’2018 OPERATING RESULTBGRIM OVERVIEW Q3’2018 UPDATE
7
BGRIM OVERVIEWQ3’2018 UPDATE
BGRIM 2019 activities
Q1
✓ Ft increased
from Jan 2019
✓ Synchronized
additional 3 IU
MW to ABPR5
in Feb
✓ Successful Glow
SPP1 acquisition
124 MW
✓ MOU signing
with Siemens
and TPSC
✓ MOU signing
with LG Chem
✓ Synchronized
additional
10 IU MW to
ABPR4 in April
✓ Additional
refinancing
opportunity of
~ THB 2.2 Bn
✓ COD Nam Che
(15 MW)
✓ COD DT1&2 (420
MW) and Phuyen
TTP (257 MW)
✓ No scheduled
maintenance
period
Q2 Q3 Q4
✓ COD
Interchem
(5 MW)
✓ No scheduled
maintenance
period
✓ Expect to
synchronize
5 IU MW to
ABPR5
✓ First quarter to
fully recognize
revenue from
692 MW COD
in Q2’2019
*Based on our projections
✓ Rising MW contribution from
renewable power to 30% from 8%,
leading to potentially higher EBITDA
margin
Q1’2019BGRIM INVESTOR PRESENTATION
Q3’2018 OPERATING RESULTBGRIM OVERVIEW Q3’2018 UPDATE 8
Agenda
8
4
HIGHLIGHTS
BGRIM UPDATE
Q1’2019 OPERATING RESULTS
BGRIM INVESTOR PRESENTATION Q1’2019
9
Awards and RecognitionAwards and Recognition
✓ SET50
✓ SET100
✓ SETCLMV
FTSE SET Mid Cap
EIA Monitoring
Awards 2016
Certificate of the Carbon
Footprint for
Organization (CFO)
Best Energy Solutions
Provider
ASIA Project of
the Year 2015:
Best Distributed
Generation Project
The Most Innovative
Bond Deal
The First Non- financial
Corporate Green Bond from
Thailand
Certificate
of membership
of GEIDCO*
*Global Energy Interconnection Development and Cooperation Organization
BGRIM INVESTOR PRESENTATION Q1’2019
10
Awards and Recognition
“Very Good”
“ESG 100”(by Thaipat Institute)
“Thai CAC”(by Thai Institute of
Directors Association (IOD))
“Thailand Sustainability Investment (THSI) List”
(by Stock Exchange of Thailand)
“AGM Level”(by Thai Investors Association)
“CGR Score”(by Thai Institute of
Directors Association (IOD))
“Sustainability Report Awards”
(by Stock Exchange of Thailand)
BGRIM INVESTOR PRESENTATION Q1’2019
29.9%
28.7%
10.6%
10.1%
8.7%
5.8%6.2%
84.3%
13.6%
0.5% 1.6%
11
Total 975 MWIn Operation
165 MW*
Solar Group
822 MW
(677 MW Under Development)
Hydro Group
133 MW
(113 MW Under Development)
Wind Group
16 MW
(Under Development)
Bien Hoa 13 MW
Diesel
Gas Fired
Total 2,257 MWIn Operation 2,022 MW*
Amata City (Chonburi)
675 MW
(Including ABP1&2
Replacement 140 MW each)
Amata City (Rayong)
647 MW
Bangkadi
229 MW
Laem Chabang
196 MW(Including BPLC1
Replacement 140 MW)
WHA Chonburi 1
130 MW
BGPR1&2
240 MW
(Under Development)Type of Energy
Installed MW Equity MW
Total Capacity
% In operation
Total Capacity
% In operation
Gas fired
2,257 MW 69.5% 2,022 MW 1,587 MW 70.2% 1,202 MW
Hydro 133 MW 4.1% 20 MW 95 MW 4.2% 14 MW
Solar 822 MW 25.3% 145 MW 557 MW 24.7% 135 MW
Wind 16 MW 0.5% 15 MW 0.7%
IWTE 5 MW 0.1% 2 MW 0.1%
Diesel 13 MW 0.4% 13 MW 4 MW 0.2% 4 MW
Total 3,245 MW 100% 2,200 MW* 2,260 MW 100% 1,355 MW*
Well-Diversified Portfolio with Expert in Green-Field Developer
SPP – INDUSTRIAL ESTATE 69.5%
TRANSMISSION & DISTRIBUTION 0.4%
Waste to Energy (IWTE)
5 MW (Under Development)
RENEWABLE GROUP 30.1%
Poi Pet PPSEZ 14 MW**
**Transmission & distribution and solar rooftop only which not included in power plant installed capacity of 3,245 MW
SOLAR ROOFTOP
WHA (Map Ta Put)
140 MW
(Including SPP1 Replacement)
Solar rooftop for industrial
users and commercial
buildings with up to 100 MW
opportunity**
*Up to 280 MW
*As of April 2019
BGRIM INVESTOR PRESENTATION Q1’2019
12
Long-Life PPA and Benefit from Well-Establishment of PPA
2018 SALES AND SERVICE INCOME BY CUSTOMER WEIGHTED AVERAGE REMAINING PPA LIFE
EGAT
67%
IU-TH
25%
IU-VN
3%
Steam-TH
2%Others
3%
THB 10,257 mmQ1’2019
Sales and Service Income
LONG-TERM PPA STRUCTURE
• EGAT : 21 to 25 years tenor with take-or-pay structure
• PEA : 25 years tenor (VSPP of solar, wind, waste to energy)
• Industrial Users : up to 15 year tenor with track record of extensions
Secured Gas Supply with PTT covering respective PPA tenors
Gas price pass-through at contracted heat rate under EGAT PPA
24.622.6
19.0
9.1
EDL PEA / MEA EGAT Industrial users -electricity(Thailand)
Track Record of
Extensions
YearsYears
Years
Years
Years
Note: Weighted Average Remaining PPA life is calculated as the average remaining contractual term remaining from 31 December 2018
to expiry weighted by the aggregate contracted capacity under the relevant agreement
15.0
Years
BGRIM INVESTOR PRESENTATION Q1’2019
13
FOOTHOLD IN TOP INDUSTRIAL ESTATES WITH
MULTIPLE OF GENERATING UNITS IN EACH LOCATIONSELECTED TOP IU FOR ELECTRICITY AND STEAM
THAILAND
CAMBODIA
LAOS
VIETNAM
▪ 1 power plant
▪ 130 MW
▪ 3 generating units
▪ 2 power plants
▪ 229 MW
▪ 6 generating units
▪ 2 power plants
▪ 240 MW
▪ 6 generating units
▪ 1 power plant
▪ 13 MW
▪ 5 power plants
▪ 647 MW
▪ 15 generating units
▪ 5 power plants
▪ 732 MW
▪ 17 generating units
▪ 2 power plants
