trc corporate presentation · 2018-09-19 · trc corporate presentation . the 2. nd. quarter 2018...

36
T - Transparency, Ethics & Integrity - ซื อสัตย์ โปร่งใส ใส่ใจจริยธรรม R - Respect & Trust - เคารพกันและกัน เชื อมั นไว ้ใจ C - Commitment - มุ่งมั นสู่คุณภาพ ปลอดภัยทุกเวลา รักษาสิ งแวดล้อม รับผิดชอบต่อสังคม TRC Corporate Presentation The 2 nd Quarter 2018 Operating Performance 7 September 2018

Upload: others

Post on 26-May-2020

4 views

Category:

Documents


0 download

TRANSCRIPT

Page 1: TRC Corporate Presentation · 2018-09-19 · TRC Corporate Presentation . The 2. nd. Quarter 2018 Operating Performance . 7 September 2018 . ... determined by TRC based on information

T - Transparency Ethics amp Integrity - ซอสตย โปรงใส ใสใจจรยธรรม

R - Respect amp Trust - เคารพกนและกน เช อมนไวใจ

C - Commitment - มงมนสคณภาพ ปลอดภยทกเวลา รกษาสงแวดลอม รบผดชอบตอสงคม

TRC Corporate Presentation The 2nd Quarter 2018 Operating Performance

7 September 2018

Disclaimers

IR Contact Investor Relations Department Email ir_trctrc-concom ounruentrc-concom Tel +66 2022 7777-87 Ext 3201 3213 Fax +66 2022 7778

Information disclosed on this presentation includes forward looking information of TRC determined by TRC based on information available at the time as well as information about risks and factors of uncertainty related to economic trends intensified competition in the industry market demand exchange rates applicable laws and regulations Operating results and other information published in the future may vary due to these factors TRC is in no way responsible for any damage incurred due to the use of information disclosed on this presentation Further no obligation to revise andor publish forward-looking information on this presentation based on new information andor future events

The information disclosed on this presentation is for information purposes only and does not constitute an offer or invitation to sell or the solicitation of an offer or invitation to purchase or subscribe for securities in TRC in any jurisdiction nor should it or any part of it form the basis of or be relied upon in any connection with any contract or commitment whatsoever

2

3

Financial Highlights 27

Future Developments 20

Backlog 10

Corporate Profile amp 1H 2018 Significant Events 4

2015 bull 1st Transmission Pipeline Life

Extension (28rdquo Recoating Section)

bull Srinakarin to Romklao Road bull Koh Samui Water Works

Expansion 2016 bull LOA for EPCC Surface amp

Processing Plant amp Facilities from APOT

2017 bull Kanlapaphruek Road

Extension bull Improvement of Pracharuamjai Road Mitmaitri Road

2005 bull Wang Noi-Kaeng Khoi Cross Country Gas Pipeline (JV with China Petroleum Pipeline

(ldquoCPPrdquo) China) bull Listed on the MAI

2006 bull Songkla Transmission Pipeline 2007 bull Acquisition Sahakarn Wisavakorn Co Ltd as subsidiary by share swap bull Investment in Ratchaploen Co Ltd

2008 bull Bangchak Biodiesel Plant -Phase I 2009 bull EPC for Flow Line in Sultanate of Oman bull Revamp Onshore Compressor Station No1 Project (Consortium with Siemens)

2010-2011 bull Gulfrsquos 7SPP and IPP

Gas Pipeline

2011 bull Ubon-Bio Ethanol bull PTTAR-IRPC Multiproduct Pipeline

2012 bull GUT Gas Pipeline

2012 amp 2015-2016 bull Investment in ASEAN Potash Chaiyaphum Plc (ldquoAPOTrdquo)

2013 bull Moving to the SET bull Navanakorn ndash Rangsit

Gas Transmission Pipeline bull Provincial Gas Transmission Pipeline Saraburi to Nakhorn Ratchasrima (JV with Sinopec from China) 2014 bull Bangchak Biodiesel Plant ndash Phase II bull New Incinerator TTM

Key Corporate Milestone From ldquoSmall Businessrdquo to ldquoInternational Thai Multi-Million Companyrdquo

Contractor Bidding with many

competitors with lower margin

EPC Contractor Providing Engineering

Procurement amp Construction services with

fewer competitors and higher margin

Project Developer Utilizing EPC experiences and

become the ldquoONE STOP SERVICErdquo for the clients

TRC is equipped capability of EPC and undertake large scale projects

Investor For stable recurring

income

Innovative Project Solutions

2018 bull Subcontractor for block valve

amp facility station of the 5th Transmission Pipeline Project

bull EPC of Lubricants Distribution Centeramp installation Automated Storage and Retrieval System (ASampRS)

4

TRC Baht 9112 million

Project Owner PTT Public Company Limited

Project Contractor Sinopec International Petroleum Service Corporation China

Scope of Works EPCC and Start-up of the 14 block

valve amp facility stations under the Fifth Transmission Pipeline Project Phase 1

Project Value Baht 75523 million Project Period 33 months

Subcontractor of 14 block valve amp facility stations under the Fifth Transmission Pipeline Project Phase 1 BCM Naphtha and Pygas Pipeline (2 Projects)

Project Owner SCG Chemicals Company Limited Scope of Works Option 1 RTC Area Baht 745 million

Option 2 Interconnecting Pipeline Baht 80 million

Project Value Baht 15450 million Project Period 8 months

1st Quarter 2018 Acquisition of 4 New Projects 1259 MB

The Construction of Highway Route No 4 A Takua Pa ndash A Thai Mueang

Project Owner Bureau of road construction 1 (The Department of Highways)

Scope of Works The Construction of Highway Route

No 4 A Takua Pa ndash A Thai Mueang between Km803+00000 to Km813+30000

Project Value Baht 34738 million Project Period 600 days

SKW Baht 3474 million

5

September 2018 SKW obtained 2 New Projects from Bangkok Metropolitan Administration (1429 MB)

The construction of overpass bridge Na Ranong Intersection

Improvement of Samwa Road

Scope of Works Construction of overpass bridge Na Ranong Intersection

Expansion of the existing road and utility system

Project Location Na Ranong Intersection Klong Toey Bangkok Samwa Road Minburi Bangkok Contract Value Baht 125708 million Baht 17154 million Construction Period 900 days 360 days Tentative Contract Signing Date

Within September-October 2018 Within September 2018

6

May 2018 SKW obtained special class contractor from Department of Highways

Class

Rights to buy bidding

Road Bridge Value of project (Baht)

Special Class

All All No limit

1st Class

1-5 special - lt=500 Million

SKWrsquos Reputable Clients

7

According to the SETrsquos announcement on 18 Jun 2018 regarding SET Index for the 2nd half of 2018 TRC is still in a list of sSET Index TRC has been one of the listed companies for sSET Index calculation since 2017

TRC was elected as one of listed companies for sSET index of 2H2018

8

Content

9

Financial Highlights 27

Future Developments 20

Backlog 10

Corporate Profile amp 1H 2018 Significant Events 4

TRC Group Backlog

3487 3786

2480

4635

2064

124

2616

1200

2077

2106

0

1000

2000

3000

4000

5000

6000

7000

8000

2014 2015 2016 2017 30-Jun-18

TRC SKW+ 2 new projects in Sep

3611

6402

(MB)

3680

5599

6712

30476

2 New Projects

from BMA 1429

30 Jun 18 4170

The Early Works II Project work value of Baht 2311 million and Preparation and Refurbishment of Existing Decline Project remaining work value of Baht 6213 million was cut off from backlog due to the delay in the development of APOTs projects The Company has not yet been able to sign the EPCC contract with APOT Therefore the remaining work value of APOT project of Baht 226 million is included in the backlog 10

Backlog as at 30 June 2018

Backlog by Scope of Works

Scope of Works No of Projects Remaining Value (MB)

Pipeline System 7 1476

Civil Work 7 2316

Processing Plant 2 378

Total 16 4170

Backlog by Company

Company No of Projects Remaining Value (MB)

TRC 9 2064

SKW 7 2106

Total 16 4170

TRC 51

SKW 49

Processing Plant 9

Pipeline System 35

Civil Work 56

11

Chart1

TRC 51
SKW49
Oman048
049
051

Sheet1

Chart1

Processing Plant 9
Pipeline System 35
Civil Work 56
Pipeline
03539568345
05553956835
0090647482

Sheet1

Projects on Hand Period

Contract

Value (MB)Remaining Value (MB)

TRC Projects75523 70991

1st Transmission Pipeline Life Extension 323776 50456

RDCC Catalyst Cooler 49200 37756

71136 22607

BV419 PIG Launcher and Receiver Installation 22928 12347

7450 7450

BCM Naphtha and Pygas Pipeline (Option 1 RTC Area) 8000 3623

Revamp LPG Transfer Pump to Domestic BRP 20850 1070

RGC Sales Gas GSP6 Mixing Header 2815 087

Total TRC Projects 581677 206387SKW Projects

125708 125708

Improvement of Pracharuamjai Road ndash Mitmaitri Road 99084 91429

The Kanlapaphruek Road Extenstion 84972 75935Highway Route No 4 A Takua Pa Phang Nga Province 34738 34665

17154 17154

85523 1668

Other 3 projects ( lt 100 MB) 16126 6923Total SKW Projects 463306 353483

Total TRC Group Projects 1044983 559869

2021

New Project Expansion of existing road and utility system Samya Road Minburi Bangkok

2018 2019 2020

The 5th Transmission Pipeline Phase 1 (Subcontractor from Sinopec)

2015

New Project Construction of overpass bridge Na Ranong Intersection

Construction Improvement and Expansion of Waterworks Koh Samui

2017

LNTP for Turnkey Delivery of APOT Project Surface Processing and Facilities

BCM Naphtha and Pygas Pipeline (Option 2 Interconnecting Pipeline)

2016

2H 2018 12

Completed 981

Remaining 19

Significant Ongoing Projects

PTTrsquos 1st Transmission Pipeline Life Extension (3238 MB) by TRC

Provincial Waterworks Authorityrsquos Construction Improvement and Expansion of Waterworks Koh Samui (855 MB) by Hydrotek Sahakarn JV

Pipeline

C ompleted 844

Remaining 156

Project period Feb 15 - Aug 19

Project period Aug15 - Sep 18 PTTrsquos Revamp LPG Transfer Pump to Domestic BRP (209 MB) by TRC

C ompleted 949

Remaining 51

Project period Apr 17 - Aug 18 13

Chart1

Sales
Completed 981
0981
0019

Sheet1

Chart1

Sales
Completed 844
Remaining 156
0844
0156

Sheet1

Chart1

Sales
Completed 949
Remaining 51
0949
0051

Sheet1

Significant Ongoing Projects

Processing Plant

Completion 233

Remaining 767

Project period Sep 17 - Jun 19

RDCC Catalyst Cooler Project Part 2 Back Pressure Steam Turbine and Utilities System (492 MB) by TRC

Pipeline

PTTrsquos the Fifth Transmission Pipeline Project Phase 1 Subcontractor for The 14 block valve amp facility stations from Sinopec (755 MB) by TRC Completion

60

Remaining 940

Project period Feb 18 - Oct 20

14

Chart1

Sales
Completion 233
0233
0767

Sheet1

Chart1

Sales
Completion 60
006
094

Sheet1

Civil Work

Significant Ongoing Projects

Department of Highwayrsquos Extension Kalapapruek Road (850 MB) by SKW C ompleted

106

Remaining 894

Project period Mar 17 - Aug 19

Improvement of Pracharuamjai Road ndash Mitmaitri Road (991 MB) by SKW

Project period Sep 17 - Sep 19

C ompletion 02

Remaining 998

Project period Feb 18 - Oct 19

Highway Route No 4 A Takua Pa ndash A Thai Mueang between Km803+00000 to Km813+30000 (347 MB) by SKW

C ompleted 78

Remaining 922

15

Chart1

Sales
0106
0894

Sheet1

Chart1

Sales
Completion 02
Remaining 998
0002
0998

Sheet1

Chart1

Sales
0078
0922

Sheet1

16

Civil Work

Significant Ongoing Projects

Project period May 16 - Dec 19

APOTrsquos Package 2 ndash 1st Limited Notice to Proceed Early Works of Surface Processing Plant amp Facilities Project (711 MB) by TRC

Completed 682

Remaining 318

Chart1

Sales
0682
0318

Sheet1

Pipeline Journal World Pipeline June 2018

17

Pipeline Journal (cont)

18

Content

19

Financial Highlights 27

Future Developments 20

Backlog 10

Corporate Profile amp 1H 2018 Significant Events 4

Projects for Bidding

Project Name

Approximate TRC Grouprsquos Work Value

(Million Baht)

Estimated Bidding Period

A Pipeline A1 Pipeline for Floating Storage and Regasification Unit (FSRU) Project from EGAT 3500 Early of 2019

A2 The 5th Transmission Pipeline Phase 3 from PTT 1500 Early of 2019

A3 New distribution pipeline and modifyreroute pipeline from PTT

100-150 Q4 2018

B Processing Plant

B1 Clean Fuel Project (CFP) from Thai Oil (TRC submitted bid as subcontractor)

2000 Q1 2018

B2 Acrylic Resin Plant 300 Sep 2018

C Infrastructure Infrastructure Government Projects (ie Double Track Railway Projects Road Improvement amp Expansion)

3000 2H 2018

D ASRS Warehouse 2000 Q4 2018-Q2 2019

20

TRC Potential Project

Clean Fuel Project (CFP) Thai Oil Group

Floating Storage and Regasification Unit (FRSU) EGAT

โครงการทอสงกาซธรรมชาตจากสถาน

เกบรกษาและแปรสภาพกาซธรรมชาตจาก

ของเหลวเปนกาซแบบลอยนา (FRSU) ไปยงโรงไฟฟาพระนครใต ระยะทาง 58 กม

TOPrsquos EGM held on 27 August 2018 resolved to approve the investment in the Clean Fuel Project with the project value of approximately USD 4825 or approximately Baht 160279 million The period of the project will be 2019 - 2023

21

FSRUrsquos 3 Pilot Projects 2-year cooperation between EGAT and PTT bull FSRU in northern part of the gulf of Thailand bull FSRU in southern region to substitute for JDArsquos

supply bull FSRU in Myanmar for further development with

EGATrsquos power plant

SKW amp SHC Potential Project

Thailand Smart Metro by Metropolitan Electric Authority

bull Project Owner TOT Public Company Limited CAT Telecom Public Company Limited Metropolitan Electricity Authority Mass Rapid Transit Authority of Thailand bull 1273 km bull Year 2017- 2021

22

SKW Potential Project ASampRS Warehouse

Project Owner PTT Oil and Retail Business Public Company Limited (PTTOR)

Project Value Approximate of Baht 550- 600 million

Scope of Works EPC of Lubricants Distribution Center Installation Automated Storage and Retrieval System (ASampRS) Project Location Amphur Bang Pakong Chachoengsao Province Project Period 450 days

New innovative project under cooperation of strategic partner

23

Auto Motion Works Co Ltd (AMW) Leader manufacture of Automated Storage and Retrieval System (ASRS)Technology

References bull World Ceramic Center Co Ltd Head Office bull Scotch Industrial (Thailand) Co Ltd Bangbuathong Nonthaburi bull Siam Global House Public Company Limited Distribution Center Wangnoi Ayudhaya bull King Power Srivaree Samut Prakarn bull Thai Summit Eastern Seaboard Autoparts Industry Co Ltd Rayong

24

Business 2018 2019 2020 2021 2022 Total

Natural gas 3854 2463 1759 1676 1040 10792 3

Natural gas transmission pipeline 26049 17841 5819 6437 755 56901 17

Oil and international trading 14169 71 6 6 6 12258 3

Petrochemical amp Refining 21033 4 4 4 5 21050 7

Head office and others 7038 3532 4142 4259 3789 22760 6 Joint investment and investment in PTT wholly-owned entities

176470 21969 10771 8987 4 218201 64

Total 246613 45880 22501 21369 5599 341962 100

PTTrsquos 5-year Investment Plan (2018 ndash 2022)

(Unit Million Baht) I PTTrsquos news reported to the SET on 22 December 2017

PTTrsquos board of directors meeting held on June 18 2018 has reviewed investment plan to reflect the operation and current circumstances as well as effective budgeting by reducing the 2018 investment plan from Baht 246613 million to Baht 221294 million The reduction is mainly from the investment projects of oil and transmission pipeline business

II Revised 2018 Investment from 246613 MB to 221294 MB (18 June 18)

Reducing1027

25

Thailandrsquos EEC

Source Ministry of Industryrsquos presentation of ldquoEastern Economic Corridor Development Projectrdquo Driving Forward hellip dated 15 February 2017

26

Content

27

Financial Highlights 27

Future Developments 20

Backlog 10

Corporate Profile amp 1H 2018 Significant Events 4

Operating Performance 1H2018

471 482

1394

954

Q12018 Q22018 1H2017 1H2018

2 QoQ

32 YoY

Unit MB

Revenue

1H2017 1H2018

55

-12

123

43

Q12018 Q22018 1H2017 1H2018

9

-45

31

-36

Q12018 Q22018 1H2017 1H2018

65 YoY

122 QoQ

EBITDA

164 QoQ 217 YoY

164

203215

190172

77 78

3822

-38

-50

50

150

250

2015 2016 2017 1H2017 1H2018

Gross Profit Margin Net Profit (Loss) Margin

Gross Profit Margin amp Net Profit Margin

Profit (loss) for the period

28

Gross ProfitQ1 2018 117 MB 251Q2 2018 45 MB 956-M 2018 162 MB 172

Net ProfitQ1 2018 9 MB 19Q2 2018 -46 MB -946-M 2018 -37 MB -38

Service Income

1388 942

32 YoY

Chart1

471
482
1394
954

Sheet1

Chart1

Column1
55
-12
123
43

Sheet1

Chart1

Column1
9
-45
31
-36

Sheet1

Chart1

Gross Profit Margin
Net Profit (Loss) Margin
1644
774
203
778
215
38
1904
22
1717
-38

Sheet1

Chart1

Column1
Pipeline 57
Processing Plant 17
Civil 25
Sales amp Other 1
539
166
237
12

Sheet1

Chart1

Column1
782
237
369
6

Sheet1

Construction Services Income

1796

1075 782

538

1159

345

237

166

742

950

369

238

0

500

1000

1500

2000

2500

3000

3500

4000

2016 2017 1H2017 1H2018

Civil Work

Processing Plant

Pipeline System

3697

2370

1388

942

Unit MB

18

57

25

369

237

782

238166

538

Civil Work Processing Plant Pipeline System

Construction Services Income Comparison with last year (MB)

1H2017 1H2018

1st Half Comparison

29

Chart1

3697
2370
1388
942
Pipeline System
Processing Plant
Civil Work
1796
1159
742
1075
345
950
782
237
369
538
166
238

Sheet1

Chart1

1H2017
1H2018
Construction Services Income Comparison with last year (MB)
369
238
237
166
782
538

Sheet1

30

Construction Services Income

2014 2015 2016 2017 2018Q1 726 774 1104 952 465Q2 687 927 434 436 477Q3 802 871 1170 452Q4 880 1308 989 530Year End 3095 3880 3697 2370

726 774

1104952

465687

927

434 436 477

802 871

1170

452880

1308

989

530

3095

38803697

2370

0

500

1000

1500

2000

2500

3000

3500

4000

2018 (F) 2500-2800

(MB)

6-M 2018 942

Chart1

Q1
Q2
Q3
Q4
Year End
726
687
802
880
3095
774
927
871
1308
3880
1104
434
1170
989
3697
952
436
452
530
2370
465
477

Sheet1

Operating Profit amp Net Profit

2014 2015 2016 2017 6-Month2017

6-Month2018

Operating Profit 821 787 1065 711 519 -051 Net Profit 694 789 786 392 224 -387

-400

000

400

800

1200

2014 2015 2016 2017 6-M 2017

6-M 2018

Operating Profit (Loss) (MB) 25415 30539 39382 16863 7202 (479)

Net Profit (Loss) (MB) 21492 30596 29076 9279 3113 (3650)

31

to services income amp sales

Chart1

Operating Profit
Net Profit
821
694
787
789
1065
786
711
392
519
224
-051
-387

Sheet1

726 685 645

1331 1266 1256

72 48 50

2874 2599 2698

-

1000

2000

3000

4000

5000

31 Dec 16 31 Dec 17 30 Jun 18

Assets

Current assetsOther non-current assetsInvestment in associate and Investment in joint venturesProperty plant and equipment

50034598 4649

(MB)

Financial Position

2684 2756 2706

1838 1367 1321

404 400 546

77 75 76

-

1000

2000

3000

4000

5000

31 Dec 16 31 Dec 17 30 Jun 18

Liabilities and Shareholders Equity

Non-current liabilities

Loans and debentures

Current liabilities

Shareholders equity

50034598 4649

(MB)

(APOT 1259)

(APOT 1234)

(APOT 1328)

32

58

1

27

14

2

12

28

58

Chart1

5003
4598
4649
Property plant and equipment
Investment in associate and Investment in joint ventures
Other non-current assets
Current assets
Assets
726
1331
72
2874
685
1266
48
2599
645
1256
50
2698

Sheet1

Sheet2

Chart1

5003
4598
4649
Shareholders equity
Current liabilities
Loans and debentures
Non-current liabilities
Liabilities and Shareholders Equity
75
2684
1838
404
77
2756
1367
400
75
2706
1321
546
76

Sheet1

Debenture Issuance and Expiration

Issuance Date

Maturity Date

Issuance

Amount (MB)

Outstanding

Amount (MB)

Debenture

Holders

Interest Rate

(Per Year)

8 Jul 2015 8 Jul 2017

(2 years) 100

- (Expired)

10 persons 468

10 Mar 2016

10 Mar 2018

(2 Years)

200 -

(Expired) 10 persons 440

12 Jul 2017 12 Jul 2018

(1 year) 100

- (Expired)

10 persons 450

15 Mar 2018

17 Mar 2020

(2 yearsamp2 days)

180 180 9 persons 480

Outstanding debentures as at 7 Sep 18

180

I) Debentures Baht 500 million

II) Debentures Baht 2000 million Still not issue 33

Cash Flows

370259

8839614

37

Sources of Cash Uses of Cash

472

692

Change in Cash (220 MB)

Increase in translation

adjustment (073 MB)

Ending Cash 115 MB

Beginning Cash 336 MB

S-T loan received amp debenture issuance

Cash from operation

Withholding tax refund Change in working capital (376 MB) amp income tax paid (20 MB)

Debt service repayment amp dividend paid (12 MB)

Investment in equipment (22 MB) and capital increase in SH Crossing

by SKW (15 MB)

6-Month 2018 Sources and Uses of Cash (MB)

Financing Activities + 111 MB

Operating Activities (294 MB)

Investment Activities (37 MB)

Net CF (220 MB)

34

Chart1

472
692
370
88
14
259
396
37

Sheet1

TRC Group Industry Group (Construction Services)

089 086067

095072

246 234 247 240258

000

050

100

150

200

250

300

2015 2016 2017 30 Jun 17 30 Jun 18

1599

1128

338

1231

092

1226

709

256

905

343

000

500

1000

1500

2000

2015 2016 2017 30 Jun 17 30 Jun 18

()

Financial Ratio amp Covenants to Debenture Holders

Time(s) Return on Equity Debt to Equity Ratio

006

016 015

020

000

005

010

015

020

025

31 Dec 15 31 Dec 16 31 Dec 17 30 Jun 18

Time(s)

10412

26881628 1196

0002000400060008000

1000012000

2015 2016 2017 30 Jun 2018

EBITDA to Interest Time(s)

TRC TRC

Interest Bearing Debt to Equity

Covenant gt = 4 times Covenant lt = 2 times

35

Chart1

TRC and its subsidiaries
Industry Group
240
089
246
086
234
067
247
095
238
072
258

Sheet1

Chart1

TRC and its subsidiaries
Industry Group
1599
1226
1128
709
338
256
1231
905
092
343

Sheet1

Chart1

TRC Groups Interest-Bearing Debt-to-Equity
006
016
015
02

Sheet1

Chart1

TRC Groups EBITDA to interest
10412
2688
1628
1196

Sheet1

If you have any question please feel fee to contact Investor Relations Department Email ir_trctrc-concom or ounruentrc-concom

Tel +66 2022 7777-87 Ext 3201 3213 Fax +66 2022 7778

  • Slide Number 1
  • Slide Number 2
  • Slide Number 3
  • Key Corporate Milestone
  • Slide Number 5
  • Slide Number 6
  • May 2018 SKW obtained special class contractor from Department of Highways
  • Slide Number 8
  • Slide Number 9
  • TRC Group Backlog
  • Slide Number 11
  • Projects on Hand Period
  • Slide Number 13
  • Slide Number 14
  • Slide Number 15
  • Slide Number 16
  • Slide Number 17
  • Slide Number 18
  • Slide Number 19
  • Slide Number 20
  • Slide Number 21
  • Slide Number 22
  • Slide Number 23
  • Auto Motion Works Co Ltd (AMW) Leader manufactureof Automated Storage and Retrieval System (ASRS)Technology
  • Slide Number 25
  • Slide Number 26
  • Slide Number 27
  • Slide Number 28
  • Slide Number 29
  • Slide Number 30
  • Slide Number 31
  • Slide Number 32
  • Slide Number 33
  • Slide Number 34
  • Slide Number 35
  • Slide Number 36
TRC Groups EBITDA to interest
2015 10412
2016 2688
2017 1628
30 Jun 2018 1196
To resize chart data range drag lower right corner of range
2015
2016
2017
30 Jun 2018
TRC Groups Interest-Bearing Debt-to-Equity
31 Dec 15 006
31 Dec 16 016
31 Dec 17 015
30 Jun 18 020
To resize chart data range drag lower right corner of range
31 Dec 15
31 Dec 16
31 Dec 17
30 Jun 18
TRC and its subsidiaries Industry Group
2015 1599 1226
2016 1128 709
2017 338 256
30 Jun 17 1231 905
30 Jun 18 092 343
To resize chart data range drag lower right corner of range
2015 2015
2016 2016
2017 2017
30 Jun 17 30 Jun 17
30 Jun 18 30 Jun 18
2015 2016 2017 30 Jun 17 30 Jun 18
TRC and its subsidiaries 089 086 067 095 072
Industry Group 246 234 247 238 258
2015 2015 2015
2016 2016 2016
2017 2017 2017
30 Jun 17 30 Jun 17 30 Jun 17
30 Jun 18 30 Jun 18 30 Jun 18
Sources of Cash Uses of Cash
370 259
88 396
14 37
472 692
220
Sources of Cash Uses of Cash Withholding tax refund
Loan recived 370 376 Change in working Capital
Cash From operation (CFO) 88 259 Debt Service - repayment amp Dividend paid
Withholding tax refund 14 57 Investment
22 Investment in PPE
15 investment in joint venture
20 Tax paid
57
Sources of Cash Sources of Cash Sources of Cash
Uses of Cash Uses of Cash Uses of Cash
Non-current liabilities Loans and debentures Current liabilities Shareholders equity
31 Dec 16 77 404 1838 2684
31 Dec 17 75 400 1367 2756
30 Jun 18 76 546 1321 2706
To resize chart data range drag lower right corner of range
31 Dec 16 31 Dec 16 31 Dec 16 31 Dec 16
31 Dec 17 31 Dec 17 31 Dec 17 31 Dec 17
30 Jun 18 30 Jun 18 30 Jun 18 30 Jun 18
Current assets Other non-current assets Investment in associate and Investment in joint ventures Property plant and equipment
31 Dec 16 2874 72 1331 726
31 Dec 17 2599 48 1266 685
30 Jun 18 2698 50 1256 645
To resize chart data range drag lower right corner of range
31 Dec 16 31 Dec 16 31 Dec 16 31 Dec 16
31 Dec 17 31 Dec 17 31 Dec 17 31 Dec 17
30 Jun 18 30 Jun 18 30 Jun 18 30 Jun 18
Operating Profit Net Profit
2014 821 694
2015 787 789
2016 1065 786
2017 711 392
6-Month 2017 519 224
6-Month 2018 -051 -387
To resize chart data range drag lower right corner of range
2014 2014
2015 2015
2016 2016
2017 2017
6-Month 2017 6-Month 2017
6-Month 2018 6-Month 2018
Q1 Q2 Q3 Q4 Year End Operating profits
2014 726 687 802 880 3095 913 2557 2215 880
2015 774 927 871 1308 3880 962 2558 2572 1308
2016 1104 434 1170 989 3697 1160 2559 2708 989
2017 952 436 452 530 2370 818 2560 1840 530
2018 465 477 050 2561
To resize chart data range drag lower right corner of range
2014 2014 2014 2014 2014
2015 2015 2015 2015 2015
2016 2016 2016 2016 2016
2017 2017 2017 2017 2017
2018 2018 2018 2018 2018
1H2017 1H2018
Civil Work 369 238
Processing Plant 237 166
Pipeline System 782 538
1388 942 To resize chart data range drag lower right corner of range
Civil Work Civil Work
Processing Plant Processing Plant
Pipeline System Pipeline System
Civil Work Processing Plant Pipeline System
2016 742 1159 1796
2017 950 345 1075
1H2017 369 237 782
1H2018 238 166 538
To resize chart data range drag lower right corner of range
other
1
2016 2016 2016
2017 2017 2017
1H2017 1H2017 1H2017
1H2018 1H2018 1H2018
Column1
Pipeline 782 56
Processing Plant 237 1388 17
Civil 369 26
Sales amp Other 6 0
1394
To resize chart data range drag lower right corner of range
Pipeline
Processing Plant
Civil
Sales amp Other
Column1
Pipeline 539 56
Processing Plant 166 942 942 17
Civil 237 25
Sales amp Other 12 1
954
To resize chart data range drag lower right corner of range
Pipeline
Processing Plant
Civil
Sales amp Other
Gross Profit Margin Net Profit (Loss) Margin
2015 164 77
2016 203 78
2017 215 38
1H2017 190 22
1H2018 172 -38
2015 2015
2016 2016
2017 2017
1H2017 1H2017
1H2018 1H2018
Column1
Q12018 9
Q22018 -45
1H2017 31
1H2018 -36
Q12018
Q22018
1H2017
1H2018
Column1
Q12018 55
Q22018 -12 -67 -12182
1H2017 123
1H2018 43 -80 -6504
Q12018
Q22018
1H2017
1H2018
Q12018 471 เพม(ลด)
Q22018 482 11 234
1H2017 1394
1H2018 954 -440 -3156
Q12018
Q22018
1H2017
1H2018
Sales
Completed 682
Remaining 318
To resize chart data range drag lower right corner of range
Completed
Remaining
Sales
Completed 78
Remaining 922
To resize chart data range drag lower right corner of range
Completed
Remaining
Sales
Completion 02
Remaining 998
To resize chart data range drag lower right corner of range
Completion
Remaining
Sales
Completed 106
Remaining 894
To resize chart data range drag lower right corner of range
Completed
Remaining
Sales
Completion 60
Remaining 940
To resize chart data range drag lower right corner of range
Completion
Remaining
Sales
Completion 233
Remaining 767
To resize chart data range drag lower right corner of range
Completion
Remaining
Sales
Completed 949
Remaining 51
To resize chart data range drag lower right corner of range
Completed
Remaining
Sales
Completion 844
Remaining 156
To resize chart data range drag lower right corner of range
Completion
Remaining
Sales
Completion 981
Remaining 19
To resize chart data range drag lower right corner of range
Completion
Remaining
Pipeline system Civil Works Engineering system
Pipeline 354 555 91 1000
1476 2316 378 4170
03539568345 05553956835 0090647482
36959
Pipeline system
Civil Works
Engineering system
TRC SKW
490 510
495 505
9 7 16
2064 2106 4170
TRC TRC
SKW SKW
Page 2: TRC Corporate Presentation · 2018-09-19 · TRC Corporate Presentation . The 2. nd. Quarter 2018 Operating Performance . 7 September 2018 . ... determined by TRC based on information

Disclaimers

IR Contact Investor Relations Department Email ir_trctrc-concom ounruentrc-concom Tel +66 2022 7777-87 Ext 3201 3213 Fax +66 2022 7778

Information disclosed on this presentation includes forward looking information of TRC determined by TRC based on information available at the time as well as information about risks and factors of uncertainty related to economic trends intensified competition in the industry market demand exchange rates applicable laws and regulations Operating results and other information published in the future may vary due to these factors TRC is in no way responsible for any damage incurred due to the use of information disclosed on this presentation Further no obligation to revise andor publish forward-looking information on this presentation based on new information andor future events

The information disclosed on this presentation is for information purposes only and does not constitute an offer or invitation to sell or the solicitation of an offer or invitation to purchase or subscribe for securities in TRC in any jurisdiction nor should it or any part of it form the basis of or be relied upon in any connection with any contract or commitment whatsoever

2

3

Financial Highlights 27

Future Developments 20

Backlog 10

Corporate Profile amp 1H 2018 Significant Events 4

2015 bull 1st Transmission Pipeline Life

Extension (28rdquo Recoating Section)

bull Srinakarin to Romklao Road bull Koh Samui Water Works

Expansion 2016 bull LOA for EPCC Surface amp

Processing Plant amp Facilities from APOT

2017 bull Kanlapaphruek Road

Extension bull Improvement of Pracharuamjai Road Mitmaitri Road

2005 bull Wang Noi-Kaeng Khoi Cross Country Gas Pipeline (JV with China Petroleum Pipeline

(ldquoCPPrdquo) China) bull Listed on the MAI

2006 bull Songkla Transmission Pipeline 2007 bull Acquisition Sahakarn Wisavakorn Co Ltd as subsidiary by share swap bull Investment in Ratchaploen Co Ltd

2008 bull Bangchak Biodiesel Plant -Phase I 2009 bull EPC for Flow Line in Sultanate of Oman bull Revamp Onshore Compressor Station No1 Project (Consortium with Siemens)

2010-2011 bull Gulfrsquos 7SPP and IPP

Gas Pipeline

2011 bull Ubon-Bio Ethanol bull PTTAR-IRPC Multiproduct Pipeline

2012 bull GUT Gas Pipeline

2012 amp 2015-2016 bull Investment in ASEAN Potash Chaiyaphum Plc (ldquoAPOTrdquo)

2013 bull Moving to the SET bull Navanakorn ndash Rangsit

Gas Transmission Pipeline bull Provincial Gas Transmission Pipeline Saraburi to Nakhorn Ratchasrima (JV with Sinopec from China) 2014 bull Bangchak Biodiesel Plant ndash Phase II bull New Incinerator TTM

Key Corporate Milestone From ldquoSmall Businessrdquo to ldquoInternational Thai Multi-Million Companyrdquo

Contractor Bidding with many

competitors with lower margin

EPC Contractor Providing Engineering

Procurement amp Construction services with

fewer competitors and higher margin

Project Developer Utilizing EPC experiences and

become the ldquoONE STOP SERVICErdquo for the clients

TRC is equipped capability of EPC and undertake large scale projects

Investor For stable recurring

income

Innovative Project Solutions

2018 bull Subcontractor for block valve

amp facility station of the 5th Transmission Pipeline Project

bull EPC of Lubricants Distribution Centeramp installation Automated Storage and Retrieval System (ASampRS)

4

TRC Baht 9112 million

Project Owner PTT Public Company Limited

Project Contractor Sinopec International Petroleum Service Corporation China

Scope of Works EPCC and Start-up of the 14 block

valve amp facility stations under the Fifth Transmission Pipeline Project Phase 1

Project Value Baht 75523 million Project Period 33 months

Subcontractor of 14 block valve amp facility stations under the Fifth Transmission Pipeline Project Phase 1 BCM Naphtha and Pygas Pipeline (2 Projects)

Project Owner SCG Chemicals Company Limited Scope of Works Option 1 RTC Area Baht 745 million

Option 2 Interconnecting Pipeline Baht 80 million

Project Value Baht 15450 million Project Period 8 months

1st Quarter 2018 Acquisition of 4 New Projects 1259 MB

The Construction of Highway Route No 4 A Takua Pa ndash A Thai Mueang

Project Owner Bureau of road construction 1 (The Department of Highways)

Scope of Works The Construction of Highway Route

No 4 A Takua Pa ndash A Thai Mueang between Km803+00000 to Km813+30000

Project Value Baht 34738 million Project Period 600 days

SKW Baht 3474 million

5

September 2018 SKW obtained 2 New Projects from Bangkok Metropolitan Administration (1429 MB)

The construction of overpass bridge Na Ranong Intersection

Improvement of Samwa Road

Scope of Works Construction of overpass bridge Na Ranong Intersection

Expansion of the existing road and utility system

Project Location Na Ranong Intersection Klong Toey Bangkok Samwa Road Minburi Bangkok Contract Value Baht 125708 million Baht 17154 million Construction Period 900 days 360 days Tentative Contract Signing Date

Within September-October 2018 Within September 2018

6

May 2018 SKW obtained special class contractor from Department of Highways

Class

Rights to buy bidding

Road Bridge Value of project (Baht)

Special Class

All All No limit

1st Class

1-5 special - lt=500 Million

SKWrsquos Reputable Clients

7

According to the SETrsquos announcement on 18 Jun 2018 regarding SET Index for the 2nd half of 2018 TRC is still in a list of sSET Index TRC has been one of the listed companies for sSET Index calculation since 2017

TRC was elected as one of listed companies for sSET index of 2H2018

8

Content

9

Financial Highlights 27

Future Developments 20

Backlog 10

Corporate Profile amp 1H 2018 Significant Events 4

TRC Group Backlog

3487 3786

2480

4635

2064

124

2616

1200

2077

2106

0

1000

2000

3000

4000

5000

6000

7000

8000

2014 2015 2016 2017 30-Jun-18

TRC SKW+ 2 new projects in Sep

3611

6402

(MB)

3680

5599

6712

30476

2 New Projects

from BMA 1429

30 Jun 18 4170

The Early Works II Project work value of Baht 2311 million and Preparation and Refurbishment of Existing Decline Project remaining work value of Baht 6213 million was cut off from backlog due to the delay in the development of APOTs projects The Company has not yet been able to sign the EPCC contract with APOT Therefore the remaining work value of APOT project of Baht 226 million is included in the backlog 10

Backlog as at 30 June 2018

Backlog by Scope of Works

Scope of Works No of Projects Remaining Value (MB)

Pipeline System 7 1476

Civil Work 7 2316

Processing Plant 2 378

Total 16 4170

Backlog by Company

Company No of Projects Remaining Value (MB)

TRC 9 2064

SKW 7 2106

Total 16 4170

TRC 51

SKW 49

Processing Plant 9

Pipeline System 35

Civil Work 56

11

Chart1

TRC 51
SKW49
Oman048
049
051

Sheet1

Chart1

Processing Plant 9
Pipeline System 35
Civil Work 56
Pipeline
03539568345
05553956835
0090647482

Sheet1

Projects on Hand Period

Contract

Value (MB)Remaining Value (MB)

TRC Projects75523 70991

1st Transmission Pipeline Life Extension 323776 50456

RDCC Catalyst Cooler 49200 37756

71136 22607

BV419 PIG Launcher and Receiver Installation 22928 12347

7450 7450

BCM Naphtha and Pygas Pipeline (Option 1 RTC Area) 8000 3623

Revamp LPG Transfer Pump to Domestic BRP 20850 1070

RGC Sales Gas GSP6 Mixing Header 2815 087

Total TRC Projects 581677 206387SKW Projects

125708 125708

Improvement of Pracharuamjai Road ndash Mitmaitri Road 99084 91429

The Kanlapaphruek Road Extenstion 84972 75935Highway Route No 4 A Takua Pa Phang Nga Province 34738 34665

17154 17154

85523 1668

Other 3 projects ( lt 100 MB) 16126 6923Total SKW Projects 463306 353483

Total TRC Group Projects 1044983 559869

2021

New Project Expansion of existing road and utility system Samya Road Minburi Bangkok

2018 2019 2020

The 5th Transmission Pipeline Phase 1 (Subcontractor from Sinopec)

2015

New Project Construction of overpass bridge Na Ranong Intersection

Construction Improvement and Expansion of Waterworks Koh Samui

2017

LNTP for Turnkey Delivery of APOT Project Surface Processing and Facilities

BCM Naphtha and Pygas Pipeline (Option 2 Interconnecting Pipeline)

2016

2H 2018 12

Completed 981

Remaining 19

Significant Ongoing Projects

PTTrsquos 1st Transmission Pipeline Life Extension (3238 MB) by TRC

Provincial Waterworks Authorityrsquos Construction Improvement and Expansion of Waterworks Koh Samui (855 MB) by Hydrotek Sahakarn JV

Pipeline

C ompleted 844

Remaining 156

Project period Feb 15 - Aug 19

Project period Aug15 - Sep 18 PTTrsquos Revamp LPG Transfer Pump to Domestic BRP (209 MB) by TRC

C ompleted 949

Remaining 51

Project period Apr 17 - Aug 18 13

Chart1

Sales
Completed 981
0981
0019

Sheet1

Chart1

Sales
Completed 844
Remaining 156
0844
0156

Sheet1

Chart1

Sales
Completed 949
Remaining 51
0949
0051

Sheet1

Significant Ongoing Projects

Processing Plant

Completion 233

Remaining 767

Project period Sep 17 - Jun 19

RDCC Catalyst Cooler Project Part 2 Back Pressure Steam Turbine and Utilities System (492 MB) by TRC

Pipeline

PTTrsquos the Fifth Transmission Pipeline Project Phase 1 Subcontractor for The 14 block valve amp facility stations from Sinopec (755 MB) by TRC Completion

60

Remaining 940

Project period Feb 18 - Oct 20

14

Chart1

Sales
Completion 233
0233
0767

Sheet1

Chart1

Sales
Completion 60
006
094

Sheet1

Civil Work

Significant Ongoing Projects

Department of Highwayrsquos Extension Kalapapruek Road (850 MB) by SKW C ompleted

106

Remaining 894

Project period Mar 17 - Aug 19

Improvement of Pracharuamjai Road ndash Mitmaitri Road (991 MB) by SKW

Project period Sep 17 - Sep 19

C ompletion 02

Remaining 998

Project period Feb 18 - Oct 19

Highway Route No 4 A Takua Pa ndash A Thai Mueang between Km803+00000 to Km813+30000 (347 MB) by SKW

C ompleted 78

Remaining 922

15

Chart1

Sales
0106
0894

Sheet1

Chart1

Sales
Completion 02
Remaining 998
0002
0998

Sheet1

Chart1

Sales
0078
0922

Sheet1

16

Civil Work

Significant Ongoing Projects

Project period May 16 - Dec 19

APOTrsquos Package 2 ndash 1st Limited Notice to Proceed Early Works of Surface Processing Plant amp Facilities Project (711 MB) by TRC

Completed 682

Remaining 318

Chart1

Sales
0682
0318

Sheet1

Pipeline Journal World Pipeline June 2018

17

Pipeline Journal (cont)

18

Content

19

Financial Highlights 27

Future Developments 20

Backlog 10

Corporate Profile amp 1H 2018 Significant Events 4

Projects for Bidding

Project Name

Approximate TRC Grouprsquos Work Value

(Million Baht)

Estimated Bidding Period

A Pipeline A1 Pipeline for Floating Storage and Regasification Unit (FSRU) Project from EGAT 3500 Early of 2019

A2 The 5th Transmission Pipeline Phase 3 from PTT 1500 Early of 2019

A3 New distribution pipeline and modifyreroute pipeline from PTT

100-150 Q4 2018

B Processing Plant

B1 Clean Fuel Project (CFP) from Thai Oil (TRC submitted bid as subcontractor)

2000 Q1 2018

B2 Acrylic Resin Plant 300 Sep 2018

C Infrastructure Infrastructure Government Projects (ie Double Track Railway Projects Road Improvement amp Expansion)

3000 2H 2018

D ASRS Warehouse 2000 Q4 2018-Q2 2019

20

TRC Potential Project

Clean Fuel Project (CFP) Thai Oil Group

Floating Storage and Regasification Unit (FRSU) EGAT

โครงการทอสงกาซธรรมชาตจากสถาน

เกบรกษาและแปรสภาพกาซธรรมชาตจาก

ของเหลวเปนกาซแบบลอยนา (FRSU) ไปยงโรงไฟฟาพระนครใต ระยะทาง 58 กม

TOPrsquos EGM held on 27 August 2018 resolved to approve the investment in the Clean Fuel Project with the project value of approximately USD 4825 or approximately Baht 160279 million The period of the project will be 2019 - 2023

21

FSRUrsquos 3 Pilot Projects 2-year cooperation between EGAT and PTT bull FSRU in northern part of the gulf of Thailand bull FSRU in southern region to substitute for JDArsquos

supply bull FSRU in Myanmar for further development with

EGATrsquos power plant

SKW amp SHC Potential Project

Thailand Smart Metro by Metropolitan Electric Authority

bull Project Owner TOT Public Company Limited CAT Telecom Public Company Limited Metropolitan Electricity Authority Mass Rapid Transit Authority of Thailand bull 1273 km bull Year 2017- 2021

22

SKW Potential Project ASampRS Warehouse

Project Owner PTT Oil and Retail Business Public Company Limited (PTTOR)

Project Value Approximate of Baht 550- 600 million

Scope of Works EPC of Lubricants Distribution Center Installation Automated Storage and Retrieval System (ASampRS) Project Location Amphur Bang Pakong Chachoengsao Province Project Period 450 days

New innovative project under cooperation of strategic partner

23

Auto Motion Works Co Ltd (AMW) Leader manufacture of Automated Storage and Retrieval System (ASRS)Technology

References bull World Ceramic Center Co Ltd Head Office bull Scotch Industrial (Thailand) Co Ltd Bangbuathong Nonthaburi bull Siam Global House Public Company Limited Distribution Center Wangnoi Ayudhaya bull King Power Srivaree Samut Prakarn bull Thai Summit Eastern Seaboard Autoparts Industry Co Ltd Rayong

24

Business 2018 2019 2020 2021 2022 Total

Natural gas 3854 2463 1759 1676 1040 10792 3

Natural gas transmission pipeline 26049 17841 5819 6437 755 56901 17

Oil and international trading 14169 71 6 6 6 12258 3

Petrochemical amp Refining 21033 4 4 4 5 21050 7

Head office and others 7038 3532 4142 4259 3789 22760 6 Joint investment and investment in PTT wholly-owned entities

176470 21969 10771 8987 4 218201 64

Total 246613 45880 22501 21369 5599 341962 100

PTTrsquos 5-year Investment Plan (2018 ndash 2022)

(Unit Million Baht) I PTTrsquos news reported to the SET on 22 December 2017

PTTrsquos board of directors meeting held on June 18 2018 has reviewed investment plan to reflect the operation and current circumstances as well as effective budgeting by reducing the 2018 investment plan from Baht 246613 million to Baht 221294 million The reduction is mainly from the investment projects of oil and transmission pipeline business

II Revised 2018 Investment from 246613 MB to 221294 MB (18 June 18)

Reducing1027

25

Thailandrsquos EEC

Source Ministry of Industryrsquos presentation of ldquoEastern Economic Corridor Development Projectrdquo Driving Forward hellip dated 15 February 2017

26

Content

27

Financial Highlights 27

Future Developments 20

Backlog 10

Corporate Profile amp 1H 2018 Significant Events 4

Operating Performance 1H2018

471 482

1394

954

Q12018 Q22018 1H2017 1H2018

2 QoQ

32 YoY

Unit MB

Revenue

1H2017 1H2018

55

-12

123

43

Q12018 Q22018 1H2017 1H2018

9

-45

31

-36

Q12018 Q22018 1H2017 1H2018

65 YoY

122 QoQ

EBITDA

164 QoQ 217 YoY

164

203215

190172

77 78

3822

-38

-50

50

150

250

2015 2016 2017 1H2017 1H2018

Gross Profit Margin Net Profit (Loss) Margin

Gross Profit Margin amp Net Profit Margin

Profit (loss) for the period

28

Gross ProfitQ1 2018 117 MB 251Q2 2018 45 MB 956-M 2018 162 MB 172

Net ProfitQ1 2018 9 MB 19Q2 2018 -46 MB -946-M 2018 -37 MB -38

Service Income

1388 942

32 YoY

Chart1

471
482
1394
954

Sheet1

Chart1

Column1
55
-12
123
43

Sheet1

Chart1

Column1
9
-45
31
-36

Sheet1

Chart1

Gross Profit Margin
Net Profit (Loss) Margin
1644
774
203
778
215
38
1904
22
1717
-38

Sheet1

Chart1

Column1
Pipeline 57
Processing Plant 17
Civil 25
Sales amp Other 1
539
166
237
12

Sheet1

Chart1

Column1
782
237
369
6

Sheet1

Construction Services Income

1796

1075 782

538

1159

345

237

166

742

950

369

238

0

500

1000

1500

2000

2500

3000

3500

4000

2016 2017 1H2017 1H2018

Civil Work

Processing Plant

Pipeline System

3697

2370

1388

942

Unit MB

18

57

25

369

237

782

238166

538

Civil Work Processing Plant Pipeline System

Construction Services Income Comparison with last year (MB)

1H2017 1H2018

1st Half Comparison

29

Chart1

3697
2370
1388
942
Pipeline System
Processing Plant
Civil Work
1796
1159
742
1075
345
950
782
237
369
538
166
238

Sheet1

Chart1

1H2017
1H2018
Construction Services Income Comparison with last year (MB)
369
238
237
166
782
538

Sheet1

30

Construction Services Income

2014 2015 2016 2017 2018Q1 726 774 1104 952 465Q2 687 927 434 436 477Q3 802 871 1170 452Q4 880 1308 989 530Year End 3095 3880 3697 2370

726 774

1104952

465687

927

434 436 477

802 871

1170

452880

1308

989

530

3095

38803697

2370

0

500

1000

1500

2000

2500

3000

3500

4000

2018 (F) 2500-2800

(MB)

6-M 2018 942

Chart1

Q1
Q2
Q3
Q4
Year End
726
687
802
880
3095
774
927
871
1308
3880
1104
434
1170
989
3697
952
436
452
530
2370
465
477

Sheet1

Operating Profit amp Net Profit

2014 2015 2016 2017 6-Month2017

6-Month2018

Operating Profit 821 787 1065 711 519 -051 Net Profit 694 789 786 392 224 -387

-400

000

400

800

1200

2014 2015 2016 2017 6-M 2017

6-M 2018

Operating Profit (Loss) (MB) 25415 30539 39382 16863 7202 (479)

Net Profit (Loss) (MB) 21492 30596 29076 9279 3113 (3650)

31

to services income amp sales

Chart1

Operating Profit
Net Profit
821
694
787
789
1065
786
711
392
519
224
-051
-387

Sheet1

726 685 645

1331 1266 1256

72 48 50

2874 2599 2698

-

1000

2000

3000

4000

5000

31 Dec 16 31 Dec 17 30 Jun 18

Assets

Current assetsOther non-current assetsInvestment in associate and Investment in joint venturesProperty plant and equipment

50034598 4649

(MB)

Financial Position

2684 2756 2706

1838 1367 1321

404 400 546

77 75 76

-

1000

2000

3000

4000

5000

31 Dec 16 31 Dec 17 30 Jun 18

Liabilities and Shareholders Equity

Non-current liabilities

Loans and debentures

Current liabilities

Shareholders equity

50034598 4649

(MB)

(APOT 1259)

(APOT 1234)

(APOT 1328)

32

58

1

27

14

2

12

28

58

Chart1

5003
4598
4649
Property plant and equipment
Investment in associate and Investment in joint ventures
Other non-current assets
Current assets
Assets
726
1331
72
2874
685
1266
48
2599
645
1256
50
2698

Sheet1

Sheet2

Chart1

5003
4598
4649
Shareholders equity
Current liabilities
Loans and debentures
Non-current liabilities
Liabilities and Shareholders Equity
75
2684
1838
404
77
2756
1367
400
75
2706
1321
546
76

Sheet1

Debenture Issuance and Expiration

Issuance Date

Maturity Date

Issuance

Amount (MB)

Outstanding

Amount (MB)

Debenture

Holders

Interest Rate

(Per Year)

8 Jul 2015 8 Jul 2017

(2 years) 100

- (Expired)

10 persons 468

10 Mar 2016

10 Mar 2018

(2 Years)

200 -

(Expired) 10 persons 440

12 Jul 2017 12 Jul 2018

(1 year) 100

- (Expired)

10 persons 450

15 Mar 2018

17 Mar 2020

(2 yearsamp2 days)

180 180 9 persons 480

Outstanding debentures as at 7 Sep 18

180

I) Debentures Baht 500 million

II) Debentures Baht 2000 million Still not issue 33

Cash Flows

370259

8839614

37

Sources of Cash Uses of Cash

472

692

Change in Cash (220 MB)

Increase in translation

adjustment (073 MB)

Ending Cash 115 MB

Beginning Cash 336 MB

S-T loan received amp debenture issuance

Cash from operation

Withholding tax refund Change in working capital (376 MB) amp income tax paid (20 MB)

Debt service repayment amp dividend paid (12 MB)

Investment in equipment (22 MB) and capital increase in SH Crossing

by SKW (15 MB)

6-Month 2018 Sources and Uses of Cash (MB)

Financing Activities + 111 MB

Operating Activities (294 MB)

Investment Activities (37 MB)

Net CF (220 MB)

34

Chart1

472
692
370
88
14
259
396
37

Sheet1

TRC Group Industry Group (Construction Services)

089 086067

095072

246 234 247 240258

000

050

100

150

200

250

300

2015 2016 2017 30 Jun 17 30 Jun 18

1599

1128

338

1231

092

1226

709

256

905

343

000

500

1000

1500

2000

2015 2016 2017 30 Jun 17 30 Jun 18

()

Financial Ratio amp Covenants to Debenture Holders

Time(s) Return on Equity Debt to Equity Ratio

006

016 015

020

000

005

010

015

020

025

31 Dec 15 31 Dec 16 31 Dec 17 30 Jun 18

Time(s)

10412

26881628 1196

0002000400060008000

1000012000

2015 2016 2017 30 Jun 2018

EBITDA to Interest Time(s)

TRC TRC

Interest Bearing Debt to Equity

Covenant gt = 4 times Covenant lt = 2 times

35

Chart1

TRC and its subsidiaries
Industry Group
240
089
246
086
234
067
247
095
238
072
258

Sheet1

Chart1

TRC and its subsidiaries
Industry Group
1599
1226
1128
709
338
256
1231
905
092
343

Sheet1

Chart1

TRC Groups Interest-Bearing Debt-to-Equity
006
016
015
02

Sheet1

Chart1

TRC Groups EBITDA to interest
10412
2688
1628
1196

Sheet1

If you have any question please feel fee to contact Investor Relations Department Email ir_trctrc-concom or ounruentrc-concom

Tel +66 2022 7777-87 Ext 3201 3213 Fax +66 2022 7778

  • Slide Number 1
  • Slide Number 2
  • Slide Number 3
  • Key Corporate Milestone
  • Slide Number 5
  • Slide Number 6
  • May 2018 SKW obtained special class contractor from Department of Highways
  • Slide Number 8
  • Slide Number 9
  • TRC Group Backlog
  • Slide Number 11
  • Projects on Hand Period
  • Slide Number 13
  • Slide Number 14
  • Slide Number 15
  • Slide Number 16
  • Slide Number 17
  • Slide Number 18
  • Slide Number 19
  • Slide Number 20
  • Slide Number 21
  • Slide Number 22
  • Slide Number 23
  • Auto Motion Works Co Ltd (AMW) Leader manufactureof Automated Storage and Retrieval System (ASRS)Technology
  • Slide Number 25
  • Slide Number 26
  • Slide Number 27
  • Slide Number 28
  • Slide Number 29
  • Slide Number 30
  • Slide Number 31
  • Slide Number 32
  • Slide Number 33
  • Slide Number 34
  • Slide Number 35
  • Slide Number 36
TRC Groups EBITDA to interest
2015 10412
2016 2688
2017 1628
30 Jun 2018 1196
To resize chart data range drag lower right corner of range
2015
2016
2017
30 Jun 2018
TRC Groups Interest-Bearing Debt-to-Equity
31 Dec 15 006
31 Dec 16 016
31 Dec 17 015
30 Jun 18 020
To resize chart data range drag lower right corner of range
31 Dec 15
31 Dec 16
31 Dec 17
30 Jun 18
TRC and its subsidiaries Industry Group
2015 1599 1226
2016 1128 709
2017 338 256
30 Jun 17 1231 905
30 Jun 18 092 343
To resize chart data range drag lower right corner of range
2015 2015
2016 2016
2017 2017
30 Jun 17 30 Jun 17
30 Jun 18 30 Jun 18
2015 2016 2017 30 Jun 17 30 Jun 18
TRC and its subsidiaries 089 086 067 095 072
Industry Group 246 234 247 238 258
2015 2015 2015
2016 2016 2016
2017 2017 2017
30 Jun 17 30 Jun 17 30 Jun 17
30 Jun 18 30 Jun 18 30 Jun 18
Sources of Cash Uses of Cash
370 259
88 396
14 37
472 692
220
Sources of Cash Uses of Cash Withholding tax refund
Loan recived 370 376 Change in working Capital
Cash From operation (CFO) 88 259 Debt Service - repayment amp Dividend paid
Withholding tax refund 14 57 Investment
22 Investment in PPE
15 investment in joint venture
20 Tax paid
57
Sources of Cash Sources of Cash Sources of Cash
Uses of Cash Uses of Cash Uses of Cash
Non-current liabilities Loans and debentures Current liabilities Shareholders equity
31 Dec 16 77 404 1838 2684
31 Dec 17 75 400 1367 2756
30 Jun 18 76 546 1321 2706
To resize chart data range drag lower right corner of range
31 Dec 16 31 Dec 16 31 Dec 16 31 Dec 16
31 Dec 17 31 Dec 17 31 Dec 17 31 Dec 17
30 Jun 18 30 Jun 18 30 Jun 18 30 Jun 18
Current assets Other non-current assets Investment in associate and Investment in joint ventures Property plant and equipment
31 Dec 16 2874 72 1331 726
31 Dec 17 2599 48 1266 685
30 Jun 18 2698 50 1256 645
To resize chart data range drag lower right corner of range
31 Dec 16 31 Dec 16 31 Dec 16 31 Dec 16
31 Dec 17 31 Dec 17 31 Dec 17 31 Dec 17
30 Jun 18 30 Jun 18 30 Jun 18 30 Jun 18
Operating Profit Net Profit
2014 821 694
2015 787 789
2016 1065 786
2017 711 392
6-Month 2017 519 224
6-Month 2018 -051 -387
To resize chart data range drag lower right corner of range
2014 2014
2015 2015
2016 2016
2017 2017
6-Month 2017 6-Month 2017
6-Month 2018 6-Month 2018
Q1 Q2 Q3 Q4 Year End Operating profits
2014 726 687 802 880 3095 913 2557 2215 880
2015 774 927 871 1308 3880 962 2558 2572 1308
2016 1104 434 1170 989 3697 1160 2559 2708 989
2017 952 436 452 530 2370 818 2560 1840 530
2018 465 477 050 2561
To resize chart data range drag lower right corner of range
2014 2014 2014 2014 2014
2015 2015 2015 2015 2015
2016 2016 2016 2016 2016
2017 2017 2017 2017 2017
2018 2018 2018 2018 2018
1H2017 1H2018
Civil Work 369 238
Processing Plant 237 166
Pipeline System 782 538
1388 942 To resize chart data range drag lower right corner of range
Civil Work Civil Work
Processing Plant Processing Plant
Pipeline System Pipeline System
Civil Work Processing Plant Pipeline System
2016 742 1159 1796
2017 950 345 1075
1H2017 369 237 782
1H2018 238 166 538
To resize chart data range drag lower right corner of range
other
1
2016 2016 2016
2017 2017 2017
1H2017 1H2017 1H2017
1H2018 1H2018 1H2018
Column1
Pipeline 782 56
Processing Plant 237 1388 17
Civil 369 26
Sales amp Other 6 0
1394
To resize chart data range drag lower right corner of range
Pipeline
Processing Plant
Civil
Sales amp Other
Column1
Pipeline 539 56
Processing Plant 166 942 942 17
Civil 237 25
Sales amp Other 12 1
954
To resize chart data range drag lower right corner of range
Pipeline
Processing Plant
Civil
Sales amp Other
Gross Profit Margin Net Profit (Loss) Margin
2015 164 77
2016 203 78
2017 215 38
1H2017 190 22
1H2018 172 -38
2015 2015
2016 2016
2017 2017
1H2017 1H2017
1H2018 1H2018
Column1
Q12018 9
Q22018 -45
1H2017 31
1H2018 -36
Q12018
Q22018
1H2017
1H2018
Column1
Q12018 55
Q22018 -12 -67 -12182
1H2017 123
1H2018 43 -80 -6504
Q12018
Q22018
1H2017
1H2018
Q12018 471 เพม(ลด)
Q22018 482 11 234
1H2017 1394
1H2018 954 -440 -3156
Q12018
Q22018
1H2017
1H2018
Sales
Completed 682
Remaining 318
To resize chart data range drag lower right corner of range
Completed
Remaining
Sales
Completed 78
Remaining 922
To resize chart data range drag lower right corner of range
Completed
Remaining
Sales
Completion 02
Remaining 998
To resize chart data range drag lower right corner of range
Completion
Remaining
Sales
Completed 106
Remaining 894
To resize chart data range drag lower right corner of range
Completed
Remaining
Sales
Completion 60
Remaining 940
To resize chart data range drag lower right corner of range
Completion
Remaining
Sales
Completion 233
Remaining 767
To resize chart data range drag lower right corner of range
Completion
Remaining
Sales
Completed 949
Remaining 51
To resize chart data range drag lower right corner of range
Completed
Remaining
Sales
Completion 844
Remaining 156
To resize chart data range drag lower right corner of range
Completion
Remaining
Sales
Completion 981
Remaining 19
To resize chart data range drag lower right corner of range
Completion
Remaining
Pipeline system Civil Works Engineering system
Pipeline 354 555 91 1000
1476 2316 378 4170
03539568345 05553956835 0090647482
36959
Pipeline system
Civil Works
Engineering system
TRC SKW
490 510
495 505
9 7 16
2064 2106 4170
TRC TRC
SKW SKW
Page 3: TRC Corporate Presentation · 2018-09-19 · TRC Corporate Presentation . The 2. nd. Quarter 2018 Operating Performance . 7 September 2018 . ... determined by TRC based on information

3

Financial Highlights 27

Future Developments 20

Backlog 10

Corporate Profile amp 1H 2018 Significant Events 4

2015 bull 1st Transmission Pipeline Life

Extension (28rdquo Recoating Section)

bull Srinakarin to Romklao Road bull Koh Samui Water Works

Expansion 2016 bull LOA for EPCC Surface amp

Processing Plant amp Facilities from APOT

2017 bull Kanlapaphruek Road

Extension bull Improvement of Pracharuamjai Road Mitmaitri Road

2005 bull Wang Noi-Kaeng Khoi Cross Country Gas Pipeline (JV with China Petroleum Pipeline

(ldquoCPPrdquo) China) bull Listed on the MAI

2006 bull Songkla Transmission Pipeline 2007 bull Acquisition Sahakarn Wisavakorn Co Ltd as subsidiary by share swap bull Investment in Ratchaploen Co Ltd

2008 bull Bangchak Biodiesel Plant -Phase I 2009 bull EPC for Flow Line in Sultanate of Oman bull Revamp Onshore Compressor Station No1 Project (Consortium with Siemens)

2010-2011 bull Gulfrsquos 7SPP and IPP

Gas Pipeline

2011 bull Ubon-Bio Ethanol bull PTTAR-IRPC Multiproduct Pipeline

2012 bull GUT Gas Pipeline

2012 amp 2015-2016 bull Investment in ASEAN Potash Chaiyaphum Plc (ldquoAPOTrdquo)

2013 bull Moving to the SET bull Navanakorn ndash Rangsit

Gas Transmission Pipeline bull Provincial Gas Transmission Pipeline Saraburi to Nakhorn Ratchasrima (JV with Sinopec from China) 2014 bull Bangchak Biodiesel Plant ndash Phase II bull New Incinerator TTM

Key Corporate Milestone From ldquoSmall Businessrdquo to ldquoInternational Thai Multi-Million Companyrdquo

Contractor Bidding with many

competitors with lower margin

EPC Contractor Providing Engineering

Procurement amp Construction services with

fewer competitors and higher margin

Project Developer Utilizing EPC experiences and

become the ldquoONE STOP SERVICErdquo for the clients

TRC is equipped capability of EPC and undertake large scale projects

Investor For stable recurring

income

Innovative Project Solutions

2018 bull Subcontractor for block valve

amp facility station of the 5th Transmission Pipeline Project

bull EPC of Lubricants Distribution Centeramp installation Automated Storage and Retrieval System (ASampRS)

4

TRC Baht 9112 million

Project Owner PTT Public Company Limited

Project Contractor Sinopec International Petroleum Service Corporation China

Scope of Works EPCC and Start-up of the 14 block

valve amp facility stations under the Fifth Transmission Pipeline Project Phase 1

Project Value Baht 75523 million Project Period 33 months

Subcontractor of 14 block valve amp facility stations under the Fifth Transmission Pipeline Project Phase 1 BCM Naphtha and Pygas Pipeline (2 Projects)

Project Owner SCG Chemicals Company Limited Scope of Works Option 1 RTC Area Baht 745 million

Option 2 Interconnecting Pipeline Baht 80 million

Project Value Baht 15450 million Project Period 8 months

1st Quarter 2018 Acquisition of 4 New Projects 1259 MB

The Construction of Highway Route No 4 A Takua Pa ndash A Thai Mueang

Project Owner Bureau of road construction 1 (The Department of Highways)

Scope of Works The Construction of Highway Route

No 4 A Takua Pa ndash A Thai Mueang between Km803+00000 to Km813+30000

Project Value Baht 34738 million Project Period 600 days

SKW Baht 3474 million

5

September 2018 SKW obtained 2 New Projects from Bangkok Metropolitan Administration (1429 MB)

The construction of overpass bridge Na Ranong Intersection

Improvement of Samwa Road

Scope of Works Construction of overpass bridge Na Ranong Intersection

Expansion of the existing road and utility system

Project Location Na Ranong Intersection Klong Toey Bangkok Samwa Road Minburi Bangkok Contract Value Baht 125708 million Baht 17154 million Construction Period 900 days 360 days Tentative Contract Signing Date

Within September-October 2018 Within September 2018

6

May 2018 SKW obtained special class contractor from Department of Highways

Class

Rights to buy bidding

Road Bridge Value of project (Baht)

Special Class

All All No limit

1st Class

1-5 special - lt=500 Million

SKWrsquos Reputable Clients

7

According to the SETrsquos announcement on 18 Jun 2018 regarding SET Index for the 2nd half of 2018 TRC is still in a list of sSET Index TRC has been one of the listed companies for sSET Index calculation since 2017

TRC was elected as one of listed companies for sSET index of 2H2018

8

Content

9

Financial Highlights 27

Future Developments 20

Backlog 10

Corporate Profile amp 1H 2018 Significant Events 4

TRC Group Backlog

3487 3786

2480

4635

2064

124

2616

1200

2077

2106

0

1000

2000

3000

4000

5000

6000

7000

8000

2014 2015 2016 2017 30-Jun-18

TRC SKW+ 2 new projects in Sep

3611

6402

(MB)

3680

5599

6712

30476

2 New Projects

from BMA 1429

30 Jun 18 4170

The Early Works II Project work value of Baht 2311 million and Preparation and Refurbishment of Existing Decline Project remaining work value of Baht 6213 million was cut off from backlog due to the delay in the development of APOTs projects The Company has not yet been able to sign the EPCC contract with APOT Therefore the remaining work value of APOT project of Baht 226 million is included in the backlog 10

Backlog as at 30 June 2018

Backlog by Scope of Works

Scope of Works No of Projects Remaining Value (MB)

Pipeline System 7 1476

Civil Work 7 2316

Processing Plant 2 378

Total 16 4170

Backlog by Company

Company No of Projects Remaining Value (MB)

TRC 9 2064

SKW 7 2106

Total 16 4170

TRC 51

SKW 49

Processing Plant 9

Pipeline System 35

Civil Work 56

11

Chart1

TRC 51
SKW49
Oman048
049
051

Sheet1

Chart1

Processing Plant 9
Pipeline System 35
Civil Work 56
Pipeline
03539568345
05553956835
0090647482

Sheet1

Projects on Hand Period

Contract

Value (MB)Remaining Value (MB)

TRC Projects75523 70991

1st Transmission Pipeline Life Extension 323776 50456

RDCC Catalyst Cooler 49200 37756

71136 22607

BV419 PIG Launcher and Receiver Installation 22928 12347

7450 7450

BCM Naphtha and Pygas Pipeline (Option 1 RTC Area) 8000 3623

Revamp LPG Transfer Pump to Domestic BRP 20850 1070

RGC Sales Gas GSP6 Mixing Header 2815 087

Total TRC Projects 581677 206387SKW Projects

125708 125708

Improvement of Pracharuamjai Road ndash Mitmaitri Road 99084 91429

The Kanlapaphruek Road Extenstion 84972 75935Highway Route No 4 A Takua Pa Phang Nga Province 34738 34665

17154 17154

85523 1668

Other 3 projects ( lt 100 MB) 16126 6923Total SKW Projects 463306 353483

Total TRC Group Projects 1044983 559869

2021

New Project Expansion of existing road and utility system Samya Road Minburi Bangkok

2018 2019 2020

The 5th Transmission Pipeline Phase 1 (Subcontractor from Sinopec)

2015

New Project Construction of overpass bridge Na Ranong Intersection

Construction Improvement and Expansion of Waterworks Koh Samui

2017

LNTP for Turnkey Delivery of APOT Project Surface Processing and Facilities

BCM Naphtha and Pygas Pipeline (Option 2 Interconnecting Pipeline)

2016

2H 2018 12

Completed 981

Remaining 19

Significant Ongoing Projects

PTTrsquos 1st Transmission Pipeline Life Extension (3238 MB) by TRC

Provincial Waterworks Authorityrsquos Construction Improvement and Expansion of Waterworks Koh Samui (855 MB) by Hydrotek Sahakarn JV

Pipeline

C ompleted 844

Remaining 156

Project period Feb 15 - Aug 19

Project period Aug15 - Sep 18 PTTrsquos Revamp LPG Transfer Pump to Domestic BRP (209 MB) by TRC

C ompleted 949

Remaining 51

Project period Apr 17 - Aug 18 13

Chart1

Sales
Completed 981
0981
0019

Sheet1

Chart1

Sales
Completed 844
Remaining 156
0844
0156

Sheet1

Chart1

Sales
Completed 949
Remaining 51
0949
0051

Sheet1

Significant Ongoing Projects

Processing Plant

Completion 233

Remaining 767

Project period Sep 17 - Jun 19

RDCC Catalyst Cooler Project Part 2 Back Pressure Steam Turbine and Utilities System (492 MB) by TRC

Pipeline

PTTrsquos the Fifth Transmission Pipeline Project Phase 1 Subcontractor for The 14 block valve amp facility stations from Sinopec (755 MB) by TRC Completion

60

Remaining 940

Project period Feb 18 - Oct 20

14

Chart1

Sales
Completion 233
0233
0767

Sheet1

Chart1

Sales
Completion 60
006
094

Sheet1

Civil Work

Significant Ongoing Projects

Department of Highwayrsquos Extension Kalapapruek Road (850 MB) by SKW C ompleted

106

Remaining 894

Project period Mar 17 - Aug 19

Improvement of Pracharuamjai Road ndash Mitmaitri Road (991 MB) by SKW

Project period Sep 17 - Sep 19

C ompletion 02

Remaining 998

Project period Feb 18 - Oct 19

Highway Route No 4 A Takua Pa ndash A Thai Mueang between Km803+00000 to Km813+30000 (347 MB) by SKW

C ompleted 78

Remaining 922

15

Chart1

Sales
0106
0894

Sheet1

Chart1

Sales
Completion 02
Remaining 998
0002
0998

Sheet1

Chart1

Sales
0078
0922

Sheet1

16

Civil Work

Significant Ongoing Projects

Project period May 16 - Dec 19

APOTrsquos Package 2 ndash 1st Limited Notice to Proceed Early Works of Surface Processing Plant amp Facilities Project (711 MB) by TRC

Completed 682

Remaining 318

Chart1

Sales
0682
0318

Sheet1

Pipeline Journal World Pipeline June 2018

17

Pipeline Journal (cont)

18

Content

19

Financial Highlights 27

Future Developments 20

Backlog 10

Corporate Profile amp 1H 2018 Significant Events 4

Projects for Bidding

Project Name

Approximate TRC Grouprsquos Work Value

(Million Baht)