▪ 159 MW
▪ 5 generating units
WHA
Chonburi 1
Bangkadi
BGPR1&2
Amata City
Rayong
Amata City Bien Hoa
XXHP
Gas-fired cogeneration power plants Transmission and Distribution
▪ 1 power plant
▪ 20 MW
▪ 3 generating units
Hydro power plants
Delivery of Reliability in Form of Electricity and Steam
▪ 2 power plants
▪ 124 MW
▪ 4 generating units
WHA Eastern (Map Ta Phut)
Amata City
Chonburi
Laem
Chabung
BGRIM INVESTOR PRESENTATION Q1’2019
14
Robust Growth Pipeline with Promising on Execution
ACHIEVED COD IN TIME AND WITHIN BUDGET
Gas
Solar
IWTE
Hydro
Wind
2020
Plants
Solar WVO-Coop
(7 plants - 31 MW)
40Plants
2,076 MWInstalled Capacity
1,217 MWEquity Capacity
ABPR3, ABPR4
& ABPR 5 (3 plants - 399 MW)
52
3,193 MWInstalled Capacity
Tadsakoi (30 MW)
2022
Plants
ABP1
Replacement(140 MW)*
BPLC1
Replacement(140 MW)*
ABP2
Replacement (140 MW)*
Nam Khao 3 (15 MW)
3,152 MWInstalled Capacity
2,105 MWEquity Capacity
Plants
BGPR1, BGPR2 (2 plants -240 MW)
202150Plants
2021
SPP1 Extension(2 plants -124 MW)
46
2019
Plants
1,850 MWEquity Capacity
DTE
(1 plants - 420 MW)
Interchem(5 MW)
(166 MW)
2,896 MWInstalled Capacity
Phu Yen TTP(1 plants - 257 MW)
ABP1 Extension
Nam Che (15 MW)
SPP1(2 plants - 124 MW)
53
2,222 MWEquity Capacity
2023
Plants
3,200 MWInstalled Capacity
Nam Khao 5 (8 MW)
2,912 MWInstalled Capacity
1,865 MWEquity Capacity
Bo Thong 1 & 2 (2 plants - 16 MW)
48Plants
2,227 MWEquity Capacity
3,215 MWInstalled Capacity
Nam Khao 4 (15 MW)
SPP1 Replacement
(2 plants -140 MW)**
3,245 MWInstalled Capacity
Nam Khao 2 (15 MW)
2,238 MWEquity Capacity
Nam Khao 1 (15 MW)
2,260 MWEquity Capacity
2024
54Plants
56
2025
Plants
2018
*Up to 150 MW, **Up to 280 MW
***Based on our projections and may subject to change depending on project suitability
BGRIM INVESTOR PRESENTATION Q1’2019
15
Diligently Invest in Suitable Opportunities via Strong Networks
May
Mutual Cooperation Meeting with KEPCO
Strengthening the cooperation and implementation of energy storage system and smart grid technology
677 MW PPA signing for solar
farm in Vietnam Under construction with target COD in June
2019
100 MW solar rooftop opportunities
1.8 MW COD achievement and 11.3 MW
under construction with target COD in 2019.
JuneDetermine target KPI
THAILAND
LAOS
MALAYSIA
Gas
Solar
Hybrid
Hydro
Transmission and
Distribution System (T&D)
Wind
VIETNAM
CAMBODIA
KOREA
PHILIPPINES
MOU signing with LG Chem
Cooperation with LG Chem, world leader in fields of energy storage system (ESS), automotive batteries and mobile batteries, for the development in energy storage system.
BGRIM INVESTOR PRESENTATION
16
Upcoming COD - Projects under construction are on track
% Progress
Type of Fuel: Waste to energy
Capacity: 4.8 MW
EconomicOwnership: 48%
PEA PPA : 4 MW / FIT THB 6.08 (+THB 0.70- 8 years)
Progress: - Finished concept and detail design
- On process of construction site
preparation
6.8%
% Progress
Q2’2019
Interchem
% Progress
Dec’2019
Nam Che 1 Hydro Power Plant
Type of Fuel: Hydro (Run of the river)
Installed Capacity: 15 MW
EconomicOwnership: 72.0%
EDL PPA: 15 MW / 25 years
Progress: - Finishing main area facilities, i.e. powerhouse and switchyard,generating unit, penstock
- On process of transmission line andcommunication system 98.9%
BGRIM INVESTOR PRESENTATION Q1’2019
17
BGRIM FINANCIAL PERFORMANCE
Lower Funding Cost through Various Sources of Financing
In May 2018, BIP1 and BIP2 issued 15-year
amortizing debentures in amount of THB 6,700 mm
with rating A- and coupon rate of 3.95% per annual.
4.9%
4.7%4.6%
4.4%
0.04
0.04
0.05
0.05
0.05
0.05
0.05
0.05
0.05
2016 2017 2018 Q1'2019
Financing cost has gradually
improved to 4.4%
Q1’2019 Capital Structure
‘A’ CREDIT
RATING BOND
Debenture issuance
for refinancing and
new investment
In October 2018, BGRIM issued 2-10-year debentures in
amount of THB 9,700 mm with rating A- and effective
coupon rate of 4.18% per annual.29%
71%
TOTAL DEBTTHB 60.7 bn
Project level
Corporate
level
In December 2018, BGRIM issued 5-7-year green bonds in amount of THB 5,000 mm with fixed coupon rate.
Debt refinance of around THB 2.2 billion is expected in 2Q19,
with potential of interest saving.
Q1’2019BGRIM INVESTOR PRESENTATION
Q3’2018 OPERATING RESULTBGRIM OVERVIEW Q3’2018 UPDATE 18
Agenda
18
4
HIGHLIGHTS
BGRIM UPDATE
Q1’2019 OPERATING RESULTS
BGRIM INVESTOR PRESENTATION Q1’2019
19PROJECT UPDATE BGRIM FINANCIAL PERFORMANCE
2,218 2,2022,413
27.2%22.2% 23.5%
19.0%
21.0%
23.0%
25.0%
27.0%
29.0%
0
1000
2000
3000
4000
5000
6000
7000
8000
9000
10000
Q1/18 Q4/18 Q1/19
Q1/2018 to Q1/2019 (YoY):• Sales and service income increased 25.8% YoY primarily due to an
increase in revenue from the commercial operations of ABPR3, ABPR4 andABPR5 (which are located in Amata City Rayong Industrial Estate) on February1, June 1 and October 1, 2018 respectively.