Estimated Bidding Period

A Pipeline A1 Pipeline for Floating Storage and Regasification Unit (FSRU) Project from EGAT 3500 Early of 2019

A2 The 5th Transmission Pipeline Phase 3 from PTT 1500 Early of 2019

A3 New distribution pipeline and modifyreroute pipeline from PTT

100-150 Q4 2018

B Processing Plant

B1 Clean Fuel Project (CFP) from Thai Oil (TRC submitted bid as subcontractor)

2000 Q1 2018

B2 Acrylic Resin Plant 300 Sep 2018

C Infrastructure Infrastructure Government Projects (ie Double Track Railway Projects Road Improvement amp Expansion)

3000 2H 2018

D ASRS Warehouse 2000 Q4 2018-Q2 2019

20

TRC Potential Project

Clean Fuel Project (CFP) Thai Oil Group

Floating Storage and Regasification Unit (FRSU) EGAT

โครงการทอสงกาซธรรมชาตจากสถาน

เกบรกษาและแปรสภาพกาซธรรมชาตจาก

ของเหลวเปนกาซแบบลอยนา (FRSU) ไปยงโรงไฟฟาพระนครใต ระยะทาง 58 กม

TOPrsquos EGM held on 27 August 2018 resolved to approve the investment in the Clean Fuel Project with the project value of approximately USD 4825 or approximately Baht 160279 million The period of the project will be 2019 - 2023

21

FSRUrsquos 3 Pilot Projects 2-year cooperation between EGAT and PTT bull FSRU in northern part of the gulf of Thailand bull FSRU in southern region to substitute for JDArsquos

supply bull FSRU in Myanmar for further development with

EGATrsquos power plant

SKW amp SHC Potential Project

Thailand Smart Metro by Metropolitan Electric Authority

bull Project Owner TOT Public Company Limited CAT Telecom Public Company Limited Metropolitan Electricity Authority Mass Rapid Transit Authority of Thailand bull 1273 km bull Year 2017- 2021

22

SKW Potential Project ASampRS Warehouse

Project Owner PTT Oil and Retail Business Public Company Limited (PTTOR)

Project Value Approximate of Baht 550- 600 million

Scope of Works EPC of Lubricants Distribution Center Installation Automated Storage and Retrieval System (ASampRS) Project Location Amphur Bang Pakong Chachoengsao Province Project Period 450 days

New innovative project under cooperation of strategic partner

23

Auto Motion Works Co Ltd (AMW) Leader manufacture of Automated Storage and Retrieval System (ASRS)Technology

References bull World Ceramic Center Co Ltd Head Office bull Scotch Industrial (Thailand) Co Ltd Bangbuathong Nonthaburi bull Siam Global House Public Company Limited Distribution Center Wangnoi Ayudhaya bull King Power Srivaree Samut Prakarn bull Thai Summit Eastern Seaboard Autoparts Industry Co Ltd Rayong

24

Business 2018 2019 2020 2021 2022 Total

Natural gas 3854 2463 1759 1676 1040 10792 3

Natural gas transmission pipeline 26049 17841 5819 6437 755 56901 17

Oil and international trading 14169 71 6 6 6 12258 3

Petrochemical amp Refining 21033 4 4 4 5 21050 7

Head office and others 7038 3532 4142 4259 3789 22760 6 Joint investment and investment in PTT wholly-owned entities

176470 21969 10771 8987 4 218201 64

Total 246613 45880 22501 21369 5599 341962 100

PTTrsquos 5-year Investment Plan (2018 ndash 2022)

(Unit Million Baht) I PTTrsquos news reported to the SET on 22 December 2017

PTTrsquos board of directors meeting held on June 18 2018 has reviewed investment plan to reflect the operation and current circumstances as well as effective budgeting by reducing the 2018 investment plan from Baht 246613 million to Baht 221294 million The reduction is mainly from the investment projects of oil and transmission pipeline business

II Revised 2018 Investment from 246613 MB to 221294 MB (18 June 18)

Reducing1027

25

Thailandrsquos EEC

Source Ministry of Industryrsquos presentation of ldquoEastern Economic Corridor Development Projectrdquo Driving Forward hellip dated 15 February 2017

26

Content

27

Financial Highlights 27

Future Developments 20

Backlog 10

Corporate Profile amp 1H 2018 Significant Events 4

Operating Performance 1H2018

471 482

1394

954

Q12018 Q22018 1H2017 1H2018

2 QoQ

32 YoY

Unit MB

Revenue

1H2017 1H2018

55

-12

123

43

Q12018 Q22018 1H2017 1H2018

9

-45

31

-36

Q12018 Q22018 1H2017 1H2018

65 YoY

122 QoQ

EBITDA

164 QoQ 217 YoY

164

203215

190172

77 78

3822

-38

-50

50

150

250

2015 2016 2017 1H2017 1H2018

Gross Profit Margin Net Profit (Loss) Margin

Gross Profit Margin amp Net Profit Margin

Profit (loss) for the period

28

Gross ProfitQ1 2018 117 MB 251Q2 2018 45 MB 956-M 2018 162 MB 172

Net ProfitQ1 2018 9 MB 19Q2 2018 -46 MB -946-M 2018 -37 MB -38

Service Income

1388 942

32 YoY

Chart1

471
482
1394
954

Sheet1

Chart1

Column1
55
-12
123
43

Sheet1

Chart1

Column1
9
-45
31
-36

Sheet1

Chart1

Gross Profit Margin
Net Profit (Loss) Margin
1644
774
203
778
215
38
1904
22
1717
-38

Sheet1

Chart1

Column1
Pipeline 57
Processing Plant 17
Civil 25
Sales amp Other 1
539
166
237
12

Sheet1

Chart1

Column1
782
237
369
6

Sheet1

Construction Services Income

1796

1075 782

538

1159

345

237

166

742

950

369

238

0

500

1000

1500

2000

2500

3000

3500

4000

2016 2017 1H2017 1H2018

Civil Work

Processing Plant

Pipeline System

3697

2370

1388

942

Unit MB

18

57

25

369

237

782

238166

538

Civil Work Processing Plant Pipeline System

Construction Services Income Comparison with last year (MB)

1H2017 1H2018

1st Half Comparison

29

Chart1

3697
2370
1388
942
Pipeline System
Processing Plant
Civil Work
1796
1159
742
1075
345
950
782
237
369
538
166
238

Sheet1

Chart1

1H2017
1H2018
Construction Services Income Comparison with last year (MB)
369
238
237
166
782
538

Sheet1

30

Construction Services Income

2014 2015 2016 2017 2018Q1 726 774 1104 952 465Q2 687 927 434 436 477Q3 802 871 1170 452Q4 880 1308 989 530Year End 3095 3880 3697 2370

726 774

1104952

465687

927

434 436 477

802 871

1170

452880

1308

989

530

3095

38803697

2370

0

500

1000

1500

2000

2500

3000

3500

4000

2018 (F) 2500-2800

(MB)

6-M 2018 942

Chart1

Q1
Q2
Q3
Q4
Year End
726
687
802
880
3095
774
927
871
1308
3880
1104
434
1170
989
3697
952
436
452
530
2370
465
477

Sheet1

Operating Profit amp Net Profit

2014 2015 2016 2017 6-Month2017

6-Month2018

Operating Profit 821 787 1065 711 519 -051 Net Profit 694 789 786 392 224 -387

-400

000

400

800

1200

2014 2015 2016 2017 6-M 2017

6-M 2018

Operating Profit (Loss) (MB) 25415 30539 39382 16863 7202 (479)

Net Profit (Loss) (MB) 21492 30596 29076 9279 3113 (3650)

31

to services income amp sales

Chart1

Operating Profit
Net Profit
821
694
787
789
1065
786
711
392
519
224
-051
-387

Sheet1

726 685 645

1331 1266 1256

72 48 50

2874 2599 2698

-

1000

2000

3000

4000

5000

31 Dec 16 31 Dec 17 30 Jun 18

Assets

Current assetsOther non-current assetsInvestment in associate and Investment in joint venturesProperty plant and equipment

50034598 4649

(MB)

Financial Position

2684 2756 2706

1838 1367 1321

404 400 546

77 75 76

-

1000

2000

3000

4000

5000

31 Dec 16 31 Dec 17 30 Jun 18

Liabilities and Shareholders Equity

Non-current liabilities

Loans and debentures

Current liabilities

Shareholders equity

50034598 4649

(MB)

(APOT 1259)

(APOT 1234)

(APOT 1328)

32

58

1

27

14

2

12

28

58

Chart1

5003
4598
4649
Property plant and equipment
Investment in associate and Investment in joint ventures
Other non-current assets
Current assets
Assets
726
1331
72
2874
685
1266
48
2599
645
1256
50
2698

Sheet1

Sheet2

Chart1

5003
4598
4649
Shareholders equity
Current liabilities
Loans and debentures
Non-current liabilities
Liabilities and Shareholders Equity
75
2684
1838
404
77
2756
1367
400
75
2706
1321
546
76

Sheet1

Debenture Issuance and Expiration

Issuance Date

Maturity Date

Issuance

Amount (MB)

Outstanding

Amount (MB)

Debenture

Holders

Interest Rate

(Per Year)

8 Jul 2015 8 Jul 2017

(2 years) 100

- (Expired)

10 persons 468

10 Mar 2016

10 Mar 2018

(2 Years)

200 -

(Expired) 10 persons 440

12 Jul 2017 12 Jul 2018

(1 year) 100

- (Expired)

10 persons 450

15 Mar 2018

17 Mar 2020

(2 yearsamp2 days)

180 180 9 persons 480

Outstanding debentures as at 7 Sep 18

180

I) Debentures Baht 500 million

II) Debentures Baht 2000 million Still not issue 33

Cash Flows

370259

8839614

37

Sources of Cash Uses of Cash

472

692

Change in Cash (220 MB)

Increase in translation

adjustment (073 MB)

Ending Cash 115 MB

Beginning Cash 336 MB

S-T loan received amp debenture issuance

Cash from operation

Withholding tax refund Change in working capital (376 MB) amp income tax paid (20 MB)

Debt service repayment amp dividend paid (12 MB)

Investment in equipment (22 MB) and capital increase in SH Crossing

by SKW (15 MB)

6-Month 2018 Sources and Uses of Cash (MB)

Financing Activities + 111 MB

Operating Activities (294 MB)

Investment Activities (37 MB)

Net CF (220 MB)

34

Chart1

472
692
370
88
14
259
396
37

Sheet1

TRC Group Industry Group (Construction Services)

089 086067

095072

246 234 247 240258

000

050

100

150

200

250

300

2015 2016 2017 30 Jun 17 30 Jun 18

1599

1128

338

1231

092

1226

709

256

905

343

000

500

1000

1500

2000

2015 2016 2017 30 Jun 17 30 Jun 18

()

Financial Ratio amp Covenants to Debenture Holders

Time(s) Return on Equity Debt to Equity Ratio

006

016 015

020

000

005

010

015

020

025

31 Dec 15 31 Dec 16 31 Dec 17 30 Jun 18

Time(s)

10412

26881628 1196

0002000400060008000

1000012000

2015 2016 2017 30 Jun 2018

EBITDA to Interest Time(s)

TRC TRC

Interest Bearing Debt to Equity

Covenant gt = 4 times Covenant lt = 2 times

35

Chart1

TRC and its subsidiaries
Industry Group
240
089
246
086
234
067
247
095
238
072
258

Sheet1

Chart1

TRC and its subsidiaries
Industry Group
1599
1226
1128
709
338
256
1231
905
092
343

Sheet1

Chart1

TRC Groups Interest-Bearing Debt-to-Equity
006
016
015
02

Sheet1

Chart1

TRC Groups EBITDA to interest
10412
2688
1628
1196

Sheet1

If you have any question please feel fee to contact Investor Relations Department Email ir_trctrc-concom or ounruentrc-concom

Tel +66 2022 7777-87 Ext 3201 3213 Fax +66 2022 7778

  • Slide Number 1
  • Slide Number 2
  • Slide Number 3
  • Key Corporate Milestone
  • Slide Number 5
  • Slide Number 6
  • May 2018 SKW obtained special class contractor from Department of Highways
  • Slide Number 8
  • Slide Number 9
  • TRC Group Backlog
  • Slide Number 11
  • Projects on Hand Period
  • Slide Number 13
  • Slide Number 14
  • Slide Number 15
  • Slide Number 16
  • Slide Number 17
  • Slide Number 18
  • Slide Number 19
  • Slide Number 20
  • Slide Number 21
  • Slide Number 22
  • Slide Number 23
  • Auto Motion Works Co Ltd (AMW) Leader manufactureof Automated Storage and Retrieval System (ASRS)Technology
  • Slide Number 25
  • Slide Number 26
  • Slide Number 27
  • Slide Number 28
  • Slide Number 29
  • Slide Number 30
  • Slide Number 31
  • Slide Number 32
  • Slide Number 33
  • Slide Number 34
  • Slide Number 35
  • Slide Number 36
TRC Groups EBITDA to interest
2015 10412
2016 2688
2017 1628
30 Jun 2018 1196
To resize chart data range drag lower right corner of range
2015
2016
2017
30 Jun 2018
TRC Groups Interest-Bearing Debt-to-Equity
31 Dec 15 006
31 Dec 16 016
31 Dec 17 015
30 Jun 18 020
To resize chart data range drag lower right corner of range
31 Dec 15
31 Dec 16
31 Dec 17
30 Jun 18
TRC and its subsidiaries Industry Group
2015 1599 1226
2016 1128 709
2017 338 256
30 Jun 17 1231 905
30 Jun 18 092 343
To resize chart data range drag lower right corner of range
2015 2015
2016 2016
2017 2017
30 Jun 17 30 Jun 17
30 Jun 18 30 Jun 18
2015 2016 2017 30 Jun 17 30 Jun 18
TRC and its subsidiaries 089 086 067 095 072
Industry Group 246 234 247 238 258
2015 2015 2015
2016 2016 2016
2017 2017 2017
30 Jun 17 30 Jun 17 30 Jun 17
30 Jun 18 30 Jun 18 30 Jun 18
Sources of Cash Uses of Cash
370 259
88 396
14 37
472 692
220
Sources of Cash Uses of Cash Withholding tax refund
Loan recived 370 376 Change in working Capital
Cash From operation (CFO) 88 259 Debt Service - repayment amp Dividend paid
Withholding tax refund 14 57 Investment
22 Investment in PPE
15 investment in joint venture
20 Tax paid
57
Sources of Cash Sources of Cash Sources of Cash
Uses of Cash Uses of Cash Uses of Cash
Non-current liabilities Loans and debentures Current liabilities Shareholders equity
31 Dec 16 77 404 1838 2684
31 Dec 17 75 400 1367 2756
30 Jun 18 76 546 1321 2706
To resize chart data range drag lower right corner of range
31 Dec 16 31 Dec 16 31 Dec 16 31 Dec 16
31 Dec 17 31 Dec 17 31 Dec 17 31 Dec 17
30 Jun 18 30 Jun 18 30 Jun 18 30 Jun 18
Current assets Other non-current assets Investment in associate and Investment in joint ventures Property plant and equipment
31 Dec 16 2874 72 1331 726
31 Dec 17 2599 48 1266 685
30 Jun 18 2698 50 1256 645
To resize chart data range drag lower right corner of range
31 Dec 16 31 Dec 16 31 Dec 16 31 Dec 16
31 Dec 17 31 Dec 17 31 Dec 17 31 Dec 17
30 Jun 18 30 Jun 18 30 Jun 18 30 Jun 18
Operating Profit Net Profit
2014 821 694
2015 787 789
2016 1065 786
2017 711 392
6-Month 2017 519 224
6-Month 2018 -051 -387
To resize chart data range drag lower right corner of range
2014 2014
2015 2015
2016 2016
2017 2017
6-Month 2017 6-Month 2017
6-Month 2018 6-Month 2018
Q1 Q2 Q3 Q4 Year End Operating profits
2014 726 687 802 880 3095 913 2557 2215 880
2015 774 927 871 1308 3880 962 2558 2572 1308
2016 1104 434 1170 989 3697 1160 2559 2708 989
2017 952 436 452 530 2370 818 2560 1840 530
2018 465 477 050 2561
To resize chart data range drag lower right corner of range
2014 2014 2014 2014 2014
2015 2015 2015 2015 2015
2016 2016 2016 2016 2016
2017 2017 2017 2017 2017
2018 2018 2018 2018 2018
1H2017 1H2018
Civil Work 369 238
Processing Plant 237 166
Pipeline System 782 538
1388 942 To resize chart data range drag lower right corner of range
Civil Work Civil Work
Processing Plant Processing Plant
Pipeline System Pipeline System
Civil Work Processing Plant Pipeline System
2016 742 1159 1796
2017 950 345 1075
1H2017 369 237 782
1H2018 238 166 538
To resize chart data range drag lower right corner of range
other
1
2016 2016 2016
2017 2017 2017
1H2017 1H2017 1H2017
1H2018 1H2018 1H2018
Column1
Pipeline 782 56
Processing Plant 237 1388 17
Civil 369 26
Sales amp Other 6 0
1394
To resize chart data range drag lower right corner of range
Pipeline
Processing Plant
Civil
Sales amp Other
Column1
Pipeline 539 56
Processing Plant 166 942 942 17
Civil 237 25
Sales amp Other 12 1
954
To resize chart data range drag lower right corner of range
Pipeline
Processing Plant
Civil
Sales amp Other
Gross Profit Margin Net Profit (Loss) Margin
2015 164 77
2016 203 78
2017 215 38
1H2017 190 22
1H2018 172 -38
2015 2015
2016 2016
2017 2017
1H2017 1H2017
1H2018 1H2018
Column1
Q12018 9
Q22018 -45
1H2017 31
1H2018 -36
Q12018
Q22018
1H2017
1H2018
Column1
Q12018 55
Q22018 -12 -67 -12182
1H2017 123
1H2018 43 -80 -6504
Q12018
Q22018
1H2017
1H2018
Q12018 471 เพม(ลด)
Q22018 482 11 234
1H2017 1394
1H2018 954 -440 -3156
Q12018
Q22018
1H2017
1H2018
Sales
Completed 682
Remaining 318
To resize chart data range drag lower right corner of range
Completed
Remaining
Sales
Completed 78
Remaining 922
To resize chart data range drag lower right corner of range
Completed
Remaining
Sales
Completion 02
Remaining 998
To resize chart data range drag lower right corner of range
Completion
Remaining
Sales
Completed 106
Remaining 894
To resize chart data range drag lower right corner of range
Completed
Remaining
Sales
Completion 60
Remaining 940
To resize chart data range drag lower right corner of range
Completion
Remaining
Sales
Completion 233
Remaining 767
To resize chart data range drag lower right corner of range
Completion
Remaining
Sales
Completed 949
Remaining 51
To resize chart data range drag lower right corner of range
Completed
Remaining
Sales
Completion 844
Remaining 156
To resize chart data range drag lower right corner of range
Completion
Remaining
Sales
Completion 981
Remaining 19
To resize chart data range drag lower right corner of range
Completion
Remaining
Pipeline system Civil Works Engineering system
Pipeline 354 555 91 1000
1476 2316 378 4170
03539568345 05553956835 0090647482
36959
Pipeline system
Civil Works
Engineering system
TRC SKW
490 510
495 505
9 7 16
2064 2106 4170
TRC TRC
SKW SKW
Page 4: TRC Corporate Presentation · 2018-09-19 · TRC Corporate Presentation . The 2. nd. Quarter 2018 Operating Performance . 7 September 2018 . ... determined by TRC based on information

2015 bull 1st Transmission Pipeline Life

Extension (28rdquo Recoating Section)

bull Srinakarin to Romklao Road bull Koh Samui Water Works

Expansion 2016 bull LOA for EPCC Surface amp

Processing Plant amp Facilities from APOT

2017 bull Kanlapaphruek Road

Extension bull Improvement of Pracharuamjai Road Mitmaitri Road

2005 bull Wang Noi-Kaeng Khoi Cross Country Gas Pipeline (JV with China Petroleum Pipeline

(ldquoCPPrdquo) China) bull Listed on the MAI

2006 bull Songkla Transmission Pipeline 2007 bull Acquisition Sahakarn Wisavakorn Co Ltd as subsidiary by share swap bull Investment in Ratchaploen Co Ltd

2008 bull Bangchak Biodiesel Plant -Phase I 2009 bull EPC for Flow Line in Sultanate of Oman bull Revamp Onshore Compressor Station No1 Project (Consortium with Siemens)

2010-2011 bull Gulfrsquos 7SPP and IPP

Gas Pipeline

2011 bull Ubon-Bio Ethanol bull PTTAR-IRPC Multiproduct Pipeline

2012 bull GUT Gas Pipeline

2012 amp 2015-2016 bull Investment in ASEAN Potash Chaiyaphum Plc (ldquoAPOTrdquo)

2013 bull Moving to the SET bull Navanakorn ndash Rangsit

Gas Transmission Pipeline bull Provincial Gas Transmission Pipeline Saraburi to Nakhorn Ratchasrima (JV with Sinopec from China) 2014 bull Bangchak Biodiesel Plant ndash Phase II bull New Incinerator TTM

Key Corporate Milestone From ldquoSmall Businessrdquo to ldquoInternational Thai Multi-Million Companyrdquo

Contractor Bidding with many

competitors with lower margin

EPC Contractor Providing Engineering

Procurement amp Construction services with

fewer competitors and higher margin

Project Developer Utilizing EPC experiences and

become the ldquoONE STOP SERVICErdquo for the clients

TRC is equipped capability of EPC and undertake large scale projects

Investor For stable recurring

income

Innovative Project Solutions

2018 bull Subcontractor for block valve

amp facility station of the 5th Transmission Pipeline Project

bull EPC of Lubricants Distribution Centeramp installation Automated Storage and Retrieval System (ASampRS)

4

TRC Baht 9112 million

Project Owner PTT Public Company Limited

Project Contractor Sinopec International Petroleum Service Corporation China

Scope of Works EPCC and Start-up of the 14 block

valve amp facility stations under the Fifth Transmission Pipeline Project Phase 1

Project Value Baht 75523 million Project Period 33 months

Subcontractor of 14 block valve amp facility stations under the Fifth Transmission Pipeline Project Phase 1 BCM Naphtha and Pygas Pipeline (2 Projects)

Project Owner SCG Chemicals Company Limited Scope of Works Option 1 RTC Area Baht 745 million

Option 2 Interconnecting Pipeline Baht 80 million

Project Value Baht 15450 million Project Period 8 months

1st Quarter 2018 Acquisition of 4 New Projects 1259 MB

The Construction of Highway Route No 4 A Takua Pa ndash A Thai Mueang

Project Owner Bureau of road construction 1 (The Department of Highways)

Scope of Works The Construction of Highway Route

No 4 A Takua Pa ndash A Thai Mueang between Km803+00000 to Km813+30000

Project Value Baht 34738 million Project Period 600 days

SKW Baht 3474 million

5

September 2018 SKW obtained 2 New Projects from Bangkok Metropolitan Administration (1429 MB)

The construction of overpass bridge Na Ranong Intersection

Improvement of Samwa Road

Scope of Works Construction of overpass bridge Na Ranong Intersection

Expansion of the existing road and utility system

Project Location Na Ranong Intersection Klong Toey Bangkok Samwa Road Minburi Bangkok Contract Value Baht 125708 million Baht 17154 million Construction Period 900 days 360 days Tentative Contract Signing Date

Within September-October 2018 Within September 2018

6

May 2018 SKW obtained special class contractor from Department of Highways

Class

Rights to buy bidding

Road Bridge Value of project (Baht)

Special Class

All All No limit

1st Class

1-5 special - lt=500 Million

SKWrsquos Reputable Clients

7

According to the SETrsquos announcement on 18 Jun 2018 regarding SET Index for the 2nd half of 2018 TRC is still in a list of sSET Index TRC has been one of the listed companies for sSET Index calculation since 2017

TRC was elected as one of listed companies for sSET index of 2H2018

8

Content

9

Financial Highlights 27

Future Developments 20

Backlog 10

Corporate Profile amp 1H 2018 Significant Events 4

TRC Group Backlog

3487 3786

2480

4635

2064

124

2616

1200

2077

2106

0

1000

2000

3000

4000

5000

6000

7000

8000

2014 2015 2016 2017 30-Jun-18

TRC SKW+ 2 new projects in Sep

3611

6402

(MB)

3680

5599

6712

30476

2 New Projects

from BMA 1429

30 Jun 18 4170

The Early Works II Project work value of Baht 2311 million and Preparation and Refurbishment of Existing Decline Project remaining work value of Baht 6213 million was cut off from backlog due to the delay in the development of APOTs projects The Company has not yet been able to sign the EPCC contract with APOT Therefore the remaining work value of APOT project of Baht 226 million is included in the backlog 10

Backlog as at 30 June 2018

Backlog by Scope of Works

Scope of Works No of Projects Remaining Value (MB)

Pipeline System 7 1476

Civil Work 7 2316

Processing Plant 2 378

Total 16 4170

Backlog by Company

Company No of Projects Remaining Value (MB)

TRC 9 2064

SKW 7 2106

Total 16 4170

TRC 51

SKW 49

Processing Plant 9

Pipeline System 35

Civil Work 56

11

Chart1

TRC 51
SKW49
Oman048
049
051

Sheet1

Chart1

Processing Plant 9
Pipeline System 35
Civil Work 56
Pipeline
03539568345
05553956835
0090647482

Sheet1

Projects on Hand Period

Contract

Value (MB)Remaining Value (MB)

TRC Projects75523 70991

1st Transmission Pipeline Life Extension 323776 50456

RDCC Catalyst Cooler 49200 37756

71136 22607

BV419 PIG Launcher and Receiver Installation 22928 12347

7450 7450

BCM Naphtha and Pygas Pipeline (Option 1 RTC Area) 8000 3623

Revamp LPG Transfer Pump to Domestic BRP 20850 1070

RGC Sales Gas GSP6 Mixing Header 2815 087

Total TRC Projects 581677 206387SKW Projects

125708 125708

Improvement of Pracharuamjai Road ndash Mitmaitri Road 99084 91429

The Kanlapaphruek Road Extenstion 84972 75935Highway Route No 4 A Takua Pa Phang Nga Province 34738 34665

17154 17154

85523 1668

Other 3 projects ( lt 100 MB) 16126 6923Total SKW Projects 463306 353483

Total TRC Group Projects 1044983 559869

2021

New Project Expansion of existing road and utility system Samya Road Minburi Bangkok

2018 2019 2020

The 5th Transmission Pipeline Phase 1 (Subcontractor from Sinopec)

2015

New Project Construction of overpass bridge Na Ranong Intersection

Construction Improvement and Expansion of Waterworks Koh Samui

2017

LNTP for Turnkey Delivery of APOT Project Surface Processing and Facilities

BCM Naphtha and Pygas Pipeline (Option 2 Interconnecting Pipeline)

2016

2H 2018 12

Completed 981

Remaining 19

Significant Ongoing Projects

PTTrsquos 1st Transmission Pipeline Life Extension (3238 MB) by TRC

Provincial Waterworks Authorityrsquos Construction Improvement and Expansion of Waterworks Koh Samui (855 MB) by Hydrotek Sahakarn JV

Pipeline

C ompleted 844

Remaining 156

Project period Feb 15 - Aug 19

Project period Aug15 - Sep 18 PTTrsquos Revamp LPG Transfer Pump to Domestic BRP (209 MB) by TRC

C ompleted 949

Remaining 51

Project period Apr 17 - Aug 18 13

Chart1

Sales
Completed 981
0981
0019

Sheet1

Chart1

Sales
Completed 844
Remaining 156
0844
0156

Sheet1

Chart1

Sales
Completed 949
Remaining 51
0949
0051

Sheet1

Significant Ongoing Projects

Processing Plant

Completion 233

Remaining 767

Project period Sep 17 - Jun 19

RDCC Catalyst Cooler Project Part 2 Back Pressure Steam Turbine and Utilities System (492 MB) by TRC

Pipeline

PTTrsquos the Fifth Transmission Pipeline Project Phase 1 Subcontractor for The 14 block valve amp facility stations from Sinopec (755 MB) by TRC Completion

60

Remaining 940

Project period Feb 18 - Oct 20

14

Chart1

Sales
Completion 233
0233
0767

Sheet1

Chart1

Sales
Completion 60
006
094

Sheet1

Civil Work

Significant Ongoing Projects

Department of Highwayrsquos Extension Kalapapruek Road (850 MB) by SKW C ompleted

106

Remaining 894

Project period Mar 17 - Aug 19

Improvement of Pracharuamjai Road ndash Mitmaitri Road (991 MB) by SKW

Project period Sep 17 - Sep 19

C ompletion 02

Remaining 998

Project period Feb 18 - Oct 19

Highway Route No 4 A Takua Pa ndash A Thai Mueang between Km803+00000 to Km813+30000 (347 MB) by SKW

C ompleted 78

Remaining 922

15

Chart1

Sales
0106
0894

Sheet1

Chart1

Sales
Completion 02
Remaining 998
0002
0998

Sheet1

Chart1

Sales
0078
0922

Sheet1

16

Civil Work

Significant Ongoing Projects

Project period May 16 - Dec 19

APOTrsquos Package 2 ndash 1st Limited Notice to Proceed Early Works of Surface Processing Plant amp Facilities Project (711 MB) by TRC

Completed 682

Remaining 318

Chart1

Sales
0682
0318

Sheet1

Pipeline Journal World Pipeline June 2018

17

Pipeline Journal (cont)

18

Content

19

Financial Highlights 27

Future Developments 20

Backlog 10

Corporate Profile amp 1H 2018 Significant Events 4

Projects for Bidding

Project Name

Approximate TRC Grouprsquos Work Value

(Million Baht)

Estimated Bidding Period

A Pipeline A1 Pipeline for Floating Storage and Regasification Unit (FSRU) Project from EGAT 3500 Early of 2019

A2 The 5th Transmission Pipeline Phase 3 from PTT 1500 Early of 2019

A3 New distribution pipeline and modifyreroute pipeline from PTT

100-150 Q4 2018

B Processing Plant

B1 Clean Fuel Project (CFP) from Thai Oil (TRC submitted bid as subcontractor)

2000 Q1 2018

B2 Acrylic Resin Plant 300 Sep 2018

C Infrastructure Infrastructure Government Projects (ie Double Track Railway Projects Road Improvement amp Expansion)

3000 2H 2018

D ASRS Warehouse 2000 Q4 2018-Q2 2019

20

TRC Potential Project

Clean Fuel Project (CFP) Thai Oil Group

Floating Storage and Regasification Unit (FRSU) EGAT

โครงการทอสงกาซธรรมชาตจากสถาน

เกบรกษาและแปรสภาพกาซธรรมชาตจาก

ของเหลวเปนกาซแบบลอยนา (FRSU) ไปยงโรงไฟฟาพระนครใต ระยะทาง 58 กม

TOPrsquos EGM held on 27 August 2018 resolved to approve the investment in the Clean Fuel Project with the project value of approximately USD 4825 or approximately Baht 160279 million The period of the project will be 2019 - 2023

21

FSRUrsquos 3 Pilot Projects 2-year cooperation between EGAT and PTT bull FSRU in northern part of the gulf of Thailand bull FSRU in southern region to substitute for JDArsquos

supply bull FSRU in Myanmar for further development with

EGATrsquos power plant

SKW amp SHC Potential Project

Thailand Smart Metro by Metropolitan Electric Authority

bull Project Owner TOT Public Company Limited CAT Telecom Public Company Limited Metropolitan Electricity Authority Mass Rapid Transit Authority of Thailand bull 1273 km bull Year 2017- 2021

22

SKW Potential Project ASampRS Warehouse

Project Owner PTT Oil and Retail Business Public Company Limited (PTTOR)

Project Value Approximate of Baht 550- 600 million

Scope of Works EPC of Lubricants Distribution Center Installation Automated Storage and Retrieval System (ASampRS) Project Location Amphur Bang Pakong Chachoengsao Province Project Period 450 days

New innovative project under cooperation of strategic partner

23

Auto Motion Works Co Ltd (AMW) Leader manufacture of Automated Storage and Retrieval System (ASRS)Technology

References bull World Ceramic Center Co Ltd Head Office bull Scotch Industrial (Thailand) Co Ltd Bangbuathong Nonthaburi bull Siam Global House Public Company Limited Distribution Center Wangnoi Ayudhaya bull King Power Srivaree Samut Prakarn bull Thai Summit Eastern Seaboard Autoparts Industry Co Ltd Rayong

24

Business 2018 2019 2020 2021 2022 Total

Natural gas 3854 2463 1759 1676 1040 10792 3

Natural gas transmission pipeline 26049 17841 5819 6437 755 56901 17

Oil and international trading 14169 71 6 6 6 12258 3

Petrochemical amp Refining 21033 4 4 4 5 21050 7

Head office and others 7038 3532 4142 4259 3789 22760 6 Joint investment and investment in PTT wholly-owned entities

176470 21969 10771 8987 4 218201 64

Total 246613 45880 22501 21369 5599 341962 100

PTTrsquos 5-year Investment Plan (2018 ndash 2022)

(Unit Million Baht) I PTTrsquos news reported to the SET on 22 December 2017

PTTrsquos board of directors meeting held on June 18 2018 has reviewed investment plan to reflect the operation and current circumstances as well as effective budgeting by reducing the 2018 investment plan from Baht 246613 million to Baht 221294 million The reduction is mainly from the investment projects of oil and transmission pipeline business

II Revised 2018 Investment from 246613 MB to 221294 MB (18 June 18)

Reducing1027

25

Thailandrsquos EEC

Source Ministry of Industryrsquos presentation of ldquoEastern Economic Corridor Development Projectrdquo Driving Forward hellip dated 15 February 2017

26

Content

27

Financial Highlights 27

Future Developments 20

Backlog 10

Corporate Profile amp 1H 2018 Significant Events 4

Operating Performance 1H2018

471 482

1394

954

Q12018 Q22018 1H2017 1H2018

2 QoQ

32 YoY

Unit MB

Revenue

1H2017 1H2018

55

-12

123

43

Q12018 Q22018 1H2017 1H2018

9

-45

31

-36

Q12018 Q22018 1H2017 1H2018

65 YoY

122 QoQ

EBITDA

164 QoQ 217 YoY

164

203215

190172

77 78

3822

-38

-50

50

150

250

2015 2016 2017 1H2017 1H2018

Gross Profit Margin Net Profit (Loss) Margin

Gross Profit Margin amp Net Profit Margin

Profit (loss) for the period

28

Gross ProfitQ1 2018 117 MB 251Q2 2018 45 MB 956-M 2018 162 MB 172

Net ProfitQ1 2018 9 MB 19Q2 2018 -46 MB -946-M 2018 -37 MB -38

Service Income

1388 942

32 YoY

Chart1

471
482
1394
954

Sheet1

Chart1

Column1
55
-12
123
43

Sheet1

Chart1

Column1
9
-45
31
-36

Sheet1

Chart1

Gross Profit Margin
Net Profit (Loss) Margin
1644
774
203
778
215
38
1904
22
1717
-38

Sheet1

Chart1

Column1
Pipeline 57
Processing Plant 17
Civil 25
Sales amp Other 1
539
166
237
12

Sheet1

Chart1

Column1
782
237
369
6

Sheet1

Construction Services Income

1796

1075 782

538

1159

345

237

166

742

950

369

238

0

500

1000

1500

2000

2500

3000

3500

4000

2016 2017 1H2017 1H2018

Civil Work

Processing Plant

Pipeline System

3697

2370

1388

942

Unit MB

18

57

25

369

237

782

238166

538

Civil Work Processing Plant Pipeline System

Construction Services Income Comparison with last year (MB)

1H2017 1H2018

1st Half Comparison

29

Chart1

3697
2370
1388
942
Pipeline System
Processing Plant
Civil Work
1796
1159
742
1075
345
950
782
237
369
538
166
238

Sheet1

Chart1

1H2017
1H2018
Construction Services Income Comparison with last year (MB)
369
238
237
166
782
538

Sheet1

30

Construction Services Income

2014 2015 2016 2017 2018Q1 726 774 1104 952 465Q2 687 927 434 436 477Q3 802 871 1170 452Q4 880 1308 989 530Year End 3095 3880 3697 2370

726 774

1104952

465687

927

434 436 477

802 871

1170

452880

1308

989

530

3095

38803697

2370

0

500

1000

1500

2000

2500

3000

3500

4000

2018 (F) 2500-2800

(MB)

6-M 2018 942

Chart1

Q1
Q2
Q3
Q4
Year End
726
687
802
880
3095
774
927
871
1308
3880
1104
434
1170
989
3697
952
436
452
530
2370
465
477

Sheet1

Operating Profit amp Net Profit

2014 2015 2016 2017 6-Month2017

6-Month2018

Operating Profit 821 787 1065 711 519 -051 Net Profit 694 789 786 392 224 -387

-400

000

400

800

1200

2014 2015 2016 2017 6-M 2017

6-M 2018

Operating Profit (Loss) (MB) 25415 30539 39382 16863 7202 (479)

Net Profit (Loss) (MB) 21492 30596 29076 9279 3113 (3650)

31

to services income amp sales

Chart1

Operating Profit
Net Profit
821
694
787
789
1065
786
711
392
519
224
-051
-387

Sheet1

726 685 645

1331 1266 1256

72 48 50

2874 2599 2698

-

1000

2000

3000

4000

5000

31 Dec 16 31 Dec 17 30 Jun 18

Assets

Current assetsOther non-current assetsInvestment in associate and Investment in joint venturesProperty plant and equipment

50034598 4649

(MB)

Financial Position

2684 2756 2706

1838 1367 1321

404 400 546

77 75 76

-

1000

2000

3000

4000

5000

31 Dec 16 31 Dec 17 30 Jun 18

Liabilities and Shareholders Equity

Non-current liabilities

Loans and debentures

Current liabilities

Shareholders equity

50034598 4649

(MB)

(APOT 1259)

(APOT 1234)

(APOT 1328)

32

58

1

27

14

2

12

28

58

Chart1

5003
4598
4649
Property plant and equipment
Investment in associate and Investment in joint ventures
Other non-current assets
Current assets
Assets
726
1331
72
2874
685
1266
48
2599
645
1256
50
2698

Sheet1

Sheet2

Chart1

5003
4598
4649
Shareholders equity
Current liabilities
Loans and debentures
Non-current liabilities
Liabilities and Shareholders Equity
75
2684
1838
404
77
2756
1367
400
75
2706
1321
546
76

Sheet1

Debenture Issuance and Expiration

Issuance Date

Maturity Date

Issuance

Amount (MB)

Outstanding

Amount (MB)

Debenture

Holders

Interest Rate

(Per Year)

8 Jul 2015 8 Jul 2017

(2 years) 100

- (Expired)

10 persons 468

10 Mar 2016

10 Mar 2018

(2 Years)

200 -

(Expired) 10 persons 440

12 Jul 2017 12 Jul 2018

(1 year) 100

- (Expired)

10 persons 450

15 Mar 2018

17 Mar 2020

(2 yearsamp2 days)

180 180 9 persons 480

Outstanding debentures as at 7 Sep 18

180

I) Debentures Baht 500 million

II) Debentures Baht 2000 million Still not issue 33

Cash Flows

370259

8839614

37

Sources of Cash Uses of Cash

472

692

Change in Cash (220 MB)

Increase in translation

adjustment (073 MB)

Ending Cash 115 MB

Beginning Cash 336 MB

S-T loan received amp debenture issuance

Cash from operation

Withholding tax refund Change in working capital (376 MB) amp income tax paid (20 MB)

Debt service repayment amp dividend paid (12 MB)

Investment in equipment (22 MB) and capital increase in SH Crossing

by SKW (15 MB)

6-Month 2018 Sources and Uses of Cash (MB)

Financing Activities + 111 MB

Operating Activities (294 MB)

Investment Activities (37 MB)

Net CF (220 MB)

34

Chart1

472
692
370
88
14
259
396
37

Sheet1

TRC Group Industry Group (Construction Services)

089 086067

095072

246 234 247 240258

000

050

100

150

200

250

300

2015 2016 2017 30 Jun 17 30 Jun 18

1599

1128

338

1231

092

1226

709

256

905

343

000

500

1000

1500

2000

2015 2016 2017 30 Jun 17 30 Jun 18

()

Financial Ratio amp Covenants to Debenture Holders

Time(s) Return on Equity Debt to Equity Ratio

006

016 015

020

000

005

010

015

020

025

31 Dec 15 31 Dec 16 31 Dec 17 30 Jun 18

Time(s)

10412

26881628 1196

0002000400060008000

1000012000

2015 2016 2017 30 Jun 2018

EBITDA to Interest Time(s)

TRC TRC

Interest Bearing Debt to Equity

Covenant gt = 4 times Covenant lt = 2 times

35

Chart1

TRC and its subsidiaries
Industry Group
240
089
246
086
234
067
247
095
238
072
258

Sheet1

Chart1

TRC and its subsidiaries
Industry Group
1599
1226
1128
709
338
256
1231
905
092
343

Sheet1

Chart1

TRC Groups Interest-Bearing Debt-to-Equity
006
016
015
02

Sheet1

Chart1

TRC Groups EBITDA to interest
10412
2688
1628
1196

Sheet1

If you have any question please feel fee to contact Investor Relations Department Email ir_trctrc-concom or ounruentrc-concom

Tel +66 2022 7777-87 Ext 3201 3213 Fax +66 2022 7778

  • Slide Number 1
  • Slide Number 2
  • Slide Number 3
  • Key Corporate Milestone
  • Slide Number 5
  • Slide Number 6
  • May 2018 SKW obtained special class contractor from Department of Highways
  • Slide Number 8
  • Slide Number 9
  • TRC Group Backlog
  • Slide Number 11
  • Projects on Hand Period
  • Slide Number 13
  • Slide Number 14
  • Slide Number 15
  • Slide Number 16
  • Slide Number 17
  • Slide Number 18
  • Slide Number 19
  • Slide Number 20
  • Slide Number 21
  • Slide Number 22
  • Slide Number 23
  • Auto Motion Works Co Ltd (AMW) Leader manufactureof Automated Storage and Retrieval System (ASRS)Technology
  • Slide Number 25
  • Slide Number 26
  • Slide Number 27
  • Slide Number 28
  • Slide Number 29
  • Slide Number 30
  • Slide Number 31
  • Slide Number 32
  • Slide Number 33
  • Slide Number 34
  • Slide Number 35
  • Slide Number 36
TRC Groups EBITDA to interest
2015 10412
2016 2688
2017 1628
30 Jun 2018 1196
To resize chart data range drag lower right corner of range
2015
2016
2017
30 Jun 2018
TRC Groups Interest-Bearing Debt-to-Equity
31 Dec 15 006
31 Dec 16 016
31 Dec 17 015
30 Jun 18 020
To resize chart data range drag lower right corner of range
31 Dec 15
31 Dec 16
31 Dec 17
30 Jun 18
TRC and its subsidiaries Industry Group
2015 1599 1226
2016 1128 709
2017 338 256
30 Jun 17 1231 905
30 Jun 18 092 343
To resize chart data range drag lower right corner of range
2015 2015
2016 2016
2017 2017
30 Jun 17 30 Jun 17
30 Jun 18 30 Jun 18
2015 2016 2017 30 Jun 17 30 Jun 18
TRC and its subsidiaries 089 086 067 095 072
Industry Group 246 234 247 238 258
2015 2015 2015
2016 2016 2016
2017 2017 2017
30 Jun 17 30 Jun 17 30 Jun 17
30 Jun 18 30 Jun 18 30 Jun 18
Sources of Cash Uses of Cash
370 259
88 396
14 37
472 692
220
Sources of Cash Uses of Cash Withholding tax refund
Loan recived 370 376 Change in working Capital
Cash From operation (CFO) 88 259 Debt Service - repayment amp Dividend paid
Withholding tax refund 14 57 Investment
22 Investment in PPE
15 investment in joint venture
20 Tax paid
57
Sources of Cash Sources of Cash Sources of Cash
Uses of Cash Uses of Cash Uses of Cash
Non-current liabilities Loans and debentures Current liabilities Shareholders equity
31 Dec 16 77 404 1838 2684
31 Dec 17 75 400 1367 2756
30 Jun 18 76 546 1321 2706
To resize chart data range drag lower right corner of range
31 Dec 16 31 Dec 16 31 Dec 16 31 Dec 16
31 Dec 17 31 Dec 17 31 Dec 17 31 Dec 17
30 Jun 18 30 Jun 18 30 Jun 18 30 Jun 18
Current assets Other non-current assets Investment in associate and Investment in joint ventures Property plant and equipment
31 Dec 16 2874 72 1331 726
31 Dec 17 2599 48 1266 685
30 Jun 18 2698 50 1256 645
To resize chart data range drag lower right corner of range
31 Dec 16 31 Dec 16 31 Dec 16 31 Dec 16
31 Dec 17 31 Dec 17 31 Dec 17 31 Dec 17
30 Jun 18 30 Jun 18 30 Jun 18 30 Jun 18
Operating Profit Net Profit
2014 821 694
2015 787 789
2016 1065 786
2017 711 392
6-Month 2017 519 224
6-Month 2018 -051 -387
To resize chart data range drag lower right corner of range
2014 2014
2015 2015
2016 2016
2017 2017
6-Month 2017 6-Month 2017
6-Month 2018 6-Month 2018
Q1 Q2 Q3 Q4 Year End Operating profits
2014 726 687 802 880 3095 913 2557 2215 880
2015 774 927 871 1308 3880 962 2558 2572 1308
2016 1104 434 1170 989 3697 1160 2559 2708 989
2017 952 436 452 530 2370 818 2560 1840 530
2018 465 477 050 2561
To resize chart data range drag lower right corner of range
2014 2014 2014 2014 2014
2015 2015 2015 2015 2015
2016 2016 2016 2016 2016
2017 2017 2017 2017 2017
2018 2018 2018 2018 2018
1H2017 1H2018
Civil Work 369 238
Processing Plant 237 166
Pipeline System 782 538
1388 942 To resize chart data range drag lower right corner of range
Civil Work Civil Work
Processing Plant Processing Plant
Pipeline System Pipeline System
Civil Work Processing Plant Pipeline System
2016 742 1159 1796
2017 950 345 1075
1H2017 369 237 782
1H2018 238 166 538
To resize chart data range drag lower right corner of range
other
1
2016 2016 2016
2017 2017 2017
1H2017 1H2017 1H2017
1H2018 1H2018 1H2018
Column1
Pipeline 782 56
Processing Plant 237 1388 17
Civil 369 26
Sales amp Other 6 0
1394
To resize chart data range drag lower right corner of range
Pipeline
Processing Plant
Civil
Sales amp Other
Column1
Pipeline 539 56
Processing Plant 166 942 942 17
Civil 237 25
Sales amp Other 12 1
954
To resize chart data range drag lower right corner of range
Pipeline
Processing Plant
Civil
Sales amp Other
Gross Profit Margin Net Profit (Loss) Margin
2015 164 77
2016 203 78
2017 215 38
1H2017 190 22
1H2018 172 -38
2015 2015
2016 2016
2017 2017
1H2017 1H2017
1H2018 1H2018
Column1
Q12018 9
Q22018 -45
1H2017 31
1H2018 -36
Q12018
Q22018
1H2017
1H2018
Column1
Q12018 55
Q22018 -12 -67 -12182
1H2017 123
1H2018 43 -80 -6504
Q12018
Q22018
1H2017
1H2018
Q12018 471 เพม(ลด)
Q22018 482 11 234
1H2017 1394
1H2018 954 -440 -3156
Q12018
Q22018
1H2017
1H2018
Sales
Completed 682
Remaining 318
To resize chart data range drag lower right corner of range
Completed
Remaining
Sales
Completed 78
Remaining 922
To resize chart data range drag lower right corner of range
Completed
Remaining
Sales
Completion 02
Remaining 998
To resize chart data range drag lower right corner of range
Completion
Remaining
Sales
Completed 106
Remaining 894
To resize chart data range drag lower right corner of range
Completed
Remaining
Sales
Completion 60
Remaining 940
To resize chart data range drag lower right corner of range
Completion
Remaining
Sales
Completion 233
Remaining 767
To resize chart data range drag lower right corner of range
Completion
Remaining
Sales
Completed 949
Remaining 51
To resize chart data range drag lower right corner of range
Completed
Remaining
Sales
Completion 844
Remaining 156
To resize chart data range drag lower right corner of range
Completion
Remaining
Sales
Completion 981
Remaining 19
To resize chart data range drag lower right corner of range
Completion
Remaining
Pipeline system Civil Works Engineering system
Pipeline 354 555 91 1000
1476 2316 378 4170
03539568345 05553956835 0090647482
36959
Pipeline system
Civil Works
Engineering system
TRC SKW
490 510
495 505
9 7 16
2064 2106 4170
TRC TRC
SKW SKW
Page 5: TRC Corporate Presentation · 2018-09-19 · TRC Corporate Presentation . The 2. nd. Quarter 2018 Operating Performance . 7 September 2018 . ... determined by TRC based on information

TRC Baht 9112 million

Project Owner PTT Public Company Limited

Project Contractor Sinopec International Petroleum Service Corporation China

Scope of Works EPCC and Start-up of the 14 block

valve amp facility stations under the Fifth Transmission Pipeline Project Phase 1

Project Value Baht 75523 million Project Period 33 months

Subcontractor of 14 block valve amp facility stations under the Fifth Transmission Pipeline Project Phase 1 BCM Naphtha and Pygas Pipeline (2 Projects)

Project Owner SCG Chemicals Company Limited Scope of Works Option 1 RTC Area Baht 745 million

Option 2 Interconnecting Pipeline Baht 80 million

Project Value Baht 15450 million Project Period 8 months

1st Quarter 2018 Acquisition of 4 New Projects 1259 MB

The Construction of Highway Route No 4 A Takua Pa ndash A Thai Mueang

Project Owner Bureau of road construction 1 (The Department of Highways)

Scope of Works The Construction of Highway Route

No 4 A Takua Pa ndash A Thai Mueang between Km803+00000 to Km813+30000

Project Value Baht 34738 million Project Period 600 days

SKW Baht 3474 million

5

September 2018 SKW obtained 2 New Projects from Bangkok Metropolitan Administration (1429 MB)

The construction of overpass bridge Na Ranong Intersection

Improvement of Samwa Road

Scope of Works Construction of overpass bridge Na Ranong Intersection

Expansion of the existing road and utility system

Project Location Na Ranong Intersection Klong Toey Bangkok Samwa Road Minburi Bangkok Contract Value Baht 125708 million Baht 17154 million Construction Period 900 days 360 days Tentative Contract Signing Date

Within September-October 2018 Within September 2018

6

May 2018 SKW obtained special class contractor from Department of Highways

Class

Rights to buy bidding

Road Bridge Value of project (Baht)

Special Class

All All No limit

1st Class

1-5 special - lt=500 Million

SKWrsquos Reputable Clients

7

According to the SETrsquos announcement on 18 Jun 2018 regarding SET Index for the 2nd half of 2018 TRC is still in a list of sSET Index TRC has been one of the listed companies for sSET Index calculation since 2017

TRC was elected as one of listed companies for sSET index of 2H2018

8

Content

9

Financial Highlights 27

Future Developments 20

Backlog 10

Corporate Profile amp 1H 2018 Significant Events 4

TRC Group Backlog

3487 3786

2480

4635

2064

124

2616

1200

2077

2106

0

1000

2000

3000

4000

5000

6000

7000

8000

2014 2015 2016 2017 30-Jun-18

TRC SKW+ 2 new projects in Sep

3611

6402

(MB)

3680

5599

6712

30476

2 New Projects

from BMA 1429

30 Jun 18 4170

The Early Works II Project work value of Baht 2311 million and Preparation and Refurbishment of Existing Decline Project remaining work value of Baht 6213 million was cut off from backlog due to the delay in the development of APOTs projects The Company has not yet been able to sign the EPCC contract with APOT Therefore the remaining work value of APOT project of Baht 226 million is included in the backlog 10

Backlog as at 30 June 2018

Backlog by Scope of Works

Scope of Works No of Projects Remaining Value (MB)

Pipeline System 7 1476

Civil Work 7 2316

Processing Plant 2 378

Total 16 4170

Backlog by Company

Company No of Projects Remaining Value (MB)

TRC 9 2064

SKW 7 2106

Total 16 4170

TRC 51

SKW 49

Processing Plant 9

Pipeline System 35

Civil Work 56

11

Chart1

TRC 51
SKW49
Oman048
049
051

Sheet1

Chart1

Processing Plant 9
Pipeline System 35
Civil Work 56
Pipeline
03539568345
05553956835
0090647482

Sheet1

Projects on Hand Period

Contract

Value (MB)Remaining Value (MB)

TRC Projects75523 70991

1st Transmission Pipeline Life Extension 323776 50456

RDCC Catalyst Cooler 49200 37756

71136 22607

BV419 PIG Launcher and Receiver Installation 22928 12347

7450 7450

BCM Naphtha and Pygas Pipeline (Option 1 RTC Area) 8000 3623

Revamp LPG Transfer Pump to Domestic BRP 20850 1070

RGC Sales Gas GSP6 Mixing Header 2815 087

Total TRC Projects 581677 206387SKW Projects

125708 125708

Improvement of Pracharuamjai Road ndash Mitmaitri Road 99084 91429

The Kanlapaphruek Road Extenstion 84972 75935Highway Route No 4 A Takua Pa Phang Nga Province 34738 34665

17154 17154

85523 1668

Other 3 projects ( lt 100 MB) 16126 6923Total SKW Projects 463306 353483

Total TRC Group Projects 1044983 559869

2021

New Project Expansion of existing road and utility system Samya Road Minburi Bangkok

2018 2019 2020

The 5th Transmission Pipeline Phase 1 (Subcontractor from Sinopec)

2015

New Project Construction of overpass bridge Na Ranong Intersection

Construction Improvement and Expansion of Waterworks Koh Samui

2017

LNTP for Turnkey Delivery of APOT Project Surface Processing and Facilities

BCM Naphtha and Pygas Pipeline (Option 2 Interconnecting Pipeline)

2016

2H 2018 12

Completed 981

Remaining 19

Significant Ongoing Projects

PTTrsquos 1st Transmission Pipeline Life Extension (3238 MB) by TRC

Provincial Waterworks Authorityrsquos Construction Improvement and Expansion of Waterworks Koh Samui (855 MB) by Hydrotek Sahakarn JV

Pipeline

C ompleted 844

Remaining 156

Project period Feb 15 - Aug 19

Project period Aug15 - Sep 18 PTTrsquos Revamp LPG Transfer Pump to Domestic BRP (209 MB) by TRC

C ompleted 949

Remaining 51

Project period Apr 17 - Aug 18 13

Chart1

Sales
Completed 981
0981
0019

Sheet1

Chart1

Sales
Completed 844
Remaining 156
0844
0156

Sheet1

Chart1

Sales
Completed 949
Remaining 51
0949
0051

Sheet1

Significant Ongoing Projects

Processing Plant

Completion 233

Remaining 767

Project period Sep 17 - Jun 19

RDCC Catalyst Cooler Project Part 2 Back Pressure Steam Turbine and Utilities System (492 MB) by TRC

Pipeline

PTTrsquos the Fifth Transmission Pipeline Project Phase 1 Subcontractor for The 14 block valve amp facility stations from Sinopec (755 MB) by TRC Completion

60

Remaining 940

Project period Feb 18 - Oct 20

14

Chart1

Sales
Completion 233
0233
0767

Sheet1

Chart1

Sales
Completion 60
006
094

Sheet1

Civil Work

Significant Ongoing Projects

Department of Highwayrsquos Extension Kalapapruek Road (850 MB) by SKW C ompleted

106

Remaining 894

Project period Mar 17 - Aug 19

Improvement of Pracharuamjai Road ndash Mitmaitri Road (991 MB) by SKW

Project period Sep 17 - Sep 19

C ompletion 02

Remaining 998

Project period Feb 18 - Oct 19

Highway Route No 4 A Takua Pa ndash A Thai Mueang between Km803+00000 to Km813+30000 (347 MB) by SKW

C ompleted 78

Remaining 922

15

Chart1

Sales
0106
0894

Sheet1

Chart1

Sales
Completion 02
Remaining 998
0002
0998

Sheet1

Chart1

Sales
0078
0922

Sheet1

16

Civil Work

Significant Ongoing Projects

Project period May 16 - Dec 19

APOTrsquos Package 2 ndash 1st Limited Notice to Proceed Early Works of Surface Processing Plant amp Facilities Project (711 MB) by TRC

Completed 682

Remaining 318

Chart1

Sales
0682
0318

Sheet1

Pipeline Journal World Pipeline June 2018

17

Pipeline Journal (cont)

18

Content

19

Financial Highlights 27

Future Developments 20

Backlog 10

Corporate Profile amp 1H 2018 Significant Events 4

Projects for Bidding

Project Name

Approximate TRC Grouprsquos Work Value

(Million Baht)

Estimated Bidding Period

A Pipeline A1 Pipeline for Floating Storage and Regasification Unit (FSRU) Project from EGAT 3500 Early of 2019

A2 The 5th Transmission Pipeline Phase 3 from PTT 1500 Early of 2019

A3 New distribution pipeline and modifyreroute pipeline from PTT

100-150 Q4 2018

B Processing Plant

B1 Clean Fuel Project (CFP) from Thai Oil (TRC submitted bid as subcontractor)

2000 Q1 2018

B2 Acrylic Resin Plant 300 Sep 2018

C Infrastructure Infrastructure Government Projects (ie Double Track Railway Projects Road Improvement amp Expansion)

3000 2H 2018

D ASRS Warehouse 2000 Q4 2018-Q2 2019

20

TRC Potential Project

Clean Fuel Project (CFP) Thai Oil Group

Floating Storage and Regasification Unit (FRSU) EGAT

โครงการทอสงกาซธรรมชาตจากสถาน

เกบรกษาและแปรสภาพกาซธรรมชาตจาก

ของเหลวเปนกาซแบบลอยนา (FRSU) ไปยงโรงไฟฟาพระนครใต ระยะทาง 58 กม

TOPrsquos EGM held on 27 August 2018 resolved to approve the investment in the Clean Fuel Project with the project value of approximately USD 4825 or approximately Baht 160279 million The period of the project will be 2019 - 2023

21

FSRUrsquos 3 Pilot Projects 2-year cooperation between EGAT and PTT bull FSRU in northern part of the gulf of Thailand bull FSRU in southern region to substitute for JDArsquos

supply bull FSRU in Myanmar for further development with

EGATrsquos power plant

SKW amp SHC Potential Project

Thailand Smart Metro by Metropolitan Electric Authority

bull Project Owner TOT Public Company Limited CAT Telecom Public Company Limited Metropolitan Electricity Authority Mass Rapid Transit Authority of Thailand bull 1273 km bull Year 2017- 2021

22

SKW Potential Project ASampRS Warehouse

Project Owner PTT Oil and Retail Business Public Company Limited (PTTOR)

Project Value Approximate of Baht 550- 600 million

Scope of Works EPC of Lubricants Distribution Center Installation Automated Storage and Retrieval System (ASampRS) Project Location Amphur Bang Pakong Chachoengsao Province Project Period 450 days

New innovative project under cooperation of strategic partner

23

Auto Motion Works Co Ltd (AMW) Leader manufacture of Automated Storage and Retrieval System (ASRS)Technology

References bull World Ceramic Center Co Ltd Head Office bull Scotch Industrial (Thailand) Co Ltd Bangbuathong Nonthaburi bull Siam Global House Public Company Limited Distribution Center Wangnoi Ayudhaya bull King Power Srivaree Samut Prakarn bull Thai Summit Eastern Seaboard Autoparts Industry Co Ltd Rayong

24

Business 2018 2019 2020 2021 2022 Total

Natural gas 3854 2463 1759 1676 1040 10792 3

Natural gas transmission pipeline 26049 17841 5819 6437 755 56901 17

Oil and international trading 14169 71 6 6 6 12258 3

Petrochemical amp Refining 21033 4 4 4 5 21050 7

Head office and others 7038 3532 4142 4259 3789 22760 6 Joint investment and investment in PTT wholly-owned entities

176470 21969 10771 8987 4 218201 64

Total 246613 45880 22501 21369 5599 341962 100

PTTrsquos 5-year Investment Plan (2018 ndash 2022)

(Unit Million Baht) I PTTrsquos news reported to the SET on 22 December 2017

PTTrsquos board of directors meeting held on June 18 2018 has reviewed investment plan to reflect the operation and current circumstances as well as effective budgeting by reducing the 2018 investment plan from Baht 246613 million to Baht 221294 million The reduction is mainly from the investment projects of oil and transmission pipeline business

II Revised 2018 Investment from 246613 MB to 221294 MB (18 June 18)

Reducing1027

25

Thailandrsquos EEC

Source Ministry of Industryrsquos presentation of ldquoEastern Economic Corridor Development Projectrdquo Driving Forward hellip dated 15 February 2017

26

Content

27

Financial Highlights 27

Future Developments 20

Backlog 10

Corporate Profile amp 1H 2018 Significant Events 4

Operating Performance 1H2018

471 482

1394

954

Q12018 Q22018 1H2017 1H2018

2 QoQ

32 YoY

Unit MB

Revenue

1H2017 1H2018

55

-12

123

43

Q12018 Q22018 1H2017 1H2018

9

-45

31

-36

Q12018 Q22018 1H2017 1H2018

65 YoY

122 QoQ

EBITDA

164 QoQ 217 YoY

164

203215

190172

77 78

3822

-38

-50

50

150

250

2015 2016 2017 1H2017 1H2018

Gross Profit Margin Net Profit (Loss) Margin

Gross Profit Margin amp Net Profit Margin

Profit (loss) for the period

28

Gross ProfitQ1 2018 117 MB 251Q2 2018 45 MB 956-M 2018 162 MB 172

Net ProfitQ1 2018 9 MB 19Q2 2018 -46 MB -946-M 2018 -37 MB -38

Service Income

1388 942

32 YoY

Chart1

471
482
1394
954

Sheet1

Chart1

Column1
55
-12
123
43

Sheet1

Chart1

Column1
9
-45
31
-36

Sheet1

Chart1

Gross Profit Margin
Net Profit (Loss) Margin
1644
774
203
778
215
38
1904
22
1717
-38

Sheet1

Chart1

Column1
Pipeline 57
Processing Plant 17
Civil 25
Sales amp Other 1
539
166
237
12

Sheet1

Chart1

Column1
782
237
369
6

Sheet1

Construction Services Income

1796

1075 782

538

1159

345

237

166

742

950

369

238

0

500

1000

1500

2000

2500

3000

3500

4000

2016 2017 1H2017 1H2018

Civil Work

Processing Plant

Pipeline System

3697

2370

1388

942

Unit MB

18

57

25

369

237

782

238166

538

Civil Work Processing Plant Pipeline System

Construction Services Income Comparison with last year (MB)

1H2017 1H2018

1st Half Comparison

29

Chart1

3697
2370
1388
942
Pipeline System
Processing Plant
Civil Work
1796
1159
742
1075
345
950
782
237
369
538
166
238

Sheet1

Chart1

1H2017
1H2018
Construction Services Income Comparison with last year (MB)
369
238
237
166
782
538

Sheet1

30

Construction Services Income

2014 2015 2016 2017 2018Q1 726 774 1104 952 465Q2 687 927 434 436 477Q3 802 871 1170 452Q4 880 1308 989 530Year End 3095 3880 3697 2370

726 774

1104952

465687

927

434 436 477

802 871

1170

452880

1308

989

530

3095

38803697

2370

0

500

1000

1500

2000

2500

3000

3500

4000

2018 (F) 2500-2800

(MB)

6-M 2018 942

Chart1

Q1
Q2
Q3
Q4
Year End
726
687
802
880
3095
774
927
871
1308
3880
1104
434
1170
989
3697
952
436
452
530
2370
465
477

Sheet1

Operating Profit amp Net Profit

2014 2015 2016 2017 6-Month2017

6-Month2018

Operating Profit 821 787 1065 711 519 -051 Net Profit 694 789 786 392 224 -387

-400

000

400

800

1200

2014 2015 2016 2017 6-M 2017

6-M 2018

Operating Profit (Loss) (MB) 25415 30539 39382 16863 7202 (479)

Net Profit (Loss) (MB) 21492 30596 29076 9279 3113 (3650)

31

to services income amp sales

Chart1

Operating Profit
Net Profit
821
694
787
789
1065
786
711
392
519
224
-051
-387

Sheet1

726 685 645

1331 1266 1256

72 48 50

2874 2599 2698

-

1000

2000

3000

4000

5000

31 Dec 16 31 Dec 17 30 Jun 18

Assets

Current assetsOther non-current assetsInvestment in associate and Investment in joint venturesProperty plant and equipment

50034598 4649

(MB)

Financial Position

2684 2756 2706

1838 1367 1321

404 400 546

77 75 76

-

1000

2000

3000

4000

5000

31 Dec 16 31 Dec 17 30 Jun 18

Liabilities and Shareholders Equity

Non-current liabilities

Loans and debentures

Current liabilities

Shareholders equity

50034598 4649

(MB)

(APOT 1259)

(APOT 1234)

(APOT 1328)

32

58

1

27

14

2

12

28

58

Chart1

5003
4598
4649
Property plant and equipment
Investment in associate and Investment in joint ventures
Other non-current assets
Current assets
Assets
726
1331
72
2874
685
1266
48
2599
645
1256
50
2698

Sheet1

Sheet2

Chart1

5003
4598
4649
Shareholders equity
Current liabilities
Loans and debentures
Non-current liabilities
Liabilities and Shareholders Equity
75
2684
1838
404
77
2756
1367
400
75
2706
1321
546
76

Sheet1

Debenture Issuance and Expiration

Issuance Date

Maturity Date

Issuance

Amount (MB)

Outstanding

Amount (MB)

Debenture

Holders

Interest Rate

(Per Year)

8 Jul 2015 8 Jul 2017

(2 years) 100

- (Expired)

10 persons 468

10 Mar 2016

10 Mar 2018

(2 Years)

200 -

(Expired) 10 persons 440

12 Jul 2017 12 Jul 2018

(1 year) 100

- (Expired)

10 persons 450

15 Mar 2018

17 Mar 2020

(2 yearsamp2 days)

180 180 9 persons 480

Outstanding debentures as at 7 Sep 18

180

I) Debentures Baht 500 million

II) Debentures Baht 2000 million Still not issue 33

Cash Flows

370259

8839614

37

Sources of Cash Uses of Cash

472

692

Change in Cash (220 MB)

Increase in translation

adjustment (073 MB)

Ending Cash 115 MB

Beginning Cash 336 MB

S-T loan received amp debenture issuance

Cash from operation

Withholding tax refund Change in working capital (376 MB) amp income tax paid (20 MB)

Debt service repayment amp dividend paid (12 MB)

Investment in equipment (22 MB) and capital increase in SH Crossing

by SKW (15 MB)

6-Month 2018 Sources and Uses of Cash (MB)

Financing Activities + 111 MB

Operating Activities (294 MB)

Investment Activities (37 MB)

Net CF (220 MB)

34

Chart1

472
692
370
88
14
259
396
37

Sheet1

TRC Group Industry Group (Construction Services)

089 086067

095072

246 234 247 240258

000

050

100

150

200

250

300

2015 2016 2017 30 Jun 17 30 Jun 18

1599

1128

338

1231

092

1226

709

256

905

343

000

500

1000

1500

2000

2015 2016 2017 30 Jun 17 30 Jun 18

()

Financial Ratio amp Covenants to Debenture Holders

Time(s) Return on Equity Debt to Equity Ratio

006

016 015

020

000

005

010

015

020

025

31 Dec 15 31 Dec 16 31 Dec 17 30 Jun 18

Time(s)

10412

26881628 1196

0002000400060008000

1000012000

2015 2016 2017 30 Jun 2018

EBITDA to Interest Time(s)

TRC TRC

Interest Bearing Debt to Equity

Covenant gt = 4 times Covenant lt = 2 times

35

Chart1

TRC and its subsidiaries
Industry Group
240
089
246
086
234
067
247
095
238
072
258

Sheet1

Chart1

TRC and its subsidiaries
Industry Group
1599
1226
1128
709
338
256
1231
905
092
343

Sheet1

Chart1

TRC Groups Interest-Bearing Debt-to-Equity
006
016
015
02

Sheet1

Chart1

TRC Groups EBITDA to interest
10412
2688
1628
1196

Sheet1

If you have any question please feel fee to contact Investor Relations Department Email ir_trctrc-concom or ounruentrc-concom

Tel +66 2022 7777-87 Ext 3201 3213 Fax +66 2022 7778

  • Slide Number 1
  • Slide Number 2
  • Slide Number 3
  • Key Corporate Milestone
  • Slide Number 5
  • Slide Number 6
  • May 2018 SKW obtained special class contractor from Department of Highways
  • Slide Number 8
  • Slide Number 9
  • TRC Group Backlog
  • Slide Number 11
  • Projects on Hand Period
  • Slide Number 13
  • Slide Number 14
  • Slide Number 15
  • Slide Number 16
  • Slide Number 17
  • Slide Number 18
  • Slide Number 19
  • Slide Number 20
  • Slide Number 21
  • Slide Number 22
  • Slide Number 23
  • Auto Motion Works Co Ltd (AMW) Leader manufactureof Automated Storage and Retrieval System (ASRS)Technology
  • Slide Number 25
  • Slide Number 26
  • Slide Number 27
  • Slide Number 28
  • Slide Number 29
  • Slide Number 30
  • Slide Number 31
  • Slide Number 32
  • Slide Number 33
  • Slide Number 34
  • Slide Number 35
  • Slide Number 36
TRC Groups EBITDA to interest
2015 10412
2016 2688
2017 1628
30 Jun 2018 1196
To resize chart data range drag lower right corner of range
2015
2016
2017
30 Jun 2018
TRC Groups Interest-Bearing Debt-to-Equity
31 Dec 15 006
31 Dec 16 016
31 Dec 17 015
30 Jun 18 020
To resize chart data range drag lower right corner of range
31 Dec 15
31 Dec 16
31 Dec 17
30 Jun 18
TRC and its subsidiaries Industry Group
2015 1599 1226
2016 1128 709
2017 338 256
30 Jun 17 1231 905
30 Jun 18 092 343
To resize chart data range drag lower right corner of range
2015 2015
2016 2016
2017 2017
30 Jun 17 30 Jun 17
30 Jun 18 30 Jun 18
2015 2016 2017 30 Jun 17 30 Jun 18
TRC and its subsidiaries 089 086 067 095 072
Industry Group 246 234 247 238 258
2015 2015 2015
2016 2016 2016
2017 2017 2017
30 Jun 17 30 Jun 17 30 Jun 17
30 Jun 18 30 Jun 18 30 Jun 18
Sources of Cash Uses of Cash
370 259
88 396
14 37
472 692
220
Sources of Cash Uses of Cash Withholding tax refund
Loan recived 370 376 Change in working Capital
Cash From operation (CFO) 88 259 Debt Service - repayment amp Dividend paid
Withholding tax refund 14 57 Investment
22 Investment in PPE
15 investment in joint venture
20 Tax paid
57
Sources of Cash Sources of Cash Sources of Cash
Uses of Cash Uses of Cash Uses of Cash
Non-current liabilities Loans and debentures Current liabilities Shareholders equity
31 Dec 16 77 404 1838 2684
31 Dec 17 75 400 1367 2756
30 Jun 18 76 546 1321 2706
To resize chart data range drag lower right corner of range
31 Dec 16 31 Dec 16 31 Dec 16 31 Dec 16
31 Dec 17 31 Dec 17 31 Dec 17 31 Dec 17
30 Jun 18 30 Jun 18 30 Jun 18 30 Jun 18
Current assets Other non-current assets Investment in associate and Investment in joint ventures Property plant and equipment
31 Dec 16 2874 72 1331 726
31 Dec 17 2599 48 1266 685
30 Jun 18 2698 50 1256 645
To resize chart data range drag lower right corner of range
31 Dec 16 31 Dec 16 31 Dec 16 31 Dec 16
31 Dec 17 31 Dec 17 31 Dec 17 31 Dec 17
30 Jun 18 30 Jun 18 30 Jun 18 30 Jun 18
Operating Profit Net Profit
2014 821 694
2015 787 789
2016 1065 786
2017 711 392
6-Month 2017 519 224
6-Month 2018 -051 -387
To resize chart data range drag lower right corner of range
2014 2014
2015 2015
2016 2016
2017 2017
6-Month 2017 6-Month 2017
6-Month 2018 6-Month 2018
Q1 Q2 Q3 Q4 Year End Operating profits
2014 726 687 802 880 3095 913 2557 2215 880
2015 774 927 871 1308 3880 962 2558 2572 1308
2016 1104 434 1170 989 3697 1160 2559 2708 989
2017 952 436 452 530 2370 818 2560 1840 530
2018 465 477 050 2561
To resize chart data range drag lower right corner of range
2014 2014 2014 2014 2014
2015 2015 2015 2015 2015
2016 2016 2016 2016 2016
2017 2017 2017 2017 2017
2018 2018 2018 2018 2018
1H2017 1H2018
Civil Work 369 238
Processing Plant 237 166
Pipeline System 782 538
1388 942 To resize chart data range drag lower right corner of range
Civil Work Civil Work
Processing Plant Processing Plant
Pipeline System Pipeline System
Civil Work Processing Plant Pipeline System
2016 742 1159 1796
2017 950 345 1075
1H2017 369 237 782
1H2018 238 166 538
To resize chart data range drag lower right corner of range
other
1
2016 2016 2016
2017 2017 2017
1H2017 1H2017 1H2017
1H2018 1H2018 1H2018
Column1
Pipeline 782 56
Processing Plant 237 1388 17
Civil 369 26
Sales amp Other 6 0
1394
To resize chart data range drag lower right corner of range
Pipeline
Processing Plant
Civil
Sales amp Other
Column1
Pipeline 539 56
Processing Plant 166 942 942 17
Civil 237 25
Sales amp Other 12 1
954
To resize chart data range drag lower right corner of range
Pipeline
Processing Plant
Civil
Sales amp Other
Gross Profit Margin Net Profit (Loss) Margin
2015 164 77
2016 203 78
2017 215 38
1H2017 190 22
1H2018 172 -38
2015 2015
2016 2016
2017 2017
1H2017 1H2017
1H2018 1H2018
Column1
Q12018 9
Q22018 -45
1H2017 31
1H2018 -36
Q12018
Q22018
1H2017
1H2018
Column1
Q12018 55
Q22018 -12 -67 -12182
1H2017 123
1H2018 43 -80 -6504
Q12018
Q22018
1H2017
1H2018
Q12018 471 เพม(ลด)
Q22018 482 11 234
1H2017 1394
1H2018 954 -440 -3156
Q12018
Q22018
1H2017
1H2018
Sales
Completed 682
Remaining 318
To resize chart data range drag lower right corner of range
Completed
Remaining
Sales
Completed 78
Remaining 922
To resize chart data range drag lower right corner of range
Completed
Remaining
Sales
Completion 02
Remaining 998
To resize chart data range drag lower right corner of range
Completion
Remaining
Sales
Completed 106
Remaining 894
To resize chart data range drag lower right corner of range
Completed
Remaining
Sales
Completion 60
Remaining 940
To resize chart data range drag lower right corner of range
Completion
Remaining
Sales
Completion 233
Remaining 767
To resize chart data range drag lower right corner of range
Completion
Remaining
Sales
Completed 949
Remaining 51
To resize chart data range drag lower right corner of range
Completed
Remaining
Sales
Completion 844
Remaining 156
To resize chart data range drag lower right corner of range
Completion
Remaining
Sales
Completion 981
Remaining 19
To resize chart data range drag lower right corner of range
Completion
Remaining
Pipeline system Civil Works Engineering system
Pipeline 354 555 91 1000
1476 2316 378 4170
03539568345 05553956835 0090647482
36959
Pipeline system
Civil Works
Engineering system
TRC SKW
490 510
495 505
9 7 16
2064 2106 4170
TRC TRC
SKW SKW
Page 6: TRC Corporate Presentation · 2018-09-19 · TRC Corporate Presentation . The 2. nd. Quarter 2018 Operating Performance . 7 September 2018 . ... determined by TRC based on information

September 2018 SKW obtained 2 New Projects from Bangkok Metropolitan Administration (1429 MB)

The construction of overpass bridge Na Ranong Intersection

Improvement of Samwa Road

Scope of Works Construction of overpass bridge Na Ranong Intersection

Expansion of the existing road and utility system

Project Location Na Ranong Intersection Klong Toey Bangkok Samwa Road Minburi Bangkok Contract Value Baht 125708 million Baht 17154 million Construction Period 900 days 360 days Tentative Contract Signing Date

Within September-October 2018 Within September 2018

6

May 2018 SKW obtained special class contractor from Department of Highways

Class

Rights to buy bidding

Road Bridge Value of project (Baht)

Special Class

All All No limit

1st Class

1-5 special - lt=500 Million

SKWrsquos Reputable Clients

7

According to the SETrsquos announcement on 18 Jun 2018 regarding SET Index for the 2nd half of 2018 TRC is still in a list of sSET Index TRC has been one of the listed companies for sSET Index calculation since 2017

TRC was elected as one of listed companies for sSET index of 2H2018

8

Content

9

Financial Highlights 27

Future Developments 20

Backlog 10

Corporate Profile amp 1H 2018 Significant Events 4

TRC Group Backlog

3487 3786

2480

4635

2064

124

2616

1200

2077

2106

0

1000

2000

3000

4000

5000

6000

7000

8000

2014 2015 2016 2017 30-Jun-18

TRC SKW+ 2 new projects in Sep

3611

6402

(MB)

3680

5599

6712

30476

2 New Projects

from BMA 1429

30 Jun 18 4170

The Early Works II Project work value of Baht 2311 million and Preparation and Refurbishment of Existing Decline Project remaining work value of Baht 6213 million was cut off from backlog due to the delay in the development of APOTs projects The Company has not yet been able to sign the EPCC contract with APOT Therefore the remaining work value of APOT project of Baht 226 million is included in the backlog 10

Backlog as at 30 June 2018

Backlog by Scope of Works

Scope of Works No of Projects Remaining Value (MB)

Pipeline System 7 1476

Civil Work 7 2316

Processing Plant 2 378

Total 16 4170

Backlog by Company

Company No of Projects Remaining Value (MB)

TRC 9 2064

SKW 7 2106

Total 16 4170

TRC 51

SKW 49

Processing Plant 9

Pipeline System 35

Civil Work 56

11

Chart1

TRC 51
SKW49
Oman048
049
051

Sheet1

Chart1

Processing Plant 9
Pipeline System 35
Civil Work 56
Pipeline
03539568345
05553956835
0090647482

Sheet1

Projects on Hand Period

Contract

Value (MB)Remaining Value (MB)

TRC Projects75523 70991

1st Transmission Pipeline Life Extension 323776 50456

RDCC Catalyst Cooler 49200 37756

71136 22607

BV419 PIG Launcher and Receiver Installation 22928 12347

7450 7450

BCM Naphtha and Pygas Pipeline (Option 1 RTC Area) 8000 3623

Revamp LPG Transfer Pump to Domestic BRP 20850 1070

RGC Sales Gas GSP6 Mixing Header 2815 087

Total TRC Projects 581677 206387SKW Projects

125708 125708

Improvement of Pracharuamjai Road ndash Mitmaitri Road 99084 91429

The Kanlapaphruek Road Extenstion 84972 75935Highway Route No 4 A Takua Pa Phang Nga Province 34738 34665

17154 17154

85523 1668

Other 3 projects ( lt 100 MB) 16126 6923Total SKW Projects 463306 353483

Total TRC Group Projects 1044983 559869

2021

New Project Expansion of existing road and utility system Samya Road Minburi Bangkok

2018 2019 2020

The 5th Transmission Pipeline Phase 1 (Subcontractor from Sinopec)

2015

New Project Construction of overpass bridge Na Ranong Intersection

Construction Improvement and Expansion of Waterworks Koh Samui

2017

LNTP for Turnkey Delivery of APOT Project Surface Processing and Facilities

BCM Naphtha and Pygas Pipeline (Option 2 Interconnecting Pipeline)

2016

2H 2018 12

Completed 981

Remaining 19

Significant Ongoing Projects

PTTrsquos 1st Transmission Pipeline Life Extension (3238 MB) by TRC

Provincial Waterworks Authorityrsquos Construction Improvement and Expansion of Waterworks Koh Samui (855 MB) by Hydrotek Sahakarn JV

Pipeline

C ompleted 844

Remaining 156

Project period Feb 15 - Aug 19

Project period Aug15 - Sep 18 PTTrsquos Revamp LPG Transfer Pump to Domestic BRP (209 MB) by TRC

C ompleted 949

Remaining 51

Project period Apr 17 - Aug 18 13

Chart1

Sales
Completed 981
0981
0019

Sheet1

Chart1

Sales
Completed 844
Remaining 156
0844
0156

Sheet1

Chart1

Sales
Completed 949
Remaining 51
0949
0051

Sheet1

Significant Ongoing Projects

Processing Plant

Completion 233

Remaining 767

Project period Sep 17 - Jun 19

RDCC Catalyst Cooler Project Part 2 Back Pressure Steam Turbine and Utilities System (492 MB) by TRC

Pipeline

PTTrsquos the Fifth Transmission Pipeline Project Phase 1 Subcontractor for The 14 block valve amp facility stations from Sinopec (755 MB) by TRC Completion

60

Remaining 940

Project period Feb 18 - Oct 20

14

Chart1

Sales
Completion 233
0233
0767

Sheet1

Chart1

Sales
Completion 60
006
094

Sheet1

Civil Work

Significant Ongoing Projects

Department of Highwayrsquos Extension Kalapapruek Road (850 MB) by SKW C ompleted

106

Remaining 894

Project period Mar 17 - Aug 19

Improvement of Pracharuamjai Road ndash Mitmaitri Road (991 MB) by SKW

Project period Sep 17 - Sep 19

C ompletion 02

Remaining 998

Project period Feb 18 - Oct 19

Highway Route No 4 A Takua Pa ndash A Thai Mueang between Km803+00000 to Km813+30000 (347 MB) by SKW

C ompleted 78

Remaining 922

15

Chart1

Sales
0106
0894

Sheet1

Chart1

Sales
Completion 02
Remaining 998
0002
0998

Sheet1

Chart1

Sales
0078
0922

Sheet1

16

Civil Work

Significant Ongoing Projects

Project period May 16 - Dec 19

APOTrsquos Package 2 ndash 1st Limited Notice to Proceed Early Works of Surface Processing Plant amp Facilities Project (711 MB) by TRC

Completed 682

Remaining 318

Chart1

Sales
0682
0318

Sheet1

Pipeline Journal World Pipeline June 2018

17

Pipeline Journal (cont)

18

Content

19

Financial Highlights 27

Future Developments 20

Backlog 10

Corporate Profile amp 1H 2018 Significant Events 4

Projects for Bidding

Project Name

Approximate TRC Grouprsquos Work Value

(Million Baht)

Estimated Bidding Period

A Pipeline A1 Pipeline for Floating Storage and Regasification Unit (FSRU) Project from EGAT 3500 Early of 2019

A2 The 5th Transmission Pipeline Phase 3 from PTT 1500 Early of 2019

A3 New distribution pipeline and modifyreroute pipeline from PTT

100-150 Q4 2018

B Processing Plant

B1 Clean Fuel Project (CFP) from Thai Oil (TRC submitted bid as subcontractor)

2000 Q1 2018

B2 Acrylic Resin Plant 300 Sep 2018

C Infrastructure Infrastructure Government Projects (ie Double Track Railway Projects Road Improvement amp Expansion)

3000 2H 2018

D ASRS Warehouse 2000 Q4 2018-Q2 2019

20

TRC Potential Project

Clean Fuel Project (CFP) Thai Oil Group

Floating Storage and Regasification Unit (FRSU) EGAT

โครงการทอสงกาซธรรมชาตจากสถาน

เกบรกษาและแปรสภาพกาซธรรมชาตจาก

ของเหลวเปนกาซแบบลอยนา (FRSU) ไปยงโรงไฟฟาพระนครใต ระยะทาง 58 กม

TOPrsquos EGM held on 27 August 2018 resolved to approve the investment in the Clean Fuel Project with the project value of approximately USD 4825 or approximately Baht 160279 million The period of the project will be 2019 - 2023

21

FSRUrsquos 3 Pilot Projects 2-year cooperation between EGAT and PTT bull FSRU in northern part of the gulf of Thailand bull FSRU in southern region to substitute for JDArsquos

supply bull FSRU in Myanmar for further development with

EGATrsquos power plant

SKW amp SHC Potential Project

Thailand Smart Metro by Metropolitan Electric Authority

bull Project Owner TOT Public Company Limited CAT Telecom Public Company Limited Metropolitan Electricity Authority Mass Rapid Transit Authority of Thailand bull 1273 km bull Year 2017- 2021

22

SKW Potential Project ASampRS Warehouse

Project Owner PTT Oil and Retail Business Public Company Limited (PTTOR)

Project Value Approximate of Baht 550- 600 million

Scope of Works EPC of Lubricants Distribution Center Installation Automated Storage and Retrieval System (ASampRS) Project Location Amphur Bang Pakong Chachoengsao Province Project Period 450 days

New innovative project under cooperation of strategic partner

23

Auto Motion Works Co Ltd (AMW) Leader manufacture of Automated Storage and Retrieval System (ASRS)Technology

References bull World Ceramic Center Co Ltd Head Office bull Scotch Industrial (Thailand) Co Ltd Bangbuathong Nonthaburi bull Siam Global House Public Company Limited Distribution Center Wangnoi Ayudhaya bull King Power Srivaree Samut Prakarn bull Thai Summit Eastern Seaboard Autoparts Industry Co Ltd Rayong

24

Business 2018 2019 2020 2021 2022 Total

Natural gas 3854 2463 1759 1676 1040 10792 3

Natural gas transmission pipeline 26049 17841 5819 6437 755 56901 17

Oil and international trading 14169 71 6 6 6 12258 3

Petrochemical amp Refining 21033 4 4 4 5 21050 7

Head office and others 7038 3532 4142 4259 3789 22760 6 Joint investment and investment in PTT wholly-owned entities

176470 21969 10771 8987 4 218201 64

Total 246613 45880 22501 21369 5599 341962 100

PTTrsquos 5-year Investment Plan (2018 ndash 2022)

(Unit Million Baht) I PTTrsquos news reported to the SET on 22 December 2017

PTTrsquos board of directors meeting held on June 18 2018 has reviewed investment plan to reflect the operation and current circumstances as well as effective budgeting by reducing the 2018 investment plan from Baht 246613 million to Baht 221294 million The reduction is mainly from the investment projects of oil and transmission pipeline business

II Revised 2018 Investment from 246613 MB to 221294 MB (18 June 18)

Reducing1027

25

Thailandrsquos EEC

Source Ministry of Industryrsquos presentation of ldquoEastern Economic Corridor Development Projectrdquo Driving Forward hellip dated 15 February 2017

26

Content

27

Financial Highlights 27

Future Developments 20

Backlog 10

Corporate Profile amp 1H 2018 Significant Events 4

Operating Performance 1H2018

471 482

1394

954

Q12018 Q22018 1H2017 1H2018

2 QoQ

32 YoY

Unit MB

Revenue

1H2017 1H2018

55

-12

123

43

Q12018 Q22018 1H2017 1H2018

9

-45

31

-36

Q12018 Q22018 1H2017 1H2018

65 YoY

122 QoQ

EBITDA

164 QoQ 217 YoY

164

203215

190172

77 78

3822

-38

-50

50

150

250

2015 2016 2017 1H2017 1H2018

Gross Profit Margin Net Profit (Loss) Margin

Gross Profit Margin amp Net Profit Margin

Profit (loss) for the period

28

Gross ProfitQ1 2018 117 MB 251Q2 2018 45 MB 956-M 2018 162 MB 172

Net ProfitQ1 2018 9 MB 19Q2 2018 -46 MB -946-M 2018 -37 MB -38

Service Income

1388 942

32 YoY

Chart1

471
482
1394
954

Sheet1

Chart1

Column1
55
-12
123
43

Sheet1

Chart1

Column1
9
-45
31
-36

Sheet1

Chart1

Gross Profit Margin
Net Profit (Loss) Margin
1644
774
203
778
215
38
1904
22
1717
-38

Sheet1

Chart1

Column1
Pipeline 57
Processing Plant 17
Civil 25
Sales amp Other 1
539
166
237
12

Sheet1

Chart1

Column1
782
237
369
6

Sheet1

Construction Services Income

1796

1075 782

538

1159

345

237

166

742

950

369

238

0

500

1000

1500

2000

2500

3000

3500

4000

2016 2017 1H2017 1H2018

Civil Work

Processing Plant

Pipeline System

3697

2370

1388

942

Unit MB

18

57

25

369

237

782

238166

538

Civil Work Processing Plant Pipeline System

Construction Services Income Comparison with last year (MB)

1H2017 1H2018

1st Half Comparison

29

Chart1

3697
2370
1388
942
Pipeline System
Processing Plant
Civil Work
1796
1159
742
1075
345
950
782
237
369
538
166
238

Sheet1

Chart1

1H2017
1H2018
Construction Services Income Comparison with last year (MB)
369
238
237
166
782
538

Sheet1

30

Construction Services Income

2014 2015 2016 2017 2018Q1 726 774 1104 952 465Q2 687 927 434 436 477Q3 802 871 1170 452Q4 880 1308 989 530Year End 3095 3880 3697 2370

726 774

1104952

465687

927

434 436 477

802 871

1170

452880

1308

989

530

3095

38803697

2370

0

500

1000

1500

2000

2500

3000

3500

4000

2018 (F) 2500-2800

(MB)

6-M 2018 942

Chart1

Q1
Q2
Q3
Q4
Year End
726
687
802
880
3095
774
927
871
1308
3880
1104
434
1170
989
3697
952
436
452
530
2370
465
477

Sheet1

Operating Profit amp Net Profit

2014 2015 2016 2017 6-Month2017

6-Month2018

Operating Profit 821 787 1065 711 519 -051 Net Profit 694 789 786 392 224 -387

-400

000

400

800

1200

2014 2015 2016 2017 6-M 2017

6-M 2018

Operating Profit (Loss) (MB) 25415 30539 39382 16863 7202 (479)

Net Profit (Loss) (MB) 21492 30596 29076 9279 3113 (3650)

31

to services income amp sales

Chart1

Operating Profit
Net Profit
821
694
787
789
1065
786
711
392
519
224
-051
-387

Sheet1

726 685 645

1331 1266 1256

72 48 50

2874 2599 2698

-

1000

2000

3000

4000

5000

31 Dec 16 31 Dec 17 30 Jun 18

Assets

Current assetsOther non-current assetsInvestment in associate and Investment in joint venturesProperty plant and equipment

50034598 4649

(MB)

Financial Position

2684 2756 2706

1838 1367 1321

404 400 546

77 75 76

-

1000

2000

3000

4000

5000

31 Dec 16 31 Dec 17 30 Jun 18

Liabilities and Shareholders Equity

Non-current liabilities

Loans and debentures

Current liabilities

Shareholders equity

50034598 4649

(MB)

(APOT 1259)

(APOT 1234)

(APOT 1328)

32

58

1

27

14

2

12

28

58

Chart1

5003
4598
4649
Property plant and equipment
Investment in associate and Investment in joint ventures
Other non-current assets
Current assets
Assets
726
1331
72
2874
685
1266
48
2599
645
1256
50
2698

Sheet1

Sheet2

Chart1

5003
4598
4649
Shareholders equity
Current liabilities
Loans and debentures
Non-current liabilities
Liabilities and Shareholders Equity
75
2684
1838
404
77
2756
1367
400
75
2706
1321
546
76

Sheet1

Debenture Issuance and Expiration

Issuance Date

Maturity Date

Issuance

Amount (MB)

Outstanding

Amount (MB)

Debenture

Holders

Interest Rate

(Per Year)

8 Jul 2015 8 Jul 2017

(2 years) 100

- (Expired)

10 persons 468

10 Mar 2016

10 Mar 2018

(2 Years)

200 -

(Expired) 10 persons 440

12 Jul 2017 12 Jul 2018

(1 year) 100

- (Expired)

10 persons 450

15 Mar 2018

17 Mar 2020

(2 yearsamp2 days)

180 180 9 persons 480

Outstanding debentures as at 7 Sep 18

180

I) Debentures Baht 500 million

II) Debentures Baht 2000 million Still not issue 33

Cash Flows

370259

8839614

37

Sources of Cash Uses of Cash

472

692

Change in Cash (220 MB)

Increase in translation

adjustment (073 MB)

Ending Cash 115 MB

Beginning Cash 336 MB

S-T loan received amp debenture issuance

Cash from operation

Withholding tax refund Change in working capital (376 MB) amp income tax paid (20 MB)

Debt service repayment amp dividend paid (12 MB)

Investment in equipment (22 MB) and capital increase in SH Crossing

by SKW (15 MB)

6-Month 2018 Sources and Uses of Cash (MB)

Financing Activities + 111 MB

Operating Activities (294 MB)

Investment Activities (37 MB)

Net CF (220 MB)

34

Chart1

472
692
370
88
14
259
396
37

Sheet1

TRC Group Industry Group (Construction Services)

089 086067

095072

246 234 247 240258

000

050

100

150

200

250

300

2015 2016 2017 30 Jun 17 30 Jun 18

1599

1128

338

1231

092

1226

709

256

905

343

000

500

1000

1500

2000

2015 2016 2017 30 Jun 17 30 Jun 18

()

Financial Ratio amp Covenants to Debenture Holders

Time(s) Return on Equity Debt to Equity Ratio

006

016 015

020

000

005

010

015

020

025

31 Dec 15 31 Dec 16 31 Dec 17 30 Jun 18

Time(s)

10412

26881628 1196

0002000400060008000

1000012000

2015 2016 2017 30 Jun 2018

EBITDA to Interest Time(s)

TRC TRC

Interest Bearing Debt to Equity

Covenant gt = 4 times Covenant lt = 2 times

35

Chart1

TRC and its subsidiaries
Industry Group
240
089
246
086
234
067
247
095
238
072
258

Sheet1

Chart1

TRC and its subsidiaries
Industry Group
1599
1226
1128
709
338
256
1231
905
092
343

Sheet1

Chart1

TRC Groups Interest-Bearing Debt-to-Equity
006
016
015
02

Sheet1

Chart1

TRC Groups EBITDA to interest
10412
2688
1628
1196

Sheet1

If you have any question please feel fee to contact Investor Relations Department Email ir_trctrc-concom or ounruentrc-concom

Tel +66 2022 7777-87 Ext 3201 3213 Fax +66 2022 7778

  • Slide Number 1
  • Slide Number 2
  • Slide Number 3
  • Key Corporate Milestone
  • Slide Number 5
  • Slide Number 6
  • May 2018 SKW obtained special class contractor from Department of Highways
  • Slide Number 8
  • Slide Number 9
  • TRC Group Backlog
  • Slide Number 11
  • Projects on Hand Period
  • Slide Number 13
  • Slide Number 14
  • Slide Number 15
  • Slide Number 16
  • Slide Number 17
  • Slide Number 18
  • Slide Number 19
  • Slide Number 20
  • Slide Number 21
  • Slide Number 22
  • Slide Number 23
  • Auto Motion Works Co Ltd (AMW) Leader manufactureof Automated Storage and Retrieval System (ASRS)Technology
  • Slide Number 25
  • Slide Number 26
  • Slide Number 27
  • Slide Number 28
  • Slide Number 29
  • Slide Number 30
  • Slide Number 31
  • Slide Number 32
  • Slide Number 33
  • Slide Number 34
  • Slide Number 35
  • Slide Number 36
TRC Groups EBITDA to interest
2015 10412
2016 2688
2017 1628
30 Jun 2018 1196
To resize chart data range drag lower right corner of range
2015
2016
2017
30 Jun 2018
TRC Groups Interest-Bearing Debt-to-Equity
31 Dec 15 006
31 Dec 16 016
31 Dec 17 015
30 Jun 18 020
To resize chart data range drag lower right corner of range
31 Dec 15
31 Dec 16
31 Dec 17
30 Jun 18
TRC and its subsidiaries Industry Group
2015 1599 1226
2016 1128 709
2017 338 256
30 Jun 17 1231 905
30 Jun 18 092 343
To resize chart data range drag lower right corner of range
2015 2015
2016 2016
2017 2017
30 Jun 17 30 Jun 17
30 Jun 18 30 Jun 18
2015 2016 2017 30 Jun 17 30 Jun 18
TRC and its subsidiaries 089 086 067 095 072
Industry Group 246 234 247 238 258
2015 2015 2015
2016 2016 2016
2017 2017 2017
30 Jun 17 30 Jun 17 30 Jun 17
30 Jun 18 30 Jun 18 30 Jun 18
Sources of Cash Uses of Cash
370 259
88 396
14 37
472 692
220
Sources of Cash Uses of Cash Withholding tax refund
Loan recived 370 376 Change in working Capital
Cash From operation (CFO) 88 259 Debt Service - repayment amp Dividend paid
Withholding tax refund 14 57 Investment
22 Investment in PPE
15 investment in joint venture
20 Tax paid
57
Sources of Cash Sources of Cash Sources of Cash
Uses of Cash Uses of Cash Uses of Cash
Non-current liabilities Loans and debentures Current liabilities Shareholders equity
31 Dec 16 77 404 1838 2684
31 Dec 17 75 400 1367 2756
30 Jun 18 76 546 1321 2706
To resize chart data range drag lower right corner of range
31 Dec 16 31 Dec 16 31 Dec 16 31 Dec 16
31 Dec 17 31 Dec 17 31 Dec 17 31 Dec 17
30 Jun 18 30 Jun 18 30 Jun 18 30 Jun 18
Current assets Other non-current assets Investment in associate and Investment in joint ventures Property plant and equipment
31 Dec 16 2874 72 1331 726
31 Dec 17 2599 48 1266 685
30 Jun 18 2698 50 1256 645
To resize chart data range drag lower right corner of range
31 Dec 16 31 Dec 16 31 Dec 16 31 Dec 16
31 Dec 17 31 Dec 17 31 Dec 17 31 Dec 17
30 Jun 18 30 Jun 18 30 Jun 18 30 Jun 18
Operating Profit Net Profit
2014 821 694
2015 787 789
2016 1065 786
2017 711 392
6-Month 2017 519 224
6-Month 2018 -051 -387
To resize chart data range drag lower right corner of range
2014 2014
2015 2015
2016 2016
2017 2017
6-Month 2017 6-Month 2017
6-Month 2018 6-Month 2018
Q1 Q2 Q3 Q4 Year End Operating profits
2014 726 687 802 880 3095 913 2557 2215 880
2015 774 927 871 1308 3880 962 2558 2572 1308
2016 1104 434 1170 989 3697 1160 2559 2708 989
2017 952 436 452 530 2370 818 2560 1840 530
2018 465 477 050 2561
To resize chart data range drag lower right corner of range
2014 2014 2014 2014 2014
2015 2015 2015 2015 2015
2016 2016 2016 2016 2016
2017 2017 2017 2017 2017
2018 2018 2018 2018 2018
1H2017 1H2018
Civil Work 369 238
Processing Plant 237 166
Pipeline System 782 538
1388 942 To resize chart data range drag lower right corner of range
Civil Work Civil Work
Processing Plant Processing Plant
Pipeline System Pipeline System
Civil Work Processing Plant Pipeline System
2016 742 1159 1796
2017 950 345 1075
1H2017 369 237 782
1H2018 238 166 538
To resize chart data range drag lower right corner of range
other
1
2016 2016 2016
2017 2017 2017
1H2017 1H2017 1H2017
1H2018 1H2018 1H2018
Column1
Pipeline 782 56
Processing Plant 237 1388 17
Civil 369 26
Sales amp Other 6 0
1394
To resize chart data range drag lower right corner of range
Pipeline
Processing Plant
Civil
Sales amp Other
Column1
Pipeline 539 56
Processing Plant 166 942 942 17
Civil 237 25
Sales amp Other 12 1
954
To resize chart data range drag lower right corner of range
Pipeline
Processing Plant
Civil
Sales amp Other
Gross Profit Margin Net Profit (Loss) Margin
2015 164 77
2016 203 78
2017 215 38
1H2017 190 22
1H2018 172 -38
2015 2015
2016 2016
2017 2017
1H2017 1H2017
1H2018 1H2018
Column1
Q12018 9
Q22018 -45
1H2017 31
1H2018 -36
Q12018
Q22018
1H2017
1H2018
Column1
Q12018 55
Q22018 -12 -67 -12182
1H2017 123
1H2018 43 -80 -6504
Q12018
Q22018
1H2017
1H2018
Q12018 471 เพม(ลด)
Q22018 482 11 234
1H2017 1394
1H2018 954 -440 -3156
Q12018
Q22018
1H2017
1H2018
Sales
Completed 682
Remaining 318
To resize chart data range drag lower right corner of range
Completed
Remaining
Sales
Completed 78
Remaining 922
To resize chart data range drag lower right corner of range
Completed
Remaining
Sales
Completion 02
Remaining 998
To resize chart data range drag lower right corner of range
Completion
Remaining
Sales
Completed 106
Remaining 894
To resize chart data range drag lower right corner of range
Completed
Remaining
Sales
Completion 60
Remaining 940
To resize chart data range drag lower right corner of range
Completion
Remaining
Sales
Completion 233
Remaining 767
To resize chart data range drag lower right corner of range
Completion
Remaining
Sales
Completed 949
Remaining 51
To resize chart data range drag lower right corner of range
Completed
Remaining
Sales
Completion 844
Remaining 156
To resize chart data range drag lower right corner of range
Completion
Remaining
Sales
Completion 981
Remaining 19
To resize chart data range drag lower right corner of range
Completion
Remaining
Pipeline system Civil Works Engineering system
Pipeline 354 555 91 1000
1476 2316 378 4170
03539568345 05553956835 0090647482
36959
Pipeline system
Civil Works
Engineering system
TRC SKW
490 510
495 505
9 7 16
2064 2106 4170
TRC TRC
SKW SKW
Page 7: TRC Corporate Presentation · 2018-09-19 · TRC Corporate Presentation . The 2. nd. Quarter 2018 Operating Performance . 7 September 2018 . ... determined by TRC based on information

May 2018 SKW obtained special class contractor from Department of Highways

Class

Rights to buy bidding

Road Bridge Value of project (Baht)

Special Class

All All No limit

1st Class

1-5 special - lt=500 Million

SKWrsquos Reputable Clients

7

According to the SETrsquos announcement on 18 Jun 2018 regarding SET Index for the 2nd half of 2018 TRC is still in a list of sSET Index TRC has been one of the listed companies for sSET Index calculation since 2017

TRC was elected as one of listed companies for sSET index of 2H2018

8

Content

9

Financial Highlights 27

Future Developments 20

Backlog 10

Corporate Profile amp 1H 2018 Significant Events 4

TRC Group Backlog

3487 3786

2480

4635

2064

124

2616

1200

2077

2106

0

1000

2000

3000

4000

5000

6000

7000

8000

2014 2015 2016 2017 30-Jun-18

TRC SKW+ 2 new projects in Sep

3611

6402

(MB)

3680

5599

6712

30476

2 New Projects

from BMA 1429

30 Jun 18 4170

The Early Works II Project work value of Baht 2311 million and Preparation and Refurbishment of Existing Decline Project remaining work value of Baht 6213 million was cut off from backlog due to the delay in the development of APOTs projects The Company has not yet been able to sign the EPCC contract with APOT Therefore the remaining work value of APOT project of Baht 226 million is included in the backlog 10

Backlog as at 30 June 2018

Backlog by Scope of Works

Scope of Works No of Projects Remaining Value (MB)

Pipeline System 7 1476

Civil Work 7 2316

Processing Plant 2 378

Total 16 4170

Backlog by Company

Company No of Projects Remaining Value (MB)

TRC 9 2064

SKW 7 2106

Total 16 4170

TRC 51

SKW 49

Processing Plant 9

Pipeline System 35

Civil Work 56

11

Chart1

TRC 51
SKW49
Oman048
049
051

Sheet1

Chart1

Processing Plant 9
Pipeline System 35
Civil Work 56
Pipeline
03539568345
05553956835
0090647482

Sheet1

Projects on Hand Period

Contract

Value (MB)Remaining Value (MB)

TRC Projects75523 70991

1st Transmission Pipeline Life Extension 323776 50456

RDCC Catalyst Cooler 49200 37756

71136 22607

BV419 PIG Launcher and Receiver Installation 22928 12347

7450 7450

BCM Naphtha and Pygas Pipeline (Option 1 RTC Area) 8000 3623

Revamp LPG Transfer Pump to Domestic BRP 20850 1070

RGC Sales Gas GSP6 Mixing Header 2815 087

Total TRC Projects 581677 206387SKW Projects

125708 125708

Improvement of Pracharuamjai Road ndash Mitmaitri Road 99084 91429

The Kanlapaphruek Road Extenstion 84972 75935Highway Route No 4 A Takua Pa Phang Nga Province 34738 34665

17154 17154

85523 1668

Other 3 projects ( lt 100 MB) 16126 6923Total SKW Projects 463306 353483

Total TRC Group Projects 1044983 559869

2021

New Project Expansion of existing road and utility system Samya Road Minburi Bangkok

2018 2019 2020

The 5th Transmission Pipeline Phase 1 (Subcontractor from Sinopec)

2015

New Project Construction of overpass bridge Na Ranong Intersection

Construction Improvement and Expansion of Waterworks Koh Samui

2017

LNTP for Turnkey Delivery of APOT Project Surface Processing and Facilities

BCM Naphtha and Pygas Pipeline (Option 2 Interconnecting Pipeline)

2016

2H 2018 12

Completed 981

Remaining 19

Significant Ongoing Projects

PTTrsquos 1st Transmission Pipeline Life Extension (3238 MB) by TRC

Provincial Waterworks Authorityrsquos Construction Improvement and Expansion of Waterworks Koh Samui (855 MB) by Hydrotek Sahakarn JV

Pipeline

C ompleted 844

Remaining 156

Project period Feb 15 - Aug 19

Project period Aug15 - Sep 18 PTTrsquos Revamp LPG Transfer Pump to Domestic BRP (209 MB) by TRC

C ompleted 949

Remaining 51

Project period Apr 17 - Aug 18 13

Chart1

Sales
Completed 981
0981
0019

Sheet1

Chart1

Sales
Completed 844
Remaining 156
0844
0156

Sheet1

Chart1

Sales
Completed 949
Remaining 51
0949
0051

Sheet1

Significant Ongoing Projects

Processing Plant

Completion 233

Remaining 767

Project period Sep 17 - Jun 19

RDCC Catalyst Cooler Project Part 2 Back Pressure Steam Turbine and Utilities System (492 MB) by TRC

Pipeline

PTTrsquos the Fifth Transmission Pipeline Project Phase 1 Subcontractor for The 14 block valve amp facility stations from Sinopec (755 MB) by TRC Completion

60

Remaining 940

Project period Feb 18 - Oct 20

14

Chart1

Sales
Completion 233
0233
0767

Sheet1

Chart1

Sales
Completion 60
006
094

Sheet1

Civil Work

Significant Ongoing Projects

Department of Highwayrsquos Extension Kalapapruek Road (850 MB) by SKW C ompleted

106

Remaining 894

Project period Mar 17 - Aug 19

Improvement of Pracharuamjai Road ndash Mitmaitri Road (991 MB) by SKW

Project period Sep 17 - Sep 19

C ompletion 02

Remaining 998

Project period Feb 18 - Oct 19

Highway Route No 4 A Takua Pa ndash A Thai Mueang between Km803+00000 to Km813+30000 (347 MB) by SKW

C ompleted 78

Remaining 922

15

Chart1

Sales
0106
0894

Sheet1

Chart1

Sales
Completion 02
Remaining 998
0002
0998

Sheet1

Chart1

Sales
0078
0922

Sheet1

16

Civil Work

Significant Ongoing Projects

Project period May 16 - Dec 19

APOTrsquos Package 2 ndash 1st Limited Notice to Proceed Early Works of Surface Processing Plant amp Facilities Project (711 MB) by TRC

Completed 682

Remaining 318

Chart1

Sales
0682
0318

Sheet1

Pipeline Journal World Pipeline June 2018

17

Pipeline Journal (cont)

18

Content

19

Financial Highlights 27

Future Developments 20

Backlog 10

Corporate Profile amp 1H 2018 Significant Events 4

Projects for Bidding

Project Name

Approximate TRC Grouprsquos Work Value

(Million Baht)

Estimated Bidding Period

A Pipeline A1 Pipeline for Floating Storage and Regasification Unit (FSRU) Project from EGAT 3500 Early of 2019

A2 The 5th Transmission Pipeline Phase 3 from PTT 1500 Early of 2019

A3 New distribution pipeline and modifyreroute pipeline from PTT

100-150 Q4 2018

B Processing Plant

B1 Clean Fuel Project (CFP) from Thai Oil (TRC submitted bid as subcontractor)

2000 Q1 2018

B2 Acrylic Resin Plant 300 Sep 2018

C Infrastructure Infrastructure Government Projects (ie Double Track Railway Projects Road Improvement amp Expansion)

3000 2H 2018

D ASRS Warehouse 2000 Q4 2018-Q2 2019

20

TRC Potential Project

Clean Fuel Project (CFP) Thai Oil Group

Floating Storage and Regasification Unit (FRSU) EGAT

โครงการทอสงกาซธรรมชาตจากสถาน

เกบรกษาและแปรสภาพกาซธรรมชาตจาก

ของเหลวเปนกาซแบบลอยนา (FRSU) ไปยงโรงไฟฟาพระนครใต ระยะทาง 58 กม

TOPrsquos EGM held on 27 August 2018 resolved to approve the investment in the Clean Fuel Project with the project value of approximately USD 4825 or approximately Baht 160279 million The period of the project will be 2019 - 2023

21

FSRUrsquos 3 Pilot Projects 2-year cooperation between EGAT and PTT bull FSRU in northern part of the gulf of Thailand bull FSRU in southern region to substitute for JDArsquos

supply bull FSRU in Myanmar for further development with

EGATrsquos power plant

SKW amp SHC Potential Project

Thailand Smart Metro by Metropolitan Electric Authority

bull Project Owner TOT Public Company Limited CAT Telecom Public Company Limited Metropolitan Electricity Authority Mass Rapid Transit Authority of Thailand bull 1273 km bull Year 2017- 2021

22

SKW Potential Project ASampRS Warehouse

Project Owner PTT Oil and Retail Business Public Company Limited (PTTOR)

Project Value Approximate of Baht 550- 600 million

Scope of Works EPC of Lubricants Distribution Center Installation Automated Storage and Retrieval System (ASampRS) Project Location Amphur Bang Pakong Chachoengsao Province Project Period 450 days

New innovative project under cooperation of strategic partner

23

Auto Motion Works Co Ltd (AMW) Leader manufacture of Automated Storage and Retrieval System (ASRS)Technology

References bull World Ceramic Center Co Ltd Head Office bull Scotch Industrial (Thailand) Co Ltd Bangbuathong Nonthaburi bull Siam Global House Public Company Limited Distribution Center Wangnoi Ayudhaya bull King Power Srivaree Samut Prakarn bull Thai Summit Eastern Seaboard Autoparts Industry Co Ltd Rayong

24

Business 2018 2019 2020 2021 2022 Total

Natural gas 3854 2463 1759 1676 1040 10792 3

Natural gas transmission pipeline 26049 17841 5819 6437 755 56901 17

Oil and international trading 14169 71 6 6 6 12258 3

Petrochemical amp Refining 21033 4 4 4 5 21050 7

Head office and others 7038 3532 4142 4259 3789 22760 6 Joint investment and investment in PTT wholly-owned entities

176470 21969 10771 8987 4 218201 64

Total 246613 45880 22501 21369 5599 341962 100

PTTrsquos 5-year Investment Plan (2018 ndash 2022)

(Unit Million Baht) I PTTrsquos news reported to the SET on 22 December 2017

PTTrsquos board of directors meeting held on June 18 2018 has reviewed investment plan to reflect the operation and current circumstances as well as effective budgeting by reducing the 2018 investment plan from Baht 246613 million to Baht 221294 million The reduction is mainly from the investment projects of oil and transmission pipeline business

II Revised 2018 Investment from 246613 MB to 221294 MB (18 June 18)

Reducing1027

25

Thailandrsquos EEC

Source Ministry of Industryrsquos presentation of ldquoEastern Economic Corridor Development Projectrdquo Driving Forward hellip dated 15 February 2017

26

Content

27

Financial Highlights 27

Future Developments 20

Backlog 10

Corporate Profile amp 1H 2018 Significant Events 4

Operating Performance 1H2018

471 482

1394

954

Q12018 Q22018 1H2017 1H2018

2 QoQ

32 YoY

Unit MB

Revenue

1H2017 1H2018

55

-12

123

43

Q12018 Q22018 1H2017 1H2018

9

-45

31

-36

Q12018 Q22018 1H2017 1H2018

65 YoY

122 QoQ

EBITDA

164 QoQ 217 YoY

164

203215

190172

77 78

3822

-38

-50

50

150

250

2015 2016 2017 1H2017 1H2018

Gross Profit Margin Net Profit (Loss) Margin

Gross Profit Margin amp Net Profit Margin

Profit (loss) for the period

28

Gross ProfitQ1 2018 117 MB 251Q2 2018 45 MB 956-M 2018 162 MB 172

Net ProfitQ1 2018 9 MB 19Q2 2018 -46 MB -946-M 2018 -37 MB -38

Service Income

1388 942

32 YoY

Chart1

471
482
1394
954

Sheet1

Chart1

Column1
55
-12
123
43

Sheet1

Chart1

Column1
9
-45
31
-36

Sheet1

Chart1

Gross Profit Margin
Net Profit (Loss) Margin
1644
774
203
778
215
38
1904
22
1717
-38

Sheet1

Chart1

Column1
Pipeline 57
Processing Plant 17
Civil 25
Sales amp Other 1
539
166
237
12

Sheet1

Chart1

Column1
782
237
369
6

Sheet1

Construction Services Income

1796

1075 782

538

1159

345

237

166

742

950

369

238

0

500

1000

1500

2000

2500

3000

3500

4000

2016 2017 1H2017 1H2018

Civil Work

Processing Plant

Pipeline System

3697

2370

1388

942

Unit MB

18

57

25

369

237

782

238166

538

Civil Work Processing Plant Pipeline System

Construction Services Income Comparison with last year (MB)

1H2017 1H2018

1st Half Comparison

29

Chart1

3697
2370
1388
942
Pipeline System
Processing Plant
Civil Work
1796
1159
742
1075
345
950
782
237
369
538
166
238

Sheet1

Chart1

1H2017
1H2018
Construction Services Income Comparison with last year (MB)
369
238
237
166
782
538

Sheet1

30

Construction Services Income

2014 2015 2016 2017 2018Q1 726 774 1104 952 465Q2 687 927 434 436 477Q3 802 871 1170 452Q4 880 1308 989 530Year End 3095 3880 3697 2370

726 774

1104952

465687

927

434 436 477

802 871

1170

452880

1308

989

530

3095

38803697

2370

0

500

1000

1500

2000

2500

3000

3500

4000

2018 (F) 2500-2800

(MB)

6-M 2018 942

Chart1

Q1
Q2
Q3
Q4
Year End
726
687
802
880
3095
774
927
871
1308
3880
1104
434
1170
989
3697
952
436
452
530
2370
465
477

Sheet1

Operating Profit amp Net Profit

2014 2015 2016 2017 6-Month2017

6-Month2018

Operating Profit 821 787 1065 711 519 -051 Net Profit 694 789 786 392 224 -387

-400

000

400

800

1200

2014 2015 2016 2017 6-M 2017

6-M 2018

Operating Profit (Loss) (MB) 25415 30539 39382 16863 7202 (479)

Net Profit (Loss) (MB) 21492 30596 29076 9279 3113 (3650)

31

to services income amp sales

Chart1

Operating Profit
Net Profit
821
694
787
789
1065
786
711
392
519
224
-051
-387

Sheet1

726 685 645

1331 1266 1256

72 48 50

2874 2599 2698

-

1000

2000

3000

4000

5000

31 Dec 16 31 Dec 17 30 Jun 18

Assets

Current assetsOther non-current assetsInvestment in associate and Investment in joint venturesProperty plant and equipment

50034598 4649

(MB)

Financial Position

2684 2756 2706

1838 1367 1321

404 400 546

77 75 76

-

1000

2000

3000

4000

5000

31 Dec 16 31 Dec 17 30 Jun 18

Liabilities and Shareholders Equity

Non-current liabilities

Loans and debentures

Current liabilities

Shareholders equity

50034598 4649

(MB)

(APOT 1259)

(APOT 1234)

(APOT 1328)

32

58

1

27

14

2

12

28

58

Chart1

5003
4598
4649
Property plant and equipment
Investment in associate and Investment in joint ventures
Other non-current assets
Current assets
Assets
726
1331
72
2874
685
1266
48
2599
645
1256
50
2698

Sheet1

Sheet2

Chart1

5003
4598
4649
Shareholders equity
Current liabilities
Loans and debentures
Non-current liabilities
Liabilities and Shareholders Equity
75
2684
1838
404
77
2756
1367
400
75
2706
1321
546
76

Sheet1

Debenture Issuance and Expiration

Issuance Date

Maturity Date

Issuance

Amount (MB)

Outstanding

Amount (MB)

Debenture

Holders

Interest Rate

(Per Year)

8 Jul 2015 8 Jul 2017

(2 years) 100

- (Expired)

10 persons 468

10 Mar 2016

10 Mar 2018

(2 Years)

200 -

(Expired) 10 persons 440

12 Jul 2017 12 Jul 2018

(1 year) 100

- (Expired)

10 persons 450

15 Mar 2018

17 Mar 2020

(2 yearsamp2 days)

180 180 9 persons 480

Outstanding debentures as at 7 Sep 18

180

I) Debentures Baht 500 million

II) Debentures Baht 2000 million Still not issue 33

Cash Flows

370259

8839614

37

Sources of Cash Uses of Cash

472

692

Change in Cash (220 MB)

Increase in translation

adjustment (073 MB)

Ending Cash 115 MB

Beginning Cash 336 MB

S-T loan received amp debenture issuance

Cash from operation

Withholding tax refund Change in working capital (376 MB) amp income tax paid (20 MB)

Debt service repayment amp dividend paid (12 MB)

Investment in equipment (22 MB) and capital increase in SH Crossing

by SKW (15 MB)

6-Month 2018 Sources and Uses of Cash (MB)

Financing Activities + 111 MB

Operating Activities (294 MB)

Investment Activities (37 MB)

Net CF (220 MB)

34

Chart1

472
692
370
88
14
259
396
37

Sheet1

TRC Group Industry Group (Construction Services)

089 086067

095072

246 234 247 240258

000

050

100

150

200

250

300

2015 2016 2017 30 Jun 17 30 Jun 18

1599

1128

338

1231

092

1226

709

256

905

343

000

500

1000

1500

2000

2015 2016 2017 30 Jun 17 30 Jun 18

()

Financial Ratio amp Covenants to Debenture Holders

Time(s) Return on Equity Debt to Equity Ratio

006

016 015

020

000

005

010

015

020

025

31 Dec 15 31 Dec 16 31 Dec 17 30 Jun 18

Time(s)

10412

26881628 1196

0002000400060008000

1000012000

2015 2016 2017 30 Jun 2018

EBITDA to Interest Time(s)

TRC TRC

Interest Bearing Debt to Equity

Covenant gt = 4 times Covenant lt = 2 times

35

Chart1

TRC and its subsidiaries
Industry Group
240
089
246
086
234
067
247
095
238
072
258

Sheet1

Chart1

TRC and its subsidiaries
Industry Group
1599
1226
1128
709
338
256
1231
905
092
343

Sheet1

Chart1

TRC Groups Interest-Bearing Debt-to-Equity
006
016
015
02

Sheet1

Chart1

TRC Groups EBITDA to interest
10412
2688
1628
1196

Sheet1

If you have any question please feel fee to contact Investor Relations Department Email ir_trctrc-concom or ounruentrc-concom

Tel +66 2022 7777-87 Ext 3201 3213 Fax +66 2022 7778

  • Slide Number 1
  • Slide Number 2
  • Slide Number 3
  • Key Corporate Milestone
  • Slide Number 5
  • Slide Number 6
  • May 2018 SKW obtained special class contractor from Department of Highways
  • Slide Number 8
  • Slide Number 9
  • TRC Group Backlog
  • Slide Number 11
  • Projects on Hand Period
  • Slide Number 13
  • Slide Number 14
  • Slide Number 15
  • Slide Number 16
  • Slide Number 17
  • Slide Number 18
  • Slide Number 19
  • Slide Number 20
  • Slide Number 21
  • Slide Number 22
  • Slide Number 23
  • Auto Motion Works Co Ltd (AMW) Leader manufactureof Automated Storage and Retrieval System (ASRS)Technology
  • Slide Number 25
  • Slide Number 26
  • Slide Number 27
  • Slide Number 28
  • Slide Number 29
  • Slide Number 30
  • Slide Number 31
  • Slide Number 32
  • Slide Number 33
  • Slide Number 34
  • Slide Number 35
  • Slide Number 36
TRC Groups EBITDA to interest
2015 10412
2016 2688
2017 1628
30 Jun 2018 1196
To resize chart data range drag lower right corner of range
2015
2016
2017
30 Jun 2018
TRC Groups Interest-Bearing Debt-to-Equity
31 Dec 15 006
31 Dec 16 016
31 Dec 17 015
30 Jun 18 020
To resize chart data range drag lower right corner of range
31 Dec 15
31 Dec 16
31 Dec 17
30 Jun 18
TRC and its subsidiaries Industry Group
2015 1599 1226
2016 1128 709
2017 338 256
30 Jun 17 1231 905
30 Jun 18 092 343
To resize chart data range drag lower right corner of range
2015 2015
2016 2016
2017 2017
30 Jun 17 30 Jun 17
30 Jun 18 30 Jun 18
2015 2016 2017 30 Jun 17 30 Jun 18
TRC and its subsidiaries 089 086 067 095 072
Industry Group 246 234 247 238 258
2015 2015 2015
2016 2016 2016
2017 2017 2017
30 Jun 17 30 Jun 17 30 Jun 17
30 Jun 18 30 Jun 18 30 Jun 18
Sources of Cash Uses of Cash
370 259
88 396
14 37
472 692
220
Sources of Cash Uses of Cash Withholding tax refund
Loan recived 370 376 Change in working Capital
Cash From operation (CFO) 88 259 Debt Service - repayment amp Dividend paid
Withholding tax refund 14 57 Investment
22 Investment in PPE
15 investment in joint venture
20 Tax paid
57
Sources of Cash Sources of Cash Sources of Cash
Uses of Cash Uses of Cash Uses of Cash
Non-current liabilities Loans and debentures Current liabilities Shareholders equity
31 Dec 16 77 404 1838 2684
31 Dec 17 75 400 1367 2756
30 Jun 18 76 546 1321 2706
To resize chart data range drag lower right corner of range
31 Dec 16 31 Dec 16 31 Dec 16 31 Dec 16
31 Dec 17 31 Dec 17 31 Dec 17 31 Dec 17
30 Jun 18 30 Jun 18 30 Jun 18 30 Jun 18
Current assets Other non-current assets Investment in associate and Investment in joint ventures Property plant and equipment
31 Dec 16 2874 72 1331 726
31 Dec 17 2599 48 1266 685
30 Jun 18 2698 50 1256 645
To resize chart data range drag lower right corner of range
31 Dec 16 31 Dec 16 31 Dec 16 31 Dec 16
31 Dec 17 31 Dec 17 31 Dec 17 31 Dec 17
30 Jun 18 30 Jun 18 30 Jun 18 30 Jun 18
Operating Profit Net Profit
2014 821 694
2015 787 789
2016 1065 786
2017 711 392
6-Month 2017 519 224
6-Month 2018 -051 -387
To resize chart data range drag lower right corner of range
2014 2014
2015 2015
2016 2016
2017 2017
6-Month 2017 6-Month 2017
6-Month 2018 6-Month 2018
Q1 Q2 Q3 Q4 Year End Operating profits
2014 726 687 802 880 3095 913 2557 2215 880
2015 774 927 871 1308 3880 962 2558 2572 1308
2016 1104 434 1170 989 3697 1160 2559 2708 989
2017 952 436 452 530 2370 818 2560 1840 530
2018 465 477 050 2561
To resize chart data range drag lower right corner of range
2014 2014 2014 2014 2014
2015 2015 2015 2015 2015
2016 2016 2016 2016 2016
2017 2017 2017 2017 2017
2018 2018 2018 2018 2018
1H2017 1H2018
Civil Work 369 238
Processing Plant 237 166
Pipeline System 782 538
1388 942 To resize chart data range drag lower right corner of range
Civil Work Civil Work
Processing Plant Processing Plant
Pipeline System Pipeline System
Civil Work Processing Plant Pipeline System
2016 742 1159 1796
2017 950 345 1075
1H2017 369 237 782
1H2018 238 166 538
To resize chart data range drag lower right corner of range
other
1
2016 2016 2016
2017 2017 2017
1H2017 1H2017 1H2017
1H2018 1H2018 1H2018
Column1
Pipeline 782 56
Processing Plant 237 1388 17
Civil 369 26
Sales amp Other 6 0
1394
To resize chart data range drag lower right corner of range
Pipeline
Processing Plant
Civil
Sales amp Other
Column1
Pipeline 539 56
Processing Plant 166 942 942 17
Civil 237 25
Sales amp Other 12 1
954
To resize chart data range drag lower right corner of range
Pipeline
Processing Plant
Civil
Sales amp Other
Gross Profit Margin Net Profit (Loss) Margin
2015 164 77
2016 203 78
2017 215 38
1H2017 190 22
1H2018 172 -38
2015 2015
2016 2016
2017 2017
1H2017 1H2017
1H2018 1H2018
Column1
Q12018 9
Q22018 -45
1H2017 31
1H2018 -36
Q12018
Q22018
1H2017
1H2018
Column1
Q12018 55
Q22018 -12 -67 -12182
1H2017 123
1H2018 43 -80 -6504
Q12018
Q22018
1H2017
1H2018
Q12018 471 เพม(ลด)
Q22018 482 11 234
1H2017 1394
1H2018 954 -440 -3156
Q12018
Q22018
1H2017
1H2018
Sales
Completed 682
Remaining 318
To resize chart data range drag lower right corner of range
Completed
Remaining
Sales
Completed 78
Remaining 922
To resize chart data range drag lower right corner of range
Completed
Remaining
Sales
Completion 02
Remaining 998
To resize chart data range drag lower right corner of range
Completion
Remaining
Sales
Completed 106
Remaining 894
To resize chart data range drag lower right corner of range
Completed
Remaining
Sales
Completion 60
Remaining 940
To resize chart data range drag lower right corner of range
Completion
Remaining
Sales
Completion 233
Remaining 767
To resize chart data range drag lower right corner of range
Completion
Remaining
Sales
Completed 949
Remaining 51
To resize chart data range drag lower right corner of range
Completed
Remaining
Sales
Completion 844
Remaining 156
To resize chart data range drag lower right corner of range
Completion
Remaining
Sales
Completion 981
Remaining 19
To resize chart data range drag lower right corner of range
Completion
Remaining
Pipeline system Civil Works Engineering system
Pipeline 354 555 91 1000
1476 2316 378 4170
03539568345 05553956835 0090647482
36959
Pipeline system
Civil Works
Engineering system
TRC SKW
490 510
495 505
9 7 16
2064 2106 4170
TRC TRC
SKW SKW
Page 8: TRC Corporate Presentation · 2018-09-19 · TRC Corporate Presentation . The 2. nd. Quarter 2018 Operating Performance . 7 September 2018 . ... determined by TRC based on information

According to the SETrsquos announcement on 18 Jun 2018 regarding SET Index for the 2nd half of 2018 TRC is still in a list of sSET Index TRC has been one of the listed companies for sSET Index calculation since 2017

TRC was elected as one of listed companies for sSET index of 2H2018

8

Content

9

Financial Highlights 27

Future Developments 20

Backlog 10

Corporate Profile amp 1H 2018 Significant Events 4

TRC Group Backlog

3487 3786

2480

4635

2064

124

2616

1200

2077

2106

0

1000

2000

3000

4000

5000

6000

7000

8000

2014 2015 2016 2017 30-Jun-18

TRC SKW+ 2 new projects in Sep

3611

6402

(MB)

3680

5599

6712

30476

2 New Projects

from BMA 1429

30 Jun 18 4170

The Early Works II Project work value of Baht 2311 million and Preparation and Refurbishment of Existing Decline Project remaining work value of Baht 6213 million was cut off from backlog due to the delay in the development of APOTs projects The Company has not yet been able to sign the EPCC contract with APOT Therefore the remaining work value of APOT project of Baht 226 million is included in the backlog 10

Backlog as at 30 June 2018

Backlog by Scope of Works

Scope of Works No of Projects Remaining Value (MB)

Pipeline System 7 1476

Civil Work 7 2316

Processing Plant 2 378

Total 16 4170

Backlog by Company

Company No of Projects Remaining Value (MB)

TRC 9 2064

SKW 7 2106

Total 16 4170

TRC 51

SKW 49

Processing Plant 9

Pipeline System 35

Civil Work 56

11

Chart1

TRC 51
SKW49
Oman048
049
051

Sheet1

Chart1

Processing Plant 9
Pipeline System 35
Civil Work 56
Pipeline
03539568345
05553956835
0090647482

Sheet1

Projects on Hand Period

Contract

Value (MB)Remaining Value (MB)

TRC Projects75523 70991

1st Transmission Pipeline Life Extension 323776 50456

RDCC Catalyst Cooler 49200 37756

71136 22607

BV419 PIG Launcher and Receiver Installation 22928 12347

7450 7450

BCM Naphtha and Pygas Pipeline (Option 1 RTC Area) 8000 3623

Revamp LPG Transfer Pump to Domestic BRP 20850 1070

RGC Sales Gas GSP6 Mixing Header 2815 087

Total TRC Projects 581677 206387SKW Projects

125708 125708

Improvement of Pracharuamjai Road ndash Mitmaitri Road 99084 91429

The Kanlapaphruek Road Extenstion 84972 75935Highway Route No 4 A Takua Pa Phang Nga Province 34738 34665

17154 17154

85523 1668

Other 3 projects ( lt 100 MB) 16126 6923Total SKW Projects 463306 353483

Total TRC Group Projects 1044983 559869

2021

New Project Expansion of existing road and utility system Samya Road Minburi Bangkok

2018 2019 2020

The 5th Transmission Pipeline Phase 1 (Subcontractor from Sinopec)

2015

New Project Construction of overpass bridge Na Ranong Intersection

Construction Improvement and Expansion of Waterworks Koh Samui

2017

LNTP for Turnkey Delivery of APOT Project Surface Processing and Facilities

BCM Naphtha and Pygas Pipeline (Option 2 Interconnecting Pipeline)

2016

2H 2018 12

Completed 981

Remaining 19

Significant Ongoing Projects

PTTrsquos 1st Transmission Pipeline Life Extension (3238 MB) by TRC

Provincial Waterworks Authorityrsquos Construction Improvement and Expansion of Waterworks Koh Samui (855 MB) by Hydrotek Sahakarn JV

Pipeline

C ompleted 844

Remaining 156

Project period Feb 15 - Aug 19

Project period Aug15 - Sep 18 PTTrsquos Revamp LPG Transfer Pump to Domestic BRP (209 MB) by TRC

C ompleted 949

Remaining 51

Project period Apr 17 - Aug 18 13

Chart1

Sales
Completed 981
0981
0019

Sheet1

Chart1

Sales
Completed 844
Remaining 156
0844
0156

Sheet1

Chart1

Sales
Completed 949
Remaining 51
0949
0051

Sheet1

Significant Ongoing Projects

Processing Plant

Completion 233

Remaining 767

Project period Sep 17 - Jun 19

RDCC Catalyst Cooler Project Part 2 Back Pressure Steam Turbine and Utilities System (492 MB) by TRC

Pipeline

PTTrsquos the Fifth Transmission Pipeline Project Phase 1 Subcontractor for The 14 block valve amp facility stations from Sinopec (755 MB) by TRC Completion

60

Remaining 940

Project period Feb 18 - Oct 20

14

Chart1

Sales
Completion 233
0233
0767

Sheet1

Chart1

Sales
Completion 60
006
094

Sheet1

Civil Work

Significant Ongoing Projects

Department of Highwayrsquos Extension Kalapapruek Road (850 MB) by SKW C ompleted

106

Remaining 894

Project period Mar 17 - Aug 19

Improvement of Pracharuamjai Road ndash Mitmaitri Road (991 MB) by SKW

Project period Sep 17 - Sep 19

C ompletion 02

Remaining 998

Project period Feb 18 - Oct 19

Highway Route No 4 A Takua Pa ndash A Thai Mueang between Km803+00000 to Km813+30000 (347 MB) by SKW

C ompleted 78

Remaining 922

15

Chart1

Sales
0106
0894

Sheet1

Chart1

Sales
Completion 02
Remaining 998
0002
0998

Sheet1

Chart1

Sales
0078
0922

Sheet1

16

Civil Work

Significant Ongoing Projects

Project period May 16 - Dec 19

APOTrsquos Package 2 ndash 1st Limited Notice to Proceed Early Works of Surface Processing Plant amp Facilities Project (711 MB) by TRC

Completed 682

Remaining 318

Chart1

Sales
0682
0318

Sheet1

Pipeline Journal World Pipeline June 2018

17

Pipeline Journal (cont)

18

Content

19

Financial Highlights 27

Future Developments 20

Backlog 10

Corporate Profile amp 1H 2018 Significant Events 4

Projects for Bidding

Project Name

Approximate TRC Grouprsquos Work Value

(Million Baht)

Estimated Bidding Period

A Pipeline A1 Pipeline for Floating Storage and Regasification Unit (FSRU) Project from EGAT 3500 Early of 2019

A2 The 5th Transmission Pipeline Phase 3 from PTT 1500 Early of 2019

A3 New distribution pipeline and modifyreroute pipeline from PTT

100-150 Q4 2018

B Processing Plant

B1 Clean Fuel Project (CFP) from Thai Oil (TRC submitted bid as subcontractor)

2000 Q1 2018

B2 Acrylic Resin Plant 300 Sep 2018

C Infrastructure Infrastructure Government Projects (ie Double Track Railway Projects Road Improvement amp Expansion)

3000 2H 2018

D ASRS Warehouse 2000 Q4 2018-Q2 2019

20

TRC Potential Project

Clean Fuel Project (CFP) Thai Oil Group

Floating Storage and Regasification Unit (FRSU) EGAT

โครงการทอสงกาซธรรมชาตจากสถาน

เกบรกษาและแปรสภาพกาซธรรมชาตจาก

ของเหลวเปนกาซแบบลอยนา (FRSU) ไปยงโรงไฟฟาพระนครใต ระยะทาง 58 กม

TOPrsquos EGM held on 27 August 2018 resolved to approve the investment in the Clean Fuel Project with the project value of approximately USD 4825 or approximately Baht 160279 million The period of the project will be 2019 - 2023

21

FSRUrsquos 3 Pilot Projects 2-year cooperation between EGAT and PTT bull FSRU in northern part of the gulf of Thailand bull FSRU in southern region to substitute for JDArsquos

supply bull FSRU in Myanmar for further development with

EGATrsquos power plant

SKW amp SHC Potential Project

Thailand Smart Metro by Metropolitan Electric Authority

bull Project Owner TOT Public Company Limited CAT Telecom Public Company Limited Metropolitan Electricity Authority Mass Rapid Transit Authority of Thailand bull 1273 km bull Year 2017- 2021

22

SKW Potential Project ASampRS Warehouse

Project Owner PTT Oil and Retail Business Public Company Limited (PTTOR)

Project Value Approximate of Baht 550- 600 million

Scope of Works EPC of Lubricants Distribution Center Installation Automated Storage and Retrieval System (ASampRS) Project Location Amphur Bang Pakong Chachoengsao Province Project Period 450 days

New innovative project under cooperation of strategic partner

23

Auto Motion Works Co Ltd (AMW) Leader manufacture of Automated Storage and Retrieval System (ASRS)Technology

References bull World Ceramic Center Co Ltd Head Office bull Scotch Industrial (Thailand) Co Ltd Bangbuathong Nonthaburi bull Siam Global House Public Company Limited Distribution Center Wangnoi Ayudhaya bull King Power Srivaree Samut Prakarn bull Thai Summit Eastern Seaboard Autoparts Industry Co Ltd Rayong

24

Business 2018 2019 2020 2021 2022 Total

Natural gas 3854 2463 1759 1676 1040 10792 3

Natural gas transmission pipeline 26049 17841 5819 6437 755 56901 17

Oil and international trading 14169 71 6 6 6 12258 3

Petrochemical amp Refining 21033 4 4 4 5 21050 7

Head office and others 7038 3532 4142 4259 3789 22760 6 Joint investment and investment in PTT wholly-owned entities

176470 21969 10771 8987 4 218201 64

Total 246613 45880 22501 21369 5599 341962 100

PTTrsquos 5-year Investment Plan (2018 ndash 2022)

(Unit Million Baht) I PTTrsquos news reported to the SET on 22 December 2017

PTTrsquos board of directors meeting held on June 18 2018 has reviewed investment plan to reflect the operation and current circumstances as well as effective budgeting by reducing the 2018 investment plan from Baht 246613 million to Baht 221294 million The reduction is mainly from the investment projects of oil and transmission pipeline business

II Revised 2018 Investment from 246613 MB to 221294 MB (18 June 18)

Reducing1027

25

Thailandrsquos EEC

Source Ministry of Industryrsquos presentation of ldquoEastern Economic Corridor Development Projectrdquo Driving Forward hellip dated 15 February 2017

26

Content

27

Financial Highlights 27

Future Developments 20

Backlog 10

Corporate Profile amp 1H 2018 Significant Events 4

Operating Performance 1H2018

471 482

1394

954

Q12018 Q22018 1H2017 1H2018

2 QoQ

32 YoY

Unit MB

Revenue

1H2017 1H2018

55

-12

123

43

Q12018 Q22018 1H2017 1H2018

9

-45

31

-36

Q12018 Q22018 1H2017 1H2018

65 YoY

122 QoQ

EBITDA

164 QoQ 217 YoY

164

203215

190172

77 78

3822

-38

-50

50

150

250

2015 2016 2017 1H2017 1H2018

Gross Profit Margin Net Profit (Loss) Margin

Gross Profit Margin amp Net Profit Margin

Profit (loss) for the period

28

Gross ProfitQ1 2018 117 MB 251Q2 2018 45 MB 956-M 2018 162 MB 172

Net ProfitQ1 2018 9 MB 19Q2 2018 -46 MB -946-M 2018 -37 MB -38

Service Income

1388 942

32 YoY

Chart1

471
482
1394
954

Sheet1

Chart1

Column1
55
-12
123
43

Sheet1

Chart1

Column1
9
-45
31
-36

Sheet1

Chart1

Gross Profit Margin
Net Profit (Loss) Margin
1644
774
203
778
215
38
1904
22
1717
-38

Sheet1

Chart1

Column1
Pipeline 57
Processing Plant 17
Civil 25
Sales amp Other 1
539
166
237
12

Sheet1

Chart1

Column1
782
237
369
6

Sheet1

Construction Services Income

1796

1075 782

538

1159

345

237

166

742

950

369

238

0

500

1000

1500

2000

2500

3000

3500

4000

2016 2017 1H2017 1H2018

Civil Work

Processing Plant

Pipeline System

3697

2370

1388

942

Unit MB

18

57

25

369

237

782

238166

538

Civil Work Processing Plant Pipeline System

Construction Services Income Comparison with last year (MB)

1H2017 1H2018

1st Half Comparison

29

Chart1

3697
2370
1388
942
Pipeline System
Processing Plant
Civil Work
1796
1159
742
1075
345
950
782
237
369
538
166
238

Sheet1

Chart1

1H2017
1H2018
Construction Services Income Comparison with last year (MB)
369
238
237
166
782
538

Sheet1

30

Construction Services Income

2014 2015 2016 2017 2018Q1 726 774 1104 952 465Q2 687 927 434 436 477Q3 802 871 1170 452Q4 880 1308 989 530Year End 3095 3880 3697 2370

726 774

1104952

465687

927

434 436 477

802 871

1170

452880

1308

989

530

3095

38803697

2370

0

500

1000

1500

2000

2500

3000

3500

4000

2018 (F) 2500-2800

(MB)

6-M 2018 942

Chart1

Q1
Q2
Q3
Q4
Year End
726
687
802
880
3095
774
927
871
1308
3880
1104
434
1170
989
3697
952
436
452
530
2370
465
477

Sheet1

Operating Profit amp Net Profit

2014 2015 2016 2017 6-Month2017

6-Month2018

Operating Profit 821 787 1065 711 519 -051 Net Profit 694 789 786 392 224 -387

-400

000

400

800

1200

2014 2015 2016 2017 6-M 2017

6-M 2018

Operating Profit (Loss) (MB) 25415 30539 39382 16863 7202 (479)

Net Profit (Loss) (MB) 21492 30596 29076 9279 3113 (3650)

31

to services income amp sales

Chart1

Operating Profit
Net Profit
821
694
787
789
1065
786
711
392
519
224
-051
-387

Sheet1

726 685 645

1331 1266 1256

72 48 50

2874 2599 2698

-

1000

2000

3000

4000

5000

31 Dec 16 31 Dec 17 30 Jun 18

Assets

Current assetsOther non-current assetsInvestment in associate and Investment in joint venturesProperty plant and equipment

50034598 4649

(MB)

Financial Position

2684 2756 2706

1838 1367 1321

404 400 546

77 75 76

-

1000

2000

3000

4000

5000

31 Dec 16 31 Dec 17 30 Jun 18

Liabilities and Shareholders Equity

Non-current liabilities

Loans and debentures

Current liabilities

Shareholders equity

50034598 4649

(MB)

(APOT 1259)

(APOT 1234)

(APOT 1328)

32

58

1

27

14

2

12

28

58

Chart1

5003
4598
4649
Property plant and equipment
Investment in associate and Investment in joint ventures
Other non-current assets
Current assets
Assets
726
1331
72
2874
685
1266
48
2599
645
1256
50
2698

Sheet1

Sheet2

Chart1

5003
4598
4649
Shareholders equity
Current liabilities
Loans and debentures
Non-current liabilities
Liabilities and Shareholders Equity
75
2684
1838
404
77
2756
1367
400
75
2706
1321
546
76

Sheet1

Debenture Issuance and Expiration

Issuance Date

Maturity Date

Issuance

Amount (MB)

Outstanding

Amount (MB)

Debenture

Holders

Interest Rate

(Per Year)

8 Jul 2015 8 Jul 2017

(2 years) 100

- (Expired)

10 persons 468

10 Mar 2016

10 Mar 2018

(2 Years)

200 -

(Expired) 10 persons 440

12 Jul 2017 12 Jul 2018

(1 year) 100

- (Expired)

10 persons 450

15 Mar 2018

17 Mar 2020

(2 yearsamp2 days)

180 180 9 persons 480

Outstanding debentures as at 7 Sep 18

180

I) Debentures Baht 500 million

II) Debentures Baht 2000 million Still not issue 33

Cash Flows

370259

8839614

37

Sources of Cash Uses of Cash

472

692

Change in Cash (220 MB)

Increase in translation

adjustment (073 MB)

Ending Cash 115 MB

Beginning Cash 336 MB

S-T loan received amp debenture issuance

Cash from operation

Withholding tax refund Change in working capital (376 MB) amp income tax paid (20 MB)

Debt service repayment amp dividend paid (12 MB)

Investment in equipment (22 MB) and capital increase in SH Crossing

by SKW (15 MB)

6-Month 2018 Sources and Uses of Cash (MB)

Financing Activities + 111 MB

Operating Activities (294 MB)

Investment Activities (37 MB)

Net CF (220 MB)

34

Chart1

472
692
370
88
14
259
396
37

Sheet1

TRC Group Industry Group (Construction Services)

089 086067

095072

246 234 247 240258

000

050

100

150

200

250

300

2015 2016 2017 30 Jun 17 30 Jun 18

1599

1128

338

1231

092

1226

709

256

905

343

000

500

1000

1500

2000

2015 2016 2017 30 Jun 17 30 Jun 18

()

Financial Ratio amp Covenants to Debenture Holders

Time(s) Return on Equity Debt to Equity Ratio

006

016 015

020

000

005

010

015

020

025

31 Dec 15 31 Dec 16 31 Dec 17 30 Jun 18

Time(s)

10412

26881628 1196

0002000400060008000

1000012000

2015 2016 2017 30 Jun 2018

EBITDA to Interest Time(s)

TRC TRC

Interest Bearing Debt to Equity

Covenant gt = 4 times Covenant lt = 2 times

35

Chart1

TRC and its subsidiaries
Industry Group
240
089
246
086
234
067
247
095
238
072
258

Sheet1

Chart1

TRC and its subsidiaries
Industry Group
1599
1226
1128
709
338
256
1231
905
092
343

Sheet1

Chart1

TRC Groups Interest-Bearing Debt-to-Equity
006
016
015
02

Sheet1

Chart1

TRC Groups EBITDA to interest
10412
2688
1628
1196

Sheet1

If you have any question please feel fee to contact Investor Relations Department Email ir_trctrc-concom or ounruentrc-concom