Q4/2018 to Q1/2019 (QoQ):• Sales and service income increased 3.3% QoQ primarily due to an increase of
volume and selling price of electricity and steam.
Q1/2018 to Q1/2019 (YoY):• EBITDA increased 8.8% YoY due to the operation of new power plants
operated in 2018.• EBITDA margin was 23.5% in Q1/2019 declining from 27.2% in Q1/2018
because of 1) an 18.7% increasing gas cost which could not be fully offset bya slight increasing average selling price and 2) the scheduled maintenancewas peak in Q1/2019 for this year which is also relatively higher thanQ1/2018.
Q4/2018 to Q1/2019 (QoQ):
• EBITDA increased 9.6% QoQ due to lower scheduled maintenance duringQ1/2019 relative to Q4/2018 and lower expense from seasonally peak ofSG&A in Q4.
• EBITDA margin was 23.5% in Q1/2019 rebounding from 22.2% in Q4/2018thanks to 1) more volume dispatched from industrial users, 2) less scheduledmaintenances 3) continual improvement in production efficiency and 4) lessseasonal impacts.
95% 97%97%
2%1%
2%3%
2%1%8,156 9,933
10,257
Q1/18 Q4/18 Q1/19
Electricity
OthersSteam
(Unit: THB mm) (Unit: THB mm)EBITDA
Margin
EBITDA
+324 / 3.3% QoQ
+2,101 / 25.8% YoY
+211/ 9.6% QoQ
+195 / 8.8% YoY
EBITDA AND
EBITDA MARGINTOTAL SALE AND
SERVICE INCOME
Top Line and EBITDA Grew Strongly
BGRIM INVESTOR PRESENTATION Q1’2019
20PROJECT UPDATE BGRIM FINANCIAL PERFORMANCE
393 395
85 106 175 172 58 57 37 38
Q1/18 Q1/19 Q1/18 Q1/19 Q1/18 Q1/19 Q1/18 Q1/19 Q1/18 Q1/19 Q1/18 Q1/19
6*
Amata City Amata City Laem Chabang WHA Chonburi 1 Bangkadi WHA Eastern
Chonburi Rayong (Map Ta Phut)
2.883.25 3.27 3.30
Q1/18 Q1/19 Q1/18 Q1/19
EGAT Industrial Users (TH)
(Unit:THB/KWh)
1,750
749
2,127
775
Q1/18 Q1/19 Q1/18 Q1/19
EGAT Industrial Users (TH)
(Unit: GWh) (Unit: GWh)
KEY DRIVERS: ELECTRICITY AND NATURAL GAS VOLUME AND PRICE 3 MONTHS YoY
ELECTRICITY SALES
VOLUME YoY
ELECTRICITY SELLING
PRICE YoY
SALES VOLUME FOR EACH INDUSTRIAL USER
FOR 3 MONTHS (TH) YoY
(Unit:THB/mmBTU)
Electricity Sales Volume Increased YoY for Both EGAT and IU (Q1/2018 vs Q1/2019)
237.21
Q1/18 Q1/19
EFFECTIVE GAS
COST
281.52
EGAT• EGAT sales volume increased 21.6% YoY primarily due to the inclusion
of ABPR3, ABPR4 and ABPR5 which commenced commercial operation in
February, June and October 2018 respectively.
• Electricity price sales to EGAT increased by 12.8% from Baht 2.88/kWh
in Q1/2018 to Baht 3.25/kWh in Q1/2019 because the energy payment is
generally adjusted to reflect changes in natural gas price which rose in
Q1/2019.
IU Thailand• IU Thailand sales volume increased 3.5% YoY primarily due to 1) the
inclusion of new industrial users in Amata City Rayong Industrial Estate
especially from new operation plants in 2018, 2) the inclusion of SPP1’s
industrial users in WHA Eastern (Map Ta Phut) and 3) an increase in
demand load from existing customers in Bangkadi Industrial Park.
• Electricity price sales to industry users in Thailand increased 0.9%
YoY which is in line with the changes in Ft charge announced by the ERC.* Since the consolidation in March 2019
Top Line and EBITDA Grew Strongly
BGRIM INVESTOR PRESENTATION Q1’2019
EGAT• EGAT sales volume increased 3.6% QoQ primarily due to seasonal impact
(as the dispatch volume is usually soft in Q4) and additional contributions from
SPP1 acquisition in March.
• Electricity price sales to EGAT increased by 0.3% from Baht 3.24/KWh in
Q4/2018 to Baht 3.25/KWh in Q1/2019 because the energy payment is
generally adjusted to reflect changes in natural gas price which rose in
Q1’2019.
• IU Thailand
• IU Thailand sales volume increased 1.7% QoQ primarily due to 1) theinclusion of new industrial users in Amata City Rayong Industrial Estateespecially from new operation plants in 2018, 2) the inclusion of SPP1’sindustrial users in WHA Eastern (Map Ta Phut) and 3) an increase in demandload from existing customers in Bangkadi Industrial Park.
• Electricity price sales to industry users Thailand remain unchanged whileFt charge slight increasing because of a decrease of capacity charge (MW) ofABP1 and ABP2.
2,053
763
2,127
775
Q4/18 Q1/19 Q4/18 Q1/19
EGAT Industrial Users (TH)
(Unit: GWh) (Unit: GWh)
21PROJECT UPDATE BGRIM FINANCIAL PERFORMANCE
Top Line and EBITDA Grew Strongly
3.24 3.25 3.30 3.30
Q4/18 Q1/19 Q4/18 Q1/19
EGAT Industrial Users (TH)
(Unit:THB/KWh)ELECTRICITY SELLING
PRICE QoQ (Unit:THB/mmBTU)
0.0%
SALES VOLUME FOR EACH INDUSTRIAL USER (TH)
QoQELECTRICITY SALES
VOLUME QoQ
KEY DRIVERS: ELECTRICITY AND NATURAL GAS VOLUME AND PRICE QoQ
Electricity Sales Volume Increased QoQ for Both EGAT and IU (Q4/2018 vs Q1/2019)
Q4/18 Q1/19
EFFECTIVE GAS
COST
278.60281.52
395 395
98 106 172 172 63 57 35 38
Q4/18 Q1/19 Q4/18 Q1/19 Q4/18 Q1/19 Q4/18 Q1/19 Q4/18 Q1/19 Q4/18 Q1/19
6*
Amata City Amata City Laem Chabang WHA Chonburi 1 Bangkadi WHA Eastern
Chonburi Rayong (Map Ta Phut)
0.0%
* Since the consolidation in March 2019
BGRIM INVESTOR PRESENTATION Q1’2019
Ft (Fuel Adjustment Charge) is a component of electricity tariff announced by Energy Regulatory Commission (ERC) every 4 months to reflect overall
cost of fuel that EGAT uses to generate electricity which includes a portion that EGAT purchases from private sector and import from neighboring countries
➢ In general, natural gas is contributed for 70% of total fuel used to produce electricity in Thailand. Thus, change in gas price has high correlation with
change in Ft over the past 10 years.