Tel +66 2022 7777-87 Ext 3201 3213 Fax +66 2022 7778

  • Slide Number 1
  • Slide Number 2
  • Slide Number 3
  • Key Corporate Milestone
  • Slide Number 5
  • Slide Number 6
  • May 2018 SKW obtained special class contractor from Department of Highways
  • Slide Number 8
  • Slide Number 9
  • TRC Group Backlog
  • Slide Number 11
  • Projects on Hand Period
  • Slide Number 13
  • Slide Number 14
  • Slide Number 15
  • Slide Number 16
  • Slide Number 17
  • Slide Number 18
  • Slide Number 19
  • Slide Number 20
  • Slide Number 21
  • Slide Number 22
  • Slide Number 23
  • Auto Motion Works Co Ltd (AMW) Leader manufactureof Automated Storage and Retrieval System (ASRS)Technology
  • Slide Number 25
  • Slide Number 26
  • Slide Number 27
  • Slide Number 28
  • Slide Number 29
  • Slide Number 30
  • Slide Number 31
  • Slide Number 32
  • Slide Number 33
  • Slide Number 34
  • Slide Number 35
  • Slide Number 36
TRC Groups EBITDA to interest
2015 10412
2016 2688
2017 1628
30 Jun 2018 1196
To resize chart data range drag lower right corner of range
2015
2016
2017
30 Jun 2018
TRC Groups Interest-Bearing Debt-to-Equity
31 Dec 15 006
31 Dec 16 016
31 Dec 17 015
30 Jun 18 020
To resize chart data range drag lower right corner of range
31 Dec 15
31 Dec 16
31 Dec 17
30 Jun 18
TRC and its subsidiaries Industry Group
2015 1599 1226
2016 1128 709
2017 338 256
30 Jun 17 1231 905
30 Jun 18 092 343
To resize chart data range drag lower right corner of range
2015 2015
2016 2016
2017 2017
30 Jun 17 30 Jun 17
30 Jun 18 30 Jun 18
2015 2016 2017 30 Jun 17 30 Jun 18
TRC and its subsidiaries 089 086 067 095 072
Industry Group 246 234 247 238 258
2015 2015 2015
2016 2016 2016
2017 2017 2017
30 Jun 17 30 Jun 17 30 Jun 17
30 Jun 18 30 Jun 18 30 Jun 18
Sources of Cash Uses of Cash
370 259
88 396
14 37
472 692
220
Sources of Cash Uses of Cash Withholding tax refund
Loan recived 370 376 Change in working Capital
Cash From operation (CFO) 88 259 Debt Service - repayment amp Dividend paid
Withholding tax refund 14 57 Investment
22 Investment in PPE
15 investment in joint venture
20 Tax paid
57
Sources of Cash Sources of Cash Sources of Cash
Uses of Cash Uses of Cash Uses of Cash
Non-current liabilities Loans and debentures Current liabilities Shareholders equity
31 Dec 16 77 404 1838 2684
31 Dec 17 75 400 1367 2756
30 Jun 18 76 546 1321 2706
To resize chart data range drag lower right corner of range
31 Dec 16 31 Dec 16 31 Dec 16 31 Dec 16
31 Dec 17 31 Dec 17 31 Dec 17 31 Dec 17
30 Jun 18 30 Jun 18 30 Jun 18 30 Jun 18
Current assets Other non-current assets Investment in associate and Investment in joint ventures Property plant and equipment
31 Dec 16 2874 72 1331 726
31 Dec 17 2599 48 1266 685
30 Jun 18 2698 50 1256 645
To resize chart data range drag lower right corner of range
31 Dec 16 31 Dec 16 31 Dec 16 31 Dec 16
31 Dec 17 31 Dec 17 31 Dec 17 31 Dec 17
30 Jun 18 30 Jun 18 30 Jun 18 30 Jun 18
Operating Profit Net Profit
2014 821 694
2015 787 789
2016 1065 786
2017 711 392
6-Month 2017 519 224
6-Month 2018 -051 -387
To resize chart data range drag lower right corner of range
2014 2014
2015 2015
2016 2016
2017 2017
6-Month 2017 6-Month 2017
6-Month 2018 6-Month 2018
Q1 Q2 Q3 Q4 Year End Operating profits
2014 726 687 802 880 3095 913 2557 2215 880
2015 774 927 871 1308 3880 962 2558 2572 1308
2016 1104 434 1170 989 3697 1160 2559 2708 989
2017 952 436 452 530 2370 818 2560 1840 530
2018 465 477 050 2561
To resize chart data range drag lower right corner of range
2014 2014 2014 2014 2014
2015 2015 2015 2015 2015
2016 2016 2016 2016 2016
2017 2017 2017 2017 2017
2018 2018 2018 2018 2018
1H2017 1H2018
Civil Work 369 238
Processing Plant 237 166
Pipeline System 782 538
1388 942 To resize chart data range drag lower right corner of range
Civil Work Civil Work
Processing Plant Processing Plant
Pipeline System Pipeline System
Civil Work Processing Plant Pipeline System
2016 742 1159 1796
2017 950 345 1075
1H2017 369 237 782
1H2018 238 166 538
To resize chart data range drag lower right corner of range
other
1
2016 2016 2016
2017 2017 2017
1H2017 1H2017 1H2017
1H2018 1H2018 1H2018
Column1
Pipeline 782 56
Processing Plant 237 1388 17
Civil 369 26
Sales amp Other 6 0
1394
To resize chart data range drag lower right corner of range
Pipeline
Processing Plant
Civil
Sales amp Other
Column1
Pipeline 539 56
Processing Plant 166 942 942 17
Civil 237 25
Sales amp Other 12 1
954
To resize chart data range drag lower right corner of range
Pipeline
Processing Plant
Civil
Sales amp Other
Gross Profit Margin Net Profit (Loss) Margin
2015 164 77
2016 203 78
2017 215 38
1H2017 190 22
1H2018 172 -38
2015 2015
2016 2016
2017 2017
1H2017 1H2017
1H2018 1H2018
Column1
Q12018 9
Q22018 -45
1H2017 31
1H2018 -36
Q12018
Q22018
1H2017
1H2018
Column1
Q12018 55
Q22018 -12 -67 -12182
1H2017 123
1H2018 43 -80 -6504
Q12018
Q22018
1H2017
1H2018
Q12018 471 เพม(ลด)
Q22018 482 11 234
1H2017 1394
1H2018 954 -440 -3156
Q12018
Q22018
1H2017
1H2018
Sales
Completed 682
Remaining 318
To resize chart data range drag lower right corner of range
Completed
Remaining
Sales
Completed 78
Remaining 922
To resize chart data range drag lower right corner of range
Completed
Remaining
Sales
Completion 02
Remaining 998
To resize chart data range drag lower right corner of range
Completion
Remaining
Sales
Completed 106
Remaining 894
To resize chart data range drag lower right corner of range
Completed
Remaining
Sales
Completion 60
Remaining 940
To resize chart data range drag lower right corner of range
Completion
Remaining
Sales
Completion 233
Remaining 767
To resize chart data range drag lower right corner of range
Completion
Remaining
Sales
Completed 949
Remaining 51
To resize chart data range drag lower right corner of range
Completed
Remaining
Sales
Completion 844
Remaining 156
To resize chart data range drag lower right corner of range
Completion
Remaining
Sales
Completion 981
Remaining 19
To resize chart data range drag lower right corner of range
Completion
Remaining
Pipeline system Civil Works Engineering system
Pipeline 354 555 91 1000
1476 2316 378 4170
03539568345 05553956835 0090647482
36959
Pipeline system
Civil Works
Engineering system
TRC SKW
490 510
495 505
9 7 16
2064 2106 4170
TRC TRC
SKW SKW
Page 9: TRC Corporate Presentation · 2018-09-19 · TRC Corporate Presentation . The 2. nd. Quarter 2018 Operating Performance . 7 September 2018 . ... determined by TRC based on information

Content

9

Financial Highlights 27

Future Developments 20

Backlog 10

Corporate Profile amp 1H 2018 Significant Events 4

TRC Group Backlog

3487 3786

2480

4635

2064

124

2616

1200

2077

2106

0

1000

2000

3000

4000

5000

6000

7000

8000

2014 2015 2016 2017 30-Jun-18

TRC SKW+ 2 new projects in Sep

3611

6402

(MB)

3680

5599

6712

30476

2 New Projects

from BMA 1429

30 Jun 18 4170

The Early Works II Project work value of Baht 2311 million and Preparation and Refurbishment of Existing Decline Project remaining work value of Baht 6213 million was cut off from backlog due to the delay in the development of APOTs projects The Company has not yet been able to sign the EPCC contract with APOT Therefore the remaining work value of APOT project of Baht 226 million is included in the backlog 10

Backlog as at 30 June 2018

Backlog by Scope of Works

Scope of Works No of Projects Remaining Value (MB)

Pipeline System 7 1476

Civil Work 7 2316

Processing Plant 2 378

Total 16 4170

Backlog by Company

Company No of Projects Remaining Value (MB)

TRC 9 2064

SKW 7 2106

Total 16 4170

TRC 51

SKW 49

Processing Plant 9

Pipeline System 35

Civil Work 56

11

Chart1

TRC 51
SKW49
Oman048
049
051

Sheet1

Chart1

Processing Plant 9
Pipeline System 35
Civil Work 56
Pipeline
03539568345
05553956835
0090647482

Sheet1

Projects on Hand Period

Contract

Value (MB)Remaining Value (MB)

TRC Projects75523 70991

1st Transmission Pipeline Life Extension 323776 50456

RDCC Catalyst Cooler 49200 37756

71136 22607

BV419 PIG Launcher and Receiver Installation 22928 12347

7450 7450

BCM Naphtha and Pygas Pipeline (Option 1 RTC Area) 8000 3623

Revamp LPG Transfer Pump to Domestic BRP 20850 1070

RGC Sales Gas GSP6 Mixing Header 2815 087

Total TRC Projects 581677 206387SKW Projects

125708 125708

Improvement of Pracharuamjai Road ndash Mitmaitri Road 99084 91429

The Kanlapaphruek Road Extenstion 84972 75935Highway Route No 4 A Takua Pa Phang Nga Province 34738 34665

17154 17154

85523 1668

Other 3 projects ( lt 100 MB) 16126 6923Total SKW Projects 463306 353483

Total TRC Group Projects 1044983 559869

2021

New Project Expansion of existing road and utility system Samya Road Minburi Bangkok

2018 2019 2020

The 5th Transmission Pipeline Phase 1 (Subcontractor from Sinopec)

2015

New Project Construction of overpass bridge Na Ranong Intersection

Construction Improvement and Expansion of Waterworks Koh Samui

2017

LNTP for Turnkey Delivery of APOT Project Surface Processing and Facilities

BCM Naphtha and Pygas Pipeline (Option 2 Interconnecting Pipeline)

2016

2H 2018 12

Completed 981

Remaining 19

Significant Ongoing Projects

PTTrsquos 1st Transmission Pipeline Life Extension (3238 MB) by TRC

Provincial Waterworks Authorityrsquos Construction Improvement and Expansion of Waterworks Koh Samui (855 MB) by Hydrotek Sahakarn JV

Pipeline

C ompleted 844

Remaining 156

Project period Feb 15 - Aug 19

Project period Aug15 - Sep 18 PTTrsquos Revamp LPG Transfer Pump to Domestic BRP (209 MB) by TRC

C ompleted 949

Remaining 51

Project period Apr 17 - Aug 18 13

Chart1

Sales
Completed 981
0981
0019

Sheet1

Chart1

Sales
Completed 844
Remaining 156
0844
0156

Sheet1

Chart1

Sales
Completed 949
Remaining 51
0949
0051

Sheet1

Significant Ongoing Projects

Processing Plant

Completion 233

Remaining 767

Project period Sep 17 - Jun 19

RDCC Catalyst Cooler Project Part 2 Back Pressure Steam Turbine and Utilities System (492 MB) by TRC

Pipeline

PTTrsquos the Fifth Transmission Pipeline Project Phase 1 Subcontractor for The 14 block valve amp facility stations from Sinopec (755 MB) by TRC Completion

60

Remaining 940

Project period Feb 18 - Oct 20

14

Chart1

Sales
Completion 233
0233
0767

Sheet1

Chart1

Sales
Completion 60
006
094

Sheet1

Civil Work

Significant Ongoing Projects

Department of Highwayrsquos Extension Kalapapruek Road (850 MB) by SKW C ompleted

106

Remaining 894

Project period Mar 17 - Aug 19

Improvement of Pracharuamjai Road ndash Mitmaitri Road (991 MB) by SKW

Project period Sep 17 - Sep 19

C ompletion 02

Remaining 998

Project period Feb 18 - Oct 19

Highway Route No 4 A Takua Pa ndash A Thai Mueang between Km803+00000 to Km813+30000 (347 MB) by SKW

C ompleted 78

Remaining 922

15

Chart1

Sales
0106
0894

Sheet1

Chart1

Sales
Completion 02
Remaining 998
0002
0998

Sheet1

Chart1

Sales
0078
0922

Sheet1

16

Civil Work

Significant Ongoing Projects

Project period May 16 - Dec 19

APOTrsquos Package 2 ndash 1st Limited Notice to Proceed Early Works of Surface Processing Plant amp Facilities Project (711 MB) by TRC

Completed 682

Remaining 318

Chart1

Sales
0682
0318

Sheet1

Pipeline Journal World Pipeline June 2018

17

Pipeline Journal (cont)

18

Content

19

Financial Highlights 27

Future Developments 20

Backlog 10

Corporate Profile amp 1H 2018 Significant Events 4

Projects for Bidding

Project Name

Approximate TRC Grouprsquos Work Value

(Million Baht)

Estimated Bidding Period

A Pipeline A1 Pipeline for Floating Storage and Regasification Unit (FSRU) Project from EGAT 3500 Early of 2019

A2 The 5th Transmission Pipeline Phase 3 from PTT 1500 Early of 2019

A3 New distribution pipeline and modifyreroute pipeline from PTT

100-150 Q4 2018

B Processing Plant

B1 Clean Fuel Project (CFP) from Thai Oil (TRC submitted bid as subcontractor)

2000 Q1 2018

B2 Acrylic Resin Plant 300 Sep 2018

C Infrastructure Infrastructure Government Projects (ie Double Track Railway Projects Road Improvement amp Expansion)

3000 2H 2018

D ASRS Warehouse 2000 Q4 2018-Q2 2019

20

TRC Potential Project

Clean Fuel Project (CFP) Thai Oil Group

Floating Storage and Regasification Unit (FRSU) EGAT

โครงการทอสงกาซธรรมชาตจากสถาน

เกบรกษาและแปรสภาพกาซธรรมชาตจาก

ของเหลวเปนกาซแบบลอยนา (FRSU) ไปยงโรงไฟฟาพระนครใต ระยะทาง 58 กม

TOPrsquos EGM held on 27 August 2018 resolved to approve the investment in the Clean Fuel Project with the project value of approximately USD 4825 or approximately Baht 160279 million The period of the project will be 2019 - 2023

21

FSRUrsquos 3 Pilot Projects 2-year cooperation between EGAT and PTT bull FSRU in northern part of the gulf of Thailand bull FSRU in southern region to substitute for JDArsquos

supply bull FSRU in Myanmar for further development with

EGATrsquos power plant

SKW amp SHC Potential Project

Thailand Smart Metro by Metropolitan Electric Authority

bull Project Owner TOT Public Company Limited CAT Telecom Public Company Limited Metropolitan Electricity Authority Mass Rapid Transit Authority of Thailand bull 1273 km bull Year 2017- 2021

22

SKW Potential Project ASampRS Warehouse

Project Owner PTT Oil and Retail Business Public Company Limited (PTTOR)

Project Value Approximate of Baht 550- 600 million

Scope of Works EPC of Lubricants Distribution Center Installation Automated Storage and Retrieval System (ASampRS) Project Location Amphur Bang Pakong Chachoengsao Province Project Period 450 days

New innovative project under cooperation of strategic partner

23

Auto Motion Works Co Ltd (AMW) Leader manufacture of Automated Storage and Retrieval System (ASRS)Technology

References bull World Ceramic Center Co Ltd Head Office bull Scotch Industrial (Thailand) Co Ltd Bangbuathong Nonthaburi bull Siam Global House Public Company Limited Distribution Center Wangnoi Ayudhaya bull King Power Srivaree Samut Prakarn bull Thai Summit Eastern Seaboard Autoparts Industry Co Ltd Rayong

24

Business 2018 2019 2020 2021 2022 Total

Natural gas 3854 2463 1759 1676 1040 10792 3

Natural gas transmission pipeline 26049 17841 5819 6437 755 56901 17

Oil and international trading 14169 71 6 6 6 12258 3

Petrochemical amp Refining 21033 4 4 4 5 21050 7

Head office and others 7038 3532 4142 4259 3789 22760 6 Joint investment and investment in PTT wholly-owned entities

176470 21969 10771 8987 4 218201 64

Total 246613 45880 22501 21369 5599 341962 100

PTTrsquos 5-year Investment Plan (2018 ndash 2022)

(Unit Million Baht) I PTTrsquos news reported to the SET on 22 December 2017

PTTrsquos board of directors meeting held on June 18 2018 has reviewed investment plan to reflect the operation and current circumstances as well as effective budgeting by reducing the 2018 investment plan from Baht 246613 million to Baht 221294 million The reduction is mainly from the investment projects of oil and transmission pipeline business

II Revised 2018 Investment from 246613 MB to 221294 MB (18 June 18)

Reducing1027

25

Thailandrsquos EEC

Source Ministry of Industryrsquos presentation of ldquoEastern Economic Corridor Development Projectrdquo Driving Forward hellip dated 15 February 2017

26

Content

27

Financial Highlights 27

Future Developments 20

Backlog 10

Corporate Profile amp 1H 2018 Significant Events 4

Operating Performance 1H2018

471 482

1394

954

Q12018 Q22018 1H2017 1H2018

2 QoQ

32 YoY

Unit MB

Revenue

1H2017 1H2018

55

-12

123

43

Q12018 Q22018 1H2017 1H2018

9

-45

31

-36

Q12018 Q22018 1H2017 1H2018

65 YoY

122 QoQ

EBITDA

164 QoQ 217 YoY

164

203215

190172

77 78

3822

-38

-50

50

150

250

2015 2016 2017 1H2017 1H2018

Gross Profit Margin Net Profit (Loss) Margin

Gross Profit Margin amp Net Profit Margin

Profit (loss) for the period

28

Gross ProfitQ1 2018 117 MB 251Q2 2018 45 MB 956-M 2018 162 MB 172

Net ProfitQ1 2018 9 MB 19Q2 2018 -46 MB -946-M 2018 -37 MB -38

Service Income

1388 942

32 YoY

Chart1

471
482
1394
954

Sheet1

Chart1

Column1
55
-12
123
43

Sheet1

Chart1

Column1
9
-45
31
-36

Sheet1

Chart1

Gross Profit Margin
Net Profit (Loss) Margin
1644
774
203
778
215
38
1904
22
1717
-38

Sheet1

Chart1

Column1
Pipeline 57
Processing Plant 17
Civil 25
Sales amp Other 1
539
166
237
12

Sheet1

Chart1

Column1
782
237
369
6

Sheet1

Construction Services Income

1796

1075 782

538

1159

345

237

166

742

950

369

238

0

500

1000

1500

2000

2500

3000

3500

4000

2016 2017 1H2017 1H2018

Civil Work

Processing Plant

Pipeline System

3697

2370

1388

942

Unit MB

18

57

25

369

237

782

238166

538

Civil Work Processing Plant Pipeline System

Construction Services Income Comparison with last year (MB)

1H2017 1H2018

1st Half Comparison

29

Chart1

3697
2370
1388
942
Pipeline System
Processing Plant
Civil Work
1796
1159
742
1075
345
950
782
237
369
538
166
238

Sheet1

Chart1

1H2017
1H2018
Construction Services Income Comparison with last year (MB)
369
238
237
166
782
538

Sheet1

30

Construction Services Income

2014 2015 2016 2017 2018Q1 726 774 1104 952 465Q2 687 927 434 436 477Q3 802 871 1170 452Q4 880 1308 989 530Year End 3095 3880 3697 2370

726 774

1104952

465687

927

434 436 477

802 871

1170

452880

1308

989

530

3095

38803697

2370

0

500

1000

1500

2000

2500

3000

3500

4000

2018 (F) 2500-2800

(MB)

6-M 2018 942

Chart1

Q1
Q2
Q3
Q4
Year End
726
687
802
880
3095
774
927
871
1308
3880
1104
434
1170
989
3697
952
436
452
530
2370
465
477

Sheet1

Operating Profit amp Net Profit

2014 2015 2016 2017 6-Month2017

6-Month2018

Operating Profit 821 787 1065 711 519 -051 Net Profit 694 789 786 392 224 -387

-400

000

400

800

1200

2014 2015 2016 2017 6-M 2017

6-M 2018

Operating Profit (Loss) (MB) 25415 30539 39382 16863 7202 (479)

Net Profit (Loss) (MB) 21492 30596 29076 9279 3113 (3650)

31

to services income amp sales

Chart1

Operating Profit
Net Profit
821
694
787
789
1065
786
711
392
519
224
-051
-387

Sheet1

726 685 645

1331 1266 1256

72 48 50

2874 2599 2698

-

1000

2000

3000

4000

5000

31 Dec 16 31 Dec 17 30 Jun 18

Assets

Current assetsOther non-current assetsInvestment in associate and Investment in joint venturesProperty plant and equipment

50034598 4649

(MB)

Financial Position

2684 2756 2706

1838 1367 1321

404 400 546

77 75 76

-

1000

2000

3000

4000

5000

31 Dec 16 31 Dec 17 30 Jun 18

Liabilities and Shareholders Equity

Non-current liabilities

Loans and debentures

Current liabilities

Shareholders equity

50034598 4649

(MB)

(APOT 1259)

(APOT 1234)

(APOT 1328)

32

58

1

27

14

2

12

28

58

Chart1

5003
4598
4649
Property plant and equipment
Investment in associate and Investment in joint ventures
Other non-current assets
Current assets
Assets
726
1331
72
2874
685
1266
48
2599
645
1256
50
2698

Sheet1

Sheet2

Chart1

5003
4598
4649
Shareholders equity
Current liabilities
Loans and debentures
Non-current liabilities
Liabilities and Shareholders Equity
75
2684
1838
404
77
2756
1367
400
75
2706
1321
546
76

Sheet1

Debenture Issuance and Expiration

Issuance Date

Maturity Date

Issuance

Amount (MB)

Outstanding

Amount (MB)

Debenture

Holders

Interest Rate

(Per Year)

8 Jul 2015 8 Jul 2017

(2 years) 100

- (Expired)

10 persons 468

10 Mar 2016

10 Mar 2018

(2 Years)

200 -

(Expired) 10 persons 440

12 Jul 2017 12 Jul 2018

(1 year) 100

- (Expired)

10 persons 450

15 Mar 2018

17 Mar 2020

(2 yearsamp2 days)

180 180 9 persons 480

Outstanding debentures as at 7 Sep 18

180

I) Debentures Baht 500 million

II) Debentures Baht 2000 million Still not issue 33

Cash Flows

370259

8839614

37

Sources of Cash Uses of Cash

472

692

Change in Cash (220 MB)

Increase in translation

adjustment (073 MB)

Ending Cash 115 MB

Beginning Cash 336 MB

S-T loan received amp debenture issuance

Cash from operation

Withholding tax refund Change in working capital (376 MB) amp income tax paid (20 MB)

Debt service repayment amp dividend paid (12 MB)

Investment in equipment (22 MB) and capital increase in SH Crossing

by SKW (15 MB)

6-Month 2018 Sources and Uses of Cash (MB)

Financing Activities + 111 MB

Operating Activities (294 MB)

Investment Activities (37 MB)

Net CF (220 MB)

34

Chart1

472
692
370
88
14
259
396
37

Sheet1

TRC Group Industry Group (Construction Services)

089 086067

095072

246 234 247 240258

000

050

100

150

200

250

300

2015 2016 2017 30 Jun 17 30 Jun 18

1599

1128

338

1231

092

1226

709

256

905

343

000

500

1000

1500

2000

2015 2016 2017 30 Jun 17 30 Jun 18

()

Financial Ratio amp Covenants to Debenture Holders

Time(s) Return on Equity Debt to Equity Ratio

006

016 015

020

000

005

010

015

020

025

31 Dec 15 31 Dec 16 31 Dec 17 30 Jun 18

Time(s)

10412

26881628 1196

0002000400060008000

1000012000

2015 2016 2017 30 Jun 2018

EBITDA to Interest Time(s)

TRC TRC

Interest Bearing Debt to Equity

Covenant gt = 4 times Covenant lt = 2 times

35

Chart1

TRC and its subsidiaries
Industry Group
240
089
246
086
234
067
247
095
238
072
258

Sheet1

Chart1

TRC and its subsidiaries
Industry Group
1599
1226
1128
709
338
256
1231
905
092
343

Sheet1

Chart1

TRC Groups Interest-Bearing Debt-to-Equity
006
016
015
02

Sheet1

Chart1

TRC Groups EBITDA to interest
10412
2688
1628
1196

Sheet1

If you have any question please feel fee to contact Investor Relations Department Email ir_trctrc-concom or ounruentrc-concom

Tel +66 2022 7777-87 Ext 3201 3213 Fax +66 2022 7778

  • Slide Number 1
  • Slide Number 2
  • Slide Number 3
  • Key Corporate Milestone
  • Slide Number 5
  • Slide Number 6
  • May 2018 SKW obtained special class contractor from Department of Highways
  • Slide Number 8
  • Slide Number 9
  • TRC Group Backlog
  • Slide Number 11
  • Projects on Hand Period
  • Slide Number 13
  • Slide Number 14
  • Slide Number 15
  • Slide Number 16
  • Slide Number 17
  • Slide Number 18
  • Slide Number 19
  • Slide Number 20
  • Slide Number 21
  • Slide Number 22
  • Slide Number 23
  • Auto Motion Works Co Ltd (AMW) Leader manufactureof Automated Storage and Retrieval System (ASRS)Technology
  • Slide Number 25
  • Slide Number 26
  • Slide Number 27
  • Slide Number 28
  • Slide Number 29
  • Slide Number 30
  • Slide Number 31
  • Slide Number 32
  • Slide Number 33
  • Slide Number 34
  • Slide Number 35
  • Slide Number 36
TRC Groups EBITDA to interest
2015 10412
2016 2688
2017 1628
30 Jun 2018 1196
To resize chart data range drag lower right corner of range
2015
2016
2017
30 Jun 2018
TRC Groups Interest-Bearing Debt-to-Equity
31 Dec 15 006
31 Dec 16 016
31 Dec 17 015
30 Jun 18 020
To resize chart data range drag lower right corner of range
31 Dec 15
31 Dec 16
31 Dec 17
30 Jun 18
TRC and its subsidiaries Industry Group
2015 1599 1226
2016 1128 709
2017 338 256
30 Jun 17 1231 905
30 Jun 18 092 343
To resize chart data range drag lower right corner of range
2015 2015
2016 2016
2017 2017
30 Jun 17 30 Jun 17
30 Jun 18 30 Jun 18
2015 2016 2017 30 Jun 17 30 Jun 18
TRC and its subsidiaries 089 086 067 095 072
Industry Group 246 234 247 238 258
2015 2015 2015
2016 2016 2016
2017 2017 2017
30 Jun 17 30 Jun 17 30 Jun 17
30 Jun 18 30 Jun 18 30 Jun 18
Sources of Cash Uses of Cash
370 259
88 396
14 37
472 692
220
Sources of Cash Uses of Cash Withholding tax refund
Loan recived 370 376 Change in working Capital
Cash From operation (CFO) 88 259 Debt Service - repayment amp Dividend paid
Withholding tax refund 14 57 Investment
22 Investment in PPE
15 investment in joint venture
20 Tax paid
57
Sources of Cash Sources of Cash Sources of Cash
Uses of Cash Uses of Cash Uses of Cash
Non-current liabilities Loans and debentures Current liabilities Shareholders equity
31 Dec 16 77 404 1838 2684
31 Dec 17 75 400 1367 2756
30 Jun 18 76 546 1321 2706
To resize chart data range drag lower right corner of range
31 Dec 16 31 Dec 16 31 Dec 16 31 Dec 16
31 Dec 17 31 Dec 17 31 Dec 17 31 Dec 17
30 Jun 18 30 Jun 18 30 Jun 18 30 Jun 18
Current assets Other non-current assets Investment in associate and Investment in joint ventures Property plant and equipment
31 Dec 16 2874 72 1331 726
31 Dec 17 2599 48 1266 685
30 Jun 18 2698 50 1256 645
To resize chart data range drag lower right corner of range
31 Dec 16 31 Dec 16 31 Dec 16 31 Dec 16
31 Dec 17 31 Dec 17 31 Dec 17 31 Dec 17
30 Jun 18 30 Jun 18 30 Jun 18 30 Jun 18
Operating Profit Net Profit
2014 821 694
2015 787 789
2016 1065 786
2017 711 392
6-Month 2017 519 224
6-Month 2018 -051 -387
To resize chart data range drag lower right corner of range
2014 2014
2015 2015
2016 2016
2017 2017
6-Month 2017 6-Month 2017
6-Month 2018 6-Month 2018
Q1 Q2 Q3 Q4 Year End Operating profits
2014 726 687 802 880 3095 913 2557 2215 880
2015 774 927 871 1308 3880 962 2558 2572 1308
2016 1104 434 1170 989 3697 1160 2559 2708 989
2017 952 436 452 530 2370 818 2560 1840 530
2018 465 477 050 2561
To resize chart data range drag lower right corner of range
2014 2014 2014 2014 2014
2015 2015 2015 2015 2015
2016 2016 2016 2016 2016
2017 2017 2017 2017 2017
2018 2018 2018 2018 2018
1H2017 1H2018
Civil Work 369 238
Processing Plant 237 166
Pipeline System 782 538
1388 942 To resize chart data range drag lower right corner of range
Civil Work Civil Work
Processing Plant Processing Plant
Pipeline System Pipeline System
Civil Work Processing Plant Pipeline System
2016 742 1159 1796
2017 950 345 1075
1H2017 369 237 782
1H2018 238 166 538
To resize chart data range drag lower right corner of range
other
1
2016 2016 2016
2017 2017 2017
1H2017 1H2017 1H2017
1H2018 1H2018 1H2018
Column1
Pipeline 782 56
Processing Plant 237 1388 17
Civil 369 26
Sales amp Other 6 0
1394
To resize chart data range drag lower right corner of range
Pipeline
Processing Plant
Civil
Sales amp Other
Column1
Pipeline 539 56
Processing Plant 166 942 942 17
Civil 237 25
Sales amp Other 12 1
954
To resize chart data range drag lower right corner of range
Pipeline
Processing Plant
Civil
Sales amp Other
Gross Profit Margin Net Profit (Loss) Margin
2015 164 77
2016 203 78
2017 215 38
1H2017 190 22
1H2018 172 -38
2015 2015
2016 2016
2017 2017
1H2017 1H2017
1H2018 1H2018
Column1
Q12018 9
Q22018 -45
1H2017 31
1H2018 -36
Q12018
Q22018
1H2017
1H2018
Column1
Q12018 55
Q22018 -12 -67 -12182
1H2017 123
1H2018 43 -80 -6504
Q12018
Q22018
1H2017
1H2018
Q12018 471 เพม(ลด)
Q22018 482 11 234
1H2017 1394
1H2018 954 -440 -3156
Q12018
Q22018
1H2017
1H2018
Sales
Completed 682
Remaining 318
To resize chart data range drag lower right corner of range
Completed
Remaining
Sales
Completed 78
Remaining 922
To resize chart data range drag lower right corner of range
Completed
Remaining
Sales
Completion 02
Remaining 998
To resize chart data range drag lower right corner of range
Completion
Remaining
Sales
Completed 106
Remaining 894
To resize chart data range drag lower right corner of range
Completed
Remaining
Sales
Completion 60
Remaining 940
To resize chart data range drag lower right corner of range
Completion
Remaining
Sales
Completion 233
Remaining 767
To resize chart data range drag lower right corner of range
Completion
Remaining
Sales
Completed 949
Remaining 51
To resize chart data range drag lower right corner of range
Completed
Remaining
Sales
Completion 844
Remaining 156
To resize chart data range drag lower right corner of range
Completion
Remaining
Sales
Completion 981
Remaining 19
To resize chart data range drag lower right corner of range
Completion
Remaining
Pipeline system Civil Works Engineering system
Pipeline 354 555 91 1000
1476 2316 378 4170
03539568345 05553956835 0090647482
36959
Pipeline system
Civil Works
Engineering system
TRC SKW
490 510
495 505
9 7 16
2064 2106 4170
TRC TRC
SKW SKW
Page 10: TRC Corporate Presentation · 2018-09-19 · TRC Corporate Presentation . The 2. nd. Quarter 2018 Operating Performance . 7 September 2018 . ... determined by TRC based on information

TRC Group Backlog

3487 3786

2480

4635

2064

124

2616

1200

2077

2106

0

1000

2000

3000

4000

5000

6000

7000

8000

2014 2015 2016 2017 30-Jun-18

TRC SKW+ 2 new projects in Sep

3611

6402

(MB)

3680

5599

6712

30476

2 New Projects

from BMA 1429

30 Jun 18 4170

The Early Works II Project work value of Baht 2311 million and Preparation and Refurbishment of Existing Decline Project remaining work value of Baht 6213 million was cut off from backlog due to the delay in the development of APOTs projects The Company has not yet been able to sign the EPCC contract with APOT Therefore the remaining work value of APOT project of Baht 226 million is included in the backlog 10

Backlog as at 30 June 2018

Backlog by Scope of Works

Scope of Works No of Projects Remaining Value (MB)

Pipeline System 7 1476

Civil Work 7 2316

Processing Plant 2 378

Total 16 4170

Backlog by Company

Company No of Projects Remaining Value (MB)

TRC 9 2064

SKW 7 2106

Total 16 4170

TRC 51

SKW 49

Processing Plant 9

Pipeline System 35

Civil Work 56

11

Chart1

TRC 51
SKW49
Oman048
049
051

Sheet1

Chart1

Processing Plant 9
Pipeline System 35
Civil Work 56
Pipeline
03539568345
05553956835
0090647482

Sheet1

Projects on Hand Period

Contract

Value (MB)Remaining Value (MB)

TRC Projects75523 70991

1st Transmission Pipeline Life Extension 323776 50456

RDCC Catalyst Cooler 49200 37756

71136 22607

BV419 PIG Launcher and Receiver Installation 22928 12347

7450 7450

BCM Naphtha and Pygas Pipeline (Option 1 RTC Area) 8000 3623

Revamp LPG Transfer Pump to Domestic BRP 20850 1070

RGC Sales Gas GSP6 Mixing Header 2815 087

Total TRC Projects 581677 206387SKW Projects

125708 125708

Improvement of Pracharuamjai Road ndash Mitmaitri Road 99084 91429

The Kanlapaphruek Road Extenstion 84972 75935Highway Route No 4 A Takua Pa Phang Nga Province 34738 34665

17154 17154

85523 1668

Other 3 projects ( lt 100 MB) 16126 6923Total SKW Projects 463306 353483

Total TRC Group Projects 1044983 559869

2021

New Project Expansion of existing road and utility system Samya Road Minburi Bangkok

2018 2019 2020

The 5th Transmission Pipeline Phase 1 (Subcontractor from Sinopec)

2015

New Project Construction of overpass bridge Na Ranong Intersection

Construction Improvement and Expansion of Waterworks Koh Samui

2017

LNTP for Turnkey Delivery of APOT Project Surface Processing and Facilities

BCM Naphtha and Pygas Pipeline (Option 2 Interconnecting Pipeline)

2016

2H 2018 12

Completed 981

Remaining 19

Significant Ongoing Projects

PTTrsquos 1st Transmission Pipeline Life Extension (3238 MB) by TRC

Provincial Waterworks Authorityrsquos Construction Improvement and Expansion of Waterworks Koh Samui (855 MB) by Hydrotek Sahakarn JV

Pipeline

C ompleted 844

Remaining 156

Project period Feb 15 - Aug 19

Project period Aug15 - Sep 18 PTTrsquos Revamp LPG Transfer Pump to Domestic BRP (209 MB) by TRC

C ompleted 949

Remaining 51

Project period Apr 17 - Aug 18 13

Chart1

Sales
Completed 981
0981
0019

Sheet1

Chart1

Sales
Completed 844
Remaining 156
0844
0156

Sheet1

Chart1

Sales
Completed 949
Remaining 51
0949
0051

Sheet1

Significant Ongoing Projects

Processing Plant

Completion 233

Remaining 767

Project period Sep 17 - Jun 19

RDCC Catalyst Cooler Project Part 2 Back Pressure Steam Turbine and Utilities System (492 MB) by TRC

Pipeline

PTTrsquos the Fifth Transmission Pipeline Project Phase 1 Subcontractor for The 14 block valve amp facility stations from Sinopec (755 MB) by TRC Completion

60

Remaining 940

Project period Feb 18 - Oct 20

14

Chart1

Sales
Completion 233
0233
0767

Sheet1

Chart1

Sales
Completion 60
006
094

Sheet1

Civil Work

Significant Ongoing Projects

Department of Highwayrsquos Extension Kalapapruek Road (850 MB) by SKW C ompleted

106

Remaining 894

Project period Mar 17 - Aug 19

Improvement of Pracharuamjai Road ndash Mitmaitri Road (991 MB) by SKW

Project period Sep 17 - Sep 19

C ompletion 02

Remaining 998

Project period Feb 18 - Oct 19

Highway Route No 4 A Takua Pa ndash A Thai Mueang between Km803+00000 to Km813+30000 (347 MB) by SKW

C ompleted 78

Remaining 922

15

Chart1

Sales
0106
0894

Sheet1

Chart1

Sales
Completion 02
Remaining 998
0002
0998

Sheet1

Chart1

Sales
0078
0922

Sheet1

16

Civil Work

Significant Ongoing Projects

Project period May 16 - Dec 19

APOTrsquos Package 2 ndash 1st Limited Notice to Proceed Early Works of Surface Processing Plant amp Facilities Project (711 MB) by TRC

Completed 682

Remaining 318

Chart1

Sales
0682
0318

Sheet1

Pipeline Journal World Pipeline June 2018

17

Pipeline Journal (cont)

18

Content

19

Financial Highlights 27

Future Developments 20

Backlog 10

Corporate Profile amp 1H 2018 Significant Events 4

Projects for Bidding

Project Name

Approximate TRC Grouprsquos Work Value

(Million Baht)

Estimated Bidding Period

A Pipeline A1 Pipeline for Floating Storage and Regasification Unit (FSRU) Project from EGAT 3500 Early of 2019

A2 The 5th Transmission Pipeline Phase 3 from PTT 1500 Early of 2019

A3 New distribution pipeline and modifyreroute pipeline from PTT

100-150 Q4 2018

B Processing Plant

B1 Clean Fuel Project (CFP) from Thai Oil (TRC submitted bid as subcontractor)

2000 Q1 2018

B2 Acrylic Resin Plant 300 Sep 2018

C Infrastructure Infrastructure Government Projects (ie Double Track Railway Projects Road Improvement amp Expansion)

3000 2H 2018

D ASRS Warehouse 2000 Q4 2018-Q2 2019

20

TRC Potential Project

Clean Fuel Project (CFP) Thai Oil Group

Floating Storage and Regasification Unit (FRSU) EGAT

โครงการทอสงกาซธรรมชาตจากสถาน

เกบรกษาและแปรสภาพกาซธรรมชาตจาก

ของเหลวเปนกาซแบบลอยนา (FRSU) ไปยงโรงไฟฟาพระนครใต ระยะทาง 58 กม

TOPrsquos EGM held on 27 August 2018 resolved to approve the investment in the Clean Fuel Project with the project value of approximately USD 4825 or approximately Baht 160279 million The period of the project will be 2019 - 2023

21

FSRUrsquos 3 Pilot Projects 2-year cooperation between EGAT and PTT bull FSRU in northern part of the gulf of Thailand bull FSRU in southern region to substitute for JDArsquos

supply bull FSRU in Myanmar for further development with

EGATrsquos power plant

SKW amp SHC Potential Project

Thailand Smart Metro by Metropolitan Electric Authority

bull Project Owner TOT Public Company Limited CAT Telecom Public Company Limited Metropolitan Electricity Authority Mass Rapid Transit Authority of Thailand bull 1273 km bull Year 2017- 2021

22

SKW Potential Project ASampRS Warehouse

Project Owner PTT Oil and Retail Business Public Company Limited (PTTOR)

Project Value Approximate of Baht 550- 600 million

Scope of Works EPC of Lubricants Distribution Center Installation Automated Storage and Retrieval System (ASampRS) Project Location Amphur Bang Pakong Chachoengsao Province Project Period 450 days

New innovative project under cooperation of strategic partner

23

Auto Motion Works Co Ltd (AMW) Leader manufacture of Automated Storage and Retrieval System (ASRS)Technology

References bull World Ceramic Center Co Ltd Head Office bull Scotch Industrial (Thailand) Co Ltd Bangbuathong Nonthaburi bull Siam Global House Public Company Limited Distribution Center Wangnoi Ayudhaya bull King Power Srivaree Samut Prakarn bull Thai Summit Eastern Seaboard Autoparts Industry Co Ltd Rayong

24

Business 2018 2019 2020 2021 2022 Total

Natural gas 3854 2463 1759 1676 1040 10792 3

Natural gas transmission pipeline 26049 17841 5819 6437 755 56901 17

Oil and international trading 14169 71 6 6 6 12258 3

Petrochemical amp Refining 21033 4 4 4 5 21050 7

Head office and others 7038 3532 4142 4259 3789 22760 6 Joint investment and investment in PTT wholly-owned entities

176470 21969 10771 8987 4 218201 64

Total 246613 45880 22501 21369 5599 341962 100

PTTrsquos 5-year Investment Plan (2018 ndash 2022)

(Unit Million Baht) I PTTrsquos news reported to the SET on 22 December 2017

PTTrsquos board of directors meeting held on June 18 2018 has reviewed investment plan to reflect the operation and current circumstances as well as effective budgeting by reducing the 2018 investment plan from Baht 246613 million to Baht 221294 million The reduction is mainly from the investment projects of oil and transmission pipeline business

II Revised 2018 Investment from 246613 MB to 221294 MB (18 June 18)

Reducing1027

25

Thailandrsquos EEC

Source Ministry of Industryrsquos presentation of ldquoEastern Economic Corridor Development Projectrdquo Driving Forward hellip dated 15 February 2017

26

Content

27

Financial Highlights 27

Future Developments 20

Backlog 10

Corporate Profile amp 1H 2018 Significant Events 4

Operating Performance 1H2018

471 482

1394

954

Q12018 Q22018 1H2017 1H2018

2 QoQ

32 YoY

Unit MB

Revenue

1H2017 1H2018

55

-12

123

43

Q12018 Q22018 1H2017 1H2018

9

-45

31

-36

Q12018 Q22018 1H2017 1H2018

65 YoY

122 QoQ

EBITDA

164 QoQ 217 YoY

164

203215

190172

77 78

3822

-38

-50

50

150

250

2015 2016 2017 1H2017 1H2018

Gross Profit Margin Net Profit (Loss) Margin

Gross Profit Margin amp Net Profit Margin

Profit (loss) for the period

28

Gross ProfitQ1 2018 117 MB 251Q2 2018 45 MB 956-M 2018 162 MB 172

Net ProfitQ1 2018 9 MB 19Q2 2018 -46 MB -946-M 2018 -37 MB -38

Service Income

1388 942

32 YoY

Chart1

471
482
1394
954

Sheet1

Chart1

Column1
55
-12
123
43

Sheet1

Chart1

Column1
9
-45
31
-36

Sheet1

Chart1

Gross Profit Margin
Net Profit (Loss) Margin
1644
774
203
778
215
38
1904
22
1717
-38

Sheet1

Chart1

Column1
Pipeline 57
Processing Plant 17
Civil 25
Sales amp Other 1
539
166
237
12

Sheet1

Chart1

Column1
782
237
369
6

Sheet1

Construction Services Income

1796

1075 782

538

1159

345

237

166

742

950

369

238

0

500

1000

1500

2000

2500

3000

3500

4000

2016 2017 1H2017 1H2018

Civil Work

Processing Plant

Pipeline System

3697

2370

1388

942

Unit MB

18

57

25

369

237

782

238166

538

Civil Work Processing Plant Pipeline System

Construction Services Income Comparison with last year (MB)

1H2017 1H2018

1st Half Comparison

29

Chart1

3697
2370
1388
942
Pipeline System
Processing Plant
Civil Work
1796
1159
742
1075
345
950
782
237
369
538
166
238

Sheet1

Chart1

1H2017
1H2018
Construction Services Income Comparison with last year (MB)
369
238
237
166
782
538

Sheet1

30

Construction Services Income

2014 2015 2016 2017 2018Q1 726 774 1104 952 465Q2 687 927 434 436 477Q3 802 871 1170 452Q4 880 1308 989 530Year End 3095 3880 3697 2370

726 774

1104952

465687

927

434 436 477

802 871

1170

452880

1308

989

530

3095

38803697

2370

0

500

1000

1500

2000

2500

3000

3500

4000

2018 (F) 2500-2800

(MB)

6-M 2018 942

Chart1

Q1
Q2
Q3
Q4
Year End
726
687
802
880
3095
774
927
871
1308
3880
1104
434
1170
989
3697
952
436
452
530
2370
465
477

Sheet1

Operating Profit amp Net Profit

2014 2015 2016 2017 6-Month2017

6-Month2018

Operating Profit 821 787 1065 711 519 -051 Net Profit 694 789 786 392 224 -387

-400

000

400

800

1200

2014 2015 2016 2017 6-M 2017

6-M 2018

Operating Profit (Loss) (MB) 25415 30539 39382 16863 7202 (479)

Net Profit (Loss) (MB) 21492 30596 29076 9279 3113 (3650)

31

to services income amp sales

Chart1

Operating Profit
Net Profit
821
694
787
789
1065
786
711
392
519
224
-051
-387

Sheet1

726 685 645

1331 1266 1256

72 48 50

2874 2599 2698

-

1000

2000

3000

4000

5000

31 Dec 16 31 Dec 17 30 Jun 18

Assets

Current assetsOther non-current assetsInvestment in associate and Investment in joint venturesProperty plant and equipment

50034598 4649

(MB)

Financial Position

2684 2756 2706

1838 1367 1321

404 400 546

77 75 76

-

1000

2000

3000

4000

5000

31 Dec 16 31 Dec 17 30 Jun 18

Liabilities and Shareholders Equity

Non-current liabilities

Loans and debentures

Current liabilities

Shareholders equity

50034598 4649

(MB)

(APOT 1259)

(APOT 1234)

(APOT 1328)

32

58

1

27

14

2

12

28

58

Chart1

5003
4598
4649
Property plant and equipment
Investment in associate and Investment in joint ventures
Other non-current assets
Current assets
Assets
726
1331
72
2874
685
1266
48
2599
645
1256
50
2698

Sheet1

Sheet2

Chart1

5003
4598
4649
Shareholders equity
Current liabilities
Loans and debentures
Non-current liabilities
Liabilities and Shareholders Equity
75
2684
1838
404
77
2756
1367
400
75
2706
1321
546
76

Sheet1

Debenture Issuance and Expiration

Issuance Date

Maturity Date

Issuance

Amount (MB)

Outstanding

Amount (MB)

Debenture

Holders

Interest Rate

(Per Year)

8 Jul 2015 8 Jul 2017

(2 years) 100

- (Expired)

10 persons 468

10 Mar 2016

10 Mar 2018

(2 Years)

200 -

(Expired) 10 persons 440

12 Jul 2017 12 Jul 2018

(1 year) 100

- (Expired)

10 persons 450

15 Mar 2018

17 Mar 2020

(2 yearsamp2 days)

180 180 9 persons 480

Outstanding debentures as at 7 Sep 18

180

I) Debentures Baht 500 million

II) Debentures Baht 2000 million Still not issue 33

Cash Flows

370259

8839614

37

Sources of Cash Uses of Cash

472

692

Change in Cash (220 MB)

Increase in translation

adjustment (073 MB)

Ending Cash 115 MB

Beginning Cash 336 MB

S-T loan received amp debenture issuance

Cash from operation

Withholding tax refund Change in working capital (376 MB) amp income tax paid (20 MB)

Debt service repayment amp dividend paid (12 MB)

Investment in equipment (22 MB) and capital increase in SH Crossing

by SKW (15 MB)

6-Month 2018 Sources and Uses of Cash (MB)

Financing Activities + 111 MB

Operating Activities (294 MB)

Investment Activities (37 MB)

Net CF (220 MB)

34

Chart1

472
692
370
88
14
259
396
37

Sheet1

TRC Group Industry Group (Construction Services)

089 086067

095072

246 234 247 240258

000

050

100

150

200

250

300

2015 2016 2017 30 Jun 17 30 Jun 18

1599

1128

338

1231

092

1226

709

256

905

343

000

500

1000

1500

2000

2015 2016 2017 30 Jun 17 30 Jun 18

()

Financial Ratio amp Covenants to Debenture Holders

Time(s) Return on Equity Debt to Equity Ratio

006

016 015

020

000

005

010

015

020

025

31 Dec 15 31 Dec 16 31 Dec 17 30 Jun 18

Time(s)

10412

26881628 1196

0002000400060008000

1000012000

2015 2016 2017 30 Jun 2018

EBITDA to Interest Time(s)

TRC TRC

Interest Bearing Debt to Equity

Covenant gt = 4 times Covenant lt = 2 times

35

Chart1

TRC and its subsidiaries
Industry Group
240
089
246
086
234
067
247
095
238
072
258

Sheet1

Chart1

TRC and its subsidiaries
Industry Group
1599
1226
1128
709
338
256
1231
905
092
343

Sheet1

Chart1

TRC Groups Interest-Bearing Debt-to-Equity
006
016
015
02

Sheet1

Chart1

TRC Groups EBITDA to interest
10412
2688
1628
1196

Sheet1

If you have any question please feel fee to contact Investor Relations Department Email ir_trctrc-concom or ounruentrc-concom

Tel +66 2022 7777-87 Ext 3201 3213 Fax +66 2022 7778

  • Slide Number 1
  • Slide Number 2
  • Slide Number 3
  • Key Corporate Milestone
  • Slide Number 5
  • Slide Number 6
  • May 2018 SKW obtained special class contractor from Department of Highways
  • Slide Number 8
  • Slide Number 9
  • TRC Group Backlog
  • Slide Number 11
  • Projects on Hand Period
  • Slide Number 13
  • Slide Number 14
  • Slide Number 15
  • Slide Number 16
  • Slide Number 17
  • Slide Number 18
  • Slide Number 19
  • Slide Number 20
  • Slide Number 21
  • Slide Number 22
  • Slide Number 23
  • Auto Motion Works Co Ltd (AMW) Leader manufactureof Automated Storage and Retrieval System (ASRS)Technology
  • Slide Number 25
  • Slide Number 26
  • Slide Number 27
  • Slide Number 28
  • Slide Number 29
  • Slide Number 30
  • Slide Number 31
  • Slide Number 32
  • Slide Number 33
  • Slide Number 34
  • Slide Number 35
  • Slide Number 36
TRC Groups EBITDA to interest
2015 10412
2016 2688
2017 1628
30 Jun 2018 1196
To resize chart data range drag lower right corner of range
2015
2016
2017
30 Jun 2018
TRC Groups Interest-Bearing Debt-to-Equity
31 Dec 15 006
31 Dec 16 016
31 Dec 17 015
30 Jun 18 020
To resize chart data range drag lower right corner of range
31 Dec 15
31 Dec 16
31 Dec 17
30 Jun 18
TRC and its subsidiaries Industry Group
2015 1599 1226
2016 1128 709
2017 338 256
30 Jun 17 1231 905
30 Jun 18 092 343
To resize chart data range drag lower right corner of range
2015 2015
2016 2016
2017 2017
30 Jun 17 30 Jun 17
30 Jun 18 30 Jun 18
2015 2016 2017 30 Jun 17 30 Jun 18
TRC and its subsidiaries 089 086 067 095 072
Industry Group 246 234 247 238 258
2015 2015 2015
2016 2016 2016
2017 2017 2017
30 Jun 17 30 Jun 17 30 Jun 17
30 Jun 18 30 Jun 18 30 Jun 18
Sources of Cash Uses of Cash
370 259
88 396
14 37
472 692
220
Sources of Cash Uses of Cash Withholding tax refund
Loan recived 370 376 Change in working Capital
Cash From operation (CFO) 88 259 Debt Service - repayment amp Dividend paid
Withholding tax refund 14 57 Investment
22 Investment in PPE
15 investment in joint venture
20 Tax paid
57
Sources of Cash Sources of Cash Sources of Cash
Uses of Cash Uses of Cash Uses of Cash
Non-current liabilities Loans and debentures Current liabilities Shareholders equity
31 Dec 16 77 404 1838 2684
31 Dec 17 75 400 1367 2756
30 Jun 18 76 546 1321 2706
To resize chart data range drag lower right corner of range
31 Dec 16 31 Dec 16 31 Dec 16 31 Dec 16
31 Dec 17 31 Dec 17 31 Dec 17 31 Dec 17
30 Jun 18 30 Jun 18 30 Jun 18 30 Jun 18
Current assets Other non-current assets Investment in associate and Investment in joint ventures Property plant and equipment
31 Dec 16 2874 72 1331 726
31 Dec 17 2599 48 1266 685
30 Jun 18 2698 50 1256 645
To resize chart data range drag lower right corner of range
31 Dec 16 31 Dec 16 31 Dec 16 31 Dec 16
31 Dec 17 31 Dec 17 31 Dec 17 31 Dec 17
30 Jun 18 30 Jun 18 30 Jun 18 30 Jun 18
Operating Profit Net Profit
2014 821 694
2015 787 789
2016 1065 786
2017 711 392
6-Month 2017 519 224
6-Month 2018 -051 -387
To resize chart data range drag lower right corner of range
2014 2014
2015 2015
2016 2016
2017 2017
6-Month 2017 6-Month 2017
6-Month 2018 6-Month 2018
Q1 Q2 Q3 Q4 Year End Operating profits
2014 726 687 802 880 3095 913 2557 2215 880
2015 774 927 871 1308 3880 962 2558 2572 1308
2016 1104 434 1170 989 3697 1160 2559 2708 989
2017 952 436 452 530 2370 818 2560 1840 530
2018 465 477 050 2561
To resize chart data range drag lower right corner of range
2014 2014 2014 2014 2014
2015 2015 2015 2015 2015
2016 2016 2016 2016 2016
2017 2017 2017 2017 2017
2018 2018 2018 2018 2018
1H2017 1H2018
Civil Work 369 238
Processing Plant 237 166
Pipeline System 782 538
1388 942 To resize chart data range drag lower right corner of range
Civil Work Civil Work
Processing Plant Processing Plant
Pipeline System Pipeline System
Civil Work Processing Plant Pipeline System
2016 742 1159 1796
2017 950 345 1075
1H2017 369 237 782
1H2018 238 166 538
To resize chart data range drag lower right corner of range
other
1
2016 2016 2016
2017 2017 2017
1H2017 1H2017 1H2017
1H2018 1H2018 1H2018
Column1
Pipeline 782 56
Processing Plant 237 1388 17
Civil 369 26
Sales amp Other 6 0
1394
To resize chart data range drag lower right corner of range
Pipeline
Processing Plant
Civil
Sales amp Other
Column1
Pipeline 539 56
Processing Plant 166 942 942 17
Civil 237 25
Sales amp Other 12 1
954
To resize chart data range drag lower right corner of range
Pipeline
Processing Plant
Civil
Sales amp Other
Gross Profit Margin Net Profit (Loss) Margin
2015 164 77
2016 203 78
2017 215 38
1H2017 190 22
1H2018 172 -38
2015 2015
2016 2016
2017 2017
1H2017 1H2017
1H2018 1H2018
Column1
Q12018 9
Q22018 -45
1H2017 31
1H2018 -36
Q12018
Q22018
1H2017
1H2018
Column1
Q12018 55
Q22018 -12 -67 -12182
1H2017 123
1H2018 43 -80 -6504
Q12018
Q22018
1H2017
1H2018
Q12018 471 เพม(ลด)
Q22018 482 11 234
1H2017 1394
1H2018 954 -440 -3156
Q12018
Q22018
1H2017
1H2018
Sales
Completed 682
Remaining 318
To resize chart data range drag lower right corner of range
Completed
Remaining
Sales
Completed 78
Remaining 922
To resize chart data range drag lower right corner of range
Completed
Remaining
Sales
Completion 02
Remaining 998
To resize chart data range drag lower right corner of range
Completion
Remaining
Sales
Completed 106
Remaining 894
To resize chart data range drag lower right corner of range
Completed
Remaining
Sales
Completion 60
Remaining 940
To resize chart data range drag lower right corner of range
Completion
Remaining
Sales
Completion 233
Remaining 767
To resize chart data range drag lower right corner of range
Completion
Remaining
Sales
Completed 949
Remaining 51
To resize chart data range drag lower right corner of range
Completed
Remaining
Sales
Completion 844
Remaining 156
To resize chart data range drag lower right corner of range
Completion
Remaining
Sales
Completion 981
Remaining 19
To resize chart data range drag lower right corner of range
Completion
Remaining
Pipeline system Civil Works Engineering system
Pipeline 354 555 91 1000
1476 2316 378 4170
03539568345 05553956835 0090647482
36959
Pipeline system
Civil Works
Engineering system
TRC SKW
490 510
495 505
9 7 16
2064 2106 4170
TRC TRC
SKW SKW
Page 11: TRC Corporate Presentation · 2018-09-19 · TRC Corporate Presentation . The 2. nd. Quarter 2018 Operating Performance . 7 September 2018 . ... determined by TRC based on information

Backlog as at 30 June 2018

Backlog by Scope of Works

Scope of Works No of Projects Remaining Value (MB)

Pipeline System 7 1476

Civil Work 7 2316

Processing Plant 2 378

Total 16 4170

Backlog by Company

Company No of Projects Remaining Value (MB)

TRC 9 2064

SKW 7 2106

Total 16 4170

TRC 51

SKW 49

Processing Plant 9

Pipeline System 35

Civil Work 56

11

Chart1

TRC 51
SKW49
Oman048
049
051

Sheet1

Chart1

Processing Plant 9
Pipeline System 35
Civil Work 56
Pipeline
03539568345
05553956835
0090647482

Sheet1

Projects on Hand Period

Contract

Value (MB)Remaining Value (MB)

TRC Projects75523 70991

1st Transmission Pipeline Life Extension 323776 50456

RDCC Catalyst Cooler 49200 37756

71136 22607

BV419 PIG Launcher and Receiver Installation 22928 12347

7450 7450

BCM Naphtha and Pygas Pipeline (Option 1 RTC Area) 8000 3623

Revamp LPG Transfer Pump to Domestic BRP 20850 1070

RGC Sales Gas GSP6 Mixing Header 2815 087

Total TRC Projects 581677 206387SKW Projects

125708 125708

Improvement of Pracharuamjai Road ndash Mitmaitri Road 99084 91429

The Kanlapaphruek Road Extenstion 84972 75935Highway Route No 4 A Takua Pa Phang Nga Province 34738 34665

17154 17154

85523 1668

Other 3 projects ( lt 100 MB) 16126 6923Total SKW Projects 463306 353483

Total TRC Group Projects 1044983 559869

2021

New Project Expansion of existing road and utility system Samya Road Minburi Bangkok

2018 2019 2020

The 5th Transmission Pipeline Phase 1 (Subcontractor from Sinopec)

2015

New Project Construction of overpass bridge Na Ranong Intersection

Construction Improvement and Expansion of Waterworks Koh Samui

2017

LNTP for Turnkey Delivery of APOT Project Surface Processing and Facilities

BCM Naphtha and Pygas Pipeline (Option 2 Interconnecting Pipeline)

2016

2H 2018 12

Completed 981

Remaining 19

Significant Ongoing Projects

PTTrsquos 1st Transmission Pipeline Life Extension (3238 MB) by TRC

Provincial Waterworks Authorityrsquos Construction Improvement and Expansion of Waterworks Koh Samui (855 MB) by Hydrotek Sahakarn JV

Pipeline

C ompleted 844

Remaining 156

Project period Feb 15 - Aug 19

Project period Aug15 - Sep 18 PTTrsquos Revamp LPG Transfer Pump to Domestic BRP (209 MB) by TRC

C ompleted 949

Remaining 51

Project period Apr 17 - Aug 18 13

Chart1

Sales
Completed 981
0981
0019

Sheet1

Chart1

Sales
Completed 844
Remaining 156
0844
0156

Sheet1

Chart1

Sales
Completed 949
Remaining 51
0949
0051

Sheet1

Significant Ongoing Projects

Processing Plant

Completion 233

Remaining 767

Project period Sep 17 - Jun 19

RDCC Catalyst Cooler Project Part 2 Back Pressure Steam Turbine and Utilities System (492 MB) by TRC

Pipeline

PTTrsquos the Fifth Transmission Pipeline Project Phase 1 Subcontractor for The 14 block valve amp facility stations from Sinopec (755 MB) by TRC Completion

60

Remaining 940

Project period Feb 18 - Oct 20

14

Chart1

Sales
Completion 233
0233
0767

Sheet1

Chart1

Sales
Completion 60
006
094

Sheet1

Civil Work

Significant Ongoing Projects

Department of Highwayrsquos Extension Kalapapruek Road (850 MB) by SKW C ompleted

106

Remaining 894

Project period Mar 17 - Aug 19

Improvement of Pracharuamjai Road ndash Mitmaitri Road (991 MB) by SKW

Project period Sep 17 - Sep 19

C ompletion 02

Remaining 998

Project period Feb 18 - Oct 19

Highway Route No 4 A Takua Pa ndash A Thai Mueang between Km803+00000 to Km813+30000 (347 MB) by SKW

C ompleted 78

Remaining 922

15

Chart1

Sales
0106
0894

Sheet1

Chart1

Sales
Completion 02
Remaining 998
0002
0998

Sheet1

Chart1

Sales
0078
0922

Sheet1

16

Civil Work

Significant Ongoing Projects

Project period May 16 - Dec 19

APOTrsquos Package 2 ndash 1st Limited Notice to Proceed Early Works of Surface Processing Plant amp Facilities Project (711 MB) by TRC

Completed 682

Remaining 318

Chart1

Sales
0682
0318

Sheet1

Pipeline Journal World Pipeline June 2018

17

Pipeline Journal (cont)

18

Content

19

Financial Highlights 27

Future Developments 20

Backlog 10

Corporate Profile amp 1H 2018 Significant Events 4

Projects for Bidding

Project Name

Approximate TRC Grouprsquos Work Value

(Million Baht)

Estimated Bidding Period

A Pipeline A1 Pipeline for Floating Storage and Regasification Unit (FSRU) Project from EGAT 3500 Early of 2019

A2 The 5th Transmission Pipeline Phase 3 from PTT 1500 Early of 2019

A3 New distribution pipeline and modifyreroute pipeline from PTT

100-150 Q4 2018

B Processing Plant

B1 Clean Fuel Project (CFP) from Thai Oil (TRC submitted bid as subcontractor)

2000 Q1 2018

B2 Acrylic Resin Plant 300 Sep 2018

C Infrastructure Infrastructure Government Projects (ie Double Track Railway Projects Road Improvement amp Expansion)

3000 2H 2018

D ASRS Warehouse 2000 Q4 2018-Q2 2019

20

TRC Potential Project

Clean Fuel Project (CFP) Thai Oil Group

Floating Storage and Regasification Unit (FRSU) EGAT

โครงการทอสงกาซธรรมชาตจากสถาน

เกบรกษาและแปรสภาพกาซธรรมชาตจาก

ของเหลวเปนกาซแบบลอยนา (FRSU) ไปยงโรงไฟฟาพระนครใต ระยะทาง 58 กม

TOPrsquos EGM held on 27 August 2018 resolved to approve the investment in the Clean Fuel Project with the project value of approximately USD 4825 or approximately Baht 160279 million The period of the project will be 2019 - 2023

21

FSRUrsquos 3 Pilot Projects 2-year cooperation between EGAT and PTT bull FSRU in northern part of the gulf of Thailand bull FSRU in southern region to substitute for JDArsquos

supply bull FSRU in Myanmar for further development with

EGATrsquos power plant

SKW amp SHC Potential Project

Thailand Smart Metro by Metropolitan Electric Authority

bull Project Owner TOT Public Company Limited CAT Telecom Public Company Limited Metropolitan Electricity Authority Mass Rapid Transit Authority of Thailand bull 1273 km bull Year 2017- 2021

22

SKW Potential Project ASampRS Warehouse

Project Owner PTT Oil and Retail Business Public Company Limited (PTTOR)

Project Value Approximate of Baht 550- 600 million

Scope of Works EPC of Lubricants Distribution Center Installation Automated Storage and Retrieval System (ASampRS) Project Location Amphur Bang Pakong Chachoengsao Province Project Period 450 days

New innovative project under cooperation of strategic partner

23

Auto Motion Works Co Ltd (AMW) Leader manufacture of Automated Storage and Retrieval System (ASRS)Technology

References bull World Ceramic Center Co Ltd Head Office bull Scotch Industrial (Thailand) Co Ltd Bangbuathong Nonthaburi bull Siam Global House Public Company Limited Distribution Center Wangnoi Ayudhaya bull King Power Srivaree Samut Prakarn bull Thai Summit Eastern Seaboard Autoparts Industry Co Ltd Rayong

24

Business 2018 2019 2020 2021 2022 Total

Natural gas 3854 2463 1759 1676 1040 10792 3

Natural gas transmission pipeline 26049 17841 5819 6437 755 56901 17

Oil and international trading 14169 71 6 6 6 12258 3

Petrochemical amp Refining 21033 4 4 4 5 21050 7

Head office and others 7038 3532 4142 4259 3789 22760 6 Joint investment and investment in PTT wholly-owned entities

176470 21969 10771 8987 4 218201 64

Total 246613 45880 22501 21369 5599 341962 100

PTTrsquos 5-year Investment Plan (2018 ndash 2022)

(Unit Million Baht) I PTTrsquos news reported to the SET on 22 December 2017

PTTrsquos board of directors meeting held on June 18 2018 has reviewed investment plan to reflect the operation and current circumstances as well as effective budgeting by reducing the 2018 investment plan from Baht 246613 million to Baht 221294 million The reduction is mainly from the investment projects of oil and transmission pipeline business

II Revised 2018 Investment from 246613 MB to 221294 MB (18 June 18)

Reducing1027

25

Thailandrsquos EEC

Source Ministry of Industryrsquos presentation of ldquoEastern Economic Corridor Development Projectrdquo Driving Forward hellip dated 15 February 2017

26

Content

27

Financial Highlights 27

Future Developments 20

Backlog 10

Corporate Profile amp 1H 2018 Significant Events 4

Operating Performance 1H2018

471 482

1394

954

Q12018 Q22018 1H2017 1H2018

2 QoQ

32 YoY

Unit MB

Revenue

1H2017 1H2018

55

-12

123

43

Q12018 Q22018 1H2017 1H2018

9

-45

31

-36

Q12018 Q22018 1H2017 1H2018

65 YoY

122 QoQ

EBITDA

164 QoQ 217 YoY

164

203215

190172

77 78

3822

-38

-50

50

150

250

2015 2016 2017 1H2017 1H2018

Gross Profit Margin Net Profit (Loss) Margin

Gross Profit Margin amp Net Profit Margin

Profit (loss) for the period

28

Gross ProfitQ1 2018 117 MB 251Q2 2018 45 MB 956-M 2018 162 MB 172

Net ProfitQ1 2018 9 MB 19Q2 2018 -46 MB -946-M 2018 -37 MB -38

Service Income

1388 942

32 YoY

Chart1

471
482
1394
954

Sheet1

Chart1

Column1
55
-12
123
43

Sheet1

Chart1

Column1
9
-45
31
-36

Sheet1

Chart1

Gross Profit Margin
Net Profit (Loss) Margin
1644
774
203
778
215
38
1904
22
1717
-38

Sheet1

Chart1

Column1
Pipeline 57
Processing Plant 17
Civil 25
Sales amp Other 1
539
166
237
12

Sheet1

Chart1

Column1
782
237
369
6

Sheet1

Construction Services Income

1796

1075 782

538

1159

345

237

166

742

950

369

238

0

500

1000

1500

2000

2500

3000

3500

4000

2016 2017 1H2017 1H2018

Civil Work

Processing Plant

Pipeline System

3697

2370

1388

942

Unit MB

18

57

25

369

237

782

238166

538

Civil Work Processing Plant Pipeline System

Construction Services Income Comparison with last year (MB)

1H2017 1H2018

1st Half Comparison

29

Chart1

3697
2370
1388
942
Pipeline System
Processing Plant
Civil Work
1796
1159
742
1075
345
950
782
237
369
538
166
238

Sheet1

Chart1

1H2017
1H2018
Construction Services Income Comparison with last year (MB)
369
238
237
166
782
538

Sheet1

30

Construction Services Income

2014 2015 2016 2017 2018Q1 726 774 1104 952 465Q2 687 927 434 436 477Q3 802 871 1170 452Q4 880 1308 989 530Year End 3095 3880 3697 2370

726 774

1104952

465687

927

434 436 477

802 871

1170

452880

1308

989

530

3095

38803697

2370

0

500

1000

1500

2000

2500

3000

3500

4000

2018 (F) 2500-2800

(MB)

6-M 2018 942

Chart1

Q1
Q2
Q3
Q4
Year End
726
687
802
880
3095
774
927
871
1308
3880
1104
434
1170
989
3697
952
436
452
530
2370
465
477

Sheet1

Operating Profit amp Net Profit

2014 2015 2016 2017 6-Month2017

6-Month2018

Operating Profit 821 787 1065 711 519 -051 Net Profit 694 789 786 392 224 -387

-400

000

400

800

1200

2014 2015 2016 2017 6-M 2017

6-M 2018

Operating Profit (Loss) (MB) 25415 30539 39382 16863 7202 (479)

Net Profit (Loss) (MB) 21492 30596 29076 9279 3113 (3650)

31

to services income amp sales

Chart1

Operating Profit
Net Profit
821
694
787
789
1065
786
711
392
519
224
-051
-387

Sheet1

726 685 645

1331 1266 1256

72 48 50

2874 2599 2698

-

1000

2000

3000

4000

5000

31 Dec 16 31 Dec 17 30 Jun 18

Assets

Current assetsOther non-current assetsInvestment in associate and Investment in joint venturesProperty plant and equipment

50034598 4649

(MB)

Financial Position

2684 2756 2706

1838 1367 1321

404 400 546

77 75 76

-

1000

2000

3000

4000

5000

31 Dec 16 31 Dec 17 30 Jun 18

Liabilities and Shareholders Equity

Non-current liabilities

Loans and debentures

Current liabilities

Shareholders equity

50034598 4649

(MB)

(APOT 1259)

(APOT 1234)

(APOT 1328)

32

58

1

27

14

2

12

28

58

Chart1

5003
4598
4649
Property plant and equipment
Investment in associate and Investment in joint ventures
Other non-current assets
Current assets
Assets
726
1331
72
2874
685
1266
48
2599
645
1256
50
2698

Sheet1

Sheet2

Chart1

5003
4598
4649
Shareholders equity
Current liabilities
Loans and debentures
Non-current liabilities
Liabilities and Shareholders Equity
75
2684
1838
404
77
2756
1367
400
75
2706
1321
546
76

Sheet1

Debenture Issuance and Expiration

Issuance Date

Maturity Date

Issuance

Amount (MB)

Outstanding

Amount (MB)

Debenture

Holders

Interest Rate

(Per Year)

8 Jul 2015 8 Jul 2017

(2 years) 100

- (Expired)

10 persons 468

10 Mar 2016

10 Mar 2018

(2 Years)

200 -

(Expired) 10 persons 440

12 Jul 2017 12 Jul 2018

(1 year) 100

- (Expired)

10 persons 450

15 Mar 2018

17 Mar 2020

(2 yearsamp2 days)

180 180 9 persons 480

Outstanding debentures as at 7 Sep 18

180

I) Debentures Baht 500 million

II) Debentures Baht 2000 million Still not issue 33

Cash Flows

370259

8839614

37

Sources of Cash Uses of Cash

472

692

Change in Cash (220 MB)

Increase in translation

adjustment (073 MB)

Ending Cash 115 MB

Beginning Cash 336 MB

S-T loan received amp debenture issuance

Cash from operation

Withholding tax refund Change in working capital (376 MB) amp income tax paid (20 MB)

Debt service repayment amp dividend paid (12 MB)

Investment in equipment (22 MB) and capital increase in SH Crossing

by SKW (15 MB)

6-Month 2018 Sources and Uses of Cash (MB)

Financing Activities + 111 MB

Operating Activities (294 MB)

Investment Activities (37 MB)

Net CF (220 MB)

34

Chart1

472
692
370
88
14
259
396
37

Sheet1

TRC Group Industry Group (Construction Services)

089 086067

095072

246 234 247 240258

000

050

100

150

200

250

300

2015 2016 2017 30 Jun 17 30 Jun 18

1599

1128

338

1231

092

1226

709

256

905

343

000

500

1000

1500

2000

2015 2016 2017 30 Jun 17 30 Jun 18

()

Financial Ratio amp Covenants to Debenture Holders

Time(s) Return on Equity Debt to Equity Ratio

006

016 015

020

000

005

010

015

020

025

31 Dec 15 31 Dec 16 31 Dec 17 30 Jun 18

Time(s)

10412

26881628 1196

0002000400060008000

1000012000

2015 2016 2017 30 Jun 2018

EBITDA to Interest Time(s)

TRC TRC

Interest Bearing Debt to Equity

Covenant gt = 4 times Covenant lt = 2 times

35

Chart1

TRC and its subsidiaries
Industry Group
240
089
246
086
234
067
247
095
238
072
258

Sheet1

Chart1

TRC and its subsidiaries
Industry Group
1599
1226
1128
709
338
256
1231
905
092
343

Sheet1

Chart1

TRC Groups Interest-Bearing Debt-to-Equity
006
016
015
02

Sheet1

Chart1

TRC Groups EBITDA to interest
10412
2688
1628
1196

Sheet1

If you have any question please feel fee to contact Investor Relations Department Email ir_trctrc-concom or ounruentrc-concom

Tel +66 2022 7777-87 Ext 3201 3213 Fax +66 2022 7778

  • Slide Number 1
  • Slide Number 2
  • Slide Number 3
  • Key Corporate Milestone
  • Slide Number 5
  • Slide Number 6
  • May 2018 SKW obtained special class contractor from Department of Highways
  • Slide Number 8
  • Slide Number 9
  • TRC Group Backlog
  • Slide Number 11
  • Projects on Hand Period
  • Slide Number 13
  • Slide Number 14
  • Slide Number 15
  • Slide Number 16
  • Slide Number 17
  • Slide Number 18
  • Slide Number 19
  • Slide Number 20
  • Slide Number 21
  • Slide Number 22
  • Slide Number 23
  • Auto Motion Works Co Ltd (AMW) Leader manufactureof Automated Storage and Retrieval System (ASRS)Technology
  • Slide Number 25
  • Slide Number 26
  • Slide Number 27
  • Slide Number 28
  • Slide Number 29
  • Slide Number 30
  • Slide Number 31
  • Slide Number 32
  • Slide Number 33
  • Slide Number 34
  • Slide Number 35
  • Slide Number 36
TRC Groups EBITDA to interest
2015 10412
2016 2688
2017 1628
30 Jun 2018 1196
To resize chart data range drag lower right corner of range
2015
2016
2017
30 Jun 2018
TRC Groups Interest-Bearing Debt-to-Equity
31 Dec 15 006
31 Dec 16 016
31 Dec 17 015
30 Jun 18 020
To resize chart data range drag lower right corner of range
31 Dec 15
31 Dec 16
31 Dec 17
30 Jun 18
TRC and its subsidiaries Industry Group
2015 1599 1226
2016 1128 709
2017 338 256
30 Jun 17 1231 905
30 Jun 18 092 343
To resize chart data range drag lower right corner of range
2015 2015
2016 2016
2017 2017
30 Jun 17 30 Jun 17
30 Jun 18 30 Jun 18
2015 2016 2017 30 Jun 17 30 Jun 18
TRC and its subsidiaries 089 086 067 095 072
Industry Group 246 234 247 238 258
2015 2015 2015
2016 2016 2016
2017 2017 2017
30 Jun 17 30 Jun 17 30 Jun 17
30 Jun 18 30 Jun 18 30 Jun 18
Sources of Cash Uses of Cash
370 259
88 396
14 37
472 692
220
Sources of Cash Uses of Cash Withholding tax refund
Loan recived 370 376 Change in working Capital
Cash From operation (CFO) 88 259 Debt Service - repayment amp Dividend paid
Withholding tax refund 14 57 Investment
22 Investment in PPE
15 investment in joint venture
20 Tax paid
57
Sources of Cash Sources of Cash Sources of Cash
Uses of Cash Uses of Cash Uses of Cash
Non-current liabilities Loans and debentures Current liabilities Shareholders equity
31 Dec 16 77 404 1838 2684
31 Dec 17 75 400 1367 2756
30 Jun 18 76 546 1321 2706
To resize chart data range drag lower right corner of range
31 Dec 16 31 Dec 16 31 Dec 16 31 Dec 16
31 Dec 17 31 Dec 17 31 Dec 17 31 Dec 17
30 Jun 18 30 Jun 18 30 Jun 18 30 Jun 18
Current assets Other non-current assets Investment in associate and Investment in joint ventures Property plant and equipment
31 Dec 16 2874 72 1331 726
31 Dec 17 2599 48 1266 685
30 Jun 18 2698 50 1256 645
To resize chart data range drag lower right corner of range
31 Dec 16 31 Dec 16 31 Dec 16 31 Dec 16
31 Dec 17 31 Dec 17 31 Dec 17 31 Dec 17
30 Jun 18 30 Jun 18 30 Jun 18 30 Jun 18
Operating Profit Net Profit
2014 821 694
2015 787 789
2016 1065 786
2017 711 392
6-Month 2017 519 224
6-Month 2018 -051 -387
To resize chart data range drag lower right corner of range
2014 2014
2015 2015
2016 2016
2017 2017
6-Month 2017 6-Month 2017
6-Month 2018 6-Month 2018
Q1 Q2 Q3 Q4 Year End Operating profits
2014 726 687 802 880 3095 913 2557 2215 880
2015 774 927 871 1308 3880 962 2558 2572 1308
2016 1104 434 1170 989 3697 1160 2559 2708 989
2017 952 436 452 530 2370 818 2560 1840 530
2018 465 477 050 2561
To resize chart data range drag lower right corner of range
2014 2014 2014 2014 2014
2015 2015 2015 2015 2015
2016 2016 2016 2016 2016
2017 2017 2017 2017 2017
2018 2018 2018 2018 2018
1H2017 1H2018
Civil Work 369 238
Processing Plant 237 166
Pipeline System 782 538
1388 942 To resize chart data range drag lower right corner of range
Civil Work Civil Work
Processing Plant Processing Plant
Pipeline System Pipeline System
Civil Work Processing Plant Pipeline System
2016 742 1159 1796
2017 950 345 1075
1H2017 369 237 782
1H2018 238 166 538
To resize chart data range drag lower right corner of range
other
1
2016 2016 2016
2017 2017 2017
1H2017 1H2017 1H2017
1H2018 1H2018 1H2018
Column1
Pipeline 782 56
Processing Plant 237 1388 17
Civil 369 26
Sales amp Other 6 0
1394
To resize chart data range drag lower right corner of range
Pipeline
Processing Plant
Civil
Sales amp Other
Column1
Pipeline 539 56
Processing Plant 166 942 942 17
Civil 237 25
Sales amp Other 12 1
954
To resize chart data range drag lower right corner of range
Pipeline
Processing Plant
Civil
Sales amp Other
Gross Profit Margin Net Profit (Loss) Margin
2015 164 77
2016 203 78
2017 215 38
1H2017 190 22
1H2018 172 -38
2015 2015
2016 2016
2017 2017
1H2017 1H2017
1H2018 1H2018
Column1
Q12018 9
Q22018 -45
1H2017 31
1H2018 -36
Q12018
Q22018
1H2017
1H2018
Column1
Q12018 55
Q22018 -12 -67 -12182
1H2017 123
1H2018 43 -80 -6504
Q12018
Q22018
1H2017
1H2018
Q12018 471 เพม(ลด)
Q22018 482 11 234
1H2017 1394
1H2018 954 -440 -3156
Q12018
Q22018
1H2017
1H2018
Sales
Completed 682
Remaining 318
To resize chart data range drag lower right corner of range
Completed
Remaining
Sales
Completed 78
Remaining 922
To resize chart data range drag lower right corner of range
Completed
Remaining
Sales
Completion 02
Remaining 998
To resize chart data range drag lower right corner of range
Completion
Remaining
Sales
Completed 106
Remaining 894
To resize chart data range drag lower right corner of range
Completed
Remaining
Sales
Completion 60
Remaining 940
To resize chart data range drag lower right corner of range
Completion
Remaining
Sales
Completion 233
Remaining 767
To resize chart data range drag lower right corner of range
Completion
Remaining
Sales
Completed 949
Remaining 51
To resize chart data range drag lower right corner of range
Completed
Remaining
Sales
Completion 844
Remaining 156
To resize chart data range drag lower right corner of range
Completion
Remaining
Sales
Completion 981
Remaining 19
To resize chart data range drag lower right corner of range
Completion
Remaining
Pipeline system Civil Works Engineering system
Pipeline 354 555 91 1000
1476 2316 378 4170
03539568345 05553956835 0090647482
36959
Pipeline system
Civil Works
Engineering system
TRC SKW
490 510
495 505
9 7 16
2064 2106 4170
TRC TRC
SKW SKW
Page 12: TRC Corporate Presentation · 2018-09-19 · TRC Corporate Presentation . The 2. nd. Quarter 2018 Operating Performance . 7 September 2018 . ... determined by TRC based on information

Chart1

TRC 51
SKW49
Oman048
049
051

Sheet1

Chart1

Processing Plant 9
Pipeline System 35
Civil Work 56
Pipeline
03539568345
05553956835
0090647482

Sheet1

Projects on Hand Period

Contract

Value (MB)Remaining Value (MB)

TRC Projects75523 70991

1st Transmission Pipeline Life Extension 323776 50456

RDCC Catalyst Cooler 49200 37756

71136 22607

BV419 PIG Launcher and Receiver Installation 22928 12347

7450 7450

BCM Naphtha and Pygas Pipeline (Option 1 RTC Area) 8000 3623

Revamp LPG Transfer Pump to Domestic BRP 20850 1070

RGC Sales Gas GSP6 Mixing Header 2815 087

Total TRC Projects 581677 206387SKW Projects

125708 125708

Improvement of Pracharuamjai Road ndash Mitmaitri Road 99084 91429

The Kanlapaphruek Road Extenstion 84972 75935Highway Route No 4 A Takua Pa Phang Nga Province 34738 34665

17154 17154

85523 1668

Other 3 projects ( lt 100 MB) 16126 6923Total SKW Projects 463306 353483

Total TRC Group Projects 1044983 559869

2021

New Project Expansion of existing road and utility system Samya Road Minburi Bangkok

2018 2019 2020

The 5th Transmission Pipeline Phase 1 (Subcontractor from Sinopec)

2015

New Project Construction of overpass bridge Na Ranong Intersection

Construction Improvement and Expansion of Waterworks Koh Samui

2017

LNTP for Turnkey Delivery of APOT Project Surface Processing and Facilities

BCM Naphtha and Pygas Pipeline (Option 2 Interconnecting Pipeline)

2016

2H 2018 12

Completed 981

Remaining 19

Significant Ongoing Projects

PTTrsquos 1st Transmission Pipeline Life Extension (3238 MB) by TRC

Provincial Waterworks Authorityrsquos Construction Improvement and Expansion of Waterworks Koh Samui (855 MB) by Hydrotek Sahakarn JV

Pipeline

C ompleted 844

Remaining 156

Project period Feb 15 - Aug 19

Project period Aug15 - Sep 18 PTTrsquos Revamp LPG Transfer Pump to Domestic BRP (209 MB) by TRC

C ompleted 949

Remaining 51

Project period Apr 17 - Aug 18 13

Chart1

Sales
Completed 981
0981
0019

Sheet1

Chart1

Sales
Completed 844
Remaining 156
0844
0156

Sheet1

Chart1

Sales
Completed 949
Remaining 51
0949
0051

Sheet1

Significant Ongoing Projects

Processing Plant

Completion 233

Remaining 767

Project period Sep 17 - Jun 19

RDCC Catalyst Cooler Project Part 2 Back Pressure Steam Turbine and Utilities System (492 MB) by TRC

Pipeline

PTTrsquos the Fifth Transmission Pipeline Project Phase 1 Subcontractor for The 14 block valve amp facility stations from Sinopec (755 MB) by TRC Completion

60

Remaining 940

Project period Feb 18 - Oct 20

14

Chart1

Sales
Completion 233
0233
0767

Sheet1

Chart1

Sales
Completion 60
006
094

Sheet1

Civil Work

Significant Ongoing Projects

Department of Highwayrsquos Extension Kalapapruek Road (850 MB) by SKW C ompleted

106

Remaining 894

Project period Mar 17 - Aug 19

Improvement of Pracharuamjai Road ndash Mitmaitri Road (991 MB) by SKW

Project period Sep 17 - Sep 19

C ompletion 02

Remaining 998

Project period Feb 18 - Oct 19

Highway Route No 4 A Takua Pa ndash A Thai Mueang between Km803+00000 to Km813+30000 (347 MB) by SKW

C ompleted 78

Remaining 922

15

Chart1

Sales
0106
0894

Sheet1

Chart1

Sales
Completion 02
Remaining 998
0002
0998

Sheet1

Chart1

Sales
0078
0922

Sheet1

16

Civil Work

Significant Ongoing Projects

Project period May 16 - Dec 19

APOTrsquos Package 2 ndash 1st Limited Notice to Proceed Early Works of Surface Processing Plant amp Facilities Project (711 MB) by TRC

Completed 682

Remaining 318

Chart1

Sales
0682
0318

Sheet1

Pipeline Journal World Pipeline June 2018

17

Pipeline Journal (cont)

18

Content

19

Financial Highlights 27

Future Developments 20

Backlog 10

Corporate Profile amp 1H 2018 Significant Events 4

Projects for Bidding

Project Name

Approximate TRC Grouprsquos Work Value

(Million Baht)

Estimated Bidding Period

A Pipeline A1 Pipeline for Floating Storage and Regasification Unit (FSRU) Project from EGAT 3500 Early of 2019

A2 The 5th Transmission Pipeline Phase 3 from PTT 1500 Early of 2019

A3 New distribution pipeline and modifyreroute pipeline from PTT

100-150 Q4 2018

B Processing Plant

B1 Clean Fuel Project (CFP) from Thai Oil (TRC submitted bid as subcontractor)

2000 Q1 2018

B2 Acrylic Resin Plant 300 Sep 2018

C Infrastructure Infrastructure Government Projects (ie Double Track Railway Projects Road Improvement amp Expansion)

3000 2H 2018

D ASRS Warehouse 2000 Q4 2018-Q2 2019

20

TRC Potential Project

Clean Fuel Project (CFP) Thai Oil Group

Floating Storage and Regasification Unit (FRSU) EGAT

โครงการทอสงกาซธรรมชาตจากสถาน

เกบรกษาและแปรสภาพกาซธรรมชาตจาก

ของเหลวเปนกาซแบบลอยนา (FRSU) ไปยงโรงไฟฟาพระนครใต ระยะทาง 58 กม

TOPrsquos EGM held on 27 August 2018 resolved to approve the investment in the Clean Fuel Project with the project value of approximately USD 4825 or approximately Baht 160279 million The period of the project will be 2019 - 2023

21

FSRUrsquos 3 Pilot Projects 2-year cooperation between EGAT and PTT bull FSRU in northern part of the gulf of Thailand bull FSRU in southern region to substitute for JDArsquos

supply bull FSRU in Myanmar for further development with

EGATrsquos power plant

SKW amp SHC Potential Project

Thailand Smart Metro by Metropolitan Electric Authority

bull Project Owner TOT Public Company Limited CAT Telecom Public Company Limited Metropolitan Electricity Authority Mass Rapid Transit Authority of Thailand bull 1273 km bull Year 2017- 2021

22

SKW Potential Project ASampRS Warehouse

Project Owner PTT Oil and Retail Business Public Company Limited (PTTOR)

Project Value Approximate of Baht 550- 600 million

Scope of Works EPC of Lubricants Distribution Center Installation Automated Storage and Retrieval System (ASampRS) Project Location Amphur Bang Pakong Chachoengsao Province Project Period 450 days

New innovative project under cooperation of strategic partner

23

Auto Motion Works Co Ltd (AMW) Leader manufacture of Automated Storage and Retrieval System (ASRS)Technology

References bull World Ceramic Center Co Ltd Head Office bull Scotch Industrial (Thailand) Co Ltd Bangbuathong Nonthaburi bull Siam Global House Public Company Limited Distribution Center Wangnoi Ayudhaya bull King Power Srivaree Samut Prakarn bull Thai Summit Eastern Seaboard Autoparts Industry Co Ltd Rayong

24

Business 2018 2019 2020 2021 2022 Total

Natural gas 3854 2463 1759 1676 1040 10792 3

Natural gas transmission pipeline 26049 17841 5819 6437 755 56901 17

Oil and international trading 14169 71 6 6 6 12258 3

Petrochemical amp Refining 21033 4 4 4 5 21050 7

Head office and others 7038 3532 4142 4259 3789 22760 6 Joint investment and investment in PTT wholly-owned entities

176470 21969 10771 8987 4 218201 64

Total 246613 45880 22501 21369 5599 341962 100

PTTrsquos 5-year Investment Plan (2018 ndash 2022)

(Unit Million Baht) I PTTrsquos news reported to the SET on 22 December 2017

PTTrsquos board of directors meeting held on June 18 2018 has reviewed investment plan to reflect the operation and current circumstances as well as effective budgeting by reducing the 2018 investment plan from Baht 246613 million to Baht 221294 million The reduction is mainly from the investment projects of oil and transmission pipeline business

II Revised 2018 Investment from 246613 MB to 221294 MB (18 June 18)

Reducing1027

25

Thailandrsquos EEC

Source Ministry of Industryrsquos presentation of ldquoEastern Economic Corridor Development Projectrdquo Driving Forward hellip dated 15 February 2017

26

Content

27

Financial Highlights 27

Future Developments 20

Backlog 10

Corporate Profile amp 1H 2018 Significant Events 4

Operating Performance 1H2018

471 482

1394

954

Q12018 Q22018 1H2017 1H2018

2 QoQ

32 YoY

Unit MB

Revenue

1H2017 1H2018

55

-12

123

43

Q12018 Q22018 1H2017 1H2018

9

-45

31

-36

Q12018 Q22018 1H2017 1H2018

65 YoY

122 QoQ

EBITDA

164 QoQ 217 YoY

164

203215

190172

77 78

3822

-38

-50

50

150

250

2015 2016 2017 1H2017 1H2018

Gross Profit Margin Net Profit (Loss) Margin

Gross Profit Margin amp Net Profit Margin

Profit (loss) for the period

28

Gross ProfitQ1 2018 117 MB 251Q2 2018 45 MB 956-M 2018 162 MB 172

Net ProfitQ1 2018 9 MB 19Q2 2018 -46 MB -946-M 2018 -37 MB -38

Service Income

1388 942

32 YoY

Chart1

471
482
1394
954

Sheet1

Chart1

Column1
55
-12
123
43

Sheet1

Chart1

Column1
9
-45
31
-36

Sheet1

Chart1

Gross Profit Margin
Net Profit (Loss) Margin
1644
774
203
778
215
38
1904
22
1717
-38

Sheet1

Chart1

Column1
Pipeline 57
Processing Plant 17
Civil 25
Sales amp Other 1
539
166
237
12

Sheet1

Chart1

Column1
782
237
369
6

Sheet1

Construction Services Income

1796

1075 782

538

1159

345

237

166

742

950

369

238

0

500

1000

1500

2000

2500

3000

3500

4000

2016 2017 1H2017 1H2018

Civil Work

Processing Plant

Pipeline System

3697

2370

1388

942

Unit MB

18

57

25

369

237

782

238166

538

Civil Work Processing Plant Pipeline System

Construction Services Income Comparison with last year (MB)

1H2017 1H2018

1st Half Comparison

29

Chart1

3697
2370
1388
942
Pipeline System
Processing Plant
Civil Work
1796
1159
742
1075
345
950
782
237
369
538
166
238

Sheet1

Chart1

1H2017
1H2018
Construction Services Income Comparison with last year (MB)
369
238
237
166
782
538

Sheet1

30

Construction Services Income

2014 2015 2016 2017 2018Q1 726 774 1104 952 465Q2 687 927 434 436 477Q3 802 871 1170 452Q4 880 1308 989 530Year End 3095 3880 3697 2370

726 774

1104952

465687

927

434 436 477

802 871

1170

452880

1308

989

530

3095

38803697

2370

0

500

1000

1500

2000

2500

3000

3500

4000

2018 (F) 2500-2800

(MB)

6-M 2018 942

Chart1

Q1
Q2
Q3
Q4
Year End
726
687
802
880
3095
774
927
871
1308
3880
1104
434
1170
989
3697
952
436
452
530
2370
465
477

Sheet1

Operating Profit amp Net Profit

2014 2015 2016 2017 6-Month2017

6-Month2018

Operating Profit 821 787 1065 711 519 -051 Net Profit 694 789 786 392 224 -387

-400

000

400

800

1200

2014 2015 2016 2017 6-M 2017

6-M 2018

Operating Profit (Loss) (MB) 25415 30539 39382 16863 7202 (479)

Net Profit (Loss) (MB) 21492 30596 29076 9279 3113 (3650)

31

to services income amp sales

Chart1

Operating Profit
Net Profit
821
694
787
789
1065
786
711
392
519
224
-051
-387

Sheet1

726 685 645

1331 1266 1256

72 48 50

2874 2599 2698

-

1000

2000

3000

4000

5000

31 Dec 16 31 Dec 17 30 Jun 18

Assets

Current assetsOther non-current assetsInvestment in associate and Investment in joint venturesProperty plant and equipment

50034598 4649

(MB)

Financial Position

2684 2756 2706

1838 1367 1321

404 400 546

77 75 76

-

1000

2000

3000

4000

5000

31 Dec 16 31 Dec 17 30 Jun 18

Liabilities and Shareholders Equity

Non-current liabilities

Loans and debentures

Current liabilities

Shareholders equity

50034598 4649

(MB)

(APOT 1259)

(APOT 1234)

(APOT 1328)

32

58

1

27

14

2

12

28

58

Chart1

5003
4598
4649
Property plant and equipment
Investment in associate and Investment in joint ventures
Other non-current assets
Current assets
Assets
726
1331
72
2874
685
1266
48
2599
645
1256
50
2698

Sheet1

Sheet2

Chart1

5003
4598
4649
Shareholders equity
Current liabilities
Loans and debentures
Non-current liabilities
Liabilities and Shareholders Equity
75
2684
1838
404
77
2756
1367
400
75
2706
1321
546
76

Sheet1

Debenture Issuance and Expiration

Issuance Date

Maturity Date

Issuance

Amount (MB)

Outstanding

Amount (MB)

Debenture

Holders

Interest Rate

(Per Year)

8 Jul 2015 8 Jul 2017

(2 years) 100

- (Expired)

10 persons 468

10 Mar 2016

10 Mar 2018

(2 Years)

200 -

(Expired) 10 persons 440

12 Jul 2017 12 Jul 2018

(1 year) 100

- (Expired)

10 persons 450

15 Mar 2018

17 Mar 2020

(2 yearsamp2 days)

180 180 9 persons 480

Outstanding debentures as at 7 Sep 18

180

I) Debentures Baht 500 million

II) Debentures Baht 2000 million Still not issue 33

Cash Flows

370259

8839614

37

Sources of Cash Uses of Cash

472

692

Change in Cash (220 MB)

Increase in translation

adjustment (073 MB)

Ending Cash 115 MB

Beginning Cash 336 MB

S-T loan received amp debenture issuance

Cash from operation

Withholding tax refund Change in working capital (376 MB) amp income tax paid (20 MB)

Debt service repayment amp dividend paid (12 MB)

Investment in equipment (22 MB) and capital increase in SH Crossing

by SKW (15 MB)

6-Month 2018 Sources and Uses of Cash (MB)

Financing Activities + 111 MB

Operating Activities (294 MB)

Investment Activities (37 MB)

Net CF (220 MB)

34

Chart1

472
692
370
88
14
259
396
37

Sheet1

TRC Group Industry Group (Construction Services)

089 086067

095072

246 234 247 240258

000

050

100

150

200

250

300

2015 2016 2017 30 Jun 17 30 Jun 18

1599

1128

338

1231

092

1226

709

256

905

343

000

500

1000

1500

2000

2015 2016 2017 30 Jun 17 30 Jun 18

()

Financial Ratio amp Covenants to Debenture Holders

Time(s) Return on Equity Debt to Equity Ratio

006

016 015

020

000

005

010

015

020

025

31 Dec 15 31 Dec 16 31 Dec 17 30 Jun 18

Time(s)

10412

26881628 1196

0002000400060008000

1000012000

2015 2016 2017 30 Jun 2018

EBITDA to Interest Time(s)

TRC TRC

Interest Bearing Debt to Equity

Covenant gt = 4 times Covenant lt = 2 times

35

Chart1

TRC and its subsidiaries
Industry Group
240
089
246
086
234
067
247
095
238
072
258

Sheet1

Chart1

TRC and its subsidiaries
Industry Group
1599
1226
1128
709
338
256
1231
905
092
343

Sheet1

Chart1

TRC Groups Interest-Bearing Debt-to-Equity
006
016
015
02

Sheet1

Chart1

TRC Groups EBITDA to interest
10412
2688
1628
1196

Sheet1

If you have any question please feel fee to contact Investor Relations Department Email ir_trctrc-concom or ounruentrc-concom

Tel +66 2022 7777-87 Ext 3201 3213 Fax +66 2022 7778

  • Slide Number 1
  • Slide Number 2
  • Slide Number 3
  • Key Corporate Milestone
  • Slide Number 5
  • Slide Number 6
  • May 2018 SKW obtained special class contractor from Department of Highways
  • Slide Number 8
  • Slide Number 9
  • TRC Group Backlog
  • Slide Number 11
  • Projects on Hand Period
  • Slide Number 13
  • Slide Number 14
  • Slide Number 15
  • Slide Number 16
  • Slide Number 17
  • Slide Number 18
  • Slide Number 19
  • Slide Number 20
  • Slide Number 21
  • Slide Number 22
  • Slide Number 23
  • Auto Motion Works Co Ltd (AMW) Leader manufactureof Automated Storage and Retrieval System (ASRS)Technology
  • Slide Number 25
  • Slide Number 26
  • Slide Number 27
  • Slide Number 28
  • Slide Number 29
  • Slide Number 30
  • Slide Number 31
  • Slide Number 32
  • Slide Number 33
  • Slide Number 34
  • Slide Number 35
  • Slide Number 36
TRC Groups EBITDA to interest
2015 10412
2016 2688
2017 1628
30 Jun 2018 1196
To resize chart data range drag lower right corner of range
2015
2016
2017
30 Jun 2018
TRC Groups Interest-Bearing Debt-to-Equity
31 Dec 15 006
31 Dec 16 016
31 Dec 17 015
30 Jun 18 020
To resize chart data range drag lower right corner of range
31 Dec 15
31 Dec 16
31 Dec 17
30 Jun 18
TRC and its subsidiaries Industry Group
2015 1599 1226
2016 1128 709
2017 338 256
30 Jun 17 1231 905
30 Jun 18 092 343
To resize chart data range drag lower right corner of range
2015 2015
2016 2016
2017 2017
30 Jun 17 30 Jun 17
30 Jun 18 30 Jun 18
2015 2016 2017 30 Jun 17 30 Jun 18
TRC and its subsidiaries 089 086 067 095 072
Industry Group 246 234 247 238 258
2015 2015 2015
2016 2016 2016
2017 2017 2017
30 Jun 17 30 Jun 17 30 Jun 17
30 Jun 18 30 Jun 18 30 Jun 18
Sources of Cash Uses of Cash
370 259
88 396
14 37
472 692
220
Sources of Cash Uses of Cash Withholding tax refund
Loan recived 370 376 Change in working Capital
Cash From operation (CFO) 88 259 Debt Service - repayment amp Dividend paid
Withholding tax refund 14 57 Investment
22 Investment in PPE
15 investment in joint venture
20 Tax paid
57
Sources of Cash Sources of Cash Sources of Cash
Uses of Cash Uses of Cash Uses of Cash
Non-current liabilities Loans and debentures Current liabilities Shareholders equity
31 Dec 16 77 404 1838 2684
31 Dec 17 75 400 1367 2756
30 Jun 18 76 546 1321 2706
To resize chart data range drag lower right corner of range
31 Dec 16 31 Dec 16 31 Dec 16 31 Dec 16
31 Dec 17 31 Dec 17 31 Dec 17 31 Dec 17
30 Jun 18 30 Jun 18 30 Jun 18 30 Jun 18
Current assets Other non-current assets Investment in associate and Investment in joint ventures Property plant and equipment
31 Dec 16 2874 72 1331 726
31 Dec 17 2599 48 1266 685
30 Jun 18 2698 50 1256 645
To resize chart data range drag lower right corner of range
31 Dec 16 31 Dec 16 31 Dec 16 31 Dec 16
31 Dec 17 31 Dec 17 31 Dec 17 31 Dec 17
30 Jun 18 30 Jun 18 30 Jun 18 30 Jun 18
Operating Profit Net Profit
2014 821 694
2015 787 789
2016 1065 786
2017 711 392
6-Month 2017 519 224
6-Month 2018 -051 -387
To resize chart data range drag lower right corner of range
2014 2014
2015 2015
2016 2016
2017 2017
6-Month 2017 6-Month 2017
6-Month 2018 6-Month 2018
Q1 Q2 Q3 Q4 Year End Operating profits
2014 726 687 802 880 3095 913 2557 2215 880
2015 774 927 871 1308 3880 962 2558 2572 1308
2016 1104 434 1170 989 3697 1160 2559 2708 989
2017 952 436 452 530 2370 818 2560 1840 530
2018 465 477 050 2561
To resize chart data range drag lower right corner of range
2014 2014 2014 2014 2014
2015 2015 2015 2015 2015
2016 2016 2016 2016 2016
2017 2017 2017 2017 2017
2018 2018 2018 2018 2018
1H2017 1H2018
Civil Work 369 238
Processing Plant 237 166
Pipeline System 782 538
1388 942 To resize chart data range drag lower right corner of range
Civil Work Civil Work
Processing Plant Processing Plant
Pipeline System Pipeline System
Civil Work Processing Plant Pipeline System
2016 742 1159 1796
2017 950 345 1075
1H2017 369 237 782
1H2018 238 166 538
To resize chart data range drag lower right corner of range
other
1
2016 2016 2016
2017 2017 2017
1H2017 1H2017 1H2017
1H2018 1H2018 1H2018
Column1
Pipeline 782 56
Processing Plant 237 1388 17
Civil 369 26
Sales amp Other 6 0
1394
To resize chart data range drag lower right corner of range
Pipeline
Processing Plant
Civil
Sales amp Other
Column1
Pipeline 539 56
Processing Plant 166 942 942 17
Civil 237 25
Sales amp Other 12 1
954
To resize chart data range drag lower right corner of range
Pipeline
Processing Plant
Civil
Sales amp Other
Gross Profit Margin Net Profit (Loss) Margin
2015 164 77
2016 203 78
2017 215 38
1H2017 190 22
1H2018 172 -38
2015 2015
2016 2016
2017 2017
1H2017 1H2017
1H2018 1H2018
Column1
Q12018 9
Q22018 -45
1H2017 31
1H2018 -36
Q12018
Q22018
1H2017
1H2018
Column1
Q12018 55
Q22018 -12 -67 -12182
1H2017 123
1H2018 43 -80 -6504
Q12018
Q22018
1H2017
1H2018
Q12018 471 เพม(ลด)
Q22018 482 11 234
1H2017 1394
1H2018 954 -440 -3156
Q12018
Q22018
1H2017
1H2018
Sales
Completed 682
Remaining 318
To resize chart data range drag lower right corner of range
Completed
Remaining
Sales
Completed 78
Remaining 922
To resize chart data range drag lower right corner of range
Completed
Remaining
Sales
Completion 02
Remaining 998
To resize chart data range drag lower right corner of range
Completion
Remaining
Sales
Completed 106
Remaining 894
To resize chart data range drag lower right corner of range
Completed
Remaining
Sales
Completion 60
Remaining 940
To resize chart data range drag lower right corner of range
Completion
Remaining
Sales
Completion 233
Remaining 767
To resize chart data range drag lower right corner of range
Completion
Remaining
Sales
Completed 949
Remaining 51
To resize chart data range drag lower right corner of range
Completed
Remaining
Sales
Completion 844
Remaining 156
To resize chart data range drag lower right corner of range
Completion
Remaining
Sales
Completion 981
Remaining 19
To resize chart data range drag lower right corner of range
Completion
Remaining
Pipeline system Civil Works Engineering system
Pipeline 354 555 91 1000
1476 2316 378 4170
03539568345 05553956835 0090647482
36959
Pipeline system
Civil Works
Engineering system
TRC SKW
490 510
495 505
9 7 16
2064 2106 4170
TRC TRC
SKW SKW
Page 13: TRC Corporate Presentation · 2018-09-19 · TRC Corporate Presentation . The 2. nd. Quarter 2018 Operating Performance . 7 September 2018 . ... determined by TRC based on information

Sheet1

Chart1

Processing Plant 9
Pipeline System 35
Civil Work 56
Pipeline
03539568345
05553956835
0090647482

Sheet1

Projects on Hand Period

Contract

Value (MB)Remaining Value (MB)

TRC Projects75523 70991

1st Transmission Pipeline Life Extension 323776 50456

RDCC Catalyst Cooler 49200 37756

71136 22607

BV419 PIG Launcher and Receiver Installation 22928 12347

7450 7450

BCM Naphtha and Pygas Pipeline (Option 1 RTC Area) 8000 3623

Revamp LPG Transfer Pump to Domestic BRP 20850 1070

RGC Sales Gas GSP6 Mixing Header 2815 087

Total TRC Projects 581677 206387SKW Projects

125708 125708

Improvement of Pracharuamjai Road ndash Mitmaitri Road 99084 91429

The Kanlapaphruek Road Extenstion 84972 75935Highway Route No 4 A Takua Pa Phang Nga Province 34738 34665

17154 17154

85523 1668

Other 3 projects ( lt 100 MB) 16126 6923Total SKW Projects 463306 353483

Total TRC Group Projects 1044983 559869

2021

New Project Expansion of existing road and utility system Samya Road Minburi Bangkok

2018 2019 2020

The 5th Transmission Pipeline Phase 1 (Subcontractor from Sinopec)

2015

New Project Construction of overpass bridge Na Ranong Intersection

Construction Improvement and Expansion of Waterworks Koh Samui

2017

LNTP for Turnkey Delivery of APOT Project Surface Processing and Facilities

BCM Naphtha and Pygas Pipeline (Option 2 Interconnecting Pipeline)

2016

2H 2018 12

Completed 981

Remaining 19

Significant Ongoing Projects

PTTrsquos 1st Transmission Pipeline Life Extension (3238 MB) by TRC

Provincial Waterworks Authorityrsquos Construction Improvement and Expansion of Waterworks Koh Samui (855 MB) by Hydrotek Sahakarn JV

Pipeline

C ompleted 844

Remaining 156

Project period Feb 15 - Aug 19

Project period Aug15 - Sep 18 PTTrsquos Revamp LPG Transfer Pump to Domestic BRP (209 MB) by TRC

C ompleted 949

Remaining 51

Project period Apr 17 - Aug 18 13

Chart1

Sales
Completed 981
0981
0019

Sheet1

Chart1

Sales
Completed 844
Remaining 156
0844
0156

Sheet1

Chart1

Sales
Completed 949
Remaining 51
0949
0051

Sheet1

Significant Ongoing Projects

Processing Plant

Completion 233

Remaining 767

Project period Sep 17 - Jun 19

RDCC Catalyst Cooler Project Part 2 Back Pressure Steam Turbine and Utilities System (492 MB) by TRC

Pipeline

PTTrsquos the Fifth Transmission Pipeline Project Phase 1 Subcontractor for The 14 block valve amp facility stations from Sinopec (755 MB) by TRC Completion

60

Remaining 940

Project period Feb 18 - Oct 20

14

Chart1

Sales
Completion 233
0233
0767

Sheet1

Chart1

Sales
Completion 60
006
094

Sheet1

Civil Work

Significant Ongoing Projects

Department of Highwayrsquos Extension Kalapapruek Road (850 MB) by SKW C ompleted

106

Remaining 894

Project period Mar 17 - Aug 19

Improvement of Pracharuamjai Road ndash Mitmaitri Road (991 MB) by SKW

Project period Sep 17 - Sep 19

C ompletion 02

Remaining 998

Project period Feb 18 - Oct 19

Highway Route No 4 A Takua Pa ndash A Thai Mueang between Km803+00000 to Km813+30000 (347 MB) by SKW

C ompleted 78

Remaining 922

15

Chart1

Sales
0106
0894

Sheet1

Chart1

Sales
Completion 02
Remaining 998
0002
0998

Sheet1

Chart1

Sales
0078
0922

Sheet1

16

Civil Work

Significant Ongoing Projects

Project period May 16 - Dec 19

APOTrsquos Package 2 ndash 1st Limited Notice to Proceed Early Works of Surface Processing Plant amp Facilities Project (711 MB) by TRC

Completed 682

Remaining 318

Chart1

Sales
0682
0318

Sheet1

Pipeline Journal World Pipeline June 2018

17

Pipeline Journal (cont)

18

Content

19

Financial Highlights 27

Future Developments 20

Backlog 10

Corporate Profile amp 1H 2018 Significant Events 4

Projects for Bidding

Project Name

Approximate TRC Grouprsquos Work Value

(Million Baht)

Estimated Bidding Period

A Pipeline A1 Pipeline for Floating Storage and Regasification Unit (FSRU) Project from EGAT 3500 Early of 2019

A2 The 5th Transmission Pipeline Phase 3 from PTT 1500 Early of 2019

A3 New distribution pipeline and modifyreroute pipeline from PTT

100-150 Q4 2018

B Processing Plant

B1 Clean Fuel Project (CFP) from Thai Oil (TRC submitted bid as subcontractor)

2000 Q1 2018

B2 Acrylic Resin Plant 300 Sep 2018

C Infrastructure Infrastructure Government Projects (ie Double Track Railway Projects Road Improvement amp Expansion)

3000 2H 2018

D ASRS Warehouse 2000 Q4 2018-Q2 2019

20

TRC Potential Project

Clean Fuel Project (CFP) Thai Oil Group

Floating Storage and Regasification Unit (FRSU) EGAT

โครงการทอสงกาซธรรมชาตจากสถาน

เกบรกษาและแปรสภาพกาซธรรมชาตจาก

ของเหลวเปนกาซแบบลอยนา (FRSU) ไปยงโรงไฟฟาพระนครใต ระยะทาง 58 กม

TOPrsquos EGM held on 27 August 2018 resolved to approve the investment in the Clean Fuel Project with the project value of approximately USD 4825 or approximately Baht 160279 million The period of the project will be 2019 - 2023

21

FSRUrsquos 3 Pilot Projects 2-year cooperation between EGAT and PTT bull FSRU in northern part of the gulf of Thailand bull FSRU in southern region to substitute for JDArsquos

supply bull FSRU in Myanmar for further development with

EGATrsquos power plant

SKW amp SHC Potential Project

Thailand Smart Metro by Metropolitan Electric Authority

bull Project Owner TOT Public Company Limited CAT Telecom Public Company Limited Metropolitan Electricity Authority Mass Rapid Transit Authority of Thailand bull 1273 km bull Year 2017- 2021

22

SKW Potential Project ASampRS Warehouse

Project Owner PTT Oil and Retail Business Public Company Limited (PTTOR)

Project Value Approximate of Baht 550- 600 million

Scope of Works EPC of Lubricants Distribution Center Installation Automated Storage and Retrieval System (ASampRS) Project Location Amphur Bang Pakong Chachoengsao Province Project Period 450 days

New innovative project under cooperation of strategic partner

23

Auto Motion Works Co Ltd (AMW) Leader manufacture of Automated Storage and Retrieval System (ASRS)Technology

References bull World Ceramic Center Co Ltd Head Office bull Scotch Industrial (Thailand) Co Ltd Bangbuathong Nonthaburi bull Siam Global House Public Company Limited Distribution Center Wangnoi Ayudhaya bull King Power Srivaree Samut Prakarn bull Thai Summit Eastern Seaboard Autoparts Industry Co Ltd Rayong

24

Business 2018 2019 2020 2021 2022 Total

Natural gas 3854 2463 1759 1676 1040 10792 3

Natural gas transmission pipeline 26049 17841 5819 6437 755 56901 17

Oil and international trading 14169 71 6 6 6 12258 3

Petrochemical amp Refining 21033 4 4 4 5 21050 7

Head office and others 7038 3532 4142 4259 3789 22760 6 Joint investment and investment in PTT wholly-owned entities

176470 21969 10771 8987 4 218201 64

Total 246613 45880 22501 21369 5599 341962 100

PTTrsquos 5-year Investment Plan (2018 ndash 2022)

(Unit Million Baht) I PTTrsquos news reported to the SET on 22 December 2017

PTTrsquos board of directors meeting held on June 18 2018 has reviewed investment plan to reflect the operation and current circumstances as well as effective budgeting by reducing the 2018 investment plan from Baht 246613 million to Baht 221294 million The reduction is mainly from the investment projects of oil and transmission pipeline business

II Revised 2018 Investment from 246613 MB to 221294 MB (18 June 18)

Reducing1027

25

Thailandrsquos EEC

Source Ministry of Industryrsquos presentation of ldquoEastern Economic Corridor Development Projectrdquo Driving Forward hellip dated 15 February 2017

26

Content

27

Financial Highlights 27

Future Developments 20

Backlog 10

Corporate Profile amp 1H 2018 Significant Events 4

Operating Performance 1H2018

471 482

1394

954

Q12018 Q22018 1H2017 1H2018

2 QoQ

32 YoY

Unit MB

Revenue

1H2017 1H2018

55

-12

123

43

Q12018 Q22018 1H2017 1H2018

9

-45

31

-36

Q12018 Q22018 1H2017 1H2018

65 YoY

122 QoQ

EBITDA

164 QoQ 217 YoY

164

203215

190172

77 78

3822

-38

-50

50

150

250

2015 2016 2017 1H2017 1H2018

Gross Profit Margin Net Profit (Loss) Margin

Gross Profit Margin amp Net Profit Margin

Profit (loss) for the period

28

Gross ProfitQ1 2018 117 MB 251Q2 2018 45 MB 956-M 2018 162 MB 172

Net ProfitQ1 2018 9 MB 19Q2 2018 -46 MB -946-M 2018 -37 MB -38

Service Income

1388 942

32 YoY

Chart1

471
482
1394
954

Sheet1

Chart1

Column1
55
-12
123
43

Sheet1

Chart1

Column1
9
-45
31
-36

Sheet1

Chart1

Gross Profit Margin
Net Profit (Loss) Margin
1644
774
203
778
215
38
1904
22
1717
-38

Sheet1

Chart1

Column1
Pipeline 57
Processing Plant 17
Civil 25
Sales amp Other 1
539
166
237
12

Sheet1

Chart1

Column1
782
237
369
6

Sheet1

Construction Services Income

1796

1075 782

538

1159

345

237

166

742

950

369

238

0

500

1000

1500

2000

2500

3000

3500

4000

2016 2017 1H2017 1H2018

Civil Work

Processing Plant

Pipeline System

3697

2370

1388

942

Unit MB

18

57

25

369

237

782

238166

538

Civil Work Processing Plant Pipeline System

Construction Services Income Comparison with last year (MB)

1H2017 1H2018

1st Half Comparison

29

Chart1

3697
2370
1388
942
Pipeline System
Processing Plant
Civil Work
1796
1159
742
1075
345
950
782
237
369
538
166
238

Sheet1

Chart1

1H2017
1H2018
Construction Services Income Comparison with last year (MB)
369
238
237
166
782
538

Sheet1

30

Construction Services Income

2014 2015 2016 2017 2018Q1 726 774 1104 952 465Q2 687 927 434 436 477Q3 802 871 1170 452Q4 880 1308 989 530Year End 3095 3880 3697 2370

726 774

1104952

465687

927

434 436 477

802 871

1170

452880

1308

989

530

3095

38803697

2370

0

500

1000

1500

2000

2500

3000

3500

4000

2018 (F) 2500-2800

(MB)

6-M 2018 942

Chart1

Q1
Q2
Q3
Q4
Year End
726
687
802
880
3095
774
927
871
1308
3880
1104
434
1170
989
3697
952
436
452
530
2370
465
477

Sheet1

Operating Profit amp Net Profit

2014 2015 2016 2017 6-Month2017

6-Month2018

Operating Profit 821 787 1065 711 519 -051 Net Profit 694 789 786 392 224 -387

-400

000

400

800

1200

2014 2015 2016 2017 6-M 2017

6-M 2018

Operating Profit (Loss) (MB) 25415 30539 39382 16863 7202 (479)

Net Profit (Loss) (MB) 21492 30596 29076 9279 3113 (3650)

31

to services income amp sales

Chart1

Operating Profit
Net Profit
821
694
787
789
1065
786
711
392
519
224
-051
-387

Sheet1

726 685 645

1331 1266 1256

72 48 50

2874 2599 2698

-

1000

2000

3000

4000

5000

31 Dec 16 31 Dec 17 30 Jun 18

Assets

Current assetsOther non-current assetsInvestment in associate and Investment in joint venturesProperty plant and equipment

50034598 4649

(MB)

Financial Position

2684 2756 2706

1838 1367 1321

404 400 546

77 75 76

-

1000

2000

3000

4000

5000

31 Dec 16 31 Dec 17 30 Jun 18

Liabilities and Shareholders Equity

Non-current liabilities

Loans and debentures

Current liabilities

Shareholders equity

50034598 4649

(MB)

(APOT 1259)

(APOT 1234)

(APOT 1328)

32

58

1

27

14

2

12

28

58

Chart1

5003
4598
4649
Property plant and equipment
Investment in associate and Investment in joint ventures
Other non-current assets
Current assets
Assets
726
1331
72
2874
685
1266
48
2599
645
1256
50
2698

Sheet1

Sheet2

Chart1

5003
4598
4649
Shareholders equity
Current liabilities
Loans and debentures
Non-current liabilities
Liabilities and Shareholders Equity
75
2684
1838
404
77
2756
1367
400
75
2706
1321
546
76

Sheet1

Debenture Issuance and Expiration

Issuance Date

Maturity Date

Issuance

Amount (MB)

Outstanding

Amount (MB)

Debenture

Holders

Interest Rate

(Per Year)

8 Jul 2015 8 Jul 2017

(2 years) 100

- (Expired)

10 persons 468

10 Mar 2016

10 Mar 2018

(2 Years)

200 -

(Expired) 10 persons 440

12 Jul 2017 12 Jul 2018

(1 year) 100

- (Expired)

10 persons 450

15 Mar 2018

17 Mar 2020

(2 yearsamp2 days)

180 180 9 persons 480

Outstanding debentures as at 7 Sep 18

180

I) Debentures Baht 500 million

II) Debentures Baht 2000 million Still not issue 33

Cash Flows

370259

8839614

37

Sources of Cash Uses of Cash

472

692

Change in Cash (220 MB)

Increase in translation

adjustment (073 MB)

Ending Cash 115 MB

Beginning Cash 336 MB

S-T loan received amp debenture issuance

Cash from operation

Withholding tax refund Change in working capital (376 MB) amp income tax paid (20 MB)

Debt service repayment amp dividend paid (12 MB)

Investment in equipment (22 MB) and capital increase in SH Crossing

by SKW (15 MB)

6-Month 2018 Sources and Uses of Cash (MB)

Financing Activities + 111 MB

Operating Activities (294 MB)

Investment Activities (37 MB)

Net CF (220 MB)

34

Chart1

472
692
370
88
14
259
396
37

Sheet1

TRC Group Industry Group (Construction Services)

089 086067

095072

246 234 247 240258

000

050

100

150

200

250

300

2015 2016 2017 30 Jun 17 30 Jun 18

1599

1128

338

1231

092

1226

709

256

905

343

000

500

1000

1500

2000

2015 2016 2017 30 Jun 17 30 Jun 18

()

Financial Ratio amp Covenants to Debenture Holders

Time(s) Return on Equity Debt to Equity Ratio

006

016 015

020

000

005

010

015

020

025

31 Dec 15 31 Dec 16 31 Dec 17 30 Jun 18

Time(s)

10412

26881628 1196

0002000400060008000

1000012000

2015 2016 2017 30 Jun 2018

EBITDA to Interest Time(s)

TRC TRC

Interest Bearing Debt to Equity

Covenant gt = 4 times Covenant lt = 2 times

35

Chart1

TRC and its subsidiaries
Industry Group
240
089
246
086
234
067
247
095
238
072
258

Sheet1

Chart1

TRC and its subsidiaries
Industry Group
1599
1226
1128
709
338
256
1231
905
092
343

Sheet1

Chart1

TRC Groups Interest-Bearing Debt-to-Equity
006
016
015
02

Sheet1

Chart1

TRC Groups EBITDA to interest
10412
2688
1628
1196

Sheet1

If you have any question please feel fee to contact Investor Relations Department Email ir_trctrc-concom or ounruentrc-concom

Tel +66 2022 7777-87 Ext 3201 3213 Fax +66 2022 7778

  • Slide Number 1
  • Slide Number 2
  • Slide Number 3
  • Key Corporate Milestone
  • Slide Number 5
  • Slide Number 6
  • May 2018 SKW obtained special class contractor from Department of Highways
  • Slide Number 8
  • Slide Number 9
  • TRC Group Backlog
  • Slide Number 11
  • Projects on Hand Period
  • Slide Number 13
  • Slide Number 14
  • Slide Number 15
  • Slide Number 16
  • Slide Number 17
  • Slide Number 18
  • Slide Number 19
  • Slide Number 20
  • Slide Number 21
  • Slide Number 22
  • Slide Number 23
  • Auto Motion Works Co Ltd (AMW) Leader manufactureof Automated Storage and Retrieval System (ASRS)Technology
  • Slide Number 25
  • Slide Number 26
  • Slide Number 27
  • Slide Number 28
  • Slide Number 29
  • Slide Number 30
  • Slide Number 31
  • Slide Number 32
  • Slide Number 33
  • Slide Number 34
  • Slide Number 35
  • Slide Number 36
TRC Groups EBITDA to interest
2015 10412
2016 2688
2017 1628
30 Jun 2018 1196
To resize chart data range drag lower right corner of range
2015
2016
2017
30 Jun 2018
TRC Groups Interest-Bearing Debt-to-Equity
31 Dec 15 006
31 Dec 16 016
31 Dec 17 015
30 Jun 18 020
To resize chart data range drag lower right corner of range
31 Dec 15
31 Dec 16
31 Dec 17
30 Jun 18
TRC and its subsidiaries Industry Group
2015 1599 1226
2016 1128 709
2017 338 256
30 Jun 17 1231 905
30 Jun 18 092 343
To resize chart data range drag lower right corner of range
2015 2015
2016 2016
2017 2017
30 Jun 17 30 Jun 17
30 Jun 18 30 Jun 18
2015 2016 2017 30 Jun 17 30 Jun 18
TRC and its subsidiaries 089 086 067 095 072
Industry Group 246 234 247 238 258
2015 2015 2015
2016 2016 2016
2017 2017 2017
30 Jun 17 30 Jun 17 30 Jun 17
30 Jun 18 30 Jun 18 30 Jun 18
Sources of Cash Uses of Cash
370 259
88 396
14 37
472 692
220
Sources of Cash Uses of Cash Withholding tax refund
Loan recived 370 376 Change in working Capital
Cash From operation (CFO) 88 259 Debt Service - repayment amp Dividend paid
Withholding tax refund 14 57 Investment
22 Investment in PPE
15 investment in joint venture
20 Tax paid
57
Sources of Cash Sources of Cash Sources of Cash
Uses of Cash Uses of Cash Uses of Cash
Non-current liabilities Loans and debentures Current liabilities Shareholders equity
31 Dec 16 77 404 1838 2684
31 Dec 17 75 400 1367 2756
30 Jun 18 76 546 1321 2706
To resize chart data range drag lower right corner of range
31 Dec 16 31 Dec 16 31 Dec 16 31 Dec 16
31 Dec 17 31 Dec 17 31 Dec 17 31 Dec 17
30 Jun 18 30 Jun 18 30 Jun 18 30 Jun 18
Current assets Other non-current assets Investment in associate and Investment in joint ventures Property plant and equipment
31 Dec 16 2874 72 1331 726
31 Dec 17 2599 48 1266 685
30 Jun 18 2698 50 1256 645
To resize chart data range drag lower right corner of range
31 Dec 16 31 Dec 16 31 Dec 16 31 Dec 16
31 Dec 17 31 Dec 17 31 Dec 17 31 Dec 17
30 Jun 18 30 Jun 18 30 Jun 18 30 Jun 18
Operating Profit Net Profit
2014 821 694
2015 787 789
2016 1065 786
2017 711 392
6-Month 2017 519 224
6-Month 2018 -051 -387
To resize chart data range drag lower right corner of range
2014 2014
2015 2015
2016 2016
2017 2017
6-Month 2017 6-Month 2017
6-Month 2018 6-Month 2018
Q1 Q2 Q3 Q4 Year End Operating profits
2014 726 687 802 880 3095 913 2557 2215 880
2015 774 927 871 1308 3880 962 2558 2572 1308
2016 1104 434 1170 989 3697 1160 2559 2708 989
2017 952 436 452 530 2370 818 2560 1840 530
2018 465 477 050 2561
To resize chart data range drag lower right corner of range
2014 2014 2014 2014 2014
2015 2015 2015 2015 2015
2016 2016 2016 2016 2016
2017 2017 2017 2017 2017
2018 2018 2018 2018 2018
1H2017 1H2018
Civil Work 369 238
Processing Plant 237 166
Pipeline System 782 538
1388 942 To resize chart data range drag lower right corner of range
Civil Work Civil Work
Processing Plant Processing Plant
Pipeline System Pipeline System
Civil Work Processing Plant Pipeline System
2016 742 1159 1796
2017 950 345 1075
1H2017 369 237 782
1H2018 238 166 538
To resize chart data range drag lower right corner of range
other
1
2016 2016 2016
2017 2017 2017
1H2017 1H2017 1H2017
1H2018 1H2018 1H2018
Column1
Pipeline 782 56
Processing Plant 237 1388 17
Civil 369 26
Sales amp Other 6 0
1394
To resize chart data range drag lower right corner of range
Pipeline
Processing Plant
Civil
Sales amp Other
Column1
Pipeline 539 56
Processing Plant 166 942 942 17
Civil 237 25
Sales amp Other 12 1
954
To resize chart data range drag lower right corner of range
Pipeline
Processing Plant
Civil
Sales amp Other
Gross Profit Margin Net Profit (Loss) Margin
2015 164 77
2016 203 78
2017 215 38
1H2017 190 22
1H2018 172 -38
2015 2015
2016 2016
2017 2017
1H2017 1H2017
1H2018 1H2018
Column1
Q12018 9
Q22018 -45
1H2017 31
1H2018 -36
Q12018
Q22018
1H2017
1H2018
Column1
Q12018 55
Q22018 -12 -67 -12182
1H2017 123
1H2018 43 -80 -6504
Q12018
Q22018
1H2017
1H2018
Q12018 471 เพม(ลด)
Q22018 482 11 234
1H2017 1394
1H2018 954 -440 -3156
Q12018
Q22018
1H2017
1H2018
Sales
Completed 682
Remaining 318
To resize chart data range drag lower right corner of range
Completed
Remaining
Sales
Completed 78
Remaining 922
To resize chart data range drag lower right corner of range
Completed
Remaining
Sales
Completion 02
Remaining 998
To resize chart data range drag lower right corner of range
Completion
Remaining
Sales
Completed 106
Remaining 894
To resize chart data range drag lower right corner of range
Completed
Remaining
Sales
Completion 60
Remaining 940
To resize chart data range drag lower right corner of range
Completion
Remaining
Sales
Completion 233
Remaining 767
To resize chart data range drag lower right corner of range
Completion
Remaining
Sales
Completed 949
Remaining 51
To resize chart data range drag lower right corner of range
Completed
Remaining
Sales
Completion 844
Remaining 156
To resize chart data range drag lower right corner of range
Completion
Remaining
Sales
Completion 981
Remaining 19
To resize chart data range drag lower right corner of range
Completion
Remaining
Pipeline system Civil Works Engineering system
Pipeline 354 555 91 1000
1476 2316 378 4170
03539568345 05553956835 0090647482
36959
Pipeline system
Civil Works
Engineering system
TRC SKW
490 510
495 505
9 7 16
2064 2106 4170
Page 14: TRC Corporate Presentation · 2018-09-19 · TRC Corporate Presentation . The 2. nd. Quarter 2018 Operating Performance . 7 September 2018 . ... determined by TRC based on information

Chart1

Processing Plant 9
Pipeline System 35
Civil Work 56
Pipeline
03539568345
05553956835
0090647482

Sheet1

Projects on Hand Period

Contract

Value (MB)Remaining Value (MB)

TRC Projects75523 70991

1st Transmission Pipeline Life Extension 323776 50456

RDCC Catalyst Cooler 49200 37756

71136 22607

BV419 PIG Launcher and Receiver Installation 22928 12347

7450 7450

BCM Naphtha and Pygas Pipeline (Option 1 RTC Area) 8000 3623

Revamp LPG Transfer Pump to Domestic BRP 20850 1070

RGC Sales Gas GSP6 Mixing Header 2815 087

Total TRC Projects 581677 206387SKW Projects

125708 125708

Improvement of Pracharuamjai Road ndash Mitmaitri Road 99084 91429

The Kanlapaphruek Road Extenstion 84972 75935Highway Route No 4 A Takua Pa Phang Nga Province 34738 34665

17154 17154

85523 1668

Other 3 projects ( lt 100 MB) 16126 6923Total SKW Projects 463306 353483

Total TRC Group Projects 1044983 559869

2021

New Project Expansion of existing road and utility system Samya Road Minburi Bangkok

2018 2019 2020

The 5th Transmission Pipeline Phase 1 (Subcontractor from Sinopec)

2015

New Project Construction of overpass bridge Na Ranong Intersection

Construction Improvement and Expansion of Waterworks Koh Samui

2017

LNTP for Turnkey Delivery of APOT Project Surface Processing and Facilities

BCM Naphtha and Pygas Pipeline (Option 2 Interconnecting Pipeline)

2016

2H 2018 12

Completed 981

Remaining 19

Significant Ongoing Projects

PTTrsquos 1st Transmission Pipeline Life Extension (3238 MB) by TRC

Provincial Waterworks Authorityrsquos Construction Improvement and Expansion of Waterworks Koh Samui (855 MB) by Hydrotek Sahakarn JV

Pipeline

C ompleted 844

Remaining 156

Project period Feb 15 - Aug 19

Project period Aug15 - Sep 18 PTTrsquos Revamp LPG Transfer Pump to Domestic BRP (209 MB) by TRC

C ompleted 949

Remaining 51

Project period Apr 17 - Aug 18 13

Chart1

Sales
Completed 981
0981
0019

Sheet1

Chart1

Sales
Completed 844
Remaining 156
0844
0156

Sheet1

Chart1

Sales
Completed 949
Remaining 51
0949
0051

Sheet1

Significant Ongoing Projects

Processing Plant

Completion 233

Remaining 767

Project period Sep 17 - Jun 19

RDCC Catalyst Cooler Project Part 2 Back Pressure Steam Turbine and Utilities System (492 MB) by TRC

Pipeline

PTTrsquos the Fifth Transmission Pipeline Project Phase 1 Subcontractor for The 14 block valve amp facility stations from Sinopec (755 MB) by TRC Completion

60

Remaining 940

Project period Feb 18 - Oct 20

14

Chart1

Sales
Completion 233
0233
0767

Sheet1

Chart1

Sales
Completion 60
006
094

Sheet1

Civil Work

Significant Ongoing Projects

Department of Highwayrsquos Extension Kalapapruek Road (850 MB) by SKW C ompleted

106

Remaining 894

Project period Mar 17 - Aug 19

Improvement of Pracharuamjai Road ndash Mitmaitri Road (991 MB) by SKW

Project period Sep 17 - Sep 19

C ompletion 02

Remaining 998

Project period Feb 18 - Oct 19

Highway Route No 4 A Takua Pa ndash A Thai Mueang between Km803+00000 to Km813+30000 (347 MB) by SKW

C ompleted 78

Remaining 922

15

Chart1

Sales
0106
0894

Sheet1

Chart1

Sales
Completion 02
Remaining 998
0002
0998

Sheet1

Chart1

Sales
0078
0922

Sheet1

16

Civil Work

Significant Ongoing Projects

Project period May 16 - Dec 19

APOTrsquos Package 2 ndash 1st Limited Notice to Proceed Early Works of Surface Processing Plant amp Facilities Project (711 MB) by TRC

Completed 682

Remaining 318

Chart1

Sales
0682
0318

Sheet1

Pipeline Journal World Pipeline June 2018

17

Pipeline Journal (cont)

18

Content

19

Financial Highlights 27

Future Developments 20

Backlog 10

Corporate Profile amp 1H 2018 Significant Events 4

Projects for Bidding

Project Name

Approximate TRC Grouprsquos Work Value

(Million Baht)

Estimated Bidding Period

A Pipeline A1 Pipeline for Floating Storage and Regasification Unit (FSRU) Project from EGAT 3500 Early of 2019

A2 The 5th Transmission Pipeline Phase 3 from PTT 1500 Early of 2019

A3 New distribution pipeline and modifyreroute pipeline from PTT

100-150 Q4 2018

B Processing Plant

B1 Clean Fuel Project (CFP) from Thai Oil (TRC submitted bid as subcontractor)

2000 Q1 2018

B2 Acrylic Resin Plant 300 Sep 2018

C Infrastructure Infrastructure Government Projects (ie Double Track Railway Projects Road Improvement amp Expansion)

3000 2H 2018

D ASRS Warehouse 2000 Q4 2018-Q2 2019

20

TRC Potential Project

Clean Fuel Project (CFP) Thai Oil Group

Floating Storage and Regasification Unit (FRSU) EGAT

โครงการทอสงกาซธรรมชาตจากสถาน

เกบรกษาและแปรสภาพกาซธรรมชาตจาก

ของเหลวเปนกาซแบบลอยนา (FRSU) ไปยงโรงไฟฟาพระนครใต ระยะทาง 58 กม

TOPrsquos EGM held on 27 August 2018 resolved to approve the investment in the Clean Fuel Project with the project value of approximately USD 4825 or approximately Baht 160279 million The period of the project will be 2019 - 2023

21

FSRUrsquos 3 Pilot Projects 2-year cooperation between EGAT and PTT bull FSRU in northern part of the gulf of Thailand bull FSRU in southern region to substitute for JDArsquos

supply bull FSRU in Myanmar for further development with

EGATrsquos power plant

SKW amp SHC Potential Project

Thailand Smart Metro by Metropolitan Electric Authority

bull Project Owner TOT Public Company Limited CAT Telecom Public Company Limited Metropolitan Electricity Authority Mass Rapid Transit Authority of Thailand bull 1273 km bull Year 2017- 2021

22

SKW Potential Project ASampRS Warehouse

Project Owner PTT Oil and Retail Business Public Company Limited (PTTOR)

Project Value Approximate of Baht 550- 600 million

Scope of Works EPC of Lubricants Distribution Center Installation Automated Storage and Retrieval System (ASampRS) Project Location Amphur Bang Pakong Chachoengsao Province Project Period 450 days

New innovative project under cooperation of strategic partner

23

Auto Motion Works Co Ltd (AMW) Leader manufacture of Automated Storage and Retrieval System (ASRS)Technology

References bull World Ceramic Center Co Ltd Head Office bull Scotch Industrial (Thailand) Co Ltd Bangbuathong Nonthaburi bull Siam Global House Public Company Limited Distribution Center Wangnoi Ayudhaya bull King Power Srivaree Samut Prakarn bull Thai Summit Eastern Seaboard Autoparts Industry Co Ltd Rayong

24

Business 2018 2019 2020 2021 2022 Total

Natural gas 3854 2463 1759 1676 1040 10792 3

Natural gas transmission pipeline 26049 17841 5819 6437 755 56901 17

Oil and international trading 14169 71 6 6 6 12258 3

Petrochemical amp Refining 21033 4 4 4 5 21050 7

Head office and others 7038 3532 4142 4259 3789 22760 6 Joint investment and investment in PTT wholly-owned entities

176470 21969 10771 8987 4 218201 64

Total 246613 45880 22501 21369 5599 341962 100

PTTrsquos 5-year Investment Plan (2018 ndash 2022)

(Unit Million Baht) I PTTrsquos news reported to the SET on 22 December 2017

PTTrsquos board of directors meeting held on June 18 2018 has reviewed investment plan to reflect the operation and current circumstances as well as effective budgeting by reducing the 2018 investment plan from Baht 246613 million to Baht 221294 million The reduction is mainly from the investment projects of oil and transmission pipeline business

II Revised 2018 Investment from 246613 MB to 221294 MB (18 June 18)

Reducing1027

25

Thailandrsquos EEC

Source Ministry of Industryrsquos presentation of ldquoEastern Economic Corridor Development Projectrdquo Driving Forward hellip dated 15 February 2017

26

Content

27

Financial Highlights 27

Future Developments 20

Backlog 10

Corporate Profile amp 1H 2018 Significant Events 4

Operating Performance 1H2018

471 482

1394

954

Q12018 Q22018 1H2017 1H2018

2 QoQ

32 YoY

Unit MB

Revenue

1H2017 1H2018

55

-12

123

43

Q12018 Q22018 1H2017 1H2018

9

-45

31

-36

Q12018 Q22018 1H2017 1H2018

65 YoY

122 QoQ

EBITDA

164 QoQ 217 YoY

164

203215

190172

77 78

3822

-38

-50

50

150

250

2015 2016 2017 1H2017 1H2018

Gross Profit Margin Net Profit (Loss) Margin

Gross Profit Margin amp Net Profit Margin

Profit (loss) for the period

28

Gross ProfitQ1 2018 117 MB 251Q2 2018 45 MB 956-M 2018 162 MB 172

Net ProfitQ1 2018 9 MB 19Q2 2018 -46 MB -946-M 2018 -37 MB -38

Service Income

1388 942

32 YoY

Chart1

471
482
1394
954

Sheet1

Chart1

Column1
55
-12
123
43

Sheet1

Chart1

Column1
9
-45
31
-36

Sheet1

Chart1

Gross Profit Margin
Net Profit (Loss) Margin
1644
774
203
778
215
38
1904
22
1717
-38

Sheet1

Chart1

Column1
Pipeline 57
Processing Plant 17
Civil 25
Sales amp Other 1
539
166
237
12

Sheet1

Chart1

Column1
782
237
369
6

Sheet1

Construction Services Income

1796

1075 782

538

1159

345

237

166

742

950

369

238

0

500

1000

1500

2000

2500

3000

3500

4000

2016 2017 1H2017 1H2018

Civil Work

Processing Plant

Pipeline System

3697

2370

1388

942

Unit MB

18

57

25

369

237

782

238166

538

Civil Work Processing Plant Pipeline System

Construction Services Income Comparison with last year (MB)

1H2017 1H2018

1st Half Comparison

29

Chart1

3697
2370
1388
942
Pipeline System
Processing Plant
Civil Work
1796
1159
742
1075
345
950
782
237
369
538
166
238

Sheet1

Chart1

1H2017
1H2018
Construction Services Income Comparison with last year (MB)
369
238
237
166
782
538

Sheet1

30

Construction Services Income

2014 2015 2016 2017 2018Q1 726 774 1104 952 465Q2 687 927 434 436 477Q3 802 871 1170 452Q4 880 1308 989 530Year End 3095 3880 3697 2370

726 774

1104952

465687

927

434 436 477

802 871

1170

452880

1308

989

530

3095

38803697

2370

0

500

1000

1500

2000

2500

3000

3500

4000

2018 (F) 2500-2800

(MB)

6-M 2018 942

Chart1

Q1
Q2
Q3
Q4
Year End
726
687
802
880
3095
774
927
871
1308
3880
1104
434
1170
989
3697
952
436
452
530
2370
465
477

Sheet1

Operating Profit amp Net Profit

2014 2015 2016 2017 6-Month2017

6-Month2018

Operating Profit 821 787 1065 711 519 -051 Net Profit 694 789 786 392 224 -387

-400

000

400

800

1200

2014 2015 2016 2017 6-M 2017

6-M 2018

Operating Profit (Loss) (MB) 25415 30539 39382 16863 7202 (479)

Net Profit (Loss) (MB) 21492 30596 29076 9279 3113 (3650)

31

to services income amp sales

Chart1

Operating Profit
Net Profit
821
694
787
789
1065
786
711
392
519
224
-051
-387

Sheet1

726 685 645

1331 1266 1256

72 48 50

2874 2599 2698

-

1000

2000

3000

4000

5000

31 Dec 16 31 Dec 17 30 Jun 18

Assets

Current assetsOther non-current assetsInvestment in associate and Investment in joint venturesProperty plant and equipment

50034598 4649

(MB)

Financial Position

2684 2756 2706

1838 1367 1321

404 400 546

77 75 76

-

1000

2000

3000

4000

5000

31 Dec 16 31 Dec 17 30 Jun 18

Liabilities and Shareholders Equity

Non-current liabilities

Loans and debentures

Current liabilities

Shareholders equity

50034598 4649

(MB)

(APOT 1259)

(APOT 1234)

(APOT 1328)

32

58

1

27

14

2

12

28

58

Chart1

5003
4598
4649
Property plant and equipment
Investment in associate and Investment in joint ventures
Other non-current assets
Current assets
Assets
726
1331
72
2874
685
1266
48
2599
645
1256
50
2698

Sheet1

Sheet2

Chart1

5003
4598
4649
Shareholders equity
Current liabilities
Loans and debentures
Non-current liabilities
Liabilities and Shareholders Equity
75
2684
1838
404
77
2756
1367
400
75
2706
1321
546
76

Sheet1

Debenture Issuance and Expiration

Issuance Date

Maturity Date

Issuance

Amount (MB)

Outstanding

Amount (MB)

Debenture

Holders

Interest Rate

(Per Year)

8 Jul 2015 8 Jul 2017

(2 years) 100

- (Expired)

10 persons 468

10 Mar 2016

10 Mar 2018

(2 Years)

200 -

(Expired) 10 persons 440

12 Jul 2017 12 Jul 2018

(1 year) 100

- (Expired)

10 persons 450

15 Mar 2018

17 Mar 2020

(2 yearsamp2 days)

180 180 9 persons 480

Outstanding debentures as at 7 Sep 18

180

I) Debentures Baht 500 million

II) Debentures Baht 2000 million Still not issue 33

Cash Flows

370259

8839614

37

Sources of Cash Uses of Cash

472

692

Change in Cash (220 MB)

Increase in translation

adjustment (073 MB)

Ending Cash 115 MB

Beginning Cash 336 MB

S-T loan received amp debenture issuance

Cash from operation

Withholding tax refund Change in working capital (376 MB) amp income tax paid (20 MB)

Debt service repayment amp dividend paid (12 MB)

Investment in equipment (22 MB) and capital increase in SH Crossing

by SKW (15 MB)

6-Month 2018 Sources and Uses of Cash (MB)

Financing Activities + 111 MB

Operating Activities (294 MB)

Investment Activities (37 MB)

Net CF (220 MB)

34

Chart1

472
692
370
88
14
259
396
37

Sheet1

TRC Group Industry Group (Construction Services)

089 086067

095072

246 234 247 240258

000

050

100

150

200

250

300

2015 2016 2017 30 Jun 17 30 Jun 18

1599

1128

338

1231

092

1226

709

256

905

343

000

500

1000

1500

2000

2015 2016 2017 30 Jun 17 30 Jun 18

()

Financial Ratio amp Covenants to Debenture Holders

Time(s) Return on Equity Debt to Equity Ratio

006

016 015

020

000

005

010

015

020

025

31 Dec 15 31 Dec 16 31 Dec 17 30 Jun 18

Time(s)

10412

26881628 1196

0002000400060008000

1000012000

2015 2016 2017 30 Jun 2018

EBITDA to Interest Time(s)

TRC TRC

Interest Bearing Debt to Equity

Covenant gt = 4 times Covenant lt = 2 times

35

Chart1

TRC and its subsidiaries
Industry Group
240
089
246
086
234
067
247
095
238
072
258