➢ In addition, the gap between these two indexes is widen since 2011 – the year that renewable business was start commencement in Thailand
BGRIM’s Electricity price sold to IU is normally benchmark with Ft which would, in the long run, be moved in the same direction with change in gas price
0%
50%
100%
150%
200%
250%
300%
Jan
-05
Jul-
05
Jan
-06
Jul-
06
Jan
-07
Jul-
07
Jan
-08
Jul-
08
Jan
-09
Jul-
09
Jan
-10
Jul-
10
Jan
-11
Jul-
11
Jan
-12
Jul-
12
Jan
-13
Jul-
13
Jan
-14
Jul-
14
Jan
-15
Jul-
15
Jan
-16
Jul-
16
Jan
-17
Jul-
17
Jan
-18
Jul-
18
Jan
-19
Jul-
19
Adjusted FT Index Gas price Index
22PROJECT UPDATE BGRIM FINANCIAL PERFORMANCE
High Correlation between Gas Price and Ft – Benefit to IU Sales
Change in Ft vs Gas Price in 2005-2018
Introduction of
renewable energy
Adjusted FT Index
Gas Price Index
BGRIM INVESTOR PRESENTATION Q1’2019
8,3
89
7,5
99
7,5
51
8,4
30
7,6
16
7,5
42
1st Round SPP 2nd Round SPP 3rd Round SPP
2018 Q1'2019
23PROJECT UPDATE BGRIM FINANCIAL PERFORMANCE
High Standard Technology Leads to High Efficiency & Availability
95.2 96.498.6
95.0 94.0
99.3
70
75
80
85
90
95
100
1st Round SPP 2nd Round SPP 3rd Round SPP
2018 Q1'2019
Our SPP power plants realized lower heat rates
Most of our gas-fired cogeneration power plants have availability factors of above 90% since COD
HIGH AVAILABILTY (AVAILABILTY FACTOR)
Note: (a) Electricity equivalent generations of steam dispatched are calculated according to efficiency calculation of EGAT PPA (SPP generation 1)
1st Round SPP consist of ABP1, ABP2, BPLC1 BPLC2 and SPP1
2nd Round SPP consist of ABP3, ABP4, ABPR1, ABPR2 BIP1 and BIP2
3rd Round SPP consist of ABP5, ABPR3, ABPR4 ABPR5 and BPWHA
(%)
HIGH EFFICIENCY (HEAT RATE)
Contracted Heat Rate 8,600 BTU/kWh
Contracted Heat Rate 8,000 BTU/kWhContracted Heat Rate 7,950 BTU/kWh
(BTU/kWh)
BGRIM INVESTOR PRESENTATION Q1’2019
24PROJECT UPDATE BGRIM FINANCIAL PERFORMANCE
687 244
443
180
31
UnrealizedFx Gain
Non-recurringexpense
NNP NNP to NCI NNP toOwner
835
512
220
443
318
161
244
830
381
687
0
100
200
300
400
500
600
700
800
900
1000
Q1/18 Q4/18 Q1/19
10.2%3.8% 6.7%
NNP Margin
NNP to owner
NNP to Non-Controlling Interest (NCI)
Q1/2018 to Q1/2019:
• NNP declined 17.2% / NNP to Owner declined 13.5% YoY primarily due to an 18.7%increase in gas cost per unit but a 0.9% increase selling price per unit to IUs(from slower adjustment of Ft charge relatives to gas cost) however, this was thetemporary situation as gas price starting to lower in Q2/2019. Furthermore,there was a relatively more scheduled maintenance in Q1/2019 comparing tothe same period of last year; however, the scheduled maintenance is expectedto be lower in the rest of this year.
• NNP margin declined to 6.7% in Q1/2019 as described previously.
Q4/2018 to Q1/2019:• NNP increased 80.3% / NNP to Owner increased 101.4% QoQ primarily due to 1) less
seasonal impact than Q4 when there are normally drop in volume during holidayseasons and high SG&A, 2) an improvement on financing cost mainly attributableto debt refinancing, 3) lower interest expense from ABPIF and 4) relatively lowerscheduled maintenance.
+306 / 80.3% QoQ
-143 / -17.2% YoY
Reconciliation Items:• Unrealized Fx gain is due to an appreciation of the Baht against the U.S. dollar
at the ending of each financial statement period.
• Non-recurring expense is primarily due to a remuneration program’s expensein the amount of Baht 14 million and a provision of obsolete inventoryin the amount of Baht 17 million.
NORMALIZED NET PROFIT (NNP)(Unit: THB mm)
RECONCILE NORMALIZED NET PROFIT (NNP) OF Q1/2019(Unit: THB mm)
Net Profit
1,203
Q1/2018 Q1/2019
Start the year with strong Q1’2019 NNP
BGRIM INVESTOR PRESENTATION Q1’2019
25PROJECT UPDATE BGRIM FINANCIAL PERFORMANCE
Strong Financial Position Thanks to the Well-Managed Capital Structure
72%
74%
28%
26%
31 Dec 18 31 Mar 19
15% 14%
9% 9%
76%
77%
31 Dec 18 31 Mar 19
100,636
110,161
Cash, cash Equivalents and ST investments
OtherCurrent Assets
(Unit: THB mm)
Assets
Total
Liabilities
Total
Equity
110,161
100,636
Liabilities and Equity
Non- Current Assets
Financial Position as at 31 Mar 2019
Total assets
• Total assets increased by 9.5%, primarily due to an
increase in property, plant and equipment, and intangible
assets.
Total liabilities
• Total liabilities increased by 12.0%, primarily due to an
increase in short-term borrowing for project acquisition,
construction payable for project under construction and
additional loan drawdown for the projects under
development and construction.
Total Equities
• Total equities increased by 2.9%, primarily due to the
increase in retained earnings during the period.