Sheet1

Chart1

TRC and its subsidiaries
Industry Group
1599
1226
1128
709
338
256
1231
905
092
343

Sheet1

Chart1

TRC Groups Interest-Bearing Debt-to-Equity
006
016
015
02

Sheet1

Chart1

TRC Groups EBITDA to interest
10412
2688
1628
1196

Sheet1

If you have any question please feel fee to contact Investor Relations Department Email ir_trctrc-concom or ounruentrc-concom

Tel +66 2022 7777-87 Ext 3201 3213 Fax +66 2022 7778

  • Slide Number 1
  • Slide Number 2
  • Slide Number 3
  • Key Corporate Milestone
  • Slide Number 5
  • Slide Number 6
  • May 2018 SKW obtained special class contractor from Department of Highways
  • Slide Number 8
  • Slide Number 9
  • TRC Group Backlog
  • Slide Number 11
  • Projects on Hand Period
  • Slide Number 13
  • Slide Number 14
  • Slide Number 15
  • Slide Number 16
  • Slide Number 17
  • Slide Number 18
  • Slide Number 19
  • Slide Number 20
  • Slide Number 21
  • Slide Number 22
  • Slide Number 23
  • Auto Motion Works Co Ltd (AMW) Leader manufactureof Automated Storage and Retrieval System (ASRS)Technology
  • Slide Number 25
  • Slide Number 26
  • Slide Number 27
  • Slide Number 28
  • Slide Number 29
  • Slide Number 30
  • Slide Number 31
  • Slide Number 32
  • Slide Number 33
  • Slide Number 34
  • Slide Number 35
  • Slide Number 36
TRC Groups EBITDA to interest
2015 10412
2016 2688
2017 1628
30 Jun 2018 1196
To resize chart data range drag lower right corner of range
2015
2016
2017
30 Jun 2018
TRC Groups Interest-Bearing Debt-to-Equity
31 Dec 15 006
31 Dec 16 016
31 Dec 17 015
30 Jun 18 020
To resize chart data range drag lower right corner of range
31 Dec 15
31 Dec 16
31 Dec 17
30 Jun 18
TRC and its subsidiaries Industry Group
2015 1599 1226
2016 1128 709
2017 338 256
30 Jun 17 1231 905
30 Jun 18 092 343
To resize chart data range drag lower right corner of range
2015 2015
2016 2016
2017 2017
30 Jun 17 30 Jun 17
30 Jun 18 30 Jun 18
2015 2016 2017 30 Jun 17 30 Jun 18
TRC and its subsidiaries 089 086 067 095 072
Industry Group 246 234 247 238 258
2015 2015 2015
2016 2016 2016
2017 2017 2017
30 Jun 17 30 Jun 17 30 Jun 17
30 Jun 18 30 Jun 18 30 Jun 18
Sources of Cash Uses of Cash
370 259
88 396
14 37
472 692
220
Sources of Cash Uses of Cash Withholding tax refund
Loan recived 370 376 Change in working Capital
Cash From operation (CFO) 88 259 Debt Service - repayment amp Dividend paid
Withholding tax refund 14 57 Investment
22 Investment in PPE
15 investment in joint venture
20 Tax paid
57
Sources of Cash Sources of Cash Sources of Cash
Uses of Cash Uses of Cash Uses of Cash
Non-current liabilities Loans and debentures Current liabilities Shareholders equity
31 Dec 16 77 404 1838 2684
31 Dec 17 75 400 1367 2756
30 Jun 18 76 546 1321 2706
To resize chart data range drag lower right corner of range
31 Dec 16 31 Dec 16 31 Dec 16 31 Dec 16
31 Dec 17 31 Dec 17 31 Dec 17 31 Dec 17
30 Jun 18 30 Jun 18 30 Jun 18 30 Jun 18
Current assets Other non-current assets Investment in associate and Investment in joint ventures Property plant and equipment
31 Dec 16 2874 72 1331 726
31 Dec 17 2599 48 1266 685
30 Jun 18 2698 50 1256 645
To resize chart data range drag lower right corner of range
31 Dec 16 31 Dec 16 31 Dec 16 31 Dec 16
31 Dec 17 31 Dec 17 31 Dec 17 31 Dec 17
30 Jun 18 30 Jun 18 30 Jun 18 30 Jun 18
Operating Profit Net Profit
2014 821 694
2015 787 789
2016 1065 786
2017 711 392
6-Month 2017 519 224
6-Month 2018 -051 -387
To resize chart data range drag lower right corner of range
2014 2014
2015 2015
2016 2016
2017 2017
6-Month 2017 6-Month 2017
6-Month 2018 6-Month 2018
Q1 Q2 Q3 Q4 Year End Operating profits
2014 726 687 802 880 3095 913 2557 2215 880
2015 774 927 871 1308 3880 962 2558 2572 1308
2016 1104 434 1170 989 3697 1160 2559 2708 989
2017 952 436 452 530 2370 818 2560 1840 530
2018 465 477 050 2561
To resize chart data range drag lower right corner of range
2014 2014 2014 2014 2014
2015 2015 2015 2015 2015
2016 2016 2016 2016 2016
2017 2017 2017 2017 2017
2018 2018 2018 2018 2018
1H2017 1H2018
Civil Work 369 238
Processing Plant 237 166
Pipeline System 782 538
1388 942 To resize chart data range drag lower right corner of range
Civil Work Civil Work
Processing Plant Processing Plant
Pipeline System Pipeline System
Civil Work Processing Plant Pipeline System
2016 742 1159 1796
2017 950 345 1075
1H2017 369 237 782
1H2018 238 166 538
To resize chart data range drag lower right corner of range
other
1
2016 2016 2016
2017 2017 2017
1H2017 1H2017 1H2017
1H2018 1H2018 1H2018
Column1
Pipeline 782 56
Processing Plant 237 1388 17
Civil 369 26
Sales amp Other 6 0
1394
To resize chart data range drag lower right corner of range
Pipeline
Processing Plant
Civil
Sales amp Other
Column1
Pipeline 539 56
Processing Plant 166 942 942 17
Civil 237 25
Sales amp Other 12 1
954
To resize chart data range drag lower right corner of range
Pipeline
Processing Plant
Civil
Sales amp Other
Gross Profit Margin Net Profit (Loss) Margin
2015 164 77
2016 203 78
2017 215 38
1H2017 190 22
1H2018 172 -38
2015 2015
2016 2016
2017 2017
1H2017 1H2017
1H2018 1H2018
Column1
Q12018 9
Q22018 -45
1H2017 31
1H2018 -36
Q12018
Q22018
1H2017
1H2018
Column1
Q12018 55
Q22018 -12 -67 -12182
1H2017 123
1H2018 43 -80 -6504
Q12018
Q22018
1H2017
1H2018
Q12018 471 เพม(ลด)
Q22018 482 11 234
1H2017 1394
1H2018 954 -440 -3156
Q12018
Q22018
1H2017
1H2018
Sales
Completed 682
Remaining 318
To resize chart data range drag lower right corner of range
Completed
Remaining
Sales
Completed 78
Remaining 922
To resize chart data range drag lower right corner of range
Completed
Remaining
Sales
Completion 02
Remaining 998
To resize chart data range drag lower right corner of range
Completion
Remaining
Sales
Completed 106
Remaining 894
To resize chart data range drag lower right corner of range
Completed
Remaining
Sales
Completion 60
Remaining 940
To resize chart data range drag lower right corner of range
Completion
Remaining
Sales
Completion 233
Remaining 767
To resize chart data range drag lower right corner of range
Completion
Remaining
Sales
Completed 949
Remaining 51
To resize chart data range drag lower right corner of range
Completed
Remaining
Sales
Completion 844
Remaining 156
To resize chart data range drag lower right corner of range
Completion
Remaining
Sales
Completion 981
Remaining 19
To resize chart data range drag lower right corner of range
Completion
Remaining
Pipeline system Civil Works Engineering system
Pipeline 354 555 91 1000
1476 2316 378 4170
03539568345 05553956835 0090647482
36959
Pipeline system
Civil Works
Engineering system
Page 15: TRC Corporate Presentation · 2018-09-19 · TRC Corporate Presentation . The 2. nd. Quarter 2018 Operating Performance . 7 September 2018 . ... determined by TRC based on information

Sheet1

Projects on Hand Period

Contract

Value (MB)Remaining Value (MB)

TRC Projects75523 70991

1st Transmission Pipeline Life Extension 323776 50456

RDCC Catalyst Cooler 49200 37756

71136 22607

BV419 PIG Launcher and Receiver Installation 22928 12347

7450 7450

BCM Naphtha and Pygas Pipeline (Option 1 RTC Area) 8000 3623

Revamp LPG Transfer Pump to Domestic BRP 20850 1070

RGC Sales Gas GSP6 Mixing Header 2815 087

Total TRC Projects 581677 206387SKW Projects

125708 125708

Improvement of Pracharuamjai Road ndash Mitmaitri Road 99084 91429

The Kanlapaphruek Road Extenstion 84972 75935Highway Route No 4 A Takua Pa Phang Nga Province 34738 34665

17154 17154

85523 1668

Other 3 projects ( lt 100 MB) 16126 6923Total SKW Projects 463306 353483

Total TRC Group Projects 1044983 559869

2021

New Project Expansion of existing road and utility system Samya Road Minburi Bangkok

2018 2019 2020

The 5th Transmission Pipeline Phase 1 (Subcontractor from Sinopec)

2015

New Project Construction of overpass bridge Na Ranong Intersection

Construction Improvement and Expansion of Waterworks Koh Samui

2017

LNTP for Turnkey Delivery of APOT Project Surface Processing and Facilities

BCM Naphtha and Pygas Pipeline (Option 2 Interconnecting Pipeline)

2016

2H 2018 12

Completed 981

Remaining 19

Significant Ongoing Projects

PTTrsquos 1st Transmission Pipeline Life Extension (3238 MB) by TRC

Provincial Waterworks Authorityrsquos Construction Improvement and Expansion of Waterworks Koh Samui (855 MB) by Hydrotek Sahakarn JV

Pipeline

C ompleted 844

Remaining 156

Project period Feb 15 - Aug 19

Project period Aug15 - Sep 18 PTTrsquos Revamp LPG Transfer Pump to Domestic BRP (209 MB) by TRC

C ompleted 949

Remaining 51

Project period Apr 17 - Aug 18 13

Chart1

Sales
Completed 981
0981
0019

Sheet1

Chart1

Sales
Completed 844
Remaining 156
0844
0156

Sheet1

Chart1

Sales
Completed 949
Remaining 51
0949
0051

Sheet1

Significant Ongoing Projects

Processing Plant

Completion 233

Remaining 767

Project period Sep 17 - Jun 19

RDCC Catalyst Cooler Project Part 2 Back Pressure Steam Turbine and Utilities System (492 MB) by TRC

Pipeline

PTTrsquos the Fifth Transmission Pipeline Project Phase 1 Subcontractor for The 14 block valve amp facility stations from Sinopec (755 MB) by TRC Completion

60

Remaining 940

Project period Feb 18 - Oct 20

14

Chart1

Sales
Completion 233
0233
0767

Sheet1

Chart1

Sales
Completion 60
006
094

Sheet1

Civil Work

Significant Ongoing Projects

Department of Highwayrsquos Extension Kalapapruek Road (850 MB) by SKW C ompleted

106

Remaining 894

Project period Mar 17 - Aug 19

Improvement of Pracharuamjai Road ndash Mitmaitri Road (991 MB) by SKW

Project period Sep 17 - Sep 19

C ompletion 02

Remaining 998

Project period Feb 18 - Oct 19

Highway Route No 4 A Takua Pa ndash A Thai Mueang between Km803+00000 to Km813+30000 (347 MB) by SKW

C ompleted 78

Remaining 922

15

Chart1

Sales
0106
0894

Sheet1

Chart1

Sales
Completion 02
Remaining 998
0002
0998

Sheet1

Chart1

Sales
0078
0922

Sheet1

16

Civil Work

Significant Ongoing Projects

Project period May 16 - Dec 19

APOTrsquos Package 2 ndash 1st Limited Notice to Proceed Early Works of Surface Processing Plant amp Facilities Project (711 MB) by TRC

Completed 682

Remaining 318

Chart1

Sales
0682
0318

Sheet1

Pipeline Journal World Pipeline June 2018

17

Pipeline Journal (cont)

18

Content

19

Financial Highlights 27

Future Developments 20

Backlog 10

Corporate Profile amp 1H 2018 Significant Events 4

Projects for Bidding

Project Name

Approximate TRC Grouprsquos Work Value

(Million Baht)

Estimated Bidding Period

A Pipeline A1 Pipeline for Floating Storage and Regasification Unit (FSRU) Project from EGAT 3500 Early of 2019

A2 The 5th Transmission Pipeline Phase 3 from PTT 1500 Early of 2019

A3 New distribution pipeline and modifyreroute pipeline from PTT

100-150 Q4 2018

B Processing Plant

B1 Clean Fuel Project (CFP) from Thai Oil (TRC submitted bid as subcontractor)

2000 Q1 2018

B2 Acrylic Resin Plant 300 Sep 2018

C Infrastructure Infrastructure Government Projects (ie Double Track Railway Projects Road Improvement amp Expansion)

3000 2H 2018

D ASRS Warehouse 2000 Q4 2018-Q2 2019

20

TRC Potential Project

Clean Fuel Project (CFP) Thai Oil Group

Floating Storage and Regasification Unit (FRSU) EGAT

โครงการทอสงกาซธรรมชาตจากสถาน

เกบรกษาและแปรสภาพกาซธรรมชาตจาก

ของเหลวเปนกาซแบบลอยนา (FRSU) ไปยงโรงไฟฟาพระนครใต ระยะทาง 58 กม

TOPrsquos EGM held on 27 August 2018 resolved to approve the investment in the Clean Fuel Project with the project value of approximately USD 4825 or approximately Baht 160279 million The period of the project will be 2019 - 2023

21

FSRUrsquos 3 Pilot Projects 2-year cooperation between EGAT and PTT bull FSRU in northern part of the gulf of Thailand bull FSRU in southern region to substitute for JDArsquos

supply bull FSRU in Myanmar for further development with

EGATrsquos power plant

SKW amp SHC Potential Project

Thailand Smart Metro by Metropolitan Electric Authority

bull Project Owner TOT Public Company Limited CAT Telecom Public Company Limited Metropolitan Electricity Authority Mass Rapid Transit Authority of Thailand bull 1273 km bull Year 2017- 2021

22

SKW Potential Project ASampRS Warehouse

Project Owner PTT Oil and Retail Business Public Company Limited (PTTOR)

Project Value Approximate of Baht 550- 600 million

Scope of Works EPC of Lubricants Distribution Center Installation Automated Storage and Retrieval System (ASampRS) Project Location Amphur Bang Pakong Chachoengsao Province Project Period 450 days

New innovative project under cooperation of strategic partner

23

Auto Motion Works Co Ltd (AMW) Leader manufacture of Automated Storage and Retrieval System (ASRS)Technology

References bull World Ceramic Center Co Ltd Head Office bull Scotch Industrial (Thailand) Co Ltd Bangbuathong Nonthaburi bull Siam Global House Public Company Limited Distribution Center Wangnoi Ayudhaya bull King Power Srivaree Samut Prakarn bull Thai Summit Eastern Seaboard Autoparts Industry Co Ltd Rayong

24

Business 2018 2019 2020 2021 2022 Total

Natural gas 3854 2463 1759 1676 1040 10792 3

Natural gas transmission pipeline 26049 17841 5819 6437 755 56901 17

Oil and international trading 14169 71 6 6 6 12258 3

Petrochemical amp Refining 21033 4 4 4 5 21050 7

Head office and others 7038 3532 4142 4259 3789 22760 6 Joint investment and investment in PTT wholly-owned entities

176470 21969 10771 8987 4 218201 64

Total 246613 45880 22501 21369 5599 341962 100

PTTrsquos 5-year Investment Plan (2018 ndash 2022)

(Unit Million Baht) I PTTrsquos news reported to the SET on 22 December 2017

PTTrsquos board of directors meeting held on June 18 2018 has reviewed investment plan to reflect the operation and current circumstances as well as effective budgeting by reducing the 2018 investment plan from Baht 246613 million to Baht 221294 million The reduction is mainly from the investment projects of oil and transmission pipeline business

II Revised 2018 Investment from 246613 MB to 221294 MB (18 June 18)

Reducing1027

25

Thailandrsquos EEC

Source Ministry of Industryrsquos presentation of ldquoEastern Economic Corridor Development Projectrdquo Driving Forward hellip dated 15 February 2017

26

Content

27

Financial Highlights 27

Future Developments 20

Backlog 10

Corporate Profile amp 1H 2018 Significant Events 4

Operating Performance 1H2018

471 482

1394

954

Q12018 Q22018 1H2017 1H2018

2 QoQ

32 YoY

Unit MB

Revenue

1H2017 1H2018

55

-12

123

43

Q12018 Q22018 1H2017 1H2018

9

-45

31

-36

Q12018 Q22018 1H2017 1H2018

65 YoY

122 QoQ

EBITDA

164 QoQ 217 YoY

164

203215

190172

77 78

3822

-38

-50

50

150

250

2015 2016 2017 1H2017 1H2018

Gross Profit Margin Net Profit (Loss) Margin

Gross Profit Margin amp Net Profit Margin

Profit (loss) for the period

28

Gross ProfitQ1 2018 117 MB 251Q2 2018 45 MB 956-M 2018 162 MB 172

Net ProfitQ1 2018 9 MB 19Q2 2018 -46 MB -946-M 2018 -37 MB -38

Service Income

1388 942

32 YoY

Chart1

471
482
1394
954

Sheet1

Chart1

Column1
55
-12
123
43

Sheet1

Chart1

Column1
9
-45
31
-36

Sheet1

Chart1

Gross Profit Margin
Net Profit (Loss) Margin
1644
774
203
778
215
38
1904
22
1717
-38

Sheet1

Chart1

Column1
Pipeline 57
Processing Plant 17
Civil 25
Sales amp Other 1
539
166
237
12

Sheet1

Chart1

Column1
782
237
369
6

Sheet1

Construction Services Income

1796

1075 782

538

1159

345

237

166

742

950

369

238

0

500

1000

1500

2000

2500

3000

3500

4000

2016 2017 1H2017 1H2018

Civil Work

Processing Plant

Pipeline System

3697

2370

1388

942

Unit MB

18

57

25

369

237

782

238166

538

Civil Work Processing Plant Pipeline System

Construction Services Income Comparison with last year (MB)

1H2017 1H2018

1st Half Comparison

29

Chart1

3697
2370
1388
942
Pipeline System
Processing Plant
Civil Work
1796
1159
742
1075
345
950
782
237
369
538
166
238

Sheet1

Chart1

1H2017
1H2018
Construction Services Income Comparison with last year (MB)
369
238
237
166
782
538

Sheet1

30

Construction Services Income

2014 2015 2016 2017 2018Q1 726 774 1104 952 465Q2 687 927 434 436 477Q3 802 871 1170 452Q4 880 1308 989 530Year End 3095 3880 3697 2370

726 774

1104952

465687

927

434 436 477

802 871

1170

452880

1308

989

530

3095

38803697

2370

0

500

1000

1500

2000

2500

3000

3500

4000

2018 (F) 2500-2800

(MB)

6-M 2018 942

Chart1

Q1
Q2
Q3
Q4
Year End
726
687
802
880
3095
774
927
871
1308
3880
1104
434
1170
989
3697
952
436
452
530
2370
465
477

Sheet1

Operating Profit amp Net Profit

2014 2015 2016 2017 6-Month2017

6-Month2018

Operating Profit 821 787 1065 711 519 -051 Net Profit 694 789 786 392 224 -387

-400

000

400

800

1200

2014 2015 2016 2017 6-M 2017

6-M 2018

Operating Profit (Loss) (MB) 25415 30539 39382 16863 7202 (479)

Net Profit (Loss) (MB) 21492 30596 29076 9279 3113 (3650)

31

to services income amp sales

Chart1

Operating Profit
Net Profit
821
694
787
789
1065
786
711
392
519
224
-051
-387

Sheet1

726 685 645

1331 1266 1256

72 48 50

2874 2599 2698

-

1000

2000

3000

4000

5000

31 Dec 16 31 Dec 17 30 Jun 18

Assets

Current assetsOther non-current assetsInvestment in associate and Investment in joint venturesProperty plant and equipment

50034598 4649

(MB)

Financial Position

2684 2756 2706

1838 1367 1321

404 400 546

77 75 76

-

1000

2000

3000

4000

5000

31 Dec 16 31 Dec 17 30 Jun 18

Liabilities and Shareholders Equity

Non-current liabilities

Loans and debentures

Current liabilities

Shareholders equity

50034598 4649

(MB)

(APOT 1259)

(APOT 1234)

(APOT 1328)

32

58

1

27

14

2

12

28

58

Chart1

5003
4598
4649
Property plant and equipment
Investment in associate and Investment in joint ventures
Other non-current assets
Current assets
Assets
726
1331
72
2874
685
1266
48
2599
645
1256
50
2698

Sheet1

Sheet2

Chart1

5003
4598
4649
Shareholders equity
Current liabilities
Loans and debentures
Non-current liabilities
Liabilities and Shareholders Equity
75
2684
1838
404
77
2756
1367
400
75
2706
1321
546
76

Sheet1

Debenture Issuance and Expiration

Issuance Date

Maturity Date

Issuance

Amount (MB)

Outstanding

Amount (MB)

Debenture

Holders

Interest Rate

(Per Year)

8 Jul 2015 8 Jul 2017

(2 years) 100

- (Expired)

10 persons 468

10 Mar 2016

10 Mar 2018

(2 Years)

200 -

(Expired) 10 persons 440

12 Jul 2017 12 Jul 2018

(1 year) 100

- (Expired)

10 persons 450

15 Mar 2018

17 Mar 2020

(2 yearsamp2 days)

180 180 9 persons 480

Outstanding debentures as at 7 Sep 18

180

I) Debentures Baht 500 million

II) Debentures Baht 2000 million Still not issue 33

Cash Flows

370259

8839614

37

Sources of Cash Uses of Cash

472

692

Change in Cash (220 MB)

Increase in translation

adjustment (073 MB)

Ending Cash 115 MB

Beginning Cash 336 MB

S-T loan received amp debenture issuance

Cash from operation

Withholding tax refund Change in working capital (376 MB) amp income tax paid (20 MB)

Debt service repayment amp dividend paid (12 MB)

Investment in equipment (22 MB) and capital increase in SH Crossing

by SKW (15 MB)

6-Month 2018 Sources and Uses of Cash (MB)

Financing Activities + 111 MB

Operating Activities (294 MB)

Investment Activities (37 MB)

Net CF (220 MB)

34

Chart1

472
692
370
88
14
259
396
37

Sheet1

TRC Group Industry Group (Construction Services)

089 086067

095072

246 234 247 240258

000

050

100

150

200

250

300

2015 2016 2017 30 Jun 17 30 Jun 18

1599

1128

338

1231

092

1226

709

256

905

343

000

500

1000

1500

2000

2015 2016 2017 30 Jun 17 30 Jun 18

()

Financial Ratio amp Covenants to Debenture Holders

Time(s) Return on Equity Debt to Equity Ratio

006

016 015

020

000

005

010

015

020

025

31 Dec 15 31 Dec 16 31 Dec 17 30 Jun 18

Time(s)

10412

26881628 1196

0002000400060008000

1000012000

2015 2016 2017 30 Jun 2018

EBITDA to Interest Time(s)

TRC TRC

Interest Bearing Debt to Equity

Covenant gt = 4 times Covenant lt = 2 times

35

Chart1

TRC and its subsidiaries
Industry Group
240
089
246
086
234
067
247
095
238
072
258

Sheet1

Chart1

TRC and its subsidiaries
Industry Group
1599
1226
1128
709
338
256
1231
905
092
343

Sheet1

Chart1

TRC Groups Interest-Bearing Debt-to-Equity
006
016
015
02

Sheet1

Chart1

TRC Groups EBITDA to interest
10412
2688
1628
1196

Sheet1

If you have any question please feel fee to contact Investor Relations Department Email ir_trctrc-concom or ounruentrc-concom

Tel +66 2022 7777-87 Ext 3201 3213 Fax +66 2022 7778

  • Slide Number 1
  • Slide Number 2
  • Slide Number 3
  • Key Corporate Milestone
  • Slide Number 5
  • Slide Number 6
  • May 2018 SKW obtained special class contractor from Department of Highways
  • Slide Number 8
  • Slide Number 9
  • TRC Group Backlog
  • Slide Number 11
  • Projects on Hand Period
  • Slide Number 13
  • Slide Number 14
  • Slide Number 15
  • Slide Number 16
  • Slide Number 17
  • Slide Number 18
  • Slide Number 19
  • Slide Number 20
  • Slide Number 21
  • Slide Number 22
  • Slide Number 23
  • Auto Motion Works Co Ltd (AMW) Leader manufactureof Automated Storage and Retrieval System (ASRS)Technology
  • Slide Number 25
  • Slide Number 26
  • Slide Number 27
  • Slide Number 28
  • Slide Number 29
  • Slide Number 30
  • Slide Number 31
  • Slide Number 32
  • Slide Number 33
  • Slide Number 34
  • Slide Number 35
  • Slide Number 36
TRC Groups EBITDA to interest
2015 10412
2016 2688
2017 1628
30 Jun 2018 1196
To resize chart data range drag lower right corner of range
2015
2016
2017
30 Jun 2018
TRC Groups Interest-Bearing Debt-to-Equity
31 Dec 15 006
31 Dec 16 016
31 Dec 17 015
30 Jun 18 020
To resize chart data range drag lower right corner of range
31 Dec 15
31 Dec 16
31 Dec 17
30 Jun 18
TRC and its subsidiaries Industry Group
2015 1599 1226
2016 1128 709
2017 338 256
30 Jun 17 1231 905
30 Jun 18 092 343
To resize chart data range drag lower right corner of range
2015 2015
2016 2016
2017 2017
30 Jun 17 30 Jun 17
30 Jun 18 30 Jun 18
2015 2016 2017 30 Jun 17 30 Jun 18
TRC and its subsidiaries 089 086 067 095 072
Industry Group 246 234 247 238 258
2015 2015 2015
2016 2016 2016
2017 2017 2017
30 Jun 17 30 Jun 17 30 Jun 17
30 Jun 18 30 Jun 18 30 Jun 18
Sources of Cash Uses of Cash
370 259
88 396
14 37
472 692
220
Sources of Cash Uses of Cash Withholding tax refund
Loan recived 370 376 Change in working Capital
Cash From operation (CFO) 88 259 Debt Service - repayment amp Dividend paid
Withholding tax refund 14 57 Investment
22 Investment in PPE
15 investment in joint venture
20 Tax paid
57
Sources of Cash Sources of Cash Sources of Cash
Uses of Cash Uses of Cash Uses of Cash
Non-current liabilities Loans and debentures Current liabilities Shareholders equity
31 Dec 16 77 404 1838 2684
31 Dec 17 75 400 1367 2756
30 Jun 18 76 546 1321 2706
To resize chart data range drag lower right corner of range
31 Dec 16 31 Dec 16 31 Dec 16 31 Dec 16
31 Dec 17 31 Dec 17 31 Dec 17 31 Dec 17
30 Jun 18 30 Jun 18 30 Jun 18 30 Jun 18
Current assets Other non-current assets Investment in associate and Investment in joint ventures Property plant and equipment
31 Dec 16 2874 72 1331 726
31 Dec 17 2599 48 1266 685
30 Jun 18 2698 50 1256 645
To resize chart data range drag lower right corner of range
31 Dec 16 31 Dec 16 31 Dec 16 31 Dec 16
31 Dec 17 31 Dec 17 31 Dec 17 31 Dec 17
30 Jun 18 30 Jun 18 30 Jun 18 30 Jun 18
Operating Profit Net Profit
2014 821 694
2015 787 789
2016 1065 786
2017 711 392
6-Month 2017 519 224
6-Month 2018 -051 -387
To resize chart data range drag lower right corner of range
2014 2014
2015 2015
2016 2016
2017 2017
6-Month 2017 6-Month 2017
6-Month 2018 6-Month 2018
Q1 Q2 Q3 Q4 Year End Operating profits
2014 726 687 802 880 3095 913 2557 2215 880
2015 774 927 871 1308 3880 962 2558 2572 1308
2016 1104 434 1170 989 3697 1160 2559 2708 989
2017 952 436 452 530 2370 818 2560 1840 530
2018 465 477 050 2561
To resize chart data range drag lower right corner of range
2014 2014 2014 2014 2014
2015 2015 2015 2015 2015
2016 2016 2016 2016 2016
2017 2017 2017 2017 2017
2018 2018 2018 2018 2018
1H2017 1H2018
Civil Work 369 238
Processing Plant 237 166
Pipeline System 782 538
1388 942 To resize chart data range drag lower right corner of range
Civil Work Civil Work
Processing Plant Processing Plant
Pipeline System Pipeline System
Civil Work Processing Plant Pipeline System
2016 742 1159 1796
2017 950 345 1075
1H2017 369 237 782
1H2018 238 166 538
To resize chart data range drag lower right corner of range
other
1
2016 2016 2016
2017 2017 2017
1H2017 1H2017 1H2017
1H2018 1H2018 1H2018
Column1
Pipeline 782 56
Processing Plant 237 1388 17
Civil 369 26
Sales amp Other 6 0
1394
To resize chart data range drag lower right corner of range
Pipeline
Processing Plant
Civil
Sales amp Other
Column1
Pipeline 539 56
Processing Plant 166 942 942 17
Civil 237 25
Sales amp Other 12 1
954
To resize chart data range drag lower right corner of range
Pipeline
Processing Plant
Civil
Sales amp Other
Gross Profit Margin Net Profit (Loss) Margin
2015 164 77
2016 203 78
2017 215 38
1H2017 190 22
1H2018 172 -38
2015 2015
2016 2016
2017 2017
1H2017 1H2017
1H2018 1H2018
Column1
Q12018 9
Q22018 -45
1H2017 31
1H2018 -36
Q12018
Q22018
1H2017
1H2018
Column1
Q12018 55
Q22018 -12 -67 -12182
1H2017 123
1H2018 43 -80 -6504
Q12018
Q22018
1H2017
1H2018
Q12018 471 เพม(ลด)
Q22018 482 11 234
1H2017 1394
1H2018 954 -440 -3156
Q12018
Q22018
1H2017
1H2018
Sales
Completed 682
Remaining 318
To resize chart data range drag lower right corner of range
Completed
Remaining
Sales
Completed 78
Remaining 922
To resize chart data range drag lower right corner of range
Completed
Remaining
Sales
Completion 02
Remaining 998
To resize chart data range drag lower right corner of range
Completion
Remaining
Sales
Completed 106
Remaining 894
To resize chart data range drag lower right corner of range
Completed
Remaining
Sales
Completion 60
Remaining 940
To resize chart data range drag lower right corner of range
Completion
Remaining
Sales
Completion 233
Remaining 767
To resize chart data range drag lower right corner of range
Completion
Remaining
Sales
Completed 949
Remaining 51
To resize chart data range drag lower right corner of range
Completed
Remaining
Sales
Completion 844
Remaining 156
To resize chart data range drag lower right corner of range
Completion
Remaining
Sales
Completion 981
Remaining 19
To resize chart data range drag lower right corner of range
Completion
Remaining
Pipeline system Civil Works Engineering system
Pipeline 354 555 91 1000
1476 2316 378 4170
03539568345 05553956835 0090647482
36959
Page 16: TRC Corporate Presentation · 2018-09-19 · TRC Corporate Presentation . The 2. nd. Quarter 2018 Operating Performance . 7 September 2018 . ... determined by TRC based on information

Projects on Hand Period

Contract

Value (MB)Remaining Value (MB)

TRC Projects75523 70991

1st Transmission Pipeline Life Extension 323776 50456

RDCC Catalyst Cooler 49200 37756

71136 22607

BV419 PIG Launcher and Receiver Installation 22928 12347

7450 7450

BCM Naphtha and Pygas Pipeline (Option 1 RTC Area) 8000 3623

Revamp LPG Transfer Pump to Domestic BRP 20850 1070

RGC Sales Gas GSP6 Mixing Header 2815 087

Total TRC Projects 581677 206387SKW Projects

125708 125708

Improvement of Pracharuamjai Road ndash Mitmaitri Road 99084 91429

The Kanlapaphruek Road Extenstion 84972 75935Highway Route No 4 A Takua Pa Phang Nga Province 34738 34665

17154 17154

85523 1668

Other 3 projects ( lt 100 MB) 16126 6923Total SKW Projects 463306 353483

Total TRC Group Projects 1044983 559869

2021

New Project Expansion of existing road and utility system Samya Road Minburi Bangkok

2018 2019 2020

The 5th Transmission Pipeline Phase 1 (Subcontractor from Sinopec)

2015

New Project Construction of overpass bridge Na Ranong Intersection

Construction Improvement and Expansion of Waterworks Koh Samui

2017

LNTP for Turnkey Delivery of APOT Project Surface Processing and Facilities

BCM Naphtha and Pygas Pipeline (Option 2 Interconnecting Pipeline)

2016

2H 2018 12

Completed 981

Remaining 19

Significant Ongoing Projects

PTTrsquos 1st Transmission Pipeline Life Extension (3238 MB) by TRC

Provincial Waterworks Authorityrsquos Construction Improvement and Expansion of Waterworks Koh Samui (855 MB) by Hydrotek Sahakarn JV

Pipeline

C ompleted 844

Remaining 156

Project period Feb 15 - Aug 19

Project period Aug15 - Sep 18 PTTrsquos Revamp LPG Transfer Pump to Domestic BRP (209 MB) by TRC

C ompleted 949

Remaining 51

Project period Apr 17 - Aug 18 13

Chart1

Sales
Completed 981
0981
0019

Sheet1

Chart1

Sales
Completed 844
Remaining 156
0844
0156

Sheet1

Chart1

Sales
Completed 949
Remaining 51
0949
0051

Sheet1

Significant Ongoing Projects

Processing Plant

Completion 233

Remaining 767

Project period Sep 17 - Jun 19

RDCC Catalyst Cooler Project Part 2 Back Pressure Steam Turbine and Utilities System (492 MB) by TRC

Pipeline

PTTrsquos the Fifth Transmission Pipeline Project Phase 1 Subcontractor for The 14 block valve amp facility stations from Sinopec (755 MB) by TRC Completion

60

Remaining 940

Project period Feb 18 - Oct 20

14

Chart1

Sales
Completion 233
0233
0767

Sheet1

Chart1

Sales
Completion 60
006
094

Sheet1

Civil Work

Significant Ongoing Projects

Department of Highwayrsquos Extension Kalapapruek Road (850 MB) by SKW C ompleted

106

Remaining 894

Project period Mar 17 - Aug 19

Improvement of Pracharuamjai Road ndash Mitmaitri Road (991 MB) by SKW

Project period Sep 17 - Sep 19

C ompletion 02

Remaining 998

Project period Feb 18 - Oct 19

Highway Route No 4 A Takua Pa ndash A Thai Mueang between Km803+00000 to Km813+30000 (347 MB) by SKW

C ompleted 78

Remaining 922

15

Chart1

Sales
0106
0894

Sheet1

Chart1

Sales
Completion 02
Remaining 998
0002
0998

Sheet1

Chart1

Sales
0078
0922

Sheet1

16

Civil Work

Significant Ongoing Projects

Project period May 16 - Dec 19

APOTrsquos Package 2 ndash 1st Limited Notice to Proceed Early Works of Surface Processing Plant amp Facilities Project (711 MB) by TRC

Completed 682

Remaining 318

Chart1

Sales
0682
0318

Sheet1

Pipeline Journal World Pipeline June 2018

17

Pipeline Journal (cont)

18

Content

19

Financial Highlights 27

Future Developments 20

Backlog 10

Corporate Profile amp 1H 2018 Significant Events 4

Projects for Bidding

Project Name

Approximate TRC Grouprsquos Work Value

(Million Baht)

Estimated Bidding Period

A Pipeline A1 Pipeline for Floating Storage and Regasification Unit (FSRU) Project from EGAT 3500 Early of 2019

A2 The 5th Transmission Pipeline Phase 3 from PTT 1500 Early of 2019

A3 New distribution pipeline and modifyreroute pipeline from PTT

100-150 Q4 2018

B Processing Plant

B1 Clean Fuel Project (CFP) from Thai Oil (TRC submitted bid as subcontractor)

2000 Q1 2018

B2 Acrylic Resin Plant 300 Sep 2018

C Infrastructure Infrastructure Government Projects (ie Double Track Railway Projects Road Improvement amp Expansion)

3000 2H 2018

D ASRS Warehouse 2000 Q4 2018-Q2 2019

20

TRC Potential Project

Clean Fuel Project (CFP) Thai Oil Group

Floating Storage and Regasification Unit (FRSU) EGAT

โครงการทอสงกาซธรรมชาตจากสถาน

เกบรกษาและแปรสภาพกาซธรรมชาตจาก

ของเหลวเปนกาซแบบลอยนา (FRSU) ไปยงโรงไฟฟาพระนครใต ระยะทาง 58 กม

TOPrsquos EGM held on 27 August 2018 resolved to approve the investment in the Clean Fuel Project with the project value of approximately USD 4825 or approximately Baht 160279 million The period of the project will be 2019 - 2023

21

FSRUrsquos 3 Pilot Projects 2-year cooperation between EGAT and PTT bull FSRU in northern part of the gulf of Thailand bull FSRU in southern region to substitute for JDArsquos

supply bull FSRU in Myanmar for further development with

EGATrsquos power plant

SKW amp SHC Potential Project

Thailand Smart Metro by Metropolitan Electric Authority

bull Project Owner TOT Public Company Limited CAT Telecom Public Company Limited Metropolitan Electricity Authority Mass Rapid Transit Authority of Thailand bull 1273 km bull Year 2017- 2021

22

SKW Potential Project ASampRS Warehouse

Project Owner PTT Oil and Retail Business Public Company Limited (PTTOR)

Project Value Approximate of Baht 550- 600 million

Scope of Works EPC of Lubricants Distribution Center Installation Automated Storage and Retrieval System (ASampRS) Project Location Amphur Bang Pakong Chachoengsao Province Project Period 450 days

New innovative project under cooperation of strategic partner

23

Auto Motion Works Co Ltd (AMW) Leader manufacture of Automated Storage and Retrieval System (ASRS)Technology

References bull World Ceramic Center Co Ltd Head Office bull Scotch Industrial (Thailand) Co Ltd Bangbuathong Nonthaburi bull Siam Global House Public Company Limited Distribution Center Wangnoi Ayudhaya bull King Power Srivaree Samut Prakarn bull Thai Summit Eastern Seaboard Autoparts Industry Co Ltd Rayong

24

Business 2018 2019 2020 2021 2022 Total

Natural gas 3854 2463 1759 1676 1040 10792 3

Natural gas transmission pipeline 26049 17841 5819 6437 755 56901 17

Oil and international trading 14169 71 6 6 6 12258 3

Petrochemical amp Refining 21033 4 4 4 5 21050 7

Head office and others 7038 3532 4142 4259 3789 22760 6 Joint investment and investment in PTT wholly-owned entities

176470 21969 10771 8987 4 218201 64

Total 246613 45880 22501 21369 5599 341962 100

PTTrsquos 5-year Investment Plan (2018 ndash 2022)

(Unit Million Baht) I PTTrsquos news reported to the SET on 22 December 2017

PTTrsquos board of directors meeting held on June 18 2018 has reviewed investment plan to reflect the operation and current circumstances as well as effective budgeting by reducing the 2018 investment plan from Baht 246613 million to Baht 221294 million The reduction is mainly from the investment projects of oil and transmission pipeline business

II Revised 2018 Investment from 246613 MB to 221294 MB (18 June 18)

Reducing1027

25

Thailandrsquos EEC

Source Ministry of Industryrsquos presentation of ldquoEastern Economic Corridor Development Projectrdquo Driving Forward hellip dated 15 February 2017

26

Content

27

Financial Highlights 27

Future Developments 20

Backlog 10

Corporate Profile amp 1H 2018 Significant Events 4

Operating Performance 1H2018

471 482

1394

954

Q12018 Q22018 1H2017 1H2018

2 QoQ

32 YoY

Unit MB

Revenue

1H2017 1H2018

55

-12

123

43

Q12018 Q22018 1H2017 1H2018

9

-45

31

-36

Q12018 Q22018 1H2017 1H2018

65 YoY

122 QoQ

EBITDA

164 QoQ 217 YoY

164

203215

190172

77 78

3822

-38

-50

50

150

250

2015 2016 2017 1H2017 1H2018

Gross Profit Margin Net Profit (Loss) Margin

Gross Profit Margin amp Net Profit Margin

Profit (loss) for the period

28

Gross ProfitQ1 2018 117 MB 251Q2 2018 45 MB 956-M 2018 162 MB 172

Net ProfitQ1 2018 9 MB 19Q2 2018 -46 MB -946-M 2018 -37 MB -38

Service Income

1388 942

32 YoY

Chart1

471
482
1394
954

Sheet1

Chart1

Column1
55
-12
123
43

Sheet1

Chart1

Column1
9
-45
31
-36

Sheet1

Chart1

Gross Profit Margin
Net Profit (Loss) Margin
1644
774
203
778
215
38
1904
22
1717
-38

Sheet1

Chart1

Column1
Pipeline 57
Processing Plant 17
Civil 25
Sales amp Other 1
539
166
237
12

Sheet1

Chart1

Column1
782
237
369
6

Sheet1

Construction Services Income

1796

1075 782

538

1159

345

237

166

742

950

369

238

0

500

1000

1500

2000

2500

3000

3500

4000

2016 2017 1H2017 1H2018

Civil Work

Processing Plant

Pipeline System

3697

2370

1388

942

Unit MB

18

57

25

369

237

782

238166

538

Civil Work Processing Plant Pipeline System

Construction Services Income Comparison with last year (MB)

1H2017 1H2018

1st Half Comparison

29

Chart1

3697
2370
1388
942
Pipeline System
Processing Plant
Civil Work
1796
1159
742
1075
345
950
782
237
369
538
166
238

Sheet1

Chart1

1H2017
1H2018
Construction Services Income Comparison with last year (MB)
369
238
237
166
782
538

Sheet1

30

Construction Services Income

2014 2015 2016 2017 2018Q1 726 774 1104 952 465Q2 687 927 434 436 477Q3 802 871 1170 452Q4 880 1308 989 530Year End 3095 3880 3697 2370

726 774

1104952

465687

927

434 436 477

802 871

1170

452880

1308

989

530

3095

38803697

2370

0

500

1000

1500

2000

2500

3000

3500

4000

2018 (F) 2500-2800

(MB)

6-M 2018 942

Chart1

Q1
Q2
Q3
Q4
Year End
726
687
802
880
3095
774
927
871
1308
3880
1104
434
1170
989
3697
952
436
452
530
2370
465
477

Sheet1

Operating Profit amp Net Profit

2014 2015 2016 2017 6-Month2017

6-Month2018

Operating Profit 821 787 1065 711 519 -051 Net Profit 694 789 786 392 224 -387

-400

000

400

800

1200

2014 2015 2016 2017 6-M 2017

6-M 2018

Operating Profit (Loss) (MB) 25415 30539 39382 16863 7202 (479)

Net Profit (Loss) (MB) 21492 30596 29076 9279 3113 (3650)

31

to services income amp sales

Chart1

Operating Profit
Net Profit
821
694
787
789
1065
786
711
392
519
224
-051
-387

Sheet1

726 685 645

1331 1266 1256

72 48 50

2874 2599 2698

-

1000

2000

3000

4000

5000

31 Dec 16 31 Dec 17 30 Jun 18

Assets

Current assetsOther non-current assetsInvestment in associate and Investment in joint venturesProperty plant and equipment

50034598 4649

(MB)

Financial Position

2684 2756 2706

1838 1367 1321

404 400 546

77 75 76

-

1000

2000

3000

4000

5000

31 Dec 16 31 Dec 17 30 Jun 18

Liabilities and Shareholders Equity

Non-current liabilities

Loans and debentures

Current liabilities

Shareholders equity

50034598 4649

(MB)

(APOT 1259)

(APOT 1234)

(APOT 1328)

32

58

1

27

14

2

12

28

58

Chart1

5003
4598
4649
Property plant and equipment
Investment in associate and Investment in joint ventures
Other non-current assets
Current assets
Assets
726
1331
72
2874
685
1266
48
2599
645
1256
50
2698

Sheet1

Sheet2

Chart1

5003
4598
4649
Shareholders equity
Current liabilities
Loans and debentures
Non-current liabilities
Liabilities and Shareholders Equity
75
2684
1838
404
77
2756
1367
400
75
2706
1321
546
76

Sheet1

Debenture Issuance and Expiration

Issuance Date

Maturity Date

Issuance

Amount (MB)

Outstanding

Amount (MB)

Debenture

Holders

Interest Rate

(Per Year)

8 Jul 2015 8 Jul 2017

(2 years) 100

- (Expired)

10 persons 468

10 Mar 2016

10 Mar 2018

(2 Years)

200 -

(Expired) 10 persons 440

12 Jul 2017 12 Jul 2018

(1 year) 100

- (Expired)

10 persons 450

15 Mar 2018

17 Mar 2020

(2 yearsamp2 days)

180 180 9 persons 480

Outstanding debentures as at 7 Sep 18

180

I) Debentures Baht 500 million

II) Debentures Baht 2000 million Still not issue 33

Cash Flows

370259

8839614

37

Sources of Cash Uses of Cash

472

692

Change in Cash (220 MB)

Increase in translation

adjustment (073 MB)

Ending Cash 115 MB

Beginning Cash 336 MB

S-T loan received amp debenture issuance

Cash from operation

Withholding tax refund Change in working capital (376 MB) amp income tax paid (20 MB)

Debt service repayment amp dividend paid (12 MB)

Investment in equipment (22 MB) and capital increase in SH Crossing

by SKW (15 MB)

6-Month 2018 Sources and Uses of Cash (MB)

Financing Activities + 111 MB

Operating Activities (294 MB)

Investment Activities (37 MB)

Net CF (220 MB)

34

Chart1

472
692
370
88
14
259
396
37

Sheet1

TRC Group Industry Group (Construction Services)

089 086067

095072

246 234 247 240258

000

050

100

150

200

250

300

2015 2016 2017 30 Jun 17 30 Jun 18

1599

1128

338

1231

092

1226

709

256

905

343

000

500

1000

1500

2000

2015 2016 2017 30 Jun 17 30 Jun 18

()

Financial Ratio amp Covenants to Debenture Holders

Time(s) Return on Equity Debt to Equity Ratio

006

016 015

020

000

005

010

015

020

025

31 Dec 15 31 Dec 16 31 Dec 17 30 Jun 18

Time(s)

10412

26881628 1196

0002000400060008000

1000012000

2015 2016 2017 30 Jun 2018

EBITDA to Interest Time(s)

TRC TRC

Interest Bearing Debt to Equity

Covenant gt = 4 times Covenant lt = 2 times

35

Chart1

TRC and its subsidiaries
Industry Group
240
089
246
086
234
067
247
095
238
072
258

Sheet1

Chart1

TRC and its subsidiaries
Industry Group
1599
1226
1128
709
338
256
1231
905
092
343

Sheet1

Chart1

TRC Groups Interest-Bearing Debt-to-Equity
006
016
015
02

Sheet1

Chart1

TRC Groups EBITDA to interest
10412
2688
1628
1196

Sheet1

If you have any question please feel fee to contact Investor Relations Department Email ir_trctrc-concom or ounruentrc-concom

Tel +66 2022 7777-87 Ext 3201 3213 Fax +66 2022 7778

  • Slide Number 1
  • Slide Number 2
  • Slide Number 3
  • Key Corporate Milestone
  • Slide Number 5
  • Slide Number 6
  • May 2018 SKW obtained special class contractor from Department of Highways
  • Slide Number 8
  • Slide Number 9
  • TRC Group Backlog
  • Slide Number 11
  • Projects on Hand Period
  • Slide Number 13
  • Slide Number 14
  • Slide Number 15
  • Slide Number 16
  • Slide Number 17
  • Slide Number 18
  • Slide Number 19
  • Slide Number 20
  • Slide Number 21
  • Slide Number 22
  • Slide Number 23
  • Auto Motion Works Co Ltd (AMW) Leader manufactureof Automated Storage and Retrieval System (ASRS)Technology
  • Slide Number 25
  • Slide Number 26
  • Slide Number 27
  • Slide Number 28
  • Slide Number 29
  • Slide Number 30
  • Slide Number 31
  • Slide Number 32
  • Slide Number 33
  • Slide Number 34
  • Slide Number 35
  • Slide Number 36
TRC Groups EBITDA to interest
2015 10412
2016 2688
2017 1628
30 Jun 2018 1196
To resize chart data range drag lower right corner of range
2015
2016
2017
30 Jun 2018
TRC Groups Interest-Bearing Debt-to-Equity
31 Dec 15 006
31 Dec 16 016
31 Dec 17 015
30 Jun 18 020
To resize chart data range drag lower right corner of range
31 Dec 15
31 Dec 16
31 Dec 17
30 Jun 18
TRC and its subsidiaries Industry Group
2015 1599 1226
2016 1128 709
2017 338 256
30 Jun 17 1231 905
30 Jun 18 092 343
To resize chart data range drag lower right corner of range
2015 2015
2016 2016
2017 2017
30 Jun 17 30 Jun 17
30 Jun 18 30 Jun 18
2015 2016 2017 30 Jun 17 30 Jun 18
TRC and its subsidiaries 089 086 067 095 072
Industry Group 246 234 247 238 258
2015 2015 2015
2016 2016 2016
2017 2017 2017
30 Jun 17 30 Jun 17 30 Jun 17
30 Jun 18 30 Jun 18 30 Jun 18
Sources of Cash Uses of Cash
370 259
88 396
14 37
472 692
220
Sources of Cash Uses of Cash Withholding tax refund
Loan recived 370 376 Change in working Capital
Cash From operation (CFO) 88 259 Debt Service - repayment amp Dividend paid
Withholding tax refund 14 57 Investment
22 Investment in PPE
15 investment in joint venture
20 Tax paid
57
Sources of Cash Sources of Cash Sources of Cash
Uses of Cash Uses of Cash Uses of Cash
Non-current liabilities Loans and debentures Current liabilities Shareholders equity
31 Dec 16 77 404 1838 2684
31 Dec 17 75 400 1367 2756
30 Jun 18 76 546 1321 2706
To resize chart data range drag lower right corner of range
31 Dec 16 31 Dec 16 31 Dec 16 31 Dec 16
31 Dec 17 31 Dec 17 31 Dec 17 31 Dec 17
30 Jun 18 30 Jun 18 30 Jun 18 30 Jun 18
Current assets Other non-current assets Investment in associate and Investment in joint ventures Property plant and equipment
31 Dec 16 2874 72 1331 726
31 Dec 17 2599 48 1266 685
30 Jun 18 2698 50 1256 645
To resize chart data range drag lower right corner of range
31 Dec 16 31 Dec 16 31 Dec 16 31 Dec 16
31 Dec 17 31 Dec 17 31 Dec 17 31 Dec 17
30 Jun 18 30 Jun 18 30 Jun 18 30 Jun 18
Operating Profit Net Profit
2014 821 694
2015 787 789
2016 1065 786
2017 711 392
6-Month 2017 519 224
6-Month 2018 -051 -387
To resize chart data range drag lower right corner of range
2014 2014
2015 2015
2016 2016
2017 2017
6-Month 2017 6-Month 2017
6-Month 2018 6-Month 2018
Q1 Q2 Q3 Q4 Year End Operating profits
2014 726 687 802 880 3095 913 2557 2215 880
2015 774 927 871 1308 3880 962 2558 2572 1308
2016 1104 434 1170 989 3697 1160 2559 2708 989
2017 952 436 452 530 2370 818 2560 1840 530
2018 465 477 050 2561
To resize chart data range drag lower right corner of range
2014 2014 2014 2014 2014
2015 2015 2015 2015 2015
2016 2016 2016 2016 2016
2017 2017 2017 2017 2017
2018 2018 2018 2018 2018
1H2017 1H2018
Civil Work 369 238
Processing Plant 237 166
Pipeline System 782 538
1388 942 To resize chart data range drag lower right corner of range
Civil Work Civil Work
Processing Plant Processing Plant
Pipeline System Pipeline System
Civil Work Processing Plant Pipeline System
2016 742 1159 1796
2017 950 345 1075
1H2017 369 237 782
1H2018 238 166 538
To resize chart data range drag lower right corner of range
other
1
2016 2016 2016
2017 2017 2017
1H2017 1H2017 1H2017
1H2018 1H2018 1H2018
Column1
Pipeline 782 56
Processing Plant 237 1388 17
Civil 369 26
Sales amp Other 6 0
1394
To resize chart data range drag lower right corner of range
Pipeline
Processing Plant
Civil
Sales amp Other
Column1
Pipeline 539 56
Processing Plant 166 942 942 17
Civil 237 25
Sales amp Other 12 1
954
To resize chart data range drag lower right corner of range
Pipeline
Processing Plant
Civil
Sales amp Other
Gross Profit Margin Net Profit (Loss) Margin
2015 164 77
2016 203 78
2017 215 38
1H2017 190 22
1H2018 172 -38
2015 2015
2016 2016
2017 2017
1H2017 1H2017
1H2018 1H2018
Column1
Q12018 9
Q22018 -45
1H2017 31
1H2018 -36
Q12018
Q22018
1H2017
1H2018
Column1
Q12018 55
Q22018 -12 -67 -12182
1H2017 123
1H2018 43 -80 -6504
Q12018
Q22018
1H2017
1H2018
Q12018 471 เพม(ลด)
Q22018 482 11 234
1H2017 1394
1H2018 954 -440 -3156
Q12018
Q22018
1H2017
1H2018
Sales
Completed 682
Remaining 318
To resize chart data range drag lower right corner of range
Completed
Remaining
Sales
Completed 78
Remaining 922
To resize chart data range drag lower right corner of range
Completed
Remaining
Sales
Completion 02
Remaining 998
To resize chart data range drag lower right corner of range
Completion
Remaining
Sales
Completed 106
Remaining 894
To resize chart data range drag lower right corner of range
Completed
Remaining
Sales
Completion 60
Remaining 940
To resize chart data range drag lower right corner of range
Completion
Remaining
Sales
Completion 233
Remaining 767
To resize chart data range drag lower right corner of range
Completion
Remaining
Sales
Completed 949
Remaining 51
To resize chart data range drag lower right corner of range
Completed
Remaining
Sales
Completion 844
Remaining 156
To resize chart data range drag lower right corner of range
Completion
Remaining
Sales
Completion 981
Remaining 19
To resize chart data range drag lower right corner of range
Completion
Remaining
Page 17: TRC Corporate Presentation · 2018-09-19 · TRC Corporate Presentation . The 2. nd. Quarter 2018 Operating Performance . 7 September 2018 . ... determined by TRC based on information

Completed 981

Remaining 19

Significant Ongoing Projects

PTTrsquos 1st Transmission Pipeline Life Extension (3238 MB) by TRC

Provincial Waterworks Authorityrsquos Construction Improvement and Expansion of Waterworks Koh Samui (855 MB) by Hydrotek Sahakarn JV

Pipeline

C ompleted 844

Remaining 156

Project period Feb 15 - Aug 19

Project period Aug15 - Sep 18 PTTrsquos Revamp LPG Transfer Pump to Domestic BRP (209 MB) by TRC

C ompleted 949

Remaining 51

Project period Apr 17 - Aug 18 13

Chart1

Sales
Completed 981
0981
0019

Sheet1

Chart1

Sales
Completed 844
Remaining 156
0844
0156

Sheet1

Chart1

Sales
Completed 949
Remaining 51
0949
0051

Sheet1

Significant Ongoing Projects

Processing Plant

Completion 233

Remaining 767

Project period Sep 17 - Jun 19

RDCC Catalyst Cooler Project Part 2 Back Pressure Steam Turbine and Utilities System (492 MB) by TRC

Pipeline

PTTrsquos the Fifth Transmission Pipeline Project Phase 1 Subcontractor for The 14 block valve amp facility stations from Sinopec (755 MB) by TRC Completion

60

Remaining 940

Project period Feb 18 - Oct 20

14

Chart1

Sales
Completion 233
0233
0767

Sheet1

Chart1

Sales
Completion 60
006
094

Sheet1

Civil Work

Significant Ongoing Projects

Department of Highwayrsquos Extension Kalapapruek Road (850 MB) by SKW C ompleted

106

Remaining 894

Project period Mar 17 - Aug 19

Improvement of Pracharuamjai Road ndash Mitmaitri Road (991 MB) by SKW

Project period Sep 17 - Sep 19

C ompletion 02

Remaining 998

Project period Feb 18 - Oct 19

Highway Route No 4 A Takua Pa ndash A Thai Mueang between Km803+00000 to Km813+30000 (347 MB) by SKW

C ompleted 78

Remaining 922

15

Chart1

Sales
0106
0894

Sheet1

Chart1

Sales
Completion 02
Remaining 998
0002
0998

Sheet1

Chart1

Sales
0078
0922

Sheet1

16

Civil Work

Significant Ongoing Projects

Project period May 16 - Dec 19

APOTrsquos Package 2 ndash 1st Limited Notice to Proceed Early Works of Surface Processing Plant amp Facilities Project (711 MB) by TRC

Completed 682

Remaining 318

Chart1

Sales
0682
0318

Sheet1

Pipeline Journal World Pipeline June 2018

17

Pipeline Journal (cont)

18

Content

19

Financial Highlights 27

Future Developments 20

Backlog 10

Corporate Profile amp 1H 2018 Significant Events 4

Projects for Bidding

Project Name

Approximate TRC Grouprsquos Work Value

(Million Baht)

Estimated Bidding Period

A Pipeline A1 Pipeline for Floating Storage and Regasification Unit (FSRU) Project from EGAT 3500 Early of 2019

A2 The 5th Transmission Pipeline Phase 3 from PTT 1500 Early of 2019

A3 New distribution pipeline and modifyreroute pipeline from PTT

100-150 Q4 2018

B Processing Plant

B1 Clean Fuel Project (CFP) from Thai Oil (TRC submitted bid as subcontractor)

2000 Q1 2018

B2 Acrylic Resin Plant 300 Sep 2018

C Infrastructure Infrastructure Government Projects (ie Double Track Railway Projects Road Improvement amp Expansion)

3000 2H 2018

D ASRS Warehouse 2000 Q4 2018-Q2 2019

20

TRC Potential Project

Clean Fuel Project (CFP) Thai Oil Group

Floating Storage and Regasification Unit (FRSU) EGAT

โครงการทอสงกาซธรรมชาตจากสถาน

เกบรกษาและแปรสภาพกาซธรรมชาตจาก

ของเหลวเปนกาซแบบลอยนา (FRSU) ไปยงโรงไฟฟาพระนครใต ระยะทาง 58 กม

TOPrsquos EGM held on 27 August 2018 resolved to approve the investment in the Clean Fuel Project with the project value of approximately USD 4825 or approximately Baht 160279 million The period of the project will be 2019 - 2023

21

FSRUrsquos 3 Pilot Projects 2-year cooperation between EGAT and PTT bull FSRU in northern part of the gulf of Thailand bull FSRU in southern region to substitute for JDArsquos

supply bull FSRU in Myanmar for further development with

EGATrsquos power plant

SKW amp SHC Potential Project

Thailand Smart Metro by Metropolitan Electric Authority

bull Project Owner TOT Public Company Limited CAT Telecom Public Company Limited Metropolitan Electricity Authority Mass Rapid Transit Authority of Thailand bull 1273 km bull Year 2017- 2021

22

SKW Potential Project ASampRS Warehouse

Project Owner PTT Oil and Retail Business Public Company Limited (PTTOR)

Project Value Approximate of Baht 550- 600 million

Scope of Works EPC of Lubricants Distribution Center Installation Automated Storage and Retrieval System (ASampRS) Project Location Amphur Bang Pakong Chachoengsao Province Project Period 450 days

New innovative project under cooperation of strategic partner

23

Auto Motion Works Co Ltd (AMW) Leader manufacture of Automated Storage and Retrieval System (ASRS)Technology

References bull World Ceramic Center Co Ltd Head Office bull Scotch Industrial (Thailand) Co Ltd Bangbuathong Nonthaburi bull Siam Global House Public Company Limited Distribution Center Wangnoi Ayudhaya bull King Power Srivaree Samut Prakarn bull Thai Summit Eastern Seaboard Autoparts Industry Co Ltd Rayong

24

Business 2018 2019 2020 2021 2022 Total

Natural gas 3854 2463 1759 1676 1040 10792 3

Natural gas transmission pipeline 26049 17841 5819 6437 755 56901 17

Oil and international trading 14169 71 6 6 6 12258 3

Petrochemical amp Refining 21033 4 4 4 5 21050 7

Head office and others 7038 3532 4142 4259 3789 22760 6 Joint investment and investment in PTT wholly-owned entities

176470 21969 10771 8987 4 218201 64

Total 246613 45880 22501 21369 5599 341962 100

PTTrsquos 5-year Investment Plan (2018 ndash 2022)

(Unit Million Baht) I PTTrsquos news reported to the SET on 22 December 2017

PTTrsquos board of directors meeting held on June 18 2018 has reviewed investment plan to reflect the operation and current circumstances as well as effective budgeting by reducing the 2018 investment plan from Baht 246613 million to Baht 221294 million The reduction is mainly from the investment projects of oil and transmission pipeline business

II Revised 2018 Investment from 246613 MB to 221294 MB (18 June 18)

Reducing1027

25

Thailandrsquos EEC

Source Ministry of Industryrsquos presentation of ldquoEastern Economic Corridor Development Projectrdquo Driving Forward hellip dated 15 February 2017

26

Content

27

Financial Highlights 27

Future Developments 20

Backlog 10

Corporate Profile amp 1H 2018 Significant Events 4

Operating Performance 1H2018

471 482

1394

954

Q12018 Q22018 1H2017 1H2018

2 QoQ

32 YoY

Unit MB

Revenue

1H2017 1H2018

55

-12

123

43

Q12018 Q22018 1H2017 1H2018

9

-45

31

-36

Q12018 Q22018 1H2017 1H2018

65 YoY

122 QoQ

EBITDA

164 QoQ 217 YoY

164

203215

190172

77 78

3822

-38

-50

50

150

250

2015 2016 2017 1H2017 1H2018

Gross Profit Margin Net Profit (Loss) Margin

Gross Profit Margin amp Net Profit Margin

Profit (loss) for the period

28

Gross ProfitQ1 2018 117 MB 251Q2 2018 45 MB 956-M 2018 162 MB 172

Net ProfitQ1 2018 9 MB 19Q2 2018 -46 MB -946-M 2018 -37 MB -38

Service Income

1388 942

32 YoY

Chart1

471
482
1394
954

Sheet1

Chart1

Column1
55
-12
123
43

Sheet1

Chart1

Column1
9
-45
31
-36

Sheet1

Chart1

Gross Profit Margin
Net Profit (Loss) Margin
1644
774
203
778
215
38
1904
22
1717
-38

Sheet1

Chart1

Column1
Pipeline 57
Processing Plant 17
Civil 25
Sales amp Other 1
539
166
237
12

Sheet1

Chart1

Column1
782
237
369
6

Sheet1

Construction Services Income

1796

1075 782

538

1159

345

237

166

742

950

369

238

0

500

1000

1500

2000

2500

3000

3500

4000

2016 2017 1H2017 1H2018

Civil Work

Processing Plant

Pipeline System

3697

2370

1388

942

Unit MB

18

57

25

369

237

782

238166

538

Civil Work Processing Plant Pipeline System

Construction Services Income Comparison with last year (MB)

1H2017 1H2018

1st Half Comparison

29

Chart1

3697
2370
1388
942
Pipeline System
Processing Plant
Civil Work
1796
1159
742
1075
345
950
782
237
369
538
166
238

Sheet1

Chart1

1H2017
1H2018
Construction Services Income Comparison with last year (MB)
369
238
237
166
782
538

Sheet1

30

Construction Services Income

2014 2015 2016 2017 2018Q1 726 774 1104 952 465Q2 687 927 434 436 477Q3 802 871 1170 452Q4 880 1308 989 530Year End 3095 3880 3697 2370

726 774

1104952

465687

927

434 436 477

802 871

1170

452880

1308

989

530

3095

38803697

2370

0

500

1000

1500

2000

2500

3000

3500

4000

2018 (F) 2500-2800

(MB)

6-M 2018 942

Chart1

Q1
Q2
Q3
Q4
Year End
726
687
802
880
3095
774
927
871
1308
3880
1104
434
1170
989
3697
952
436
452
530
2370
465
477

Sheet1

Operating Profit amp Net Profit

2014 2015 2016 2017 6-Month2017

6-Month2018

Operating Profit 821 787 1065 711 519 -051 Net Profit 694 789 786 392 224 -387

-400

000

400

800

1200

2014 2015 2016 2017 6-M 2017

6-M 2018

Operating Profit (Loss) (MB) 25415 30539 39382 16863 7202 (479)

Net Profit (Loss) (MB) 21492 30596 29076 9279 3113 (3650)

31

to services income amp sales

Chart1

Operating Profit
Net Profit
821
694
787
789
1065
786
711
392
519
224
-051
-387

Sheet1

726 685 645

1331 1266 1256

72 48 50

2874 2599 2698

-

1000

2000

3000

4000

5000

31 Dec 16 31 Dec 17 30 Jun 18

Assets

Current assetsOther non-current assetsInvestment in associate and Investment in joint venturesProperty plant and equipment

50034598 4649

(MB)

Financial Position

2684 2756 2706

1838 1367 1321

404 400 546

77 75 76

-

1000

2000

3000

4000

5000

31 Dec 16 31 Dec 17 30 Jun 18

Liabilities and Shareholders Equity

Non-current liabilities

Loans and debentures

Current liabilities

Shareholders equity

50034598 4649

(MB)

(APOT 1259)

(APOT 1234)

(APOT 1328)

32

58

1

27

14

2

12

28

58

Chart1

5003
4598
4649
Property plant and equipment
Investment in associate and Investment in joint ventures
Other non-current assets
Current assets
Assets
726
1331
72
2874
685
1266
48
2599
645
1256
50
2698

Sheet1

Sheet2

Chart1

5003
4598
4649
Shareholders equity
Current liabilities
Loans and debentures
Non-current liabilities
Liabilities and Shareholders Equity
75
2684
1838
404
77
2756
1367
400
75
2706
1321
546
76

Sheet1

Debenture Issuance and Expiration

Issuance Date

Maturity Date

Issuance

Amount (MB)

Outstanding

Amount (MB)

Debenture

Holders

Interest Rate

(Per Year)

8 Jul 2015 8 Jul 2017

(2 years) 100

- (Expired)

10 persons 468

10 Mar 2016

10 Mar 2018

(2 Years)

200 -

(Expired) 10 persons 440

12 Jul 2017 12 Jul 2018

(1 year) 100

- (Expired)

10 persons 450

15 Mar 2018

17 Mar 2020

(2 yearsamp2 days)

180 180 9 persons 480

Outstanding debentures as at 7 Sep 18

180

I) Debentures Baht 500 million

II) Debentures Baht 2000 million Still not issue 33

Cash Flows

370259

8839614

37

Sources of Cash Uses of Cash

472

692

Change in Cash (220 MB)

Increase in translation

adjustment (073 MB)

Ending Cash 115 MB

Beginning Cash 336 MB

S-T loan received amp debenture issuance

Cash from operation

Withholding tax refund Change in working capital (376 MB) amp income tax paid (20 MB)

Debt service repayment amp dividend paid (12 MB)

Investment in equipment (22 MB) and capital increase in SH Crossing

by SKW (15 MB)

6-Month 2018 Sources and Uses of Cash (MB)

Financing Activities + 111 MB

Operating Activities (294 MB)

Investment Activities (37 MB)

Net CF (220 MB)

34

Chart1

472
692
370
88
14
259
396
37

Sheet1

TRC Group Industry Group (Construction Services)

089 086067

095072

246 234 247 240258

000

050

100

150

200

250

300

2015 2016 2017 30 Jun 17 30 Jun 18

1599

1128

338

1231

092

1226

709

256

905

343

000

500

1000

1500

2000

2015 2016 2017 30 Jun 17 30 Jun 18

()

Financial Ratio amp Covenants to Debenture Holders

Time(s) Return on Equity Debt to Equity Ratio

006

016 015

020

000

005

010

015

020

025

31 Dec 15 31 Dec 16 31 Dec 17 30 Jun 18

Time(s)

10412

26881628 1196

0002000400060008000

1000012000

2015 2016 2017 30 Jun 2018

EBITDA to Interest Time(s)

TRC TRC

Interest Bearing Debt to Equity

Covenant gt = 4 times Covenant lt = 2 times

35

Chart1

TRC and its subsidiaries
Industry Group
240
089
246
086
234
067
247
095
238
072
258

Sheet1

Chart1

TRC and its subsidiaries
Industry Group
1599
1226
1128
709
338
256
1231
905
092
343

Sheet1

Chart1

TRC Groups Interest-Bearing Debt-to-Equity
006
016
015
02

Sheet1

Chart1

TRC Groups EBITDA to interest
10412
2688
1628
1196

Sheet1

If you have any question please feel fee to contact Investor Relations Department Email ir_trctrc-concom or ounruentrc-concom

Tel +66 2022 7777-87 Ext 3201 3213 Fax +66 2022 7778

  • Slide Number 1
  • Slide Number 2
  • Slide Number 3
  • Key Corporate Milestone
  • Slide Number 5
  • Slide Number 6
  • May 2018 SKW obtained special class contractor from Department of Highways
  • Slide Number 8
  • Slide Number 9
  • TRC Group Backlog
  • Slide Number 11
  • Projects on Hand Period
  • Slide Number 13
  • Slide Number 14
  • Slide Number 15
  • Slide Number 16
  • Slide Number 17
  • Slide Number 18
  • Slide Number 19
  • Slide Number 20
  • Slide Number 21
  • Slide Number 22
  • Slide Number 23
  • Auto Motion Works Co Ltd (AMW) Leader manufactureof Automated Storage and Retrieval System (ASRS)Technology
  • Slide Number 25
  • Slide Number 26
  • Slide Number 27
  • Slide Number 28
  • Slide Number 29
  • Slide Number 30
  • Slide Number 31
  • Slide Number 32
  • Slide Number 33
  • Slide Number 34
  • Slide Number 35
  • Slide Number 36
TRC Groups EBITDA to interest
2015 10412
2016 2688
2017 1628
30 Jun 2018 1196
To resize chart data range drag lower right corner of range
2015
2016
2017
30 Jun 2018
TRC Groups Interest-Bearing Debt-to-Equity
31 Dec 15 006
31 Dec 16 016
31 Dec 17 015
30 Jun 18 020
To resize chart data range drag lower right corner of range
31 Dec 15
31 Dec 16
31 Dec 17
30 Jun 18
TRC and its subsidiaries Industry Group
2015 1599 1226
2016 1128 709
2017 338 256
30 Jun 17 1231 905
30 Jun 18 092 343
To resize chart data range drag lower right corner of range
2015 2015
2016 2016
2017 2017
30 Jun 17 30 Jun 17
30 Jun 18 30 Jun 18
2015 2016 2017 30 Jun 17 30 Jun 18
TRC and its subsidiaries 089 086 067 095 072
Industry Group 246 234 247 238 258
2015 2015 2015
2016 2016 2016
2017 2017 2017
30 Jun 17 30 Jun 17 30 Jun 17
30 Jun 18 30 Jun 18 30 Jun 18
Sources of Cash Uses of Cash
370 259
88 396
14 37
472 692
220
Sources of Cash Uses of Cash Withholding tax refund
Loan recived 370 376 Change in working Capital
Cash From operation (CFO) 88 259 Debt Service - repayment amp Dividend paid
Withholding tax refund 14 57 Investment
22 Investment in PPE
15 investment in joint venture
20 Tax paid
57
Sources of Cash Sources of Cash Sources of Cash
Uses of Cash Uses of Cash Uses of Cash
Non-current liabilities Loans and debentures Current liabilities Shareholders equity
31 Dec 16 77 404 1838 2684
31 Dec 17 75 400 1367 2756
30 Jun 18 76 546 1321 2706
To resize chart data range drag lower right corner of range
31 Dec 16 31 Dec 16 31 Dec 16 31 Dec 16
31 Dec 17 31 Dec 17 31 Dec 17 31 Dec 17
30 Jun 18 30 Jun 18 30 Jun 18 30 Jun 18
Current assets Other non-current assets Investment in associate and Investment in joint ventures Property plant and equipment
31 Dec 16 2874 72 1331 726
31 Dec 17 2599 48 1266 685
30 Jun 18 2698 50 1256 645
To resize chart data range drag lower right corner of range
31 Dec 16 31 Dec 16 31 Dec 16 31 Dec 16
31 Dec 17 31 Dec 17 31 Dec 17 31 Dec 17
30 Jun 18 30 Jun 18 30 Jun 18 30 Jun 18
Operating Profit Net Profit
2014 821 694
2015 787 789
2016 1065 786
2017 711 392
6-Month 2017 519 224
6-Month 2018 -051 -387
To resize chart data range drag lower right corner of range
2014 2014
2015 2015
2016 2016
2017 2017
6-Month 2017 6-Month 2017
6-Month 2018 6-Month 2018
Q1 Q2 Q3 Q4 Year End Operating profits
2014 726 687 802 880 3095 913 2557 2215 880
2015 774 927 871 1308 3880 962 2558 2572 1308
2016 1104 434 1170 989 3697 1160 2559 2708 989
2017 952 436 452 530 2370 818 2560 1840 530
2018 465 477 050 2561
To resize chart data range drag lower right corner of range
2014 2014 2014 2014 2014
2015 2015 2015 2015 2015
2016 2016 2016 2016 2016
2017 2017 2017 2017 2017
2018 2018 2018 2018 2018
1H2017 1H2018
Civil Work 369 238
Processing Plant 237 166
Pipeline System 782 538
1388 942 To resize chart data range drag lower right corner of range
Civil Work Civil Work
Processing Plant Processing Plant
Pipeline System Pipeline System
Civil Work Processing Plant Pipeline System
2016 742 1159 1796
2017 950 345 1075
1H2017 369 237 782
1H2018 238 166 538
To resize chart data range drag lower right corner of range
other
1
2016 2016 2016
2017 2017 2017
1H2017 1H2017 1H2017
1H2018 1H2018 1H2018
Column1
Pipeline 782 56
Processing Plant 237 1388 17
Civil 369 26
Sales amp Other 6 0
1394
To resize chart data range drag lower right corner of range
Pipeline
Processing Plant
Civil
Sales amp Other
Column1
Pipeline 539 56
Processing Plant 166 942 942 17
Civil 237 25
Sales amp Other 12 1
954
To resize chart data range drag lower right corner of range
Pipeline
Processing Plant
Civil
Sales amp Other
Gross Profit Margin Net Profit (Loss) Margin
2015 164 77
2016 203 78
2017 215 38
1H2017 190 22
1H2018 172 -38
2015 2015
2016 2016
2017 2017
1H2017 1H2017
1H2018 1H2018
Column1
Q12018 9
Q22018 -45
1H2017 31
1H2018 -36
Q12018
Q22018
1H2017
1H2018
Column1
Q12018 55
Q22018 -12 -67 -12182
1H2017 123
1H2018 43 -80 -6504
Q12018
Q22018
1H2017
1H2018
Q12018 471 เพม(ลด)
Q22018 482 11 234
1H2017 1394
1H2018 954 -440 -3156
Q12018
Q22018
1H2017
1H2018
Sales
Completed 682
Remaining 318
To resize chart data range drag lower right corner of range
Completed
Remaining
Sales
Completed 78
Remaining 922
To resize chart data range drag lower right corner of range
Completed
Remaining
Sales
Completion 02
Remaining 998
To resize chart data range drag lower right corner of range
Completion
Remaining
Sales
Completed 106
Remaining 894
To resize chart data range drag lower right corner of range
Completed
Remaining
Sales
Completion 60
Remaining 940
To resize chart data range drag lower right corner of range
Completion
Remaining
Sales
Completion 233
Remaining 767
To resize chart data range drag lower right corner of range
Completion
Remaining
Sales
Completed 949
Remaining 51
To resize chart data range drag lower right corner of range
Completed
Remaining
Sales
Completion 844
Remaining 156
To resize chart data range drag lower right corner of range
Completion
Remaining
Sales
Completion 981
Remaining 19
To resize chart data range drag lower right corner of range
Completion
Remaining
Page 18: TRC Corporate Presentation · 2018-09-19 · TRC Corporate Presentation . The 2. nd. Quarter 2018 Operating Performance . 7 September 2018 . ... determined by TRC based on information

Chart1

Sales
Completed 981
0981
0019

Sheet1

Chart1

Sales
Completed 844
Remaining 156
0844
0156

Sheet1

Chart1

Sales
Completed 949
Remaining 51
0949
0051

Sheet1

Significant Ongoing Projects

Processing Plant

Completion 233

Remaining 767

Project period Sep 17 - Jun 19

RDCC Catalyst Cooler Project Part 2 Back Pressure Steam Turbine and Utilities System (492 MB) by TRC

Pipeline

PTTrsquos the Fifth Transmission Pipeline Project Phase 1 Subcontractor for The 14 block valve amp facility stations from Sinopec (755 MB) by TRC Completion

60

Remaining 940

Project period Feb 18 - Oct 20

14

Chart1

Sales
Completion 233
0233
0767

Sheet1

Chart1

Sales
Completion 60
006
094

Sheet1

Civil Work

Significant Ongoing Projects

Department of Highwayrsquos Extension Kalapapruek Road (850 MB) by SKW C ompleted

106

Remaining 894

Project period Mar 17 - Aug 19

Improvement of Pracharuamjai Road ndash Mitmaitri Road (991 MB) by SKW

Project period Sep 17 - Sep 19

C ompletion 02

Remaining 998

Project period Feb 18 - Oct 19

Highway Route No 4 A Takua Pa ndash A Thai Mueang between Km803+00000 to Km813+30000 (347 MB) by SKW

C ompleted 78

Remaining 922

15

Chart1

Sales
0106
0894

Sheet1

Chart1

Sales
Completion 02
Remaining 998
0002
0998

Sheet1

Chart1

Sales
0078
0922

Sheet1

16

Civil Work

Significant Ongoing Projects

Project period May 16 - Dec 19

APOTrsquos Package 2 ndash 1st Limited Notice to Proceed Early Works of Surface Processing Plant amp Facilities Project (711 MB) by TRC

Completed 682

Remaining 318

Chart1

Sales
0682
0318

Sheet1

Pipeline Journal World Pipeline June 2018

17

Pipeline Journal (cont)

18

Content

19

Financial Highlights 27

Future Developments 20

Backlog 10

Corporate Profile amp 1H 2018 Significant Events 4

Projects for Bidding

Project Name

Approximate TRC Grouprsquos Work Value

(Million Baht)

Estimated Bidding Period

A Pipeline A1 Pipeline for Floating Storage and Regasification Unit (FSRU) Project from EGAT 3500 Early of 2019

A2 The 5th Transmission Pipeline Phase 3 from PTT 1500 Early of 2019

A3 New distribution pipeline and modifyreroute pipeline from PTT

100-150 Q4 2018

B Processing Plant

B1 Clean Fuel Project (CFP) from Thai Oil (TRC submitted bid as subcontractor)

2000 Q1 2018

B2 Acrylic Resin Plant 300 Sep 2018

C Infrastructure Infrastructure Government Projects (ie Double Track Railway Projects Road Improvement amp Expansion)

3000 2H 2018

D ASRS Warehouse 2000 Q4 2018-Q2 2019

20

TRC Potential Project

Clean Fuel Project (CFP) Thai Oil Group

Floating Storage and Regasification Unit (FRSU) EGAT

โครงการทอสงกาซธรรมชาตจากสถาน

เกบรกษาและแปรสภาพกาซธรรมชาตจาก

ของเหลวเปนกาซแบบลอยนา (FRSU) ไปยงโรงไฟฟาพระนครใต ระยะทาง 58 กม

TOPrsquos EGM held on 27 August 2018 resolved to approve the investment in the Clean Fuel Project with the project value of approximately USD 4825 or approximately Baht 160279 million The period of the project will be 2019 - 2023

21

FSRUrsquos 3 Pilot Projects 2-year cooperation between EGAT and PTT bull FSRU in northern part of the gulf of Thailand bull FSRU in southern region to substitute for JDArsquos

supply bull FSRU in Myanmar for further development with

EGATrsquos power plant

SKW amp SHC Potential Project

Thailand Smart Metro by Metropolitan Electric Authority

bull Project Owner TOT Public Company Limited CAT Telecom Public Company Limited Metropolitan Electricity Authority Mass Rapid Transit Authority of Thailand bull 1273 km bull Year 2017- 2021

22

SKW Potential Project ASampRS Warehouse

Project Owner PTT Oil and Retail Business Public Company Limited (PTTOR)

Project Value Approximate of Baht 550- 600 million

Scope of Works EPC of Lubricants Distribution Center Installation Automated Storage and Retrieval System (ASampRS) Project Location Amphur Bang Pakong Chachoengsao Province Project Period 450 days

New innovative project under cooperation of strategic partner

23

Auto Motion Works Co Ltd (AMW) Leader manufacture of Automated Storage and Retrieval System (ASRS)Technology

References bull World Ceramic Center Co Ltd Head Office bull Scotch Industrial (Thailand) Co Ltd Bangbuathong Nonthaburi bull Siam Global House Public Company Limited Distribution Center Wangnoi Ayudhaya bull King Power Srivaree Samut Prakarn bull Thai Summit Eastern Seaboard Autoparts Industry Co Ltd Rayong

24

Business 2018 2019 2020 2021 2022 Total

Natural gas 3854 2463 1759 1676 1040 10792 3

Natural gas transmission pipeline 26049 17841 5819 6437 755 56901 17

Oil and international trading 14169 71 6 6 6 12258 3

Petrochemical amp Refining 21033 4 4 4 5 21050 7

Head office and others 7038 3532 4142 4259 3789 22760 6 Joint investment and investment in PTT wholly-owned entities

176470 21969 10771 8987 4 218201 64

Total 246613 45880 22501 21369 5599 341962 100

PTTrsquos 5-year Investment Plan (2018 ndash 2022)

(Unit Million Baht) I PTTrsquos news reported to the SET on 22 December 2017

PTTrsquos board of directors meeting held on June 18 2018 has reviewed investment plan to reflect the operation and current circumstances as well as effective budgeting by reducing the 2018 investment plan from Baht 246613 million to Baht 221294 million The reduction is mainly from the investment projects of oil and transmission pipeline business

II Revised 2018 Investment from 246613 MB to 221294 MB (18 June 18)

Reducing1027

25

Thailandrsquos EEC

Source Ministry of Industryrsquos presentation of ldquoEastern Economic Corridor Development Projectrdquo Driving Forward hellip dated 15 February 2017

26

Content

27

Financial Highlights 27

Future Developments 20

Backlog 10

Corporate Profile amp 1H 2018 Significant Events 4

Operating Performance 1H2018

471 482

1394

954

Q12018 Q22018 1H2017 1H2018

2 QoQ

32 YoY

Unit MB

Revenue

1H2017 1H2018

55

-12

123

43

Q12018 Q22018 1H2017 1H2018

9

-45

31

-36

Q12018 Q22018 1H2017 1H2018

65 YoY

122 QoQ

EBITDA

164 QoQ 217 YoY

164

203215

190172

77 78

3822

-38

-50

50

150

250

2015 2016 2017 1H2017 1H2018

Gross Profit Margin Net Profit (Loss) Margin

Gross Profit Margin amp Net Profit Margin

Profit (loss) for the period

28

Gross ProfitQ1 2018 117 MB 251Q2 2018 45 MB 956-M 2018 162 MB 172

Net ProfitQ1 2018 9 MB 19Q2 2018 -46 MB -946-M 2018 -37 MB -38

Service Income

1388 942

32 YoY

Chart1

471
482
1394
954

Sheet1

Chart1

Column1
55
-12
123
43

Sheet1

Chart1

Column1
9
-45
31
-36

Sheet1

Chart1

Gross Profit Margin
Net Profit (Loss) Margin
1644
774
203
778
215
38
1904
22
1717
-38

Sheet1

Chart1

Column1
Pipeline 57
Processing Plant 17
Civil 25
Sales amp Other 1
539
166
237
12

Sheet1

Chart1

Column1
782
237
369
6

Sheet1

Construction Services Income

1796

1075 782

538

1159

345

237

166

742

950

369

238

0

500

1000

1500

2000

2500

3000

3500

4000

2016 2017 1H2017 1H2018

Civil Work

Processing Plant

Pipeline System

3697

2370

1388

942

Unit MB

18

57

25

369

237

782

238166

538

Civil Work Processing Plant Pipeline System

Construction Services Income Comparison with last year (MB)

1H2017 1H2018

1st Half Comparison

29

Chart1

3697
2370
1388
942
Pipeline System
Processing Plant
Civil Work
1796
1159
742
1075
345
950
782
237
369
538
166
238

Sheet1

Chart1

1H2017
1H2018
Construction Services Income Comparison with last year (MB)
369
238
237
166
782
538

Sheet1

30

Construction Services Income

2014 2015 2016 2017 2018Q1 726 774 1104 952 465Q2 687 927 434 436 477Q3 802 871 1170 452Q4 880 1308 989 530Year End 3095 3880 3697 2370

726 774

1104952

465687

927

434 436 477

802 871

1170

452880

1308

989

530

3095

38803697

2370

0

500

1000

1500

2000

2500

3000

3500

4000

2018 (F) 2500-2800

(MB)

6-M 2018 942

Chart1

Q1
Q2
Q3
Q4
Year End
726
687
802
880
3095
774
927
871
1308
3880
1104
434
1170
989
3697
952
436
452
530
2370
465
477

Sheet1

Operating Profit amp Net Profit

2014 2015 2016 2017 6-Month2017

6-Month2018

Operating Profit 821 787 1065 711 519 -051 Net Profit 694 789 786 392 224 -387

-400

000

400

800

1200

2014 2015 2016 2017 6-M 2017

6-M 2018

Operating Profit (Loss) (MB) 25415 30539 39382 16863 7202 (479)

Net Profit (Loss) (MB) 21492 30596 29076 9279 3113 (3650)

31

to services income amp sales

Chart1

Operating Profit
Net Profit
821
694
787
789
1065
786
711
392
519
224
-051
-387

Sheet1

726 685 645

1331 1266 1256

72 48 50

2874 2599 2698

-

1000

2000

3000

4000

5000

31 Dec 16 31 Dec 17 30 Jun 18

Assets

Current assetsOther non-current assetsInvestment in associate and Investment in joint venturesProperty plant and equipment

50034598 4649

(MB)

Financial Position

2684 2756 2706

1838 1367 1321

404 400 546

77 75 76

-

1000

2000

3000

4000

5000

31 Dec 16 31 Dec 17 30 Jun 18

Liabilities and Shareholders Equity

Non-current liabilities

Loans and debentures

Current liabilities

Shareholders equity

50034598 4649

(MB)

(APOT 1259)

(APOT 1234)

(APOT 1328)

32

58

1

27

14

2

12

28

58

Chart1

5003
4598
4649
Property plant and equipment
Investment in associate and Investment in joint ventures
Other non-current assets
Current assets
Assets
726
1331
72
2874
685
1266
48
2599
645
1256
50
2698

Sheet1

Sheet2

Chart1

5003
4598
4649
Shareholders equity
Current liabilities
Loans and debentures
Non-current liabilities
Liabilities and Shareholders Equity
75
2684
1838
404
77
2756
1367
400
75
2706
1321
546
76

Sheet1

Debenture Issuance and Expiration

Issuance Date

Maturity Date

Issuance

Amount (MB)

Outstanding

Amount (MB)

Debenture

Holders

Interest Rate

(Per Year)

8 Jul 2015 8 Jul 2017

(2 years) 100

- (Expired)

10 persons 468

10 Mar 2016

10 Mar 2018

(2 Years)

200 -

(Expired) 10 persons 440

12 Jul 2017 12 Jul 2018

(1 year) 100

- (Expired)

10 persons 450

15 Mar 2018

17 Mar 2020

(2 yearsamp2 days)

180 180 9 persons 480

Outstanding debentures as at 7 Sep 18

180

I) Debentures Baht 500 million

II) Debentures Baht 2000 million Still not issue 33

Cash Flows

370259

8839614

37

Sources of Cash Uses of Cash

472

692

Change in Cash (220 MB)

Increase in translation

adjustment (073 MB)

Ending Cash 115 MB

Beginning Cash 336 MB

S-T loan received amp debenture issuance

Cash from operation

Withholding tax refund Change in working capital (376 MB) amp income tax paid (20 MB)

Debt service repayment amp dividend paid (12 MB)

Investment in equipment (22 MB) and capital increase in SH Crossing

by SKW (15 MB)

6-Month 2018 Sources and Uses of Cash (MB)

Financing Activities + 111 MB

Operating Activities (294 MB)

Investment Activities (37 MB)

Net CF (220 MB)

34

Chart1

472
692
370
88
14
259
396
37

Sheet1

TRC Group Industry Group (Construction Services)

089 086067

095072

246 234 247 240258

000

050

100

150

200

250

300

2015 2016 2017 30 Jun 17 30 Jun 18

1599

1128

338

1231

092

1226

709

256

905

343

000

500

1000

1500

2000

2015 2016 2017 30 Jun 17 30 Jun 18

()

Financial Ratio amp Covenants to Debenture Holders

Time(s) Return on Equity Debt to Equity Ratio

006

016 015

020

000

005

010

015

020

025

31 Dec 15 31 Dec 16 31 Dec 17 30 Jun 18

Time(s)

10412

26881628 1196

0002000400060008000

1000012000

2015 2016 2017 30 Jun 2018

EBITDA to Interest Time(s)

TRC TRC

Interest Bearing Debt to Equity

Covenant gt = 4 times Covenant lt = 2 times

35

Chart1

TRC and its subsidiaries
Industry Group
240
089
246
086
234
067
247
095
238
072
258

Sheet1

Chart1

TRC and its subsidiaries
Industry Group
1599
1226
1128
709
338
256
1231
905
092
343

Sheet1

Chart1

TRC Groups Interest-Bearing Debt-to-Equity
006
016
015
02

Sheet1

Chart1

TRC Groups EBITDA to interest
10412
2688
1628
1196

Sheet1

If you have any question please feel fee to contact Investor Relations Department Email ir_trctrc-concom or ounruentrc-concom

Tel +66 2022 7777-87 Ext 3201 3213 Fax +66 2022 7778

  • Slide Number 1
  • Slide Number 2
  • Slide Number 3
  • Key Corporate Milestone
  • Slide Number 5
  • Slide Number 6
  • May 2018 SKW obtained special class contractor from Department of Highways
  • Slide Number 8
  • Slide Number 9
  • TRC Group Backlog
  • Slide Number 11
  • Projects on Hand Period
  • Slide Number 13
  • Slide Number 14
  • Slide Number 15
  • Slide Number 16
  • Slide Number 17
  • Slide Number 18
  • Slide Number 19
  • Slide Number 20
  • Slide Number 21
  • Slide Number 22
  • Slide Number 23
  • Auto Motion Works Co Ltd (AMW) Leader manufactureof Automated Storage and Retrieval System (ASRS)Technology
  • Slide Number 25
  • Slide Number 26
  • Slide Number 27
  • Slide Number 28
  • Slide Number 29
  • Slide Number 30
  • Slide Number 31
  • Slide Number 32
  • Slide Number 33
  • Slide Number 34
  • Slide Number 35
  • Slide Number 36
TRC Groups EBITDA to interest
2015 10412
2016 2688
2017 1628
30 Jun 2018 1196
To resize chart data range drag lower right corner of range
2015
2016
2017
30 Jun 2018
TRC Groups Interest-Bearing Debt-to-Equity
31 Dec 15 006
31 Dec 16 016
31 Dec 17 015
30 Jun 18 020
To resize chart data range drag lower right corner of range
31 Dec 15
31 Dec 16
31 Dec 17
30 Jun 18
TRC and its subsidiaries Industry Group
2015 1599 1226
2016 1128 709
2017 338 256
30 Jun 17 1231 905
30 Jun 18 092 343
To resize chart data range drag lower right corner of range
2015 2015
2016 2016
2017 2017
30 Jun 17 30 Jun 17
30 Jun 18 30 Jun 18
2015 2016 2017 30 Jun 17 30 Jun 18
TRC and its subsidiaries 089 086 067 095 072
Industry Group 246 234 247 238 258
2015 2015 2015
2016 2016 2016
2017 2017 2017
30 Jun 17 30 Jun 17 30 Jun 17
30 Jun 18 30 Jun 18 30 Jun 18
Sources of Cash Uses of Cash
370 259
88 396
14 37
472 692
220
Sources of Cash Uses of Cash Withholding tax refund
Loan recived 370 376 Change in working Capital
Cash From operation (CFO) 88 259 Debt Service - repayment amp Dividend paid
Withholding tax refund 14 57 Investment
22 Investment in PPE
15 investment in joint venture
20 Tax paid
57
Sources of Cash Sources of Cash Sources of Cash
Uses of Cash Uses of Cash Uses of Cash
Non-current liabilities Loans and debentures Current liabilities Shareholders equity
31 Dec 16 77 404 1838 2684
31 Dec 17 75 400 1367 2756
30 Jun 18 76 546 1321 2706
To resize chart data range drag lower right corner of range
31 Dec 16 31 Dec 16 31 Dec 16 31 Dec 16
31 Dec 17 31 Dec 17 31 Dec 17 31 Dec 17
30 Jun 18 30 Jun 18 30 Jun 18 30 Jun 18
Current assets Other non-current assets Investment in associate and Investment in joint ventures Property plant and equipment
31 Dec 16 2874 72 1331 726
31 Dec 17 2599 48 1266 685
30 Jun 18 2698 50 1256 645
To resize chart data range drag lower right corner of range
31 Dec 16 31 Dec 16 31 Dec 16 31 Dec 16
31 Dec 17 31 Dec 17 31 Dec 17 31 Dec 17
30 Jun 18 30 Jun 18 30 Jun 18 30 Jun 18
Operating Profit Net Profit
2014 821 694
2015 787 789
2016 1065 786
2017 711 392
6-Month 2017 519 224
6-Month 2018 -051 -387
To resize chart data range drag lower right corner of range
2014 2014
2015 2015
2016 2016
2017 2017
6-Month 2017 6-Month 2017
6-Month 2018 6-Month 2018
Q1 Q2 Q3 Q4 Year End Operating profits
2014 726 687 802 880 3095 913 2557 2215 880
2015 774 927 871 1308 3880 962 2558 2572 1308
2016 1104 434 1170 989 3697 1160 2559 2708 989
2017 952 436 452 530 2370 818 2560 1840 530
2018 465 477 050 2561
To resize chart data range drag lower right corner of range
2014 2014 2014 2014 2014
2015 2015 2015 2015 2015
2016 2016 2016 2016 2016
2017 2017 2017 2017 2017
2018 2018 2018 2018 2018
1H2017 1H2018
Civil Work 369 238
Processing Plant 237 166
Pipeline System 782 538
1388 942 To resize chart data range drag lower right corner of range
Civil Work Civil Work
Processing Plant Processing Plant
Pipeline System Pipeline System
Civil Work Processing Plant Pipeline System
2016 742 1159 1796
2017 950 345 1075
1H2017 369 237 782
1H2018 238 166 538
To resize chart data range drag lower right corner of range
other
1
2016 2016 2016
2017 2017 2017
1H2017 1H2017 1H2017
1H2018 1H2018 1H2018
Column1
Pipeline 782 56
Processing Plant 237 1388 17
Civil 369 26
Sales amp Other 6 0
1394
To resize chart data range drag lower right corner of range
Pipeline
Processing Plant
Civil
Sales amp Other
Column1
Pipeline 539 56
Processing Plant 166 942 942 17
Civil 237 25
Sales amp Other 12 1
954
To resize chart data range drag lower right corner of range
Pipeline
Processing Plant
Civil
Sales amp Other
Gross Profit Margin Net Profit (Loss) Margin
2015 164 77
2016 203 78
2017 215 38
1H2017 190 22
1H2018 172 -38
2015 2015
2016 2016
2017 2017
1H2017 1H2017
1H2018 1H2018
Column1
Q12018 9
Q22018 -45
1H2017 31
1H2018 -36
Q12018
Q22018
1H2017
1H2018
Column1
Q12018 55
Q22018 -12 -67 -12182
1H2017 123
1H2018 43 -80 -6504
Q12018
Q22018
1H2017
1H2018
Q12018 471 เพม(ลด)
Q22018 482 11 234
1H2017 1394
1H2018 954 -440 -3156
Q12018
Q22018
1H2017
1H2018
Sales
Completed 682
Remaining 318
To resize chart data range drag lower right corner of range
Completed
Remaining
Sales
Completed 78
Remaining 922
To resize chart data range drag lower right corner of range
Completed
Remaining
Sales
Completion 02
Remaining 998
To resize chart data range drag lower right corner of range
Completion
Remaining
Sales
Completed 106
Remaining 894
To resize chart data range drag lower right corner of range
Completed
Remaining
Sales
Completion 60
Remaining 940
To resize chart data range drag lower right corner of range
Completion
Remaining
Sales
Completion 233
Remaining 767
To resize chart data range drag lower right corner of range
Completion
Remaining
Sales
Completed 949
Remaining 51
To resize chart data range drag lower right corner of range
Completed
Remaining
Sales
Completion 844
Remaining 156
To resize chart data range drag lower right corner of range
Completion
Remaining
Sales
Completion 981
Remaining 19
To resize chart data range drag lower right corner of range
Completion
Remaining
Page 19: TRC Corporate Presentation · 2018-09-19 · TRC Corporate Presentation . The 2. nd. Quarter 2018 Operating Performance . 7 September 2018 . ... determined by TRC based on information

Sheet1

Chart1

Sales
Completed 844
Remaining 156
0844
0156

Sheet1

Chart1

Sales
Completed 949
Remaining 51
0949
0051

Sheet1

Significant Ongoing Projects

Processing Plant

Completion 233

Remaining 767

Project period Sep 17 - Jun 19

RDCC Catalyst Cooler Project Part 2 Back Pressure Steam Turbine and Utilities System (492 MB) by TRC

Pipeline

PTTrsquos the Fifth Transmission Pipeline Project Phase 1 Subcontractor for The 14 block valve amp facility stations from Sinopec (755 MB) by TRC Completion

60

Remaining 940

Project period Feb 18 - Oct 20

14

Chart1

Sales
Completion 233
0233
0767

Sheet1

Chart1

Sales
Completion 60
006
094

Sheet1

Civil Work

Significant Ongoing Projects

Department of Highwayrsquos Extension Kalapapruek Road (850 MB) by SKW C ompleted

106

Remaining 894

Project period Mar 17 - Aug 19

Improvement of Pracharuamjai Road ndash Mitmaitri Road (991 MB) by SKW

Project period Sep 17 - Sep 19

C ompletion 02

Remaining 998

Project period Feb 18 - Oct 19

Highway Route No 4 A Takua Pa ndash A Thai Mueang between Km803+00000 to Km813+30000 (347 MB) by SKW

C ompleted 78

Remaining 922

15

Chart1

Sales
0106
0894

Sheet1

Chart1

Sales
Completion 02
Remaining 998
0002
0998

Sheet1

Chart1

Sales
0078
0922

Sheet1

16

Civil Work

Significant Ongoing Projects

Project period May 16 - Dec 19

APOTrsquos Package 2 ndash 1st Limited Notice to Proceed Early Works of Surface Processing Plant amp Facilities Project (711 MB) by TRC

Completed 682

Remaining 318

Chart1

Sales
0682
0318

Sheet1

Pipeline Journal World Pipeline June 2018

17

Pipeline Journal (cont)

18

Content

19

Financial Highlights 27

Future Developments 20

Backlog 10

Corporate Profile amp 1H 2018 Significant Events 4

Projects for Bidding

Project Name

Approximate TRC Grouprsquos Work Value

(Million Baht)

Estimated Bidding Period

A Pipeline A1 Pipeline for Floating Storage and Regasification Unit (FSRU) Project from EGAT 3500 Early of 2019

A2 The 5th Transmission Pipeline Phase 3 from PTT 1500 Early of 2019

A3 New distribution pipeline and modifyreroute pipeline from PTT

100-150 Q4 2018

B Processing Plant

B1 Clean Fuel Project (CFP) from Thai Oil (TRC submitted bid as subcontractor)

2000 Q1 2018

B2 Acrylic Resin Plant 300 Sep 2018

C Infrastructure Infrastructure Government Projects (ie Double Track Railway Projects Road Improvement amp Expansion)

3000 2H 2018

D ASRS Warehouse 2000 Q4 2018-Q2 2019

20

TRC Potential Project

Clean Fuel Project (CFP) Thai Oil Group

Floating Storage and Regasification Unit (FRSU) EGAT

โครงการทอสงกาซธรรมชาตจากสถาน

เกบรกษาและแปรสภาพกาซธรรมชาตจาก

ของเหลวเปนกาซแบบลอยนา (FRSU) ไปยงโรงไฟฟาพระนครใต ระยะทาง 58 กม

TOPrsquos EGM held on 27 August 2018 resolved to approve the investment in the Clean Fuel Project with the project value of approximately USD 4825 or approximately Baht 160279 million The period of the project will be 2019 - 2023

21

FSRUrsquos 3 Pilot Projects 2-year cooperation between EGAT and PTT bull FSRU in northern part of the gulf of Thailand bull FSRU in southern region to substitute for JDArsquos

supply bull FSRU in Myanmar for further development with

EGATrsquos power plant

SKW amp SHC Potential Project

Thailand Smart Metro by Metropolitan Electric Authority

bull Project Owner TOT Public Company Limited CAT Telecom Public Company Limited Metropolitan Electricity Authority Mass Rapid Transit Authority of Thailand bull 1273 km bull Year 2017- 2021

22

SKW Potential Project ASampRS Warehouse

Project Owner PTT Oil and Retail Business Public Company Limited (PTTOR)

Project Value Approximate of Baht 550- 600 million

Scope of Works EPC of Lubricants Distribution Center Installation Automated Storage and Retrieval System (ASampRS) Project Location Amphur Bang Pakong Chachoengsao Province Project Period 450 days

New innovative project under cooperation of strategic partner

23

Auto Motion Works Co Ltd (AMW) Leader manufacture of Automated Storage and Retrieval System (ASRS)Technology

References bull World Ceramic Center Co Ltd Head Office bull Scotch Industrial (Thailand) Co Ltd Bangbuathong Nonthaburi bull Siam Global House Public Company Limited Distribution Center Wangnoi Ayudhaya bull King Power Srivaree Samut Prakarn bull Thai Summit Eastern Seaboard Autoparts Industry Co Ltd Rayong

24

Business 2018 2019 2020 2021 2022 Total

Natural gas 3854 2463 1759 1676 1040 10792 3

Natural gas transmission pipeline 26049 17841 5819 6437 755 56901 17

Oil and international trading 14169 71 6 6 6 12258 3

Petrochemical amp Refining 21033 4 4 4 5 21050 7

Head office and others 7038 3532 4142 4259 3789 22760 6 Joint investment and investment in PTT wholly-owned entities

176470 21969 10771 8987 4 218201 64

Total 246613 45880 22501 21369 5599 341962 100

PTTrsquos 5-year Investment Plan (2018 ndash 2022)

(Unit Million Baht) I PTTrsquos news reported to the SET on 22 December 2017

PTTrsquos board of directors meeting held on June 18 2018 has reviewed investment plan to reflect the operation and current circumstances as well as effective budgeting by reducing the 2018 investment plan from Baht 246613 million to Baht 221294 million The reduction is mainly from the investment projects of oil and transmission pipeline business

II Revised 2018 Investment from 246613 MB to 221294 MB (18 June 18)

Reducing1027

25

Thailandrsquos EEC

Source Ministry of Industryrsquos presentation of ldquoEastern Economic Corridor Development Projectrdquo Driving Forward hellip dated 15 February 2017

26

Content

27

Financial Highlights 27

Future Developments 20

Backlog 10

Corporate Profile amp 1H 2018 Significant Events 4

Operating Performance 1H2018

471 482

1394

954

Q12018 Q22018 1H2017 1H2018

2 QoQ

32 YoY

Unit MB

Revenue

1H2017 1H2018

55

-12

123

43

Q12018 Q22018 1H2017 1H2018

9

-45

31

-36

Q12018 Q22018 1H2017 1H2018

65 YoY

122 QoQ

EBITDA

164 QoQ 217 YoY

164

203215

190172

77 78

3822

-38

-50

50

150

250

2015 2016 2017 1H2017 1H2018

Gross Profit Margin Net Profit (Loss) Margin

Gross Profit Margin amp Net Profit Margin

Profit (loss) for the period

28

Gross ProfitQ1 2018 117 MB 251Q2 2018 45 MB 956-M 2018 162 MB 172

Net ProfitQ1 2018 9 MB 19Q2 2018 -46 MB -946-M 2018 -37 MB -38

Service Income

1388 942

32 YoY

Chart1

471
482
1394
954

Sheet1

Chart1

Column1
55
-12
123
43

Sheet1

Chart1

Column1
9
-45
31
-36

Sheet1

Chart1

Gross Profit Margin
Net Profit (Loss) Margin
1644
774
203
778
215
38
1904
22
1717
-38

Sheet1

Chart1

Column1
Pipeline 57
Processing Plant 17
Civil 25
Sales amp Other 1
539
166
237
12

Sheet1

Chart1

Column1
782
237
369
6

Sheet1

Construction Services Income

1796

1075 782

538

1159

345

237

166

742

950

369

238

0

500

1000

1500

2000

2500

3000

3500

4000

2016 2017 1H2017 1H2018

Civil Work

Processing Plant

Pipeline System

3697

2370

1388

942

Unit MB

18

57

25

369

237

782

238166

538

Civil Work Processing Plant Pipeline System

Construction Services Income Comparison with last year (MB)

1H2017 1H2018

1st Half Comparison

29

Chart1

3697
2370
1388
942
Pipeline System
Processing Plant
Civil Work
1796
1159
742
1075
345
950
782
237
369
538
166
238

Sheet1

Chart1

1H2017
1H2018
Construction Services Income Comparison with last year (MB)
369
238
237
166
782
538

Sheet1

30

Construction Services Income

2014 2015 2016 2017 2018Q1 726 774 1104 952 465Q2 687 927 434 436 477Q3 802 871 1170 452Q4 880 1308 989 530Year End 3095 3880 3697 2370

726 774

1104952

465687

927

434 436 477

802 871

1170

452880

1308

989

530

3095

38803697

2370

0

500

1000

1500

2000

2500

3000

3500

4000

2018 (F) 2500-2800

(MB)

6-M 2018 942

Chart1

Q1
Q2
Q3
Q4
Year End
726
687
802
880
3095
774
927
871
1308
3880
1104
434
1170
989
3697
952
436
452
530
2370
465
477

Sheet1

Operating Profit amp Net Profit

2014 2015 2016 2017 6-Month2017

6-Month2018

Operating Profit 821 787 1065 711 519 -051 Net Profit 694 789 786 392 224 -387

-400

000

400

800

1200

2014 2015 2016 2017 6-M 2017

6-M 2018

Operating Profit (Loss) (MB) 25415 30539 39382 16863 7202 (479)

Net Profit (Loss) (MB) 21492 30596 29076 9279 3113 (3650)

31

to services income amp sales

Chart1

Operating Profit
Net Profit
821
694
787
789
1065
786
711
392
519
224
-051
-387

Sheet1

726 685 645

1331 1266 1256

72 48 50

2874 2599 2698

-

1000

2000

3000

4000

5000

31 Dec 16 31 Dec 17 30 Jun 18

Assets

Current assetsOther non-current assetsInvestment in associate and Investment in joint venturesProperty plant and equipment

50034598 4649

(MB)

Financial Position

2684 2756 2706

1838 1367 1321

404 400 546

77 75 76

-

1000

2000

3000

4000

5000

31 Dec 16 31 Dec 17 30 Jun 18

Liabilities and Shareholders Equity

Non-current liabilities

Loans and debentures

Current liabilities

Shareholders equity

50034598 4649

(MB)

(APOT 1259)

(APOT 1234)

(APOT 1328)

32

58

1

27

14

2

12

28

58

Chart1

5003
4598
4649
Property plant and equipment
Investment in associate and Investment in joint ventures
Other non-current assets
Current assets
Assets
726
1331
72
2874
685
1266
48
2599
645
1256
50
2698

Sheet1

Sheet2

Chart1

5003
4598
4649
Shareholders equity
Current liabilities
Loans and debentures
Non-current liabilities
Liabilities and Shareholders Equity
75
2684
1838
404
77
2756
1367
400
75
2706
1321
546
76

Sheet1

Debenture Issuance and Expiration

Issuance Date

Maturity Date

Issuance

Amount (MB)

Outstanding

Amount (MB)

Debenture

Holders

Interest Rate

(Per Year)

8 Jul 2015 8 Jul 2017

(2 years) 100

- (Expired)

10 persons 468

10 Mar 2016

10 Mar 2018

(2 Years)

200 -

(Expired) 10 persons 440

12 Jul 2017 12 Jul 2018

(1 year) 100

- (Expired)

10 persons 450

15 Mar 2018

17 Mar 2020

(2 yearsamp2 days)

180 180 9 persons 480

Outstanding debentures as at 7 Sep 18

180

I) Debentures Baht 500 million

II) Debentures Baht 2000 million Still not issue 33

Cash Flows

370259

8839614

37

Sources of Cash Uses of Cash

472

692

Change in Cash (220 MB)

Increase in translation

adjustment (073 MB)

Ending Cash 115 MB

Beginning Cash 336 MB

S-T loan received amp debenture issuance

Cash from operation

Withholding tax refund Change in working capital (376 MB) amp income tax paid (20 MB)

Debt service repayment amp dividend paid (12 MB)

Investment in equipment (22 MB) and capital increase in SH Crossing

by SKW (15 MB)

6-Month 2018 Sources and Uses of Cash (MB)

Financing Activities + 111 MB

Operating Activities (294 MB)

Investment Activities (37 MB)

Net CF (220 MB)

34

Chart1

472
692
370
88
14
259
396
37

Sheet1

TRC Group Industry Group (Construction Services)

089 086067

095072

246 234 247 240258

000

050

100

150

200

250

300

2015 2016 2017 30 Jun 17 30 Jun 18

1599

1128

338

1231

092

1226

709

256

905

343

000

500

1000

1500

2000

2015 2016 2017 30 Jun 17 30 Jun 18

()

Financial Ratio amp Covenants to Debenture Holders

Time(s) Return on Equity Debt to Equity Ratio

006

016 015

020

000

005

010

015

020

025

31 Dec 15 31 Dec 16 31 Dec 17 30 Jun 18

Time(s)

10412

26881628 1196

0002000400060008000

1000012000

2015 2016 2017 30 Jun 2018

EBITDA to Interest Time(s)

TRC TRC

Interest Bearing Debt to Equity

Covenant gt = 4 times Covenant lt = 2 times

35

Chart1

TRC and its subsidiaries
Industry Group
240
089
246
086
234
067
247
095
238
072
258

Sheet1

Chart1

TRC and its subsidiaries
Industry Group
1599
1226
1128
709
338
256
1231
905
092
343

Sheet1

Chart1

TRC Groups Interest-Bearing Debt-to-Equity
006
016
015
02

Sheet1

Chart1

TRC Groups EBITDA to interest
10412
2688
1628
1196

Sheet1

If you have any question please feel fee to contact Investor Relations Department Email ir_trctrc-concom or ounruentrc-concom

Tel +66 2022 7777-87 Ext 3201 3213 Fax +66 2022 7778

  • Slide Number 1
  • Slide Number 2
  • Slide Number 3
  • Key Corporate Milestone
  • Slide Number 5
  • Slide Number 6
  • May 2018 SKW obtained special class contractor from Department of Highways
  • Slide Number 8
  • Slide Number 9
  • TRC Group Backlog
  • Slide Number 11
  • Projects on Hand Period
  • Slide Number 13
  • Slide Number 14
  • Slide Number 15
  • Slide Number 16
  • Slide Number 17
  • Slide Number 18
  • Slide Number 19
  • Slide Number 20
  • Slide Number 21
  • Slide Number 22
  • Slide Number 23
  • Auto Motion Works Co Ltd (AMW) Leader manufactureof Automated Storage and Retrieval System (ASRS)Technology
  • Slide Number 25
  • Slide Number 26
  • Slide Number 27
  • Slide Number 28
  • Slide Number 29
  • Slide Number 30
  • Slide Number 31
  • Slide Number 32
  • Slide Number 33
  • Slide Number 34
  • Slide Number 35
  • Slide Number 36
TRC Groups EBITDA to interest
2015 10412
2016 2688
2017 1628
30 Jun 2018 1196
To resize chart data range drag lower right corner of range
2015
2016
2017
30 Jun 2018
TRC Groups Interest-Bearing Debt-to-Equity
31 Dec 15 006
31 Dec 16 016
31 Dec 17 015
30 Jun 18 020
To resize chart data range drag lower right corner of range
31 Dec 15
31 Dec 16
31 Dec 17
30 Jun 18
TRC and its subsidiaries Industry Group
2015 1599 1226
2016 1128 709
2017 338 256
30 Jun 17 1231 905
30 Jun 18 092 343
To resize chart data range drag lower right corner of range
2015 2015
2016 2016
2017 2017
30 Jun 17 30 Jun 17
30 Jun 18 30 Jun 18
2015 2016 2017 30 Jun 17 30 Jun 18
TRC and its subsidiaries 089 086 067 095 072
Industry Group 246 234 247 238 258
2015 2015 2015
2016 2016 2016
2017 2017 2017
30 Jun 17 30 Jun 17 30 Jun 17
30 Jun 18 30 Jun 18 30 Jun 18
Sources of Cash Uses of Cash
370 259
88 396
14 37
472 692
220
Sources of Cash Uses of Cash Withholding tax refund
Loan recived 370 376 Change in working Capital
Cash From operation (CFO) 88 259 Debt Service - repayment amp Dividend paid
Withholding tax refund 14 57 Investment
22 Investment in PPE
15 investment in joint venture
20 Tax paid
57
Sources of Cash Sources of Cash Sources of Cash
Uses of Cash Uses of Cash Uses of Cash
Non-current liabilities Loans and debentures Current liabilities Shareholders equity
31 Dec 16 77 404 1838 2684
31 Dec 17 75 400 1367 2756
30 Jun 18 76 546 1321 2706
To resize chart data range drag lower right corner of range
31 Dec 16 31 Dec 16 31 Dec 16 31 Dec 16
31 Dec 17 31 Dec 17 31 Dec 17 31 Dec 17
30 Jun 18 30 Jun 18 30 Jun 18 30 Jun 18
Current assets Other non-current assets Investment in associate and Investment in joint ventures Property plant and equipment
31 Dec 16 2874 72 1331 726
31 Dec 17 2599 48 1266 685
30 Jun 18 2698 50 1256 645
To resize chart data range drag lower right corner of range
31 Dec 16 31 Dec 16 31 Dec 16 31 Dec 16
31 Dec 17 31 Dec 17 31 Dec 17 31 Dec 17
30 Jun 18 30 Jun 18 30 Jun 18 30 Jun 18
Operating Profit Net Profit
2014 821 694
2015 787 789
2016 1065 786
2017 711 392
6-Month 2017 519 224
6-Month 2018 -051 -387
To resize chart data range drag lower right corner of range
2014 2014
2015 2015
2016 2016
2017 2017
6-Month 2017 6-Month 2017
6-Month 2018 6-Month 2018
Q1 Q2 Q3 Q4 Year End Operating profits
2014 726 687 802 880 3095 913 2557 2215 880
2015 774 927 871 1308 3880 962 2558 2572 1308
2016 1104 434 1170 989 3697 1160 2559 2708 989
2017 952 436 452 530 2370 818 2560 1840 530
2018 465 477 050 2561
To resize chart data range drag lower right corner of range
2014 2014 2014 2014 2014
2015 2015 2015 2015 2015
2016 2016 2016 2016 2016
2017 2017 2017 2017 2017
2018 2018 2018 2018 2018
1H2017 1H2018
Civil Work 369 238
Processing Plant 237 166
Pipeline System 782 538
1388 942 To resize chart data range drag lower right corner of range
Civil Work Civil Work
Processing Plant Processing Plant
Pipeline System Pipeline System
Civil Work Processing Plant Pipeline System
2016 742 1159 1796
2017 950 345 1075
1H2017 369 237 782
1H2018 238 166 538
To resize chart data range drag lower right corner of range
other
1
2016 2016 2016
2017 2017 2017
1H2017 1H2017 1H2017
1H2018 1H2018 1H2018
Column1
Pipeline 782 56
Processing Plant 237 1388 17
Civil 369 26
Sales amp Other 6 0
1394
To resize chart data range drag lower right corner of range
Pipeline
Processing Plant
Civil
Sales amp Other
Column1
Pipeline 539 56
Processing Plant 166 942 942 17
Civil 237 25
Sales amp Other 12 1
954
To resize chart data range drag lower right corner of range
Pipeline
Processing Plant
Civil
Sales amp Other
Gross Profit Margin Net Profit (Loss) Margin
2015 164 77
2016 203 78
2017 215 38
1H2017 190 22
1H2018 172 -38
2015 2015
2016 2016
2017 2017
1H2017 1H2017
1H2018 1H2018
Column1
Q12018 9
Q22018 -45
1H2017 31
1H2018 -36
Q12018
Q22018
1H2017
1H2018
Column1
Q12018 55
Q22018 -12 -67 -12182
1H2017 123
1H2018 43 -80 -6504
Q12018
Q22018
1H2017
1H2018
Q12018 471 เพม(ลด)
Q22018 482 11 234
1H2017 1394
1H2018 954 -440 -3156
Q12018
Q22018
1H2017
1H2018
Sales
Completed 682
Remaining 318
To resize chart data range drag lower right corner of range
Completed
Remaining
Sales
Completed 78
Remaining 922
To resize chart data range drag lower right corner of range
Completed
Remaining
Sales
Completion 02
Remaining 998
To resize chart data range drag lower right corner of range
Completion
Remaining
Sales
Completed 106
Remaining 894
To resize chart data range drag lower right corner of range
Completed
Remaining
Sales
Completion 60
Remaining 940
To resize chart data range drag lower right corner of range
Completion
Remaining
Sales
Completion 233
Remaining 767
To resize chart data range drag lower right corner of range
Completion
Remaining
Sales
Completed 949
Remaining 51
To resize chart data range drag lower right corner of range
Completed
Remaining
Sales
Completion 844
Remaining 156
To resize chart data range drag lower right corner of range
Completion
Remaining
Sales
Completion 981
Remaining 19
To resize chart data range drag lower right corner of range
Page 20: TRC Corporate Presentation · 2018-09-19 · TRC Corporate Presentation . The 2. nd. Quarter 2018 Operating Performance . 7 September 2018 . ... determined by TRC based on information

Chart1

Sales
Completed 844
Remaining 156
0844
0156

Sheet1

Chart1

Sales
Completed 949
Remaining 51
0949
0051

Sheet1

Significant Ongoing Projects

Processing Plant

Completion 233

Remaining 767

Project period Sep 17 - Jun 19

RDCC Catalyst Cooler Project Part 2 Back Pressure Steam Turbine and Utilities System (492 MB) by TRC

Pipeline

PTTrsquos the Fifth Transmission Pipeline Project Phase 1 Subcontractor for The 14 block valve amp facility stations from Sinopec (755 MB) by TRC Completion

60

Remaining 940

Project period Feb 18 - Oct 20

14

Chart1

Sales
Completion 233
0233
0767

Sheet1

Chart1

Sales
Completion 60
006
094

Sheet1

Civil Work

Significant Ongoing Projects

Department of Highwayrsquos Extension Kalapapruek Road (850 MB) by SKW C ompleted

106

Remaining 894

Project period Mar 17 - Aug 19

Improvement of Pracharuamjai Road ndash Mitmaitri Road (991 MB) by SKW

Project period Sep 17 - Sep 19

C ompletion 02

Remaining 998

Project period Feb 18 - Oct 19

Highway Route No 4 A Takua Pa ndash A Thai Mueang between Km803+00000 to Km813+30000 (347 MB) by SKW

C ompleted 78

Remaining 922

15

Chart1

Sales
0106
0894

Sheet1

Chart1

Sales
Completion 02
Remaining 998
0002
0998

Sheet1

Chart1

Sales
0078
0922

Sheet1

16

Civil Work

Significant Ongoing Projects

Project period May 16 - Dec 19

APOTrsquos Package 2 ndash 1st Limited Notice to Proceed Early Works of Surface Processing Plant amp Facilities Project (711 MB) by TRC

Completed 682

Remaining 318

Chart1

Sales
0682
0318

Sheet1

Pipeline Journal World Pipeline June 2018

17

Pipeline Journal (cont)

18

Content

19

Financial Highlights 27

Future Developments 20

Backlog 10

Corporate Profile amp 1H 2018 Significant Events 4

Projects for Bidding

Project Name

Approximate TRC Grouprsquos Work Value

(Million Baht)

Estimated Bidding Period

A Pipeline A1 Pipeline for Floating Storage and Regasification Unit (FSRU) Project from EGAT 3500 Early of 2019

A2 The 5th Transmission Pipeline Phase 3 from PTT 1500 Early of 2019

A3 New distribution pipeline and modifyreroute pipeline from PTT

100-150 Q4 2018

B Processing Plant

B1 Clean Fuel Project (CFP) from Thai Oil (TRC submitted bid as subcontractor)

2000 Q1 2018

B2 Acrylic Resin Plant 300 Sep 2018

C Infrastructure Infrastructure Government Projects (ie Double Track Railway Projects Road Improvement amp Expansion)

3000 2H 2018

D ASRS Warehouse 2000 Q4 2018-Q2 2019

20

TRC Potential Project

Clean Fuel Project (CFP) Thai Oil Group

Floating Storage and Regasification Unit (FRSU) EGAT

โครงการทอสงกาซธรรมชาตจากสถาน

เกบรกษาและแปรสภาพกาซธรรมชาตจาก

ของเหลวเปนกาซแบบลอยนา (FRSU) ไปยงโรงไฟฟาพระนครใต ระยะทาง 58 กม

TOPrsquos EGM held on 27 August 2018 resolved to approve the investment in the Clean Fuel Project with the project value of approximately USD 4825 or approximately Baht 160279 million The period of the project will be 2019 - 2023

21

FSRUrsquos 3 Pilot Projects 2-year cooperation between EGAT and PTT bull FSRU in northern part of the gulf of Thailand bull FSRU in southern region to substitute for JDArsquos

supply bull FSRU in Myanmar for further development with

EGATrsquos power plant

SKW amp SHC Potential Project

Thailand Smart Metro by Metropolitan Electric Authority

bull Project Owner TOT Public Company Limited CAT Telecom Public Company Limited Metropolitan Electricity Authority Mass Rapid Transit Authority of Thailand bull 1273 km bull Year 2017- 2021

22

SKW Potential Project ASampRS Warehouse

Project Owner PTT Oil and Retail Business Public Company Limited (PTTOR)

Project Value Approximate of Baht 550- 600 million

Scope of Works EPC of Lubricants Distribution Center Installation Automated Storage and Retrieval System (ASampRS) Project Location Amphur Bang Pakong Chachoengsao Province Project Period 450 days

New innovative project under cooperation of strategic partner

23

Auto Motion Works Co Ltd (AMW) Leader manufacture of Automated Storage and Retrieval System (ASRS)Technology

References bull World Ceramic Center Co Ltd Head Office bull Scotch Industrial (Thailand) Co Ltd Bangbuathong Nonthaburi bull Siam Global House Public Company Limited Distribution Center Wangnoi Ayudhaya bull King Power Srivaree Samut Prakarn bull Thai Summit Eastern Seaboard Autoparts Industry Co Ltd Rayong

24

Business 2018 2019 2020 2021 2022 Total

Natural gas 3854 2463 1759 1676 1040 10792 3

Natural gas transmission pipeline 26049 17841 5819 6437 755 56901 17

Oil and international trading 14169 71 6 6 6 12258 3

Petrochemical amp Refining 21033 4 4 4 5 21050 7

Head office and others 7038 3532 4142 4259 3789 22760 6 Joint investment and investment in PTT wholly-owned entities

176470 21969 10771 8987 4 218201 64

Total 246613 45880 22501 21369 5599 341962 100

PTTrsquos 5-year Investment Plan (2018 ndash 2022)

(Unit Million Baht) I PTTrsquos news reported to the SET on 22 December 2017

PTTrsquos board of directors meeting held on June 18 2018 has reviewed investment plan to reflect the operation and current circumstances as well as effective budgeting by reducing the 2018 investment plan from Baht 246613 million to Baht 221294 million The reduction is mainly from the investment projects of oil and transmission pipeline business

II Revised 2018 Investment from 246613 MB to 221294 MB (18 June 18)

Reducing1027

25

Thailandrsquos EEC

Source Ministry of Industryrsquos presentation of ldquoEastern Economic Corridor Development Projectrdquo Driving Forward hellip dated 15 February 2017

26

Content

27

Financial Highlights 27

Future Developments 20

Backlog 10

Corporate Profile amp 1H 2018 Significant Events 4

Operating Performance 1H2018

471 482

1394

954

Q12018 Q22018 1H2017 1H2018

2 QoQ

32 YoY

Unit MB

Revenue

1H2017 1H2018

55

-12

123

43

Q12018 Q22018 1H2017 1H2018

9

-45

31

-36

Q12018 Q22018 1H2017 1H2018

65 YoY

122 QoQ

EBITDA

164 QoQ 217 YoY

164

203215

190172

77 78

3822

-38

-50

50

150

250

2015 2016 2017 1H2017 1H2018

Gross Profit Margin Net Profit (Loss) Margin

Gross Profit Margin amp Net Profit Margin

Profit (loss) for the period

28

Gross ProfitQ1 2018 117 MB 251Q2 2018 45 MB 956-M 2018 162 MB 172

Net ProfitQ1 2018 9 MB 19Q2 2018 -46 MB -946-M 2018 -37 MB -38

Service Income

1388 942

32 YoY

Chart1

471
482
1394
954

Sheet1

Chart1

Column1
55
-12
123
43

Sheet1

Chart1

Column1
9
-45
31
-36

Sheet1

Chart1

Gross Profit Margin
Net Profit (Loss) Margin
1644
774
203
778
215
38
1904
22
1717
-38

Sheet1

Chart1

Column1
Pipeline 57
Processing Plant 17
Civil 25
Sales amp Other 1
539
166
237
12

Sheet1

Chart1

Column1
782
237
369
6

Sheet1

Construction Services Income

1796

1075 782

538

1159

345

237

166

742

950

369

238

0

500

1000

1500

2000

2500

3000

3500

4000

2016 2017 1H2017 1H2018

Civil Work

Processing Plant

Pipeline System

3697

2370

1388

942

Unit MB

18

57

25

369

237

782

238166

538

Civil Work Processing Plant Pipeline System

Construction Services Income Comparison with last year (MB)

1H2017 1H2018

1st Half Comparison

29

Chart1

3697
2370
1388
942
Pipeline System
Processing Plant
Civil Work
1796
1159
742
1075
345
950
782
237
369
538
166
238

Sheet1

Chart1

1H2017
1H2018
Construction Services Income Comparison with last year (MB)
369
238
237
166
782
538

Sheet1

30

Construction Services Income

2014 2015 2016 2017 2018Q1 726 774 1104 952 465Q2 687 927 434 436 477Q3 802 871 1170 452Q4 880 1308 989 530Year End 3095 3880 3697 2370

726 774

1104952

465687

927

434 436 477

802 871

1170

452880

1308

989

530

3095

38803697

2370

0

500

1000

1500

2000

2500

3000

3500

4000

2018 (F) 2500-2800

(MB)

6-M 2018 942

Chart1

Q1
Q2
Q3
Q4
Year End
726
687
802
880
3095
774
927
871
1308
3880
1104
434
1170
989
3697
952
436
452
530
2370
465
477

Sheet1

Operating Profit amp Net Profit

2014 2015 2016 2017 6-Month2017

6-Month2018

Operating Profit 821 787 1065 711 519 -051 Net Profit 694 789 786 392 224 -387

-400

000

400

800

1200

2014 2015 2016 2017 6-M 2017

6-M 2018

Operating Profit (Loss) (MB) 25415 30539 39382 16863 7202 (479)

Net Profit (Loss) (MB) 21492 30596 29076 9279 3113 (3650)

31

to services income amp sales

Chart1

Operating Profit
Net Profit
821
694
787
789
1065
786
711
392
519
224
-051
-387

Sheet1

726 685 645

1331 1266 1256

72 48 50

2874 2599 2698

-

1000

2000

3000

4000

5000

31 Dec 16 31 Dec 17 30 Jun 18

Assets

Current assetsOther non-current assetsInvestment in associate and Investment in joint venturesProperty plant and equipment

50034598 4649

(MB)

Financial Position

2684 2756 2706

1838 1367 1321

404 400 546

77 75 76

-

1000

2000

3000

4000

5000

31 Dec 16 31 Dec 17 30 Jun 18

Liabilities and Shareholders Equity

Non-current liabilities

Loans and debentures

Current liabilities

Shareholders equity

50034598 4649

(MB)

(APOT 1259)

(APOT 1234)

(APOT 1328)

32

58

1

27

14

2

12

28

58

Chart1

5003
4598
4649
Property plant and equipment
Investment in associate and Investment in joint ventures
Other non-current assets
Current assets
Assets
726
1331
72
2874
685
1266
48
2599
645
1256
50
2698

Sheet1

Sheet2

Chart1

5003
4598
4649
Shareholders equity
Current liabilities
Loans and debentures
Non-current liabilities
Liabilities and Shareholders Equity
75
2684
1838
404
77
2756
1367
400
75
2706
1321
546
76

Sheet1

Debenture Issuance and Expiration

Issuance Date

Maturity Date

Issuance

Amount (MB)

Outstanding

Amount (MB)

Debenture

Holders

Interest Rate

(Per Year)

8 Jul 2015 8 Jul 2017

(2 years) 100

- (Expired)

10 persons 468

10 Mar 2016

10 Mar 2018

(2 Years)

200 -

(Expired) 10 persons 440

12 Jul 2017 12 Jul 2018

(1 year) 100

- (Expired)

10 persons 450

15 Mar 2018

17 Mar 2020

(2 yearsamp2 days)

180 180 9 persons 480

Outstanding debentures as at 7 Sep 18

180

I) Debentures Baht 500 million

II) Debentures Baht 2000 million Still not issue 33

Cash Flows

370259

8839614

37

Sources of Cash Uses of Cash

472

692

Change in Cash (220 MB)

Increase in translation

adjustment (073 MB)

Ending Cash 115 MB

Beginning Cash 336 MB

S-T loan received amp debenture issuance

Cash from operation

Withholding tax refund Change in working capital (376 MB) amp income tax paid (20 MB)

Debt service repayment amp dividend paid (12 MB)

Investment in equipment (22 MB) and capital increase in SH Crossing

by SKW (15 MB)

6-Month 2018 Sources and Uses of Cash (MB)

Financing Activities + 111 MB

Operating Activities (294 MB)

Investment Activities (37 MB)

Net CF (220 MB)

34

Chart1

472
692
370
88
14
259
396
37

Sheet1

TRC Group Industry Group (Construction Services)

089 086067

095072

246 234 247 240258

000

050

100

150

200

250

300

2015 2016 2017 30 Jun 17 30 Jun 18

1599

1128

338

1231

092

1226

709

256

905

343

000

500

1000

1500

2000

2015 2016 2017 30 Jun 17 30 Jun 18

()

Financial Ratio amp Covenants to Debenture Holders

Time(s) Return on Equity Debt to Equity Ratio

006

016 015

020

000

005

010

015

020

025

31 Dec 15 31 Dec 16 31 Dec 17 30 Jun 18

Time(s)

10412

26881628 1196

0002000400060008000

1000012000

2015 2016 2017 30 Jun 2018

EBITDA to Interest Time(s)

TRC TRC

Interest Bearing Debt to Equity

Covenant gt = 4 times Covenant lt = 2 times

35

Chart1

TRC and its subsidiaries
Industry Group
240
089
246
086
234
067
247
095
238
072
258

Sheet1

Chart1

TRC and its subsidiaries
Industry Group
1599
1226
1128
709
338
256
1231
905
092
343

Sheet1

Chart1

TRC Groups Interest-Bearing Debt-to-Equity
006
016
015
02

Sheet1

Chart1

TRC Groups EBITDA to interest
10412
2688
1628
1196

Sheet1

If you have any question please feel fee to contact Investor Relations Department Email ir_trctrc-concom or ounruentrc-concom

Tel +66 2022 7777-87 Ext 3201 3213 Fax +66 2022 7778

  • Slide Number 1
  • Slide Number 2
  • Slide Number 3
  • Key Corporate Milestone
  • Slide Number 5
  • Slide Number 6
  • May 2018 SKW obtained special class contractor from Department of Highways
  • Slide Number 8
  • Slide Number 9
  • TRC Group Backlog
  • Slide Number 11
  • Projects on Hand Period
  • Slide Number 13
  • Slide Number 14
  • Slide Number 15
  • Slide Number 16
  • Slide Number 17
  • Slide Number 18
  • Slide Number 19
  • Slide Number 20
  • Slide Number 21
  • Slide Number 22
  • Slide Number 23
  • Auto Motion Works Co Ltd (AMW) Leader manufactureof Automated Storage and Retrieval System (ASRS)Technology
  • Slide Number 25
  • Slide Number 26
  • Slide Number 27
  • Slide Number 28
  • Slide Number 29
  • Slide Number 30
  • Slide Number 31
  • Slide Number 32
  • Slide Number 33
  • Slide Number 34
  • Slide Number 35
  • Slide Number 36
TRC Groups EBITDA to interest
2015 10412
2016 2688
2017 1628
30 Jun 2018 1196
To resize chart data range drag lower right corner of range
2015
2016
2017
30 Jun 2018
TRC Groups Interest-Bearing Debt-to-Equity
31 Dec 15 006
31 Dec 16 016
31 Dec 17 015
30 Jun 18 020
To resize chart data range drag lower right corner of range
31 Dec 15
31 Dec 16
31 Dec 17
30 Jun 18
TRC and its subsidiaries Industry Group
2015 1599 1226
2016 1128 709
2017 338 256
30 Jun 17 1231 905
30 Jun 18 092 343
To resize chart data range drag lower right corner of range
2015 2015
2016 2016
2017 2017
30 Jun 17 30 Jun 17
30 Jun 18 30 Jun 18
2015 2016 2017 30 Jun 17 30 Jun 18
TRC and its subsidiaries 089 086 067 095 072
Industry Group 246 234 247 238 258
2015 2015 2015
2016 2016 2016
2017 2017 2017
30 Jun 17 30 Jun 17 30 Jun 17
30 Jun 18 30 Jun 18 30 Jun 18
Sources of Cash Uses of Cash
370 259
88 396
14 37
472 692
220
Sources of Cash Uses of Cash Withholding tax refund
Loan recived 370 376 Change in working Capital
Cash From operation (CFO) 88 259 Debt Service - repayment amp Dividend paid
Withholding tax refund 14 57 Investment
22 Investment in PPE
15 investment in joint venture
20 Tax paid
57
Sources of Cash Sources of Cash Sources of Cash
Uses of Cash Uses of Cash Uses of Cash
Non-current liabilities Loans and debentures Current liabilities Shareholders equity
31 Dec 16 77 404 1838 2684
31 Dec 17 75 400 1367 2756
30 Jun 18 76 546 1321 2706
To resize chart data range drag lower right corner of range
31 Dec 16 31 Dec 16 31 Dec 16 31 Dec 16
31 Dec 17 31 Dec 17 31 Dec 17 31 Dec 17
30 Jun 18 30 Jun 18 30 Jun 18 30 Jun 18
Current assets Other non-current assets Investment in associate and Investment in joint ventures Property plant and equipment
31 Dec 16 2874 72 1331 726
31 Dec 17 2599 48 1266 685
30 Jun 18 2698 50 1256 645
To resize chart data range drag lower right corner of range
31 Dec 16 31 Dec 16 31 Dec 16 31 Dec 16
31 Dec 17 31 Dec 17 31 Dec 17 31 Dec 17
30 Jun 18 30 Jun 18 30 Jun 18 30 Jun 18
Operating Profit Net Profit
2014 821 694
2015 787 789
2016 1065 786
2017 711 392
6-Month 2017 519 224
6-Month 2018 -051 -387
To resize chart data range drag lower right corner of range
2014 2014
2015 2015
2016 2016
2017 2017
6-Month 2017 6-Month 2017
6-Month 2018 6-Month 2018
Q1 Q2 Q3 Q4 Year End Operating profits
2014 726 687 802 880 3095 913 2557 2215 880
2015 774 927 871 1308 3880 962 2558 2572 1308
2016 1104 434 1170 989 3697 1160 2559 2708 989
2017 952 436 452 530 2370 818 2560 1840 530
2018 465 477 050 2561
To resize chart data range drag lower right corner of range
2014 2014 2014 2014 2014
2015 2015 2015 2015 2015
2016 2016 2016 2016 2016
2017 2017 2017 2017 2017
2018 2018 2018 2018 2018
1H2017 1H2018
Civil Work 369 238
Processing Plant 237 166
Pipeline System 782 538
1388 942 To resize chart data range drag lower right corner of range
Civil Work Civil Work
Processing Plant Processing Plant
Pipeline System Pipeline System
Civil Work Processing Plant Pipeline System
2016 742 1159 1796
2017 950 345 1075
1H2017 369 237 782
1H2018 238 166 538
To resize chart data range drag lower right corner of range
other
1
2016 2016 2016
2017 2017 2017
1H2017 1H2017 1H2017
1H2018 1H2018 1H2018
Column1
Pipeline 782 56
Processing Plant 237 1388 17
Civil 369 26
Sales amp Other 6 0
1394
To resize chart data range drag lower right corner of range
Pipeline
Processing Plant
Civil
Sales amp Other
Column1
Pipeline 539 56
Processing Plant 166 942 942 17
Civil 237 25
Sales amp Other 12 1
954
To resize chart data range drag lower right corner of range
Pipeline
Processing Plant
Civil
Sales amp Other
Gross Profit Margin Net Profit (Loss) Margin
2015 164 77
2016 203 78
2017 215 38
1H2017 190 22
1H2018 172 -38
2015 2015
2016 2016
2017 2017
1H2017 1H2017
1H2018 1H2018
Column1
Q12018 9
Q22018 -45
1H2017 31
1H2018 -36
Q12018
Q22018
1H2017
1H2018
Column1
Q12018 55
Q22018 -12 -67 -12182
1H2017 123
1H2018 43 -80 -6504
Q12018
Q22018
1H2017
1H2018
Q12018 471 เพม(ลด)
Q22018 482 11 234
1H2017 1394
1H2018 954 -440 -3156
Q12018
Q22018
1H2017
1H2018
Sales
Completed 682
Remaining 318
To resize chart data range drag lower right corner of range
Completed
Remaining
Sales
Completed 78
Remaining 922
To resize chart data range drag lower right corner of range
Completed
Remaining
Sales
Completion 02
Remaining 998
To resize chart data range drag lower right corner of range
Completion
Remaining
Sales
Completed 106
Remaining 894
To resize chart data range drag lower right corner of range
Completed
Remaining
Sales
Completion 60
Remaining 940
To resize chart data range drag lower right corner of range
Completion
Remaining
Sales
Completion 233
Remaining 767
To resize chart data range drag lower right corner of range
Completion
Remaining
Sales
Completed 949
Remaining 51
To resize chart data range drag lower right corner of range
Completed
Remaining
Sales
Completion 844
Remaining 156
To resize chart data range drag lower right corner of range
Completion
Remaining
Page 21: TRC Corporate Presentation · 2018-09-19 · TRC Corporate Presentation . The 2. nd. Quarter 2018 Operating Performance . 7 September 2018 . ... determined by TRC based on information

Sheet1

Chart1

Sales
Completed 949
Remaining 51
0949
0051

Sheet1

Significant Ongoing Projects

Processing Plant

Completion 233

Remaining 767

Project period Sep 17 - Jun 19

RDCC Catalyst Cooler Project Part 2 Back Pressure Steam Turbine and Utilities System (492 MB) by TRC

Pipeline

PTTrsquos the Fifth Transmission Pipeline Project Phase 1 Subcontractor for The 14 block valve amp facility stations from Sinopec (755 MB) by TRC Completion

60

Remaining 940

Project period Feb 18 - Oct 20

14

Chart1

Sales
Completion 233
0233
0767

Sheet1

Chart1

Sales
Completion 60
006
094

Sheet1

Civil Work

Significant Ongoing Projects

Department of Highwayrsquos Extension Kalapapruek Road (850 MB) by SKW C ompleted

106

Remaining 894

Project period Mar 17 - Aug 19

Improvement of Pracharuamjai Road ndash Mitmaitri Road (991 MB) by SKW

Project period Sep 17 - Sep 19

C ompletion 02

Remaining 998

Project period Feb 18 - Oct 19

Highway Route No 4 A Takua Pa ndash A Thai Mueang between Km803+00000 to Km813+30000 (347 MB) by SKW

C ompleted 78

Remaining 922

15

Chart1

Sales
0106
0894

Sheet1

Chart1

Sales
Completion 02
Remaining 998
0002
0998

Sheet1

Chart1

Sales
0078
0922

Sheet1

16

Civil Work

Significant Ongoing Projects

Project period May 16 - Dec 19

APOTrsquos Package 2 ndash 1st Limited Notice to Proceed Early Works of Surface Processing Plant amp Facilities Project (711 MB) by TRC

Completed 682

Remaining 318

Chart1

Sales
0682
0318

Sheet1

Pipeline Journal World Pipeline June 2018

17

Pipeline Journal (cont)

18

Content

19

Financial Highlights 27

Future Developments 20

Backlog 10

Corporate Profile amp 1H 2018 Significant Events 4

Projects for Bidding

Project Name

Approximate TRC Grouprsquos Work Value

(Million Baht)

Estimated Bidding Period

A Pipeline A1 Pipeline for Floating Storage and Regasification Unit (FSRU) Project from EGAT 3500 Early of 2019

A2 The 5th Transmission Pipeline Phase 3 from PTT 1500 Early of 2019

A3 New distribution pipeline and modifyreroute pipeline from PTT

100-150 Q4 2018

B Processing Plant

B1 Clean Fuel Project (CFP) from Thai Oil (TRC submitted bid as subcontractor)

2000 Q1 2018

B2 Acrylic Resin Plant 300 Sep 2018

C Infrastructure Infrastructure Government Projects (ie Double Track Railway Projects Road Improvement amp Expansion)

3000 2H 2018

D ASRS Warehouse 2000 Q4 2018-Q2 2019

20

TRC Potential Project

Clean Fuel Project (CFP) Thai Oil Group

Floating Storage and Regasification Unit (FRSU) EGAT

โครงการทอสงกาซธรรมชาตจากสถาน

เกบรกษาและแปรสภาพกาซธรรมชาตจาก

ของเหลวเปนกาซแบบลอยนา (FRSU) ไปยงโรงไฟฟาพระนครใต ระยะทาง 58 กม

TOPrsquos EGM held on 27 August 2018 resolved to approve the investment in the Clean Fuel Project with the project value of approximately USD 4825 or approximately Baht 160279 million The period of the project will be 2019 - 2023

21

FSRUrsquos 3 Pilot Projects 2-year cooperation between EGAT and PTT bull FSRU in northern part of the gulf of Thailand bull FSRU in southern region to substitute for JDArsquos

supply bull FSRU in Myanmar for further development with

EGATrsquos power plant

SKW amp SHC Potential Project

Thailand Smart Metro by Metropolitan Electric Authority

bull Project Owner TOT Public Company Limited CAT Telecom Public Company Limited Metropolitan Electricity Authority Mass Rapid Transit Authority of Thailand bull 1273 km bull Year 2017- 2021

22

SKW Potential Project ASampRS Warehouse

Project Owner PTT Oil and Retail Business Public Company Limited (PTTOR)

Project Value Approximate of Baht 550- 600 million

Scope of Works EPC of Lubricants Distribution Center Installation Automated Storage and Retrieval System (ASampRS) Project Location Amphur Bang Pakong Chachoengsao Province Project Period 450 days

New innovative project under cooperation of strategic partner

23

Auto Motion Works Co Ltd (AMW) Leader manufacture of Automated Storage and Retrieval System (ASRS)Technology

References bull World Ceramic Center Co Ltd Head Office bull Scotch Industrial (Thailand) Co Ltd Bangbuathong Nonthaburi bull Siam Global House Public Company Limited Distribution Center Wangnoi Ayudhaya bull King Power Srivaree Samut Prakarn bull Thai Summit Eastern Seaboard Autoparts Industry Co Ltd Rayong

24

Business 2018 2019 2020 2021 2022 Total

Natural gas 3854 2463 1759 1676 1040 10792 3

Natural gas transmission pipeline 26049 17841 5819 6437 755 56901 17

Oil and international trading 14169 71 6 6 6 12258 3

Petrochemical amp Refining 21033 4 4 4 5 21050 7

Head office and others 7038 3532 4142 4259 3789 22760 6 Joint investment and investment in PTT wholly-owned entities