STATEMENT OF FINANCIAL POSITION
AS OF 31 MAR 2019
BGRIM INVESTOR PRESENTATION Q1’2019
26PROJECT UPDATE BGRIM FINANCIAL PERFORMANCE
BGRIM optimizes Capital Structure through Well Managed Debt Profile
THB 60,721 MM(as of 31 March 2019)
Project Level (In Operation)
Loan (THB)
• Only 29% loan represents loan at the corporate level. The remaining 71%contributes to debts at power plant level with limited recourse to sponsor
• Interest obligations of almost all power plant level debts are swapped tofixed rate
• Only 15% of total loan as at 31 March 2019 is denominated in USD which ismatched with a proportion of EGAT tariff indexation to USD at project level,so called “Natural Hedge” strategy
THB 15,517 MM
THB 9,361 MM
Project Level
Debenture
THB 3,037 MM
Corporate Level
Loan
THB 14,610 MM
Corporate Level
Debenture
24%
THB 18,176 MM
Project Level
(In Operation)
Loan (USD)
5%
30%
26%
15%
0%Project Level
(Under Construction)
Loan (USD)
THB 19 MM
4.9%
4.7%
4.6%
4.4%
0.04
0.04
0.04
0.04
0.05
0.05
0.05
0.05
0.05
0.05
2016 2017 2018 Q1/2019
• Financing costs decreased to 4.4% in Q1/2019 due to:
• Refinancing of project bond of 1) BIP1 and BIP2amount of 6.7 billion in May 2018 to reducefinancing cost at project level.
• Issuing of corporate bond in the amount of THB 9.7billion in October 2018 and green bond in theamount of THB 5.0 billion in December 2018
• Note that we aim to have more refinancing activitiesto reduce the financial cost further in 2019.
(THB mm)
FINANCING COSTS
BGRIM INVESTOR PRESENTATION Q1’2019
27PROJECT UPDATE BGRIM FINANCIAL PERFORMANCE
Capital Structure and Dividend Policy
• Manage debt and equity funding to optimize capital structure
• Seek to obtain financing at project level
• Limited-recourse project loan with back-end equity
• Target 3.0x debt to equity project financing at outset,delivering over project life
• Consolidated debt included loans at power plant becauseBGRIM holds majority in most of the projects
Note: Net Interest-bearing debt is Interest-bearing debt less cash, cash equivalents and short-term investments.
55%
45%
NNP to Owner2018
NET INTEREST-BEARING DEBT
TO EQUITY RATIO
• Minimum 40% of normalized net profit of consolidated financial
statements
45% of net profit are paid as dividend with the
total amount of 834 THB mm
▪ Dividend payment 0.32 THB per share for
2018 was approved in AGM on 25 April 2019.
The payment will be made by 10 May 2019.
(Including interim dividend for 1H’2018 at the
rate of 0.15 THB per share and remaining
dividend for 2H’2018 at the rate of 0.17 THB
per share)
1,842
0.7x0.9x
1.5x 1.6x
(0.20)
(0.10)
-
0.10
0.20
0.30
0.40
0.50
0.60
0.70
0.80
0.90
1.00
1.10
1.20
1.30
1.40
1.50
1.60
1.70
1.80
1.90
2.00
2.10
2.20
2.30
2.40
2.50
Dec-18 Mar-19
Company only Consolidated
Gearing Ratios
• Consolidated net interest-bearing debt to equity ratio increased to1.6x, and for the Company only increased to 0.9x as a resultof additional investments in new projects to support the company’searnings growths in both short term and long term.
(Unit: THB mm)
DIVIDEND PAYMENT
DIVIDEND POLICYCAPITAL STRUCTURE
BGRIM INVESTOR PRESENTATION
Q2’2018 OPERATING RESULTQ3’2018 UPDATE BGRIM OVERVIEW
Q1’2019
Q3’2018 UPDATE Q3’2018 OPERATING RESULTS BGRIM OVERVIEW Q3’2018 OPERATING RESULTSBGRIM OVERVIEW
28
Appendix
28
BGRIM INVESTOR PRESENTATION
29BGRIM OVERVIEWQ3’2018 UPDATE
Summary of PDP2018
Security
EcologyEconomy
◼ Increase balancing of total power
generation capacity by region
◼ Include capacity from IPS (Independent
Power Supply) to national power system
◼ Consider reliable capacity to balance
demand-supply instead of target 15%
reserve margin
◼ Increase portion of natural gas to 53%
(from 37% in PDP2015)
◼ Support low-cost power generation
◼ Distributed Generation policy to
stimulate economic throughout the
country especially industrial sector
◼ Support renewable following COP21 frame
◼ Encourage solar rooftops to household
sector
◼ Develop smart grid system to support the
change to prosumer concept
BGRIM INVESTOR PRESENTATION
30BGRIM OVERVIEWQ3’2018 UPDATE
Summary of PDP2018 - Total Power Generation Capacity (MW)
20,766
500 2,112
13,156 1,740 5,857 8,300 4,000
Renewable Hydro Cogeneration Combined Cycle (EGAT/IPP)
Coal-fired (EGAT/IPP) Import IPP Bidding (EGAT/IPP) Energy Efficiency Plan (EEP)
46,090 25,310
56,431 77,211
Total capacity
as of Dec 2017 during 2018-2037
Total additional capacity
during 2018-2037Total retired capacity
at the end of 2037Grand total capacity
BGRIM INVESTOR PRESENTATION
31
New 8,300 MW IPP Opportunity (Target COD)
2023
2024
2030
2032
2033
2034
2035
2036
700 MW - (Replacing TECO)
700 MW - (Replacing RG TH#1-2)
700 MW - EGAT / IPP Bidding
700 MW - EGAT / IPP Bidding
1,400 MW - EGAT / IPP Bidding (Replacing GPG)
1,000 MW - EGAT / IPP Bidding (Replacing BLCP)
North Eastern
North Eastern
Upper Central
West
West
East
East1,000 MW - EGAT / IPP Bidding (Replacing BLCP)
700 MW - EGAT / IPP Bidding
(Replacing Chana CC#1 and Krabi TH#1)South
South700 MW - EGAT / IPP Bidding
Source: EPPO
BGRIM INVESTOR PRESENTATION Q1’2019
32
• Longest established infrastructure, industrial, and healthcare group in Thailand since 1878
• Concessionaire and contractor of the largest infrastructure system in Thailand and South East Asia of the 1890s:
Rangsit irrigation canals
• Introducing leading engineering technologies into Thailand since the 1880s until today with Krupp, Siemens, Carl Zeiss,
Merck, Voith and United Technologies
Values: Positivity, Pioneering Spirit, Professionalism, and Partnership
"Doing Business with Compassion for the development of civilization in harmony with nature"
140th Year Anniversary of B.Grimm
Opened Siam
Dispensary
1890 1931 1996 2010
Built Rangsit canal
together with
Snidvongse family
Installed the first
telephone line
between Germany
and Thailand
Supplied turnkey
systems and services
with Siemens for
BTS sky train
Awarded first Small Power Producer (“SPP”) contract
for Amata B.Grimm Power 1
Consortium
leader for Airport
Rail Link
1878
B.Grimm Power
reached 2,200 MW
installed capacity
1941 April 2019
BGRIM INVESTOR PRESENTATION
Q2’2018 OPERATING RESULTQ3’2018 UPDATE BGRIM OVERVIEW
Q1’2019
Q3’2018 UPDATE Q3’2018 OPERATING RESULTS BGRIM OVERVIEW Q3’2018 OPERATING RESULTSBGRIM OVERVIEW
3333
B.Grimm Power’s Team
Mr. Harald Link
Chairman
(23 years with B.Grimm Power)
Major Shareholder
Ms. Preeyanart Soontornwata
President
(23 years with B.Grimm Power)
Chairperson of The Association of
Private Power Producers, Thailand
Dr. Surachai Saibua
Management Committee Member
(23 years with B.Grimm Power)
Previously held positions with
EGAT and Petroasia International
Mr. Surasak Towanich
Senior Executive Vice President
Sales and Marketing
(23 years with B.Grimm Power)
Previously held positions
with EGAT and ABB
Mr. Nopadej Karnasuta
Senior Executive Vice President
CFO and International Business
Development
(6 years with B.Grimm Power)
Previously held positions with
KBANK and EGCO
Mr. Peradach Patanachan
Senior Executive Vice President
Legal Counsel
(12 years with B.Grimm Power)
Previously held positions with
Clifford Chance and KPMG
Mr. Chote Chusuwan
Senior Executive Vice President
Chief Operation Officer
(23 years with B.Grimm Power)
Previously held positions with
EGAT and Cogeneration PCL
BGRIM Corporate Structure – Long Commitment from Management
Mr. Arunphun PootongExecutive Vice President
Business & Project Developments
(Conventional) and Commercial &
Procurement
Previously held positions
with EGAT and JERA
Power
BGRIM INVESTOR PRESENTATION
34
Core subsidiaries and associates only
Corporate Structure
60.0%
BGRIM INVESTOR PRESENTATION
35
BGRIM’s Shareholders
34.0%
24.4%
9.0%
1.1%
0.4%
31.1%
B.Grimm Power
(Singapore) PTE. LTD.
Mr. Harald Link
B.Grimm Joint
Venture HoldingMs. Caroline Link
Public
Shareholders
Top Public Shareholders (as of 30 April 19) %
1. ASIAN DEVELOPMENT BANK 4.7%
2. BBL Long-Term Equity Fund 1.7%
3. Thai Life Insurance Co., Ltd 1.1%
4. Muang Thai Life Assurance Co., Ltd 1.0%
5. SOUTH EAST ASIA UK (Type C) NOMINEES LIMITED
0.8%
6. Others 21.8%
Total 31.1%
2,606.9 MM SHARES
Directors and
Management
PUBLIC SHAREHOLDERS
BGRIM INVESTOR PRESENTATION
36
Operational Power Plants: Conventional
Note:
(a) Based on B.Grimm Power’s direct and/or indirect interest in the project company owning the power plant
(b) Amata B.Grimm Power owned 30.0% of ABPIF’s units and consequently, our economic ownership of Amata B.Grimm Power 1 Limited and Amata B.Grimm Power 2 Limited was 15.3%
(c) NEPC is currently in the process of establishing policies relating to the extension of SPP PPAs that will expire between 2019 – 2025 (include ABP1, ABP2 and BPLC1) for 10 years with up to the existing contracted capacity.
(d) Acquired from Sime Darby Energy on 30 June 2014
(e) We instead purchase power directly from a subsidiary of EVN which we then on-sell to industrial users in Amata City Bien Hoa Estate
Company Abbreviation Fuel Type COD
Economic
Ownership
%(a)Installed Equity Offtaker /
PPA Expiry
Contracted
Capacity
(MW)
Electricity
Contracted
Capacity (MW)
Steam
Contracted
Capacity
(MW) (MW) Program (t/h)
Amata Nakorn Industrial Estate, Thailand
Amata B.Grimm Power 1 ABP1 Gas-Fired Cogen Sep-98 15.3%(b) 166.4 25.5 EGAT (SPP) Sep-19(c) 90 106.2 6
Amata B.Grimm Power 2 ABP2 Gas-Fired Cogen Sep-01 15.3%(b) 171.2 26.2 EGAT (SPP) Sep-22(c) 90 82.2 16
Amata B.Grimm Power 3 ABP3 Gas-Fired Cogen Oct-12 60.70% 132.5 80.4 EGAT (SPP) Oct-37 90 46.1 13
Amata B.Grimm Power 4 ABP4 Gas-Fired Cogen Nov-15 55.50% 131.1 72.8 EGAT (SPP) Nov-40 90 32.5 –
Amata B.Grimm Power 5 ABP5 Gas-Fired Cogen Jun-16 55.50% 131.1 72.8 EGAT (SPP) Jun-41 90 33.4 13
Subtotal 732.3 277.7 450 300.4 48
Amata City Industrial Estate, Thailand
Amata B.Grimm Power (Rayong) 1 ABPR1 Gas-Fired Cogen Nov-13 61.70% 123.3 76.1 EGAT (SPP) Nov-38 90 17 14
Amata B.Grimm Power (Rayong) 2 ABPR2 Gas-Fired Cogen Jun-13 61.70% 124.4 76.8 EGAT (SPP) Jun-38 90 24 14
Amata B.Grimm Power (Rayong) 3 ABPR3 Gas-Fired Cogen Feb-18 55.50% 133 73.8 EGAT (SPP) Feb-43 90 18 -