176470 21969 10771 8987 4 218201 64

Total 246613 45880 22501 21369 5599 341962 100

PTTrsquos 5-year Investment Plan (2018 ndash 2022)

(Unit Million Baht) I PTTrsquos news reported to the SET on 22 December 2017

PTTrsquos board of directors meeting held on June 18 2018 has reviewed investment plan to reflect the operation and current circumstances as well as effective budgeting by reducing the 2018 investment plan from Baht 246613 million to Baht 221294 million The reduction is mainly from the investment projects of oil and transmission pipeline business

II Revised 2018 Investment from 246613 MB to 221294 MB (18 June 18)

Reducing1027

25

Thailandrsquos EEC

Source Ministry of Industryrsquos presentation of ldquoEastern Economic Corridor Development Projectrdquo Driving Forward hellip dated 15 February 2017

26

Content

27

Financial Highlights 27

Future Developments 20

Backlog 10

Corporate Profile amp 1H 2018 Significant Events 4

Operating Performance 1H2018

471 482

1394

954

Q12018 Q22018 1H2017 1H2018

2 QoQ

32 YoY

Unit MB

Revenue

1H2017 1H2018

55

-12

123

43

Q12018 Q22018 1H2017 1H2018

9

-45

31

-36

Q12018 Q22018 1H2017 1H2018

65 YoY

122 QoQ

EBITDA

164 QoQ 217 YoY

164

203215

190172

77 78

3822

-38

-50

50

150

250

2015 2016 2017 1H2017 1H2018

Gross Profit Margin Net Profit (Loss) Margin

Gross Profit Margin amp Net Profit Margin

Profit (loss) for the period

28

Gross ProfitQ1 2018 117 MB 251Q2 2018 45 MB 956-M 2018 162 MB 172

Net ProfitQ1 2018 9 MB 19Q2 2018 -46 MB -946-M 2018 -37 MB -38

Service Income

1388 942

32 YoY

Chart1

471
482
1394
954

Sheet1

Chart1

Column1
55
-12
123
43

Sheet1

Chart1

Column1
9
-45
31
-36

Sheet1

Chart1

Gross Profit Margin
Net Profit (Loss) Margin
1644
774
203
778
215
38
1904
22
1717
-38

Sheet1

Chart1

Column1
Pipeline 57
Processing Plant 17
Civil 25
Sales amp Other 1
539
166
237
12

Sheet1

Chart1

Column1
782
237
369
6

Sheet1

Construction Services Income

1796

1075 782

538

1159

345

237

166

742

950

369

238

0

500

1000

1500

2000

2500

3000

3500

4000

2016 2017 1H2017 1H2018

Civil Work

Processing Plant

Pipeline System

3697

2370

1388

942

Unit MB

18

57

25

369

237

782

238166

538

Civil Work Processing Plant Pipeline System

Construction Services Income Comparison with last year (MB)

1H2017 1H2018

1st Half Comparison

29

Chart1

3697
2370
1388
942
Pipeline System
Processing Plant
Civil Work
1796
1159
742
1075
345
950
782
237
369
538
166
238

Sheet1

Chart1

1H2017
1H2018
Construction Services Income Comparison with last year (MB)
369
238
237
166
782
538

Sheet1

30

Construction Services Income

2014 2015 2016 2017 2018Q1 726 774 1104 952 465Q2 687 927 434 436 477Q3 802 871 1170 452Q4 880 1308 989 530Year End 3095 3880 3697 2370

726 774

1104952

465687

927

434 436 477

802 871

1170

452880

1308

989

530

3095

38803697

2370

0

500

1000

1500

2000

2500

3000

3500

4000

2018 (F) 2500-2800

(MB)

6-M 2018 942

Chart1

Q1
Q2
Q3
Q4
Year End
726
687
802
880
3095
774
927
871
1308
3880
1104
434
1170
989
3697
952
436
452
530
2370
465
477

Sheet1

Operating Profit amp Net Profit

2014 2015 2016 2017 6-Month2017

6-Month2018

Operating Profit 821 787 1065 711 519 -051 Net Profit 694 789 786 392 224 -387

-400

000

400

800

1200

2014 2015 2016 2017 6-M 2017

6-M 2018

Operating Profit (Loss) (MB) 25415 30539 39382 16863 7202 (479)

Net Profit (Loss) (MB) 21492 30596 29076 9279 3113 (3650)

31

to services income amp sales

Chart1

Operating Profit
Net Profit
821
694
787
789
1065
786
711
392
519
224
-051
-387

Sheet1

726 685 645

1331 1266 1256

72 48 50

2874 2599 2698

-

1000

2000

3000

4000

5000

31 Dec 16 31 Dec 17 30 Jun 18

Assets

Current assetsOther non-current assetsInvestment in associate and Investment in joint venturesProperty plant and equipment

50034598 4649

(MB)

Financial Position

2684 2756 2706

1838 1367 1321

404 400 546

77 75 76

-

1000

2000

3000

4000

5000

31 Dec 16 31 Dec 17 30 Jun 18

Liabilities and Shareholders Equity

Non-current liabilities

Loans and debentures

Current liabilities

Shareholders equity

50034598 4649

(MB)

(APOT 1259)

(APOT 1234)

(APOT 1328)

32

58

1

27

14

2

12

28

58

Chart1

5003
4598
4649
Property plant and equipment
Investment in associate and Investment in joint ventures
Other non-current assets
Current assets
Assets
726
1331
72
2874
685
1266
48
2599
645
1256
50
2698

Sheet1

Sheet2

Chart1

5003
4598
4649
Shareholders equity
Current liabilities
Loans and debentures
Non-current liabilities
Liabilities and Shareholders Equity
75
2684
1838
404
77
2756
1367
400
75
2706
1321
546
76

Sheet1

Debenture Issuance and Expiration

Issuance Date

Maturity Date

Issuance

Amount (MB)

Outstanding

Amount (MB)

Debenture

Holders

Interest Rate

(Per Year)

8 Jul 2015 8 Jul 2017

(2 years) 100

- (Expired)

10 persons 468

10 Mar 2016

10 Mar 2018

(2 Years)

200 -

(Expired) 10 persons 440

12 Jul 2017 12 Jul 2018

(1 year) 100

- (Expired)

10 persons 450

15 Mar 2018

17 Mar 2020

(2 yearsamp2 days)

180 180 9 persons 480

Outstanding debentures as at 7 Sep 18

180

I) Debentures Baht 500 million

II) Debentures Baht 2000 million Still not issue 33

Cash Flows

370259

8839614

37

Sources of Cash Uses of Cash

472

692

Change in Cash (220 MB)

Increase in translation

adjustment (073 MB)

Ending Cash 115 MB

Beginning Cash 336 MB

S-T loan received amp debenture issuance

Cash from operation

Withholding tax refund Change in working capital (376 MB) amp income tax paid (20 MB)

Debt service repayment amp dividend paid (12 MB)

Investment in equipment (22 MB) and capital increase in SH Crossing

by SKW (15 MB)

6-Month 2018 Sources and Uses of Cash (MB)

Financing Activities + 111 MB

Operating Activities (294 MB)

Investment Activities (37 MB)

Net CF (220 MB)

34

Chart1

472
692
370
88
14
259
396
37

Sheet1

TRC Group Industry Group (Construction Services)

089 086067

095072

246 234 247 240258

000

050

100

150

200

250

300

2015 2016 2017 30 Jun 17 30 Jun 18

1599

1128

338

1231

092

1226

709

256

905

343

000

500

1000

1500

2000

2015 2016 2017 30 Jun 17 30 Jun 18

()

Financial Ratio amp Covenants to Debenture Holders

Time(s) Return on Equity Debt to Equity Ratio

006

016 015

020

000

005

010

015

020

025

31 Dec 15 31 Dec 16 31 Dec 17 30 Jun 18

Time(s)

10412

26881628 1196

0002000400060008000

1000012000

2015 2016 2017 30 Jun 2018

EBITDA to Interest Time(s)

TRC TRC

Interest Bearing Debt to Equity

Covenant gt = 4 times Covenant lt = 2 times

35

Chart1

TRC and its subsidiaries
Industry Group
240
089
246
086
234
067
247
095
238
072
258

Sheet1

Chart1

TRC and its subsidiaries
Industry Group
1599
1226
1128
709
338
256
1231
905
092
343

Sheet1

Chart1

TRC Groups Interest-Bearing Debt-to-Equity
006
016
015
02

Sheet1

Chart1

TRC Groups EBITDA to interest
10412
2688
1628
1196

Sheet1

If you have any question please feel fee to contact Investor Relations Department Email ir_trctrc-concom or ounruentrc-concom

Tel +66 2022 7777-87 Ext 3201 3213 Fax +66 2022 7778

  • Slide Number 1
  • Slide Number 2
  • Slide Number 3
  • Key Corporate Milestone
  • Slide Number 5
  • Slide Number 6
  • May 2018 SKW obtained special class contractor from Department of Highways
  • Slide Number 8
  • Slide Number 9
  • TRC Group Backlog
  • Slide Number 11
  • Projects on Hand Period
  • Slide Number 13
  • Slide Number 14
  • Slide Number 15
  • Slide Number 16
  • Slide Number 17
  • Slide Number 18
  • Slide Number 19
  • Slide Number 20
  • Slide Number 21
  • Slide Number 22
  • Slide Number 23
  • Auto Motion Works Co Ltd (AMW) Leader manufactureof Automated Storage and Retrieval System (ASRS)Technology
  • Slide Number 25
  • Slide Number 26
  • Slide Number 27
  • Slide Number 28
  • Slide Number 29
  • Slide Number 30
  • Slide Number 31
  • Slide Number 32
  • Slide Number 33
  • Slide Number 34
  • Slide Number 35
  • Slide Number 36
TRC Groups EBITDA to interest
2015 10412
2016 2688
2017 1628
30 Jun 2018 1196
To resize chart data range drag lower right corner of range
2015
2016
2017
30 Jun 2018
TRC Groups Interest-Bearing Debt-to-Equity
31 Dec 15 006
31 Dec 16 016
31 Dec 17 015
30 Jun 18 020
To resize chart data range drag lower right corner of range
31 Dec 15
31 Dec 16
31 Dec 17
30 Jun 18
TRC and its subsidiaries Industry Group
2015 1599 1226
2016 1128 709
2017 338 256
30 Jun 17 1231 905
30 Jun 18 092 343
To resize chart data range drag lower right corner of range
2015 2015
2016 2016
2017 2017
30 Jun 17 30 Jun 17
30 Jun 18 30 Jun 18
2015 2016 2017 30 Jun 17 30 Jun 18
TRC and its subsidiaries 089 086 067 095 072
Industry Group 246 234 247 238 258
2015 2015 2015
2016 2016 2016
2017 2017 2017
30 Jun 17 30 Jun 17 30 Jun 17
30 Jun 18 30 Jun 18 30 Jun 18
Sources of Cash Uses of Cash
370 259
88 396
14 37
472 692
220
Sources of Cash Uses of Cash Withholding tax refund
Loan recived 370 376 Change in working Capital
Cash From operation (CFO) 88 259 Debt Service - repayment amp Dividend paid
Withholding tax refund 14 57 Investment
22 Investment in PPE
15 investment in joint venture
20 Tax paid
57
Sources of Cash Sources of Cash Sources of Cash
Uses of Cash Uses of Cash Uses of Cash
Non-current liabilities Loans and debentures Current liabilities Shareholders equity
31 Dec 16 77 404 1838 2684
31 Dec 17 75 400 1367 2756
30 Jun 18 76 546 1321 2706
To resize chart data range drag lower right corner of range
31 Dec 16 31 Dec 16 31 Dec 16 31 Dec 16
31 Dec 17 31 Dec 17 31 Dec 17 31 Dec 17
30 Jun 18 30 Jun 18 30 Jun 18 30 Jun 18
Current assets Other non-current assets Investment in associate and Investment in joint ventures Property plant and equipment
31 Dec 16 2874 72 1331 726
31 Dec 17 2599 48 1266 685
30 Jun 18 2698 50 1256 645
To resize chart data range drag lower right corner of range
31 Dec 16 31 Dec 16 31 Dec 16 31 Dec 16
31 Dec 17 31 Dec 17 31 Dec 17 31 Dec 17
30 Jun 18 30 Jun 18 30 Jun 18 30 Jun 18
Operating Profit Net Profit
2014 821 694
2015 787 789
2016 1065 786
2017 711 392
6-Month 2017 519 224
6-Month 2018 -051 -387
To resize chart data range drag lower right corner of range
2014 2014
2015 2015
2016 2016
2017 2017
6-Month 2017 6-Month 2017
6-Month 2018 6-Month 2018
Q1 Q2 Q3 Q4 Year End Operating profits
2014 726 687 802 880 3095 913 2557 2215 880
2015 774 927 871 1308 3880 962 2558 2572 1308
2016 1104 434 1170 989 3697 1160 2559 2708 989
2017 952 436 452 530 2370 818 2560 1840 530
2018 465 477 050 2561
To resize chart data range drag lower right corner of range
2014 2014 2014 2014 2014
2015 2015 2015 2015 2015
2016 2016 2016 2016 2016
2017 2017 2017 2017 2017
2018 2018 2018 2018 2018
1H2017 1H2018
Civil Work 369 238
Processing Plant 237 166
Pipeline System 782 538
1388 942 To resize chart data range drag lower right corner of range
Civil Work Civil Work
Processing Plant Processing Plant
Pipeline System Pipeline System
Civil Work Processing Plant Pipeline System
2016 742 1159 1796
2017 950 345 1075
1H2017 369 237 782
1H2018 238 166 538
To resize chart data range drag lower right corner of range
other
1
2016 2016 2016
2017 2017 2017
1H2017 1H2017 1H2017
1H2018 1H2018 1H2018
Column1
Pipeline 782 56
Processing Plant 237 1388 17
Civil 369 26
Sales amp Other 6 0
1394
To resize chart data range drag lower right corner of range
Pipeline
Processing Plant
Civil
Sales amp Other
Column1
Pipeline 539 56
Processing Plant 166 942 942 17
Civil 237 25
Sales amp Other 12 1
954
To resize chart data range drag lower right corner of range
Pipeline
Processing Plant
Civil
Sales amp Other
Gross Profit Margin Net Profit (Loss) Margin
2015 164 77
2016 203 78
2017 215 38
1H2017 190 22
1H2018 172 -38
2015 2015
2016 2016
2017 2017
1H2017 1H2017
1H2018 1H2018
Column1
Q12018 9
Q22018 -45
1H2017 31
1H2018 -36
Q12018
Q22018
1H2017
1H2018
Column1
Q12018 55
Q22018 -12 -67 -12182
1H2017 123
1H2018 43 -80 -6504
Q12018
Q22018
1H2017
1H2018
Q12018 471 เพม(ลด)
Q22018 482 11 234
1H2017 1394
1H2018 954 -440 -3156
Q12018
Q22018
1H2017
1H2018
Sales
Completed 682
Remaining 318
To resize chart data range drag lower right corner of range
Completed
Remaining
Sales
Completed 78
Remaining 922
To resize chart data range drag lower right corner of range
Completed
Remaining
Sales
Completion 02
Remaining 998
To resize chart data range drag lower right corner of range
Completion
Remaining
Sales
Completed 106
Remaining 894
To resize chart data range drag lower right corner of range
Completed
Remaining
Sales
Completion 60
Remaining 940
To resize chart data range drag lower right corner of range
Completion
Remaining
Sales
Completion 233
Remaining 767
To resize chart data range drag lower right corner of range
Completion
Remaining
Sales
Completed 949
Remaining 51
To resize chart data range drag lower right corner of range
Completed
Remaining
Sales
Completion 844
Remaining 156
To resize chart data range drag lower right corner of range
Page 22: TRC Corporate Presentation · 2018-09-19 · TRC Corporate Presentation . The 2. nd. Quarter 2018 Operating Performance . 7 September 2018 . ... determined by TRC based on information

Chart1

Sales
Completed 949
Remaining 51
0949
0051

Sheet1

Significant Ongoing Projects

Processing Plant

Completion 233

Remaining 767

Project period Sep 17 - Jun 19

RDCC Catalyst Cooler Project Part 2 Back Pressure Steam Turbine and Utilities System (492 MB) by TRC

Pipeline

PTTrsquos the Fifth Transmission Pipeline Project Phase 1 Subcontractor for The 14 block valve amp facility stations from Sinopec (755 MB) by TRC Completion

60

Remaining 940

Project period Feb 18 - Oct 20

14

Chart1

Sales
Completion 233
0233
0767

Sheet1

Chart1

Sales
Completion 60
006
094

Sheet1

Civil Work

Significant Ongoing Projects

Department of Highwayrsquos Extension Kalapapruek Road (850 MB) by SKW C ompleted

106

Remaining 894

Project period Mar 17 - Aug 19

Improvement of Pracharuamjai Road ndash Mitmaitri Road (991 MB) by SKW

Project period Sep 17 - Sep 19

C ompletion 02

Remaining 998

Project period Feb 18 - Oct 19

Highway Route No 4 A Takua Pa ndash A Thai Mueang between Km803+00000 to Km813+30000 (347 MB) by SKW

C ompleted 78

Remaining 922

15

Chart1

Sales
0106
0894

Sheet1

Chart1

Sales
Completion 02
Remaining 998
0002
0998

Sheet1

Chart1

Sales
0078
0922

Sheet1

16

Civil Work

Significant Ongoing Projects

Project period May 16 - Dec 19

APOTrsquos Package 2 ndash 1st Limited Notice to Proceed Early Works of Surface Processing Plant amp Facilities Project (711 MB) by TRC

Completed 682

Remaining 318

Chart1

Sales
0682
0318

Sheet1

Pipeline Journal World Pipeline June 2018

17

Pipeline Journal (cont)

18

Content

19

Financial Highlights 27

Future Developments 20

Backlog 10

Corporate Profile amp 1H 2018 Significant Events 4

Projects for Bidding

Project Name

Approximate TRC Grouprsquos Work Value

(Million Baht)

Estimated Bidding Period

A Pipeline A1 Pipeline for Floating Storage and Regasification Unit (FSRU) Project from EGAT 3500 Early of 2019

A2 The 5th Transmission Pipeline Phase 3 from PTT 1500 Early of 2019

A3 New distribution pipeline and modifyreroute pipeline from PTT

100-150 Q4 2018

B Processing Plant

B1 Clean Fuel Project (CFP) from Thai Oil (TRC submitted bid as subcontractor)

2000 Q1 2018

B2 Acrylic Resin Plant 300 Sep 2018

C Infrastructure Infrastructure Government Projects (ie Double Track Railway Projects Road Improvement amp Expansion)

3000 2H 2018

D ASRS Warehouse 2000 Q4 2018-Q2 2019

20

TRC Potential Project

Clean Fuel Project (CFP) Thai Oil Group

Floating Storage and Regasification Unit (FRSU) EGAT

โครงการทอสงกาซธรรมชาตจากสถาน

เกบรกษาและแปรสภาพกาซธรรมชาตจาก

ของเหลวเปนกาซแบบลอยนา (FRSU) ไปยงโรงไฟฟาพระนครใต ระยะทาง 58 กม

TOPrsquos EGM held on 27 August 2018 resolved to approve the investment in the Clean Fuel Project with the project value of approximately USD 4825 or approximately Baht 160279 million The period of the project will be 2019 - 2023

21

FSRUrsquos 3 Pilot Projects 2-year cooperation between EGAT and PTT bull FSRU in northern part of the gulf of Thailand bull FSRU in southern region to substitute for JDArsquos

supply bull FSRU in Myanmar for further development with

EGATrsquos power plant

SKW amp SHC Potential Project

Thailand Smart Metro by Metropolitan Electric Authority

bull Project Owner TOT Public Company Limited CAT Telecom Public Company Limited Metropolitan Electricity Authority Mass Rapid Transit Authority of Thailand bull 1273 km bull Year 2017- 2021

22

SKW Potential Project ASampRS Warehouse

Project Owner PTT Oil and Retail Business Public Company Limited (PTTOR)

Project Value Approximate of Baht 550- 600 million

Scope of Works EPC of Lubricants Distribution Center Installation Automated Storage and Retrieval System (ASampRS) Project Location Amphur Bang Pakong Chachoengsao Province Project Period 450 days

New innovative project under cooperation of strategic partner

23

Auto Motion Works Co Ltd (AMW) Leader manufacture of Automated Storage and Retrieval System (ASRS)Technology

References bull World Ceramic Center Co Ltd Head Office bull Scotch Industrial (Thailand) Co Ltd Bangbuathong Nonthaburi bull Siam Global House Public Company Limited Distribution Center Wangnoi Ayudhaya bull King Power Srivaree Samut Prakarn bull Thai Summit Eastern Seaboard Autoparts Industry Co Ltd Rayong

24

Business 2018 2019 2020 2021 2022 Total

Natural gas 3854 2463 1759 1676 1040 10792 3

Natural gas transmission pipeline 26049 17841 5819 6437 755 56901 17

Oil and international trading 14169 71 6 6 6 12258 3

Petrochemical amp Refining 21033 4 4 4 5 21050 7

Head office and others 7038 3532 4142 4259 3789 22760 6 Joint investment and investment in PTT wholly-owned entities

176470 21969 10771 8987 4 218201 64

Total 246613 45880 22501 21369 5599 341962 100

PTTrsquos 5-year Investment Plan (2018 ndash 2022)

(Unit Million Baht) I PTTrsquos news reported to the SET on 22 December 2017

PTTrsquos board of directors meeting held on June 18 2018 has reviewed investment plan to reflect the operation and current circumstances as well as effective budgeting by reducing the 2018 investment plan from Baht 246613 million to Baht 221294 million The reduction is mainly from the investment projects of oil and transmission pipeline business

II Revised 2018 Investment from 246613 MB to 221294 MB (18 June 18)

Reducing1027

25

Thailandrsquos EEC

Source Ministry of Industryrsquos presentation of ldquoEastern Economic Corridor Development Projectrdquo Driving Forward hellip dated 15 February 2017

26

Content

27

Financial Highlights 27

Future Developments 20

Backlog 10

Corporate Profile amp 1H 2018 Significant Events 4

Operating Performance 1H2018

471 482

1394

954

Q12018 Q22018 1H2017 1H2018

2 QoQ

32 YoY

Unit MB

Revenue

1H2017 1H2018

55

-12

123

43

Q12018 Q22018 1H2017 1H2018

9

-45

31

-36

Q12018 Q22018 1H2017 1H2018

65 YoY

122 QoQ

EBITDA

164 QoQ 217 YoY

164

203215

190172

77 78

3822

-38

-50

50

150

250

2015 2016 2017 1H2017 1H2018

Gross Profit Margin Net Profit (Loss) Margin

Gross Profit Margin amp Net Profit Margin

Profit (loss) for the period

28

Gross ProfitQ1 2018 117 MB 251Q2 2018 45 MB 956-M 2018 162 MB 172

Net ProfitQ1 2018 9 MB 19Q2 2018 -46 MB -946-M 2018 -37 MB -38

Service Income

1388 942

32 YoY

Chart1

471
482
1394
954

Sheet1

Chart1

Column1
55
-12
123
43

Sheet1

Chart1

Column1
9
-45
31
-36

Sheet1

Chart1

Gross Profit Margin
Net Profit (Loss) Margin
1644
774
203
778
215
38
1904
22
1717
-38

Sheet1

Chart1

Column1
Pipeline 57
Processing Plant 17
Civil 25
Sales amp Other 1
539
166
237
12

Sheet1

Chart1

Column1
782
237
369
6

Sheet1

Construction Services Income

1796

1075 782

538

1159

345

237

166

742

950

369

238

0

500

1000

1500

2000

2500

3000

3500

4000

2016 2017 1H2017 1H2018

Civil Work

Processing Plant

Pipeline System

3697

2370

1388

942

Unit MB

18

57

25

369

237

782

238166

538

Civil Work Processing Plant Pipeline System

Construction Services Income Comparison with last year (MB)

1H2017 1H2018

1st Half Comparison

29

Chart1

3697
2370
1388
942
Pipeline System
Processing Plant
Civil Work
1796
1159
742
1075
345
950
782
237
369
538
166
238

Sheet1

Chart1

1H2017
1H2018
Construction Services Income Comparison with last year (MB)
369
238
237
166
782
538

Sheet1

30

Construction Services Income

2014 2015 2016 2017 2018Q1 726 774 1104 952 465Q2 687 927 434 436 477Q3 802 871 1170 452Q4 880 1308 989 530Year End 3095 3880 3697 2370

726 774

1104952

465687

927

434 436 477

802 871

1170

452880

1308

989

530

3095

38803697

2370

0

500

1000

1500

2000

2500

3000

3500

4000

2018 (F) 2500-2800

(MB)

6-M 2018 942

Chart1

Q1
Q2
Q3
Q4
Year End
726
687
802
880
3095
774
927
871
1308
3880
1104
434
1170
989
3697
952
436
452
530
2370
465
477

Sheet1

Operating Profit amp Net Profit

2014 2015 2016 2017 6-Month2017

6-Month2018

Operating Profit 821 787 1065 711 519 -051 Net Profit 694 789 786 392 224 -387

-400

000

400

800

1200

2014 2015 2016 2017 6-M 2017

6-M 2018

Operating Profit (Loss) (MB) 25415 30539 39382 16863 7202 (479)

Net Profit (Loss) (MB) 21492 30596 29076 9279 3113 (3650)

31

to services income amp sales

Chart1

Operating Profit
Net Profit
821
694
787
789
1065
786
711
392
519
224
-051
-387

Sheet1

726 685 645

1331 1266 1256

72 48 50

2874 2599 2698

-

1000

2000

3000

4000

5000

31 Dec 16 31 Dec 17 30 Jun 18

Assets

Current assetsOther non-current assetsInvestment in associate and Investment in joint venturesProperty plant and equipment

50034598 4649

(MB)

Financial Position

2684 2756 2706

1838 1367 1321

404 400 546

77 75 76

-

1000

2000

3000

4000

5000

31 Dec 16 31 Dec 17 30 Jun 18

Liabilities and Shareholders Equity

Non-current liabilities

Loans and debentures

Current liabilities

Shareholders equity

50034598 4649

(MB)

(APOT 1259)

(APOT 1234)

(APOT 1328)

32

58

1

27

14

2

12

28

58

Chart1

5003
4598
4649
Property plant and equipment
Investment in associate and Investment in joint ventures
Other non-current assets
Current assets
Assets
726
1331
72
2874
685
1266
48
2599
645
1256
50
2698

Sheet1

Sheet2

Chart1

5003
4598
4649
Shareholders equity
Current liabilities
Loans and debentures
Non-current liabilities
Liabilities and Shareholders Equity
75
2684
1838
404
77
2756
1367
400
75
2706
1321
546
76

Sheet1

Debenture Issuance and Expiration

Issuance Date

Maturity Date

Issuance

Amount (MB)

Outstanding

Amount (MB)

Debenture

Holders

Interest Rate

(Per Year)

8 Jul 2015 8 Jul 2017

(2 years) 100

- (Expired)

10 persons 468

10 Mar 2016

10 Mar 2018

(2 Years)

200 -

(Expired) 10 persons 440

12 Jul 2017 12 Jul 2018

(1 year) 100

- (Expired)

10 persons 450

15 Mar 2018

17 Mar 2020

(2 yearsamp2 days)

180 180 9 persons 480

Outstanding debentures as at 7 Sep 18

180

I) Debentures Baht 500 million

II) Debentures Baht 2000 million Still not issue 33

Cash Flows

370259

8839614

37

Sources of Cash Uses of Cash

472

692

Change in Cash (220 MB)

Increase in translation

adjustment (073 MB)

Ending Cash 115 MB

Beginning Cash 336 MB

S-T loan received amp debenture issuance

Cash from operation

Withholding tax refund Change in working capital (376 MB) amp income tax paid (20 MB)

Debt service repayment amp dividend paid (12 MB)

Investment in equipment (22 MB) and capital increase in SH Crossing

by SKW (15 MB)

6-Month 2018 Sources and Uses of Cash (MB)

Financing Activities + 111 MB

Operating Activities (294 MB)

Investment Activities (37 MB)

Net CF (220 MB)

34

Chart1

472
692
370
88
14
259
396
37

Sheet1

TRC Group Industry Group (Construction Services)

089 086067

095072

246 234 247 240258

000

050

100

150

200

250

300

2015 2016 2017 30 Jun 17 30 Jun 18

1599

1128

338

1231

092

1226

709

256

905

343

000

500

1000

1500

2000

2015 2016 2017 30 Jun 17 30 Jun 18

()

Financial Ratio amp Covenants to Debenture Holders

Time(s) Return on Equity Debt to Equity Ratio

006

016 015

020

000

005

010

015

020

025

31 Dec 15 31 Dec 16 31 Dec 17 30 Jun 18

Time(s)

10412

26881628 1196

0002000400060008000

1000012000

2015 2016 2017 30 Jun 2018

EBITDA to Interest Time(s)

TRC TRC

Interest Bearing Debt to Equity

Covenant gt = 4 times Covenant lt = 2 times

35

Chart1

TRC and its subsidiaries
Industry Group
240
089
246
086
234
067
247
095
238
072
258

Sheet1

Chart1

TRC and its subsidiaries
Industry Group
1599
1226
1128
709
338
256
1231
905
092
343

Sheet1

Chart1

TRC Groups Interest-Bearing Debt-to-Equity
006
016
015
02

Sheet1

Chart1

TRC Groups EBITDA to interest
10412
2688
1628
1196

Sheet1

If you have any question please feel fee to contact Investor Relations Department Email ir_trctrc-concom or ounruentrc-concom

Tel +66 2022 7777-87 Ext 3201 3213 Fax +66 2022 7778

  • Slide Number 1
  • Slide Number 2
  • Slide Number 3
  • Key Corporate Milestone
  • Slide Number 5
  • Slide Number 6
  • May 2018 SKW obtained special class contractor from Department of Highways
  • Slide Number 8
  • Slide Number 9
  • TRC Group Backlog
  • Slide Number 11
  • Projects on Hand Period
  • Slide Number 13
  • Slide Number 14
  • Slide Number 15
  • Slide Number 16
  • Slide Number 17
  • Slide Number 18
  • Slide Number 19
  • Slide Number 20
  • Slide Number 21
  • Slide Number 22
  • Slide Number 23
  • Auto Motion Works Co Ltd (AMW) Leader manufactureof Automated Storage and Retrieval System (ASRS)Technology
  • Slide Number 25
  • Slide Number 26
  • Slide Number 27
  • Slide Number 28
  • Slide Number 29
  • Slide Number 30
  • Slide Number 31
  • Slide Number 32
  • Slide Number 33
  • Slide Number 34
  • Slide Number 35
  • Slide Number 36
TRC Groups EBITDA to interest
2015 10412
2016 2688
2017 1628
30 Jun 2018 1196
To resize chart data range drag lower right corner of range
2015
2016
2017
30 Jun 2018
TRC Groups Interest-Bearing Debt-to-Equity
31 Dec 15 006
31 Dec 16 016
31 Dec 17 015
30 Jun 18 020
To resize chart data range drag lower right corner of range
31 Dec 15
31 Dec 16
31 Dec 17
30 Jun 18
TRC and its subsidiaries Industry Group
2015 1599 1226
2016 1128 709
2017 338 256
30 Jun 17 1231 905
30 Jun 18 092 343
To resize chart data range drag lower right corner of range
2015 2015
2016 2016
2017 2017
30 Jun 17 30 Jun 17
30 Jun 18 30 Jun 18
2015 2016 2017 30 Jun 17 30 Jun 18
TRC and its subsidiaries 089 086 067 095 072
Industry Group 246 234 247 238 258
2015 2015 2015
2016 2016 2016
2017 2017 2017
30 Jun 17 30 Jun 17 30 Jun 17
30 Jun 18 30 Jun 18 30 Jun 18
Sources of Cash Uses of Cash
370 259
88 396
14 37
472 692
220
Sources of Cash Uses of Cash Withholding tax refund
Loan recived 370 376 Change in working Capital
Cash From operation (CFO) 88 259 Debt Service - repayment amp Dividend paid
Withholding tax refund 14 57 Investment
22 Investment in PPE
15 investment in joint venture
20 Tax paid
57
Sources of Cash Sources of Cash Sources of Cash
Uses of Cash Uses of Cash Uses of Cash
Non-current liabilities Loans and debentures Current liabilities Shareholders equity
31 Dec 16 77 404 1838 2684
31 Dec 17 75 400 1367 2756
30 Jun 18 76 546 1321 2706
To resize chart data range drag lower right corner of range
31 Dec 16 31 Dec 16 31 Dec 16 31 Dec 16
31 Dec 17 31 Dec 17 31 Dec 17 31 Dec 17
30 Jun 18 30 Jun 18 30 Jun 18 30 Jun 18
Current assets Other non-current assets Investment in associate and Investment in joint ventures Property plant and equipment
31 Dec 16 2874 72 1331 726
31 Dec 17 2599 48 1266 685
30 Jun 18 2698 50 1256 645
To resize chart data range drag lower right corner of range
31 Dec 16 31 Dec 16 31 Dec 16 31 Dec 16
31 Dec 17 31 Dec 17 31 Dec 17 31 Dec 17
30 Jun 18 30 Jun 18 30 Jun 18 30 Jun 18
Operating Profit Net Profit
2014 821 694
2015 787 789
2016 1065 786
2017 711 392
6-Month 2017 519 224
6-Month 2018 -051 -387
To resize chart data range drag lower right corner of range
2014 2014
2015 2015
2016 2016
2017 2017
6-Month 2017 6-Month 2017
6-Month 2018 6-Month 2018
Q1 Q2 Q3 Q4 Year End Operating profits
2014 726 687 802 880 3095 913 2557 2215 880
2015 774 927 871 1308 3880 962 2558 2572 1308
2016 1104 434 1170 989 3697 1160 2559 2708 989
2017 952 436 452 530 2370 818 2560 1840 530
2018 465 477 050 2561
To resize chart data range drag lower right corner of range
2014 2014 2014 2014 2014
2015 2015 2015 2015 2015
2016 2016 2016 2016 2016
2017 2017 2017 2017 2017
2018 2018 2018 2018 2018
1H2017 1H2018
Civil Work 369 238
Processing Plant 237 166
Pipeline System 782 538
1388 942 To resize chart data range drag lower right corner of range
Civil Work Civil Work
Processing Plant Processing Plant
Pipeline System Pipeline System
Civil Work Processing Plant Pipeline System
2016 742 1159 1796
2017 950 345 1075
1H2017 369 237 782
1H2018 238 166 538
To resize chart data range drag lower right corner of range
other
1
2016 2016 2016
2017 2017 2017
1H2017 1H2017 1H2017
1H2018 1H2018 1H2018
Column1
Pipeline 782 56
Processing Plant 237 1388 17
Civil 369 26
Sales amp Other 6 0
1394
To resize chart data range drag lower right corner of range
Pipeline
Processing Plant
Civil
Sales amp Other
Column1
Pipeline 539 56
Processing Plant 166 942 942 17
Civil 237 25
Sales amp Other 12 1
954
To resize chart data range drag lower right corner of range
Pipeline
Processing Plant
Civil
Sales amp Other
Gross Profit Margin Net Profit (Loss) Margin
2015 164 77
2016 203 78
2017 215 38
1H2017 190 22
1H2018 172 -38
2015 2015
2016 2016
2017 2017
1H2017 1H2017
1H2018 1H2018
Column1
Q12018 9
Q22018 -45
1H2017 31
1H2018 -36
Q12018
Q22018
1H2017
1H2018
Column1
Q12018 55
Q22018 -12 -67 -12182
1H2017 123
1H2018 43 -80 -6504
Q12018
Q22018
1H2017
1H2018
Q12018 471 เพม(ลด)
Q22018 482 11 234
1H2017 1394
1H2018 954 -440 -3156
Q12018
Q22018
1H2017
1H2018
Sales
Completed 682
Remaining 318
To resize chart data range drag lower right corner of range
Completed
Remaining
Sales
Completed 78
Remaining 922
To resize chart data range drag lower right corner of range
Completed
Remaining
Sales
Completion 02
Remaining 998
To resize chart data range drag lower right corner of range
Completion
Remaining
Sales
Completed 106
Remaining 894
To resize chart data range drag lower right corner of range
Completed
Remaining
Sales
Completion 60
Remaining 940
To resize chart data range drag lower right corner of range
Completion
Remaining
Sales
Completion 233
Remaining 767
To resize chart data range drag lower right corner of range
Completion
Remaining
Sales
Completed 949
Remaining 51
To resize chart data range drag lower right corner of range
Completed
Remaining
Page 23: TRC Corporate Presentation · 2018-09-19 · TRC Corporate Presentation . The 2. nd. Quarter 2018 Operating Performance . 7 September 2018 . ... determined by TRC based on information

Sheet1

Significant Ongoing Projects

Processing Plant

Completion 233

Remaining 767

Project period Sep 17 - Jun 19

RDCC Catalyst Cooler Project Part 2 Back Pressure Steam Turbine and Utilities System (492 MB) by TRC

Pipeline

PTTrsquos the Fifth Transmission Pipeline Project Phase 1 Subcontractor for The 14 block valve amp facility stations from Sinopec (755 MB) by TRC Completion

60

Remaining 940

Project period Feb 18 - Oct 20

14

Chart1

Sales
Completion 233
0233
0767

Sheet1

Chart1

Sales
Completion 60
006
094

Sheet1

Civil Work

Significant Ongoing Projects

Department of Highwayrsquos Extension Kalapapruek Road (850 MB) by SKW C ompleted

106

Remaining 894

Project period Mar 17 - Aug 19

Improvement of Pracharuamjai Road ndash Mitmaitri Road (991 MB) by SKW

Project period Sep 17 - Sep 19

C ompletion 02

Remaining 998

Project period Feb 18 - Oct 19

Highway Route No 4 A Takua Pa ndash A Thai Mueang between Km803+00000 to Km813+30000 (347 MB) by SKW

C ompleted 78

Remaining 922

15

Chart1

Sales
0106
0894

Sheet1

Chart1

Sales
Completion 02
Remaining 998
0002
0998

Sheet1

Chart1

Sales
0078
0922

Sheet1

16

Civil Work

Significant Ongoing Projects

Project period May 16 - Dec 19

APOTrsquos Package 2 ndash 1st Limited Notice to Proceed Early Works of Surface Processing Plant amp Facilities Project (711 MB) by TRC

Completed 682

Remaining 318

Chart1

Sales
0682
0318

Sheet1

Pipeline Journal World Pipeline June 2018

17

Pipeline Journal (cont)

18

Content

19

Financial Highlights 27

Future Developments 20

Backlog 10

Corporate Profile amp 1H 2018 Significant Events 4

Projects for Bidding

Project Name

Approximate TRC Grouprsquos Work Value

(Million Baht)

Estimated Bidding Period

A Pipeline A1 Pipeline for Floating Storage and Regasification Unit (FSRU) Project from EGAT 3500 Early of 2019

A2 The 5th Transmission Pipeline Phase 3 from PTT 1500 Early of 2019

A3 New distribution pipeline and modifyreroute pipeline from PTT

100-150 Q4 2018

B Processing Plant

B1 Clean Fuel Project (CFP) from Thai Oil (TRC submitted bid as subcontractor)

2000 Q1 2018

B2 Acrylic Resin Plant 300 Sep 2018

C Infrastructure Infrastructure Government Projects (ie Double Track Railway Projects Road Improvement amp Expansion)

3000 2H 2018

D ASRS Warehouse 2000 Q4 2018-Q2 2019

20

TRC Potential Project

Clean Fuel Project (CFP) Thai Oil Group

Floating Storage and Regasification Unit (FRSU) EGAT

โครงการทอสงกาซธรรมชาตจากสถาน

เกบรกษาและแปรสภาพกาซธรรมชาตจาก

ของเหลวเปนกาซแบบลอยนา (FRSU) ไปยงโรงไฟฟาพระนครใต ระยะทาง 58 กม

TOPrsquos EGM held on 27 August 2018 resolved to approve the investment in the Clean Fuel Project with the project value of approximately USD 4825 or approximately Baht 160279 million The period of the project will be 2019 - 2023

21

FSRUrsquos 3 Pilot Projects 2-year cooperation between EGAT and PTT bull FSRU in northern part of the gulf of Thailand bull FSRU in southern region to substitute for JDArsquos

supply bull FSRU in Myanmar for further development with

EGATrsquos power plant

SKW amp SHC Potential Project

Thailand Smart Metro by Metropolitan Electric Authority

bull Project Owner TOT Public Company Limited CAT Telecom Public Company Limited Metropolitan Electricity Authority Mass Rapid Transit Authority of Thailand bull 1273 km bull Year 2017- 2021

22

SKW Potential Project ASampRS Warehouse

Project Owner PTT Oil and Retail Business Public Company Limited (PTTOR)

Project Value Approximate of Baht 550- 600 million

Scope of Works EPC of Lubricants Distribution Center Installation Automated Storage and Retrieval System (ASampRS) Project Location Amphur Bang Pakong Chachoengsao Province Project Period 450 days

New innovative project under cooperation of strategic partner

23

Auto Motion Works Co Ltd (AMW) Leader manufacture of Automated Storage and Retrieval System (ASRS)Technology

References bull World Ceramic Center Co Ltd Head Office bull Scotch Industrial (Thailand) Co Ltd Bangbuathong Nonthaburi bull Siam Global House Public Company Limited Distribution Center Wangnoi Ayudhaya bull King Power Srivaree Samut Prakarn bull Thai Summit Eastern Seaboard Autoparts Industry Co Ltd Rayong

24

Business 2018 2019 2020 2021 2022 Total

Natural gas 3854 2463 1759 1676 1040 10792 3

Natural gas transmission pipeline 26049 17841 5819 6437 755 56901 17

Oil and international trading 14169 71 6 6 6 12258 3

Petrochemical amp Refining 21033 4 4 4 5 21050 7

Head office and others 7038 3532 4142 4259 3789 22760 6 Joint investment and investment in PTT wholly-owned entities

176470 21969 10771 8987 4 218201 64

Total 246613 45880 22501 21369 5599 341962 100

PTTrsquos 5-year Investment Plan (2018 ndash 2022)

(Unit Million Baht) I PTTrsquos news reported to the SET on 22 December 2017

PTTrsquos board of directors meeting held on June 18 2018 has reviewed investment plan to reflect the operation and current circumstances as well as effective budgeting by reducing the 2018 investment plan from Baht 246613 million to Baht 221294 million The reduction is mainly from the investment projects of oil and transmission pipeline business

II Revised 2018 Investment from 246613 MB to 221294 MB (18 June 18)

Reducing1027

25

Thailandrsquos EEC

Source Ministry of Industryrsquos presentation of ldquoEastern Economic Corridor Development Projectrdquo Driving Forward hellip dated 15 February 2017

26

Content

27

Financial Highlights 27

Future Developments 20

Backlog 10

Corporate Profile amp 1H 2018 Significant Events 4

Operating Performance 1H2018

471 482

1394

954

Q12018 Q22018 1H2017 1H2018

2 QoQ

32 YoY

Unit MB

Revenue

1H2017 1H2018

55

-12

123

43

Q12018 Q22018 1H2017 1H2018

9

-45

31

-36

Q12018 Q22018 1H2017 1H2018

65 YoY

122 QoQ

EBITDA

164 QoQ 217 YoY

164

203215

190172

77 78

3822

-38

-50

50

150

250

2015 2016 2017 1H2017 1H2018

Gross Profit Margin Net Profit (Loss) Margin

Gross Profit Margin amp Net Profit Margin

Profit (loss) for the period

28

Gross ProfitQ1 2018 117 MB 251Q2 2018 45 MB 956-M 2018 162 MB 172

Net ProfitQ1 2018 9 MB 19Q2 2018 -46 MB -946-M 2018 -37 MB -38

Service Income

1388 942

32 YoY

Chart1

471
482
1394
954

Sheet1

Chart1

Column1
55
-12
123
43

Sheet1

Chart1

Column1
9
-45
31
-36

Sheet1

Chart1

Gross Profit Margin
Net Profit (Loss) Margin
1644
774
203
778
215
38
1904
22
1717
-38

Sheet1

Chart1

Column1
Pipeline 57
Processing Plant 17
Civil 25
Sales amp Other 1
539
166
237
12

Sheet1

Chart1

Column1
782
237
369
6

Sheet1

Construction Services Income

1796

1075 782

538

1159

345

237

166

742

950

369

238

0

500

1000

1500

2000

2500

3000

3500

4000

2016 2017 1H2017 1H2018

Civil Work

Processing Plant

Pipeline System

3697

2370

1388

942

Unit MB

18

57

25

369

237

782

238166

538

Civil Work Processing Plant Pipeline System

Construction Services Income Comparison with last year (MB)

1H2017 1H2018

1st Half Comparison

29

Chart1

3697
2370
1388
942
Pipeline System
Processing Plant
Civil Work
1796
1159
742
1075
345
950
782
237
369
538
166
238

Sheet1

Chart1

1H2017
1H2018
Construction Services Income Comparison with last year (MB)
369
238
237
166
782
538

Sheet1

30

Construction Services Income

2014 2015 2016 2017 2018Q1 726 774 1104 952 465Q2 687 927 434 436 477Q3 802 871 1170 452Q4 880 1308 989 530Year End 3095 3880 3697 2370

726 774

1104952

465687

927

434 436 477

802 871

1170

452880

1308

989

530

3095

38803697

2370

0

500

1000

1500

2000

2500

3000

3500

4000

2018 (F) 2500-2800

(MB)

6-M 2018 942

Chart1

Q1
Q2
Q3
Q4
Year End
726
687
802
880
3095
774
927
871
1308
3880
1104
434
1170
989
3697
952
436
452
530
2370
465
477

Sheet1

Operating Profit amp Net Profit

2014 2015 2016 2017 6-Month2017

6-Month2018

Operating Profit 821 787 1065 711 519 -051 Net Profit 694 789 786 392 224 -387

-400

000

400

800

1200

2014 2015 2016 2017 6-M 2017

6-M 2018

Operating Profit (Loss) (MB) 25415 30539 39382 16863 7202 (479)

Net Profit (Loss) (MB) 21492 30596 29076 9279 3113 (3650)

31

to services income amp sales

Chart1

Operating Profit
Net Profit
821
694
787
789
1065
786
711
392
519
224
-051
-387

Sheet1

726 685 645

1331 1266 1256

72 48 50

2874 2599 2698

-

1000

2000

3000

4000

5000

31 Dec 16 31 Dec 17 30 Jun 18

Assets

Current assetsOther non-current assetsInvestment in associate and Investment in joint venturesProperty plant and equipment

50034598 4649

(MB)

Financial Position

2684 2756 2706

1838 1367 1321

404 400 546

77 75 76

-

1000

2000

3000

4000

5000

31 Dec 16 31 Dec 17 30 Jun 18

Liabilities and Shareholders Equity

Non-current liabilities

Loans and debentures

Current liabilities

Shareholders equity

50034598 4649

(MB)

(APOT 1259)

(APOT 1234)

(APOT 1328)

32

58

1

27

14

2

12

28

58

Chart1

5003
4598
4649
Property plant and equipment
Investment in associate and Investment in joint ventures
Other non-current assets
Current assets
Assets
726
1331
72
2874
685
1266
48
2599
645
1256
50
2698

Sheet1

Sheet2

Chart1

5003
4598
4649
Shareholders equity
Current liabilities
Loans and debentures
Non-current liabilities
Liabilities and Shareholders Equity
75
2684
1838
404
77
2756
1367
400
75
2706
1321
546
76

Sheet1

Debenture Issuance and Expiration

Issuance Date

Maturity Date

Issuance

Amount (MB)

Outstanding

Amount (MB)

Debenture

Holders

Interest Rate

(Per Year)

8 Jul 2015 8 Jul 2017

(2 years) 100

- (Expired)

10 persons 468

10 Mar 2016

10 Mar 2018

(2 Years)

200 -

(Expired) 10 persons 440

12 Jul 2017 12 Jul 2018

(1 year) 100

- (Expired)

10 persons 450

15 Mar 2018

17 Mar 2020

(2 yearsamp2 days)

180 180 9 persons 480

Outstanding debentures as at 7 Sep 18

180

I) Debentures Baht 500 million

II) Debentures Baht 2000 million Still not issue 33

Cash Flows

370259

8839614

37

Sources of Cash Uses of Cash

472

692

Change in Cash (220 MB)

Increase in translation

adjustment (073 MB)

Ending Cash 115 MB

Beginning Cash 336 MB

S-T loan received amp debenture issuance

Cash from operation

Withholding tax refund Change in working capital (376 MB) amp income tax paid (20 MB)

Debt service repayment amp dividend paid (12 MB)

Investment in equipment (22 MB) and capital increase in SH Crossing

by SKW (15 MB)

6-Month 2018 Sources and Uses of Cash (MB)

Financing Activities + 111 MB

Operating Activities (294 MB)

Investment Activities (37 MB)

Net CF (220 MB)

34

Chart1

472
692
370
88
14
259
396
37

Sheet1

TRC Group Industry Group (Construction Services)

089 086067

095072

246 234 247 240258

000

050

100

150

200

250

300

2015 2016 2017 30 Jun 17 30 Jun 18

1599

1128

338

1231

092

1226

709

256

905

343

000

500

1000

1500

2000

2015 2016 2017 30 Jun 17 30 Jun 18

()

Financial Ratio amp Covenants to Debenture Holders

Time(s) Return on Equity Debt to Equity Ratio

006

016 015

020

000

005

010

015

020

025

31 Dec 15 31 Dec 16 31 Dec 17 30 Jun 18

Time(s)

10412

26881628 1196

0002000400060008000

1000012000

2015 2016 2017 30 Jun 2018

EBITDA to Interest Time(s)

TRC TRC

Interest Bearing Debt to Equity

Covenant gt = 4 times Covenant lt = 2 times

35

Chart1

TRC and its subsidiaries
Industry Group
240
089
246
086
234
067
247
095
238
072
258

Sheet1

Chart1

TRC and its subsidiaries
Industry Group
1599
1226
1128
709
338
256
1231
905
092
343

Sheet1

Chart1

TRC Groups Interest-Bearing Debt-to-Equity
006
016
015
02

Sheet1

Chart1

TRC Groups EBITDA to interest
10412
2688
1628
1196

Sheet1

If you have any question please feel fee to contact Investor Relations Department Email ir_trctrc-concom or ounruentrc-concom

Tel +66 2022 7777-87 Ext 3201 3213 Fax +66 2022 7778

  • Slide Number 1
  • Slide Number 2
  • Slide Number 3
  • Key Corporate Milestone
  • Slide Number 5
  • Slide Number 6
  • May 2018 SKW obtained special class contractor from Department of Highways
  • Slide Number 8
  • Slide Number 9
  • TRC Group Backlog
  • Slide Number 11
  • Projects on Hand Period
  • Slide Number 13
  • Slide Number 14
  • Slide Number 15
  • Slide Number 16
  • Slide Number 17
  • Slide Number 18
  • Slide Number 19
  • Slide Number 20
  • Slide Number 21
  • Slide Number 22
  • Slide Number 23
  • Auto Motion Works Co Ltd (AMW) Leader manufactureof Automated Storage and Retrieval System (ASRS)Technology
  • Slide Number 25
  • Slide Number 26
  • Slide Number 27
  • Slide Number 28
  • Slide Number 29
  • Slide Number 30
  • Slide Number 31
  • Slide Number 32
  • Slide Number 33
  • Slide Number 34
  • Slide Number 35
  • Slide Number 36
TRC Groups EBITDA to interest
2015 10412
2016 2688
2017 1628
30 Jun 2018 1196
To resize chart data range drag lower right corner of range
2015
2016
2017
30 Jun 2018
TRC Groups Interest-Bearing Debt-to-Equity
31 Dec 15 006
31 Dec 16 016
31 Dec 17 015
30 Jun 18 020
To resize chart data range drag lower right corner of range
31 Dec 15
31 Dec 16
31 Dec 17
30 Jun 18
TRC and its subsidiaries Industry Group
2015 1599 1226
2016 1128 709
2017 338 256
30 Jun 17 1231 905
30 Jun 18 092 343
To resize chart data range drag lower right corner of range
2015 2015
2016 2016
2017 2017
30 Jun 17 30 Jun 17
30 Jun 18 30 Jun 18
2015 2016 2017 30 Jun 17 30 Jun 18
TRC and its subsidiaries 089 086 067 095 072
Industry Group 246 234 247 238 258
2015 2015 2015
2016 2016 2016
2017 2017 2017
30 Jun 17 30 Jun 17 30 Jun 17
30 Jun 18 30 Jun 18 30 Jun 18
Sources of Cash Uses of Cash
370 259
88 396
14 37
472 692
220
Sources of Cash Uses of Cash Withholding tax refund
Loan recived 370 376 Change in working Capital
Cash From operation (CFO) 88 259 Debt Service - repayment amp Dividend paid
Withholding tax refund 14 57 Investment
22 Investment in PPE
15 investment in joint venture
20 Tax paid
57
Sources of Cash Sources of Cash Sources of Cash
Uses of Cash Uses of Cash Uses of Cash
Non-current liabilities Loans and debentures Current liabilities Shareholders equity
31 Dec 16 77 404 1838 2684
31 Dec 17 75 400 1367 2756
30 Jun 18 76 546 1321 2706
To resize chart data range drag lower right corner of range
31 Dec 16 31 Dec 16 31 Dec 16 31 Dec 16
31 Dec 17 31 Dec 17 31 Dec 17 31 Dec 17
30 Jun 18 30 Jun 18 30 Jun 18 30 Jun 18
Current assets Other non-current assets Investment in associate and Investment in joint ventures Property plant and equipment
31 Dec 16 2874 72 1331 726
31 Dec 17 2599 48 1266 685
30 Jun 18 2698 50 1256 645
To resize chart data range drag lower right corner of range
31 Dec 16 31 Dec 16 31 Dec 16 31 Dec 16
31 Dec 17 31 Dec 17 31 Dec 17 31 Dec 17
30 Jun 18 30 Jun 18 30 Jun 18 30 Jun 18
Operating Profit Net Profit
2014 821 694
2015 787 789
2016 1065 786
2017 711 392
6-Month 2017 519 224
6-Month 2018 -051 -387
To resize chart data range drag lower right corner of range
2014 2014
2015 2015
2016 2016
2017 2017
6-Month 2017 6-Month 2017
6-Month 2018 6-Month 2018
Q1 Q2 Q3 Q4 Year End Operating profits
2014 726 687 802 880 3095 913 2557 2215 880
2015 774 927 871 1308 3880 962 2558 2572 1308
2016 1104 434 1170 989 3697 1160 2559 2708 989
2017 952 436 452 530 2370 818 2560 1840 530
2018 465 477 050 2561
To resize chart data range drag lower right corner of range
2014 2014 2014 2014 2014
2015 2015 2015 2015 2015
2016 2016 2016 2016 2016
2017 2017 2017 2017 2017
2018 2018 2018 2018 2018
1H2017 1H2018
Civil Work 369 238
Processing Plant 237 166
Pipeline System 782 538
1388 942 To resize chart data range drag lower right corner of range
Civil Work Civil Work
Processing Plant Processing Plant
Pipeline System Pipeline System
Civil Work Processing Plant Pipeline System
2016 742 1159 1796
2017 950 345 1075
1H2017 369 237 782
1H2018 238 166 538
To resize chart data range drag lower right corner of range
other
1
2016 2016 2016
2017 2017 2017
1H2017 1H2017 1H2017
1H2018 1H2018 1H2018
Column1
Pipeline 782 56
Processing Plant 237 1388 17
Civil 369 26
Sales amp Other 6 0
1394
To resize chart data range drag lower right corner of range
Pipeline
Processing Plant
Civil
Sales amp Other
Column1
Pipeline 539 56
Processing Plant 166 942 942 17
Civil 237 25
Sales amp Other 12 1
954
To resize chart data range drag lower right corner of range
Pipeline
Processing Plant
Civil
Sales amp Other
Gross Profit Margin Net Profit (Loss) Margin
2015 164 77
2016 203 78
2017 215 38
1H2017 190 22
1H2018 172 -38
2015 2015
2016 2016
2017 2017
1H2017 1H2017
1H2018 1H2018
Column1
Q12018 9
Q22018 -45
1H2017 31
1H2018 -36
Q12018
Q22018
1H2017
1H2018
Column1
Q12018 55
Q22018 -12 -67 -12182
1H2017 123
1H2018 43 -80 -6504
Q12018
Q22018
1H2017
1H2018
Q12018 471 เพม(ลด)
Q22018 482 11 234
1H2017 1394
1H2018 954 -440 -3156
Q12018
Q22018
1H2017
1H2018
Sales
Completed 682
Remaining 318
To resize chart data range drag lower right corner of range
Completed
Remaining
Sales
Completed 78
Remaining 922
To resize chart data range drag lower right corner of range
Completed
Remaining
Sales
Completion 02
Remaining 998
To resize chart data range drag lower right corner of range
Completion
Remaining
Sales
Completed 106
Remaining 894
To resize chart data range drag lower right corner of range
Completed
Remaining
Sales
Completion 60
Remaining 940
To resize chart data range drag lower right corner of range
Completion
Remaining
Sales
Completion 233
Remaining 767
To resize chart data range drag lower right corner of range
Completion
Remaining
Sales
Completed 949
Remaining 51
To resize chart data range drag lower right corner of range
Page 24: TRC Corporate Presentation · 2018-09-19 · TRC Corporate Presentation . The 2. nd. Quarter 2018 Operating Performance . 7 September 2018 . ... determined by TRC based on information

Significant Ongoing Projects

Processing Plant

Completion 233

Remaining 767

Project period Sep 17 - Jun 19

RDCC Catalyst Cooler Project Part 2 Back Pressure Steam Turbine and Utilities System (492 MB) by TRC

Pipeline

PTTrsquos the Fifth Transmission Pipeline Project Phase 1 Subcontractor for The 14 block valve amp facility stations from Sinopec (755 MB) by TRC Completion

60

Remaining 940

Project period Feb 18 - Oct 20

14

Chart1

Sales
Completion 233
0233
0767

Sheet1

Chart1

Sales
Completion 60
006
094

Sheet1

Civil Work

Significant Ongoing Projects

Department of Highwayrsquos Extension Kalapapruek Road (850 MB) by SKW C ompleted

106

Remaining 894

Project period Mar 17 - Aug 19

Improvement of Pracharuamjai Road ndash Mitmaitri Road (991 MB) by SKW

Project period Sep 17 - Sep 19

C ompletion 02

Remaining 998

Project period Feb 18 - Oct 19

Highway Route No 4 A Takua Pa ndash A Thai Mueang between Km803+00000 to Km813+30000 (347 MB) by SKW

C ompleted 78

Remaining 922

15

Chart1

Sales
0106
0894

Sheet1

Chart1

Sales
Completion 02
Remaining 998
0002
0998

Sheet1

Chart1

Sales
0078
0922

Sheet1

16

Civil Work

Significant Ongoing Projects

Project period May 16 - Dec 19

APOTrsquos Package 2 ndash 1st Limited Notice to Proceed Early Works of Surface Processing Plant amp Facilities Project (711 MB) by TRC

Completed 682

Remaining 318

Chart1

Sales
0682
0318

Sheet1

Pipeline Journal World Pipeline June 2018

17

Pipeline Journal (cont)

18

Content

19

Financial Highlights 27

Future Developments 20

Backlog 10

Corporate Profile amp 1H 2018 Significant Events 4

Projects for Bidding

Project Name

Approximate TRC Grouprsquos Work Value

(Million Baht)

Estimated Bidding Period

A Pipeline A1 Pipeline for Floating Storage and Regasification Unit (FSRU) Project from EGAT 3500 Early of 2019

A2 The 5th Transmission Pipeline Phase 3 from PTT 1500 Early of 2019

A3 New distribution pipeline and modifyreroute pipeline from PTT

100-150 Q4 2018

B Processing Plant

B1 Clean Fuel Project (CFP) from Thai Oil (TRC submitted bid as subcontractor)

2000 Q1 2018

B2 Acrylic Resin Plant 300 Sep 2018

C Infrastructure Infrastructure Government Projects (ie Double Track Railway Projects Road Improvement amp Expansion)

3000 2H 2018

D ASRS Warehouse 2000 Q4 2018-Q2 2019

20

TRC Potential Project

Clean Fuel Project (CFP) Thai Oil Group

Floating Storage and Regasification Unit (FRSU) EGAT

โครงการทอสงกาซธรรมชาตจากสถาน

เกบรกษาและแปรสภาพกาซธรรมชาตจาก

ของเหลวเปนกาซแบบลอยนา (FRSU) ไปยงโรงไฟฟาพระนครใต ระยะทาง 58 กม

TOPrsquos EGM held on 27 August 2018 resolved to approve the investment in the Clean Fuel Project with the project value of approximately USD 4825 or approximately Baht 160279 million The period of the project will be 2019 - 2023

21

FSRUrsquos 3 Pilot Projects 2-year cooperation between EGAT and PTT bull FSRU in northern part of the gulf of Thailand bull FSRU in southern region to substitute for JDArsquos

supply bull FSRU in Myanmar for further development with

EGATrsquos power plant

SKW amp SHC Potential Project

Thailand Smart Metro by Metropolitan Electric Authority

bull Project Owner TOT Public Company Limited CAT Telecom Public Company Limited Metropolitan Electricity Authority Mass Rapid Transit Authority of Thailand bull 1273 km bull Year 2017- 2021

22

SKW Potential Project ASampRS Warehouse

Project Owner PTT Oil and Retail Business Public Company Limited (PTTOR)

Project Value Approximate of Baht 550- 600 million

Scope of Works EPC of Lubricants Distribution Center Installation Automated Storage and Retrieval System (ASampRS) Project Location Amphur Bang Pakong Chachoengsao Province Project Period 450 days

New innovative project under cooperation of strategic partner

23

Auto Motion Works Co Ltd (AMW) Leader manufacture of Automated Storage and Retrieval System (ASRS)Technology

References bull World Ceramic Center Co Ltd Head Office bull Scotch Industrial (Thailand) Co Ltd Bangbuathong Nonthaburi bull Siam Global House Public Company Limited Distribution Center Wangnoi Ayudhaya bull King Power Srivaree Samut Prakarn bull Thai Summit Eastern Seaboard Autoparts Industry Co Ltd Rayong

24

Business 2018 2019 2020 2021 2022 Total

Natural gas 3854 2463 1759 1676 1040 10792 3

Natural gas transmission pipeline 26049 17841 5819 6437 755 56901 17

Oil and international trading 14169 71 6 6 6 12258 3

Petrochemical amp Refining 21033 4 4 4 5 21050 7

Head office and others 7038 3532 4142 4259 3789 22760 6 Joint investment and investment in PTT wholly-owned entities

176470 21969 10771 8987 4 218201 64

Total 246613 45880 22501 21369 5599 341962 100

PTTrsquos 5-year Investment Plan (2018 ndash 2022)

(Unit Million Baht) I PTTrsquos news reported to the SET on 22 December 2017

PTTrsquos board of directors meeting held on June 18 2018 has reviewed investment plan to reflect the operation and current circumstances as well as effective budgeting by reducing the 2018 investment plan from Baht 246613 million to Baht 221294 million The reduction is mainly from the investment projects of oil and transmission pipeline business

II Revised 2018 Investment from 246613 MB to 221294 MB (18 June 18)

Reducing1027

25

Thailandrsquos EEC

Source Ministry of Industryrsquos presentation of ldquoEastern Economic Corridor Development Projectrdquo Driving Forward hellip dated 15 February 2017

26

Content

27

Financial Highlights 27

Future Developments 20

Backlog 10

Corporate Profile amp 1H 2018 Significant Events 4

Operating Performance 1H2018

471 482

1394

954

Q12018 Q22018 1H2017 1H2018

2 QoQ

32 YoY

Unit MB

Revenue

1H2017 1H2018

55

-12

123

43

Q12018 Q22018 1H2017 1H2018

9

-45

31

-36

Q12018 Q22018 1H2017 1H2018

65 YoY

122 QoQ

EBITDA

164 QoQ 217 YoY

164

203215

190172

77 78

3822

-38

-50

50

150

250

2015 2016 2017 1H2017 1H2018

Gross Profit Margin Net Profit (Loss) Margin

Gross Profit Margin amp Net Profit Margin

Profit (loss) for the period

28

Gross ProfitQ1 2018 117 MB 251Q2 2018 45 MB 956-M 2018 162 MB 172

Net ProfitQ1 2018 9 MB 19Q2 2018 -46 MB -946-M 2018 -37 MB -38

Service Income

1388 942

32 YoY

Chart1

471
482
1394
954

Sheet1

Chart1

Column1
55
-12
123
43

Sheet1

Chart1

Column1
9
-45
31
-36

Sheet1

Chart1

Gross Profit Margin
Net Profit (Loss) Margin
1644
774
203
778
215
38
1904
22
1717
-38

Sheet1

Chart1

Column1
Pipeline 57
Processing Plant 17
Civil 25
Sales amp Other 1
539
166
237
12

Sheet1

Chart1

Column1
782
237
369
6

Sheet1

Construction Services Income

1796

1075 782

538

1159

345

237

166

742

950

369

238

0

500

1000

1500

2000

2500

3000

3500

4000

2016 2017 1H2017 1H2018

Civil Work

Processing Plant

Pipeline System

3697

2370

1388

942

Unit MB

18

57

25

369

237

782

238166

538

Civil Work Processing Plant Pipeline System

Construction Services Income Comparison with last year (MB)

1H2017 1H2018

1st Half Comparison

29

Chart1

3697
2370
1388
942
Pipeline System
Processing Plant
Civil Work
1796
1159
742
1075
345
950
782
237
369
538
166
238

Sheet1

Chart1

1H2017
1H2018
Construction Services Income Comparison with last year (MB)
369
238
237
166
782
538

Sheet1

30

Construction Services Income

2014 2015 2016 2017 2018Q1 726 774 1104 952 465Q2 687 927 434 436 477Q3 802 871 1170 452Q4 880 1308 989 530Year End 3095 3880 3697 2370

726 774

1104952

465687

927

434 436 477

802 871

1170

452880

1308

989

530

3095

38803697

2370

0

500

1000

1500

2000

2500

3000

3500

4000

2018 (F) 2500-2800

(MB)

6-M 2018 942

Chart1

Q1
Q2
Q3
Q4
Year End
726
687
802
880
3095
774
927
871
1308
3880
1104
434
1170
989
3697
952
436
452
530
2370
465
477

Sheet1

Operating Profit amp Net Profit

2014 2015 2016 2017 6-Month2017

6-Month2018

Operating Profit 821 787 1065 711 519 -051 Net Profit 694 789 786 392 224 -387

-400

000

400

800

1200

2014 2015 2016 2017 6-M 2017

6-M 2018

Operating Profit (Loss) (MB) 25415 30539 39382 16863 7202 (479)

Net Profit (Loss) (MB) 21492 30596 29076 9279 3113 (3650)

31

to services income amp sales

Chart1

Operating Profit
Net Profit
821
694
787
789
1065
786
711
392
519
224
-051
-387

Sheet1

726 685 645

1331 1266 1256

72 48 50

2874 2599 2698

-

1000

2000

3000

4000

5000

31 Dec 16 31 Dec 17 30 Jun 18

Assets

Current assetsOther non-current assetsInvestment in associate and Investment in joint venturesProperty plant and equipment

50034598 4649

(MB)

Financial Position

2684 2756 2706

1838 1367 1321

404 400 546

77 75 76

-

1000

2000

3000

4000

5000

31 Dec 16 31 Dec 17 30 Jun 18

Liabilities and Shareholders Equity

Non-current liabilities

Loans and debentures

Current liabilities

Shareholders equity

50034598 4649

(MB)

(APOT 1259)

(APOT 1234)

(APOT 1328)

32

58

1

27

14

2

12

28

58

Chart1

5003
4598
4649
Property plant and equipment
Investment in associate and Investment in joint ventures
Other non-current assets
Current assets
Assets
726
1331
72
2874
685
1266
48
2599
645
1256
50
2698

Sheet1

Sheet2

Chart1

5003
4598
4649
Shareholders equity
Current liabilities
Loans and debentures
Non-current liabilities
Liabilities and Shareholders Equity
75
2684
1838
404
77
2756
1367
400
75
2706
1321
546
76

Sheet1

Debenture Issuance and Expiration

Issuance Date

Maturity Date

Issuance

Amount (MB)

Outstanding

Amount (MB)

Debenture

Holders

Interest Rate

(Per Year)

8 Jul 2015 8 Jul 2017

(2 years) 100

- (Expired)

10 persons 468

10 Mar 2016

10 Mar 2018

(2 Years)

200 -

(Expired) 10 persons 440

12 Jul 2017 12 Jul 2018

(1 year) 100

- (Expired)

10 persons 450

15 Mar 2018

17 Mar 2020

(2 yearsamp2 days)

180 180 9 persons 480

Outstanding debentures as at 7 Sep 18

180

I) Debentures Baht 500 million

II) Debentures Baht 2000 million Still not issue 33

Cash Flows

370259

8839614

37

Sources of Cash Uses of Cash

472

692

Change in Cash (220 MB)

Increase in translation

adjustment (073 MB)

Ending Cash 115 MB

Beginning Cash 336 MB

S-T loan received amp debenture issuance

Cash from operation

Withholding tax refund Change in working capital (376 MB) amp income tax paid (20 MB)

Debt service repayment amp dividend paid (12 MB)

Investment in equipment (22 MB) and capital increase in SH Crossing

by SKW (15 MB)

6-Month 2018 Sources and Uses of Cash (MB)

Financing Activities + 111 MB

Operating Activities (294 MB)

Investment Activities (37 MB)

Net CF (220 MB)

34

Chart1

472
692
370
88
14
259
396
37

Sheet1

TRC Group Industry Group (Construction Services)

089 086067

095072

246 234 247 240258

000

050

100

150

200

250

300

2015 2016 2017 30 Jun 17 30 Jun 18

1599

1128

338

1231

092

1226

709

256

905

343

000

500

1000

1500

2000

2015 2016 2017 30 Jun 17 30 Jun 18

()

Financial Ratio amp Covenants to Debenture Holders

Time(s) Return on Equity Debt to Equity Ratio

006

016 015

020

000

005

010

015

020

025

31 Dec 15 31 Dec 16 31 Dec 17 30 Jun 18

Time(s)

10412

26881628 1196

0002000400060008000

1000012000

2015 2016 2017 30 Jun 2018

EBITDA to Interest Time(s)

TRC TRC

Interest Bearing Debt to Equity

Covenant gt = 4 times Covenant lt = 2 times

35

Chart1

TRC and its subsidiaries
Industry Group
240
089
246
086
234
067
247
095
238
072
258

Sheet1

Chart1

TRC and its subsidiaries
Industry Group
1599
1226
1128
709
338
256
1231
905
092
343

Sheet1

Chart1

TRC Groups Interest-Bearing Debt-to-Equity
006
016
015
02

Sheet1

Chart1

TRC Groups EBITDA to interest
10412
2688
1628
1196

Sheet1

If you have any question please feel fee to contact Investor Relations Department Email ir_trctrc-concom or ounruentrc-concom

Tel +66 2022 7777-87 Ext 3201 3213 Fax +66 2022 7778

  • Slide Number 1
  • Slide Number 2
  • Slide Number 3
  • Key Corporate Milestone
  • Slide Number 5
  • Slide Number 6
  • May 2018 SKW obtained special class contractor from Department of Highways
  • Slide Number 8
  • Slide Number 9
  • TRC Group Backlog
  • Slide Number 11
  • Projects on Hand Period
  • Slide Number 13
  • Slide Number 14
  • Slide Number 15
  • Slide Number 16
  • Slide Number 17
  • Slide Number 18
  • Slide Number 19
  • Slide Number 20
  • Slide Number 21
  • Slide Number 22
  • Slide Number 23
  • Auto Motion Works Co Ltd (AMW) Leader manufactureof Automated Storage and Retrieval System (ASRS)Technology
  • Slide Number 25
  • Slide Number 26
  • Slide Number 27
  • Slide Number 28
  • Slide Number 29
  • Slide Number 30
  • Slide Number 31
  • Slide Number 32
  • Slide Number 33
  • Slide Number 34
  • Slide Number 35
  • Slide Number 36
TRC Groups EBITDA to interest
2015 10412
2016 2688
2017 1628
30 Jun 2018 1196
To resize chart data range drag lower right corner of range
2015
2016
2017
30 Jun 2018
TRC Groups Interest-Bearing Debt-to-Equity
31 Dec 15 006
31 Dec 16 016
31 Dec 17 015
30 Jun 18 020
To resize