Amata B.Grimm Power (Rayong) 4 ABPR4 Gas-Fired Cogen Jun-18 55.50% 133 73.8 EGAT (SPP) Jun-43 90 16 -
Amata B.Grimm Power (Rayong) 5 ABPR5 Gas-Fired Cogen Oct-18 55.50% 133 73.8 EGAT (SPP) Oct-43 90 14 -
Subtotal 646.7 374.3 450 89 28
Laem Chabang Industrial Estate, Thailand
B.Grimm Power (Laem Chabang) 1 BPLC1 Gas-Fired Cogen Jul-01(d) 100.00% 103 103 EGAT (SPP) Jul-22(c) 60 50.1 46.2
B.Grimm Power (Laem Chabang) 2 BPLC2 Gas-Fired Cogen Feb-09(d) 100.00% 56.1 56.1 – – – 60.8 18.5
Subtotal 159.1 159.1 60 110.9 64.7
Bangkadi Industrial Park, Thailand
B.Grimm BIP Power 1 BIP1 Gas-Fired Cogen Apr-15 74.00% 114.6 84.8 EGAT (SPP) Apr-40 90 14 –
B.Grimm BIP Power 2 BIP2 Gas-Fired Cogen Jan-16 74.00% 114.6 84.8 EGAT (SPP) Jan-41 90 18.5 –
Subtotal 229.2 169.6 180 32.5 –
WHA Chonburi1 Industrial Estate, Thailand
B.Grimm Power (WHA) 1 BPWHA1 Gas-Fired Cogen Nov-16 75.00% 130.2 97.5 EGAT (SPP) Nov-41 90 31 –
WHA Eastern (Map Ta Phut) Industrial Estate, Thailand
SPP1 SPP1 Gas-Fired Cogen Feb & Dec-98 100.00% 124.00 124.00 EGAT (SPP) Feb & Dec--21 110 110 48
Gas-Fired Cogen Total 2,021.50 1,202.20 1,250.00 642.80 188.70
Amata City (Bien Hoa) Industrial Estate, Vietnam
Amata Power (Bien Hoa)(e) APB Diesel Generator Apr-99 30.70% 13 4 – – – 310.5 –
Conventional Total 2,034.50 1,206.20 1,250.00 953.30 188.70
BGRIM INVESTOR PRESENTATION
37
Operational Power Plants: Solar
Company / Project Abbreviation Location CODEconomic
Ownership %(a)
Capacity Main PPA(s)
Installed
(MW)
Equity
(MW)
Offtaker /
ProgramPPA Expiry
B.Grimm Yanhee Solar Power BGYSP 100.0% 59.7 59.7
Sai Luang 2
Pathumthani province, Thailand Dec-15
8.0 8.0
PEA (FiT) Dec-40
8.0 8.0Sai Luang 3
Sai Luang 9 7.2 7.2
Sai Luang 10 7.5 7.5
Sai Yai Nha 8.0 8.0
Sai Manow 8.0 8.0
Sai Putsa 8.0 8.0
Sai Sena 2 Ayutthaya province, Thailand 5.0 5.0
Solarwa Solarwa 47.5% 38.5 18.3
Sai Lui Rim Num
Nakhon Pathom province,
Thailand
Dec-15
8.0 3.8
PEA (FiT) Dec-40
Sai Chalouw 1 8.0 3.8
Sai Sab 8.0 3.8
BGTTRE2Saraburi province, Thailand
8.0 3.8
BGTTRE3 6.5 3.1
TPS Commercial TPS Saraburi province, Thailand Dec-15 47.5% 8.0 3.8 PEA (FiT) Dec-40
B.Grimm Solar Power (Sakaeo) 1 BGPSK Sakaeo province, Thailand Apr-16 100.0% 8.0 8.0 PEA (FiT) Apr-41
Solar WVO-Cooperatives Solar WVO-Coop Dec-18 100.0% 30.8 30.8
BSPCD Sakaeo province, Thailand 2.3 2.3
PEA (FiT)
Dec-43
BGPCCS Phetchabun province, Thailand 3.6 3.6
BSPCB Surat Thani province, Thailand 5.0 5.0
BGSP1WN Bangkok province, Thailand 5.0 5.0
MEABGPLKB Bangkok province, Thailand 5.0 5.0
BGPBBO Samut Prakan province, Thailand 5.0 5.0
BGPSAI Nonthaburi province, Thailand 5.0 5.0
Total 145.0 120.6
Note: As of 31 December 2018
(a) Based on B.Grimm Power’s direct and/or indirect interest in the project company owning the power plant.
BGRIM INVESTOR PRESENTATION
38
Source: 56-1, EGAT, PEA
(a) Some contract terms are year-on-year basis
(b) According to concession agreements
SPP Gas-fired Cogeneration Solar PV Wind Hydro
EGATIndustrial Users
PEA (FiT) PEA (Adder) EDLElectricity Steam
Term (years) 21 – 25 years 5 – 15 years(a) 5 – 15 years(a) 25 years 5 years 25 years
Extension option ✓ ✓ ✓ –5 years
auto extensionUp to 10 years
Contracted capacity90 MW
(except for BPLC1
which is 60MW)
Depends on each contract 5 – 8 MW 8 MW 6.7 – 15 MW(b)
Secured fuel supply ✓ ✓ ✓ N/A N/A N/A
Natural gas cost pass-through ✓
(at contracted heat rate)Partially through Ft Depends on contract N/A N/A N/A
FX pass-through ✓ Partially through Ft – – – –
Inflation indexation – – ✓ – – –
Tariff See next page 5.66 THB/kWh
PEA wholesale +
10-year adder at
3.50 THB/kWh
0.065 US$/kWh
Applicable power plants ABP1-5, ABPR1-5, BPLC1, BIP1-2, BPWHA1, BGPR1-2, SPP1
BGYSP (8 projects),
Solarwa (5 projects),
TPS, BGPSK
Bo Thong
(2 projects)
XXHP (2 projects),
Nam Che, Nam Khao
1-5 (5 projects)
Contractual Overview: Commercial Features
BGRIM INVESTOR PRESENTATION
39
Electricity Tariff = Capacity Payment + Energy Payment + Fuel Saving
Payment + VAT
Capacity Payment Rate (THB/kW/month) = 𝐶𝑃0 × 𝑥 ×𝐹𝑋𝑡
𝐹𝑋0+(1− 𝑥)
Energy Payment Rate (THB/kWh) = 𝐸𝑃0 +𝑃𝑡−𝑃0
106× contracted Heat rate
Fuel Saving Payment Rate (THB/KWh) = 𝐹𝑆0 ×𝑃𝐸𝑆𝑡
10%
𝐹𝑋𝑡 = THB/ US$ Exchange Rate
𝑃𝑡 = Price for natural gas PTT sells to SPPs in a month (THB/mmBTU)
𝑃𝐸𝑆𝑡 = primary energy saving (“PES”) statistic measuring the efficiency rate of
our gas-fired cogeneration power plant in consuming natural gas in the
generation of electricity and thermal energy
Source: Company filing and data, EGAT
SPP Regulation 1992, 1998
& 20052007 2010
Applicable power plantsABP1-2, SPP1
BPLC1
ABP3,
ABPR1-2,
BIP1
ABP4-5,
ABPR3-5,
BIP2, BOWIN,
BGPR1-2
Base Capacity Payment Rate
(𝐶𝑃0) (THB/kW)302.00 383.66 420.00
Base Exchange Rate (𝐹𝑋0)
(THB/US$)27 37 34
US$THB FX indexation (𝑥) 0.8 0.5 0.5
Base Energy Payment Rate
(𝐸𝑃0) (THB/kWh)0.85 1.70 1.85
Base Price for Natural Gas
PTT sells to SPPs (𝑃0)
(THB/mmBTU)
77.0812 209.4531 232.6116
Contracted Heat Rate
(BTU/kWh)8,600 8,000 7,950
Fuel Saving Payment - ✓ ✓
Base Fuel Saving Payment
(𝐹𝑆0) (THB/kWh)- 0.36 0.36
Contractual Overview: EGAT PPA under SPP Program
TARIFF STRUCTURE
BGRIM INVESTOR PRESENTATION
40
Projects
Installed
Capacity
(MW)
Steam
Capacity
(ton/hr)
Type of maintenanceDuration
(days)
2018
Q1 Q2 Q3 Q4
Amata City (Chonburi)
ABP1 166.4 30.0 Major Overhaul 24
ABP2 171.2 30.0Major Overhaul 22
Major Overhaul 12
ABP3 132.5 30.0 Major Overhaul 20
ABP4 131.1 30.0 Major Inspection 15
Laem Chabang
BPLC1 103.0 50.0Major Overhaul 14
Major Overhaul 15
BPLC2 56.1 20.0 Major Inspection 7
Bangkadi
BIP1 114.6 20.0 Major Inspection 12
BIP2 114.6 20.0 Major Inspection 11
Major Maintenance Schedule in 2018 & 2019
Projects
Installed
Capacity
(MW)
Steam
Capacity
(ton/hr)
Type of maintenanceDuration
(days)2019
Q1 Q2 Q3 Q4
Amata City (Chonburi)
ABP1 166.4 30.0 Major Overhaul 22
ABP2 171.2 30.0 Major Overhaul 25
ABP3 132.5 30.0 Major Overhaul 20
ABP4 131.1 30.0 Major Inspection 12
ABP5 131.1 30.0 Major Inspection 24
WHA Chonburi 1
BPWHA 130.0 30.0 Major Inspection 12
BGRIM INVESTOR PRESENTATION
Abbreviation & Our Projects
ABBREVIATIONADB Asian Development Bank
COD Commercial Operation Date
EBITDA Earnings before Interest, Taxes, Depreciation and Amortization
EDL Electricite Du Laos
EGAT Electricity Generating Authority of Thailand
ERC Energy Regulatory Commission
EPC Engineering, Procurement and Construction
EVN Electricity of Vietnam
FiT Feed-in Tariff
FX Foreign exchange
IPO Initial public offering
IU Industrial user
IWTE Industrial Waste to Energy
JV Joint venture
KWh / GWh Kilo / Gigawatt-hour
MEA Metropolitan Electricity Authority
mmBtu Million Btu (unit of gas consumption)
NNP Normalized net profit
O&M Operations and maintenance
P.A. Per annum
PEA Provincial Electricity Authority (Thailand)
PPA Power purchase agreement
PTT PTT public Company Limited
ROA Return on assets
ROE Return on equity
SG&A Selling, general & administrative expense
YE Year End
YoY Year-on-Year
OUR PROJECTSABPIF Amata B.Grimm Power Plant Infrastructure Fund
ABP1 Amata B.Grimm Power 1
ABP2 Amata B.Grimm Power 2
ABP3 Amata B.Grimm Power 3
ABP4 Amata B.Grimm Power 4
ABP5 Amata B.Grimm Power 5
ABPR1 Amata B.Grimm Power (Rayong) 1
ABPR2 Amata B.Grimm Power (Rayong) 2
ABPR3 Amata B.Grimm Power (Rayong) 3
ABPR4 Amata B.Grimm Power (Rayong) 4
ABPR5 Amata B.Grimm Power (Rayong) 5
BGPSK B.Grimm Solar Power (Sakaeo) 1
BGSENA B.Grimm Sena Solar Power Limited
BGYSP B.Grimm Yanhee Solar Power
BIP1 B.Grimm BIP Power 1
BIP2 B.Grimm BIP Power 2
BPLC1 B.Grimm Power (Laem Chabang) 1
BPLC2 B.Grimm Power (Laem Chabang) 2
BPWHA1 B.Grimm Power (WHA) 1
Nam Che Nam Che 1 Hydro Power Project
XXHP Xenamnoy 2 and Xekatam 1 Hydro Power Project
Interchem Progress Interchem
Solar WVO Solar WVO-Cooperatives Projects
DTE Dau Tieng Tay Ninh Energy Solar Plant Project (Xuan Cau)
Phu Yen TTP Phu Yen TTP Solar Plant Project (Phu Yen)
41
BGRIM INVESTOR PRESENTATION
Abbreviation & Our Projects
OUR PROJECTS
BSPCD The Chon Daen agricultural cooperatives project
BGPCCS The WVO project, namely the Veteran Support Office of Chonburi
BSPCB The Ban Na Doem agricultural cooperatives project
BGSP1WN The WVO project, namely Office of Agriculture, Industry and Services Affairs
BGPLKB The WVO project, namely the Veterans General Hospital
BGPBBO The WVO project, namely the WVO Office of Terminal Production Workshop
BGPSAI The WVO project, namely the WVO Office of Security Services
42
BGRIM INVESTOR PRESENTATION
INVESTOR RELATIONS
IR Contact
Disclaimer
None of the Company makes any representation or warranty, express or implied, as to the accuracy or completeness of the information contained in this document or otherwisemade available nor as to the reasonableness of any assumption contained herein or therein, and any liability therein (including in respect of any direct, indirect or consequentialloss or damage) is expressly disclaimed. Nothing contained herein or therein is, or shall be relied upon as, a promise or representation, whether as to the past or the future and noreliance, in whole or in part, should be placed on the fairness, accuracy, completeness or correctness of the information contained herein. Further, nothing in this document shouldbe construed as constituting legal, business, tax or financial advice.
This document is a summary only and does not purport to contain all of the information that may be required to evaluate any potential transaction and any recipient hereof shouldconduct its own independent analysis of the Company, including the consulting of independent legal, business, tax and financial advisers. The information in these materials isprovided as at the date of this document and is subject to change without notice.
.
Email: [email protected]
Tel: +66 (0) 2710 3528
Solaya Na Songkhla
Email: [email protected]
Gunnlapat Wichutarat
Email: [email protected]
Thunruethai Makaraphan
Email: [email protected]
Contact Us:
Dr. Gerhard Link Building,
5 Krungthepkreetha Road, Huamark,
Bangkapi, Bangkok 10240, Thailand
Tel: +66 (0) 2710 3400
Fax: +66 (0) 2379 4245
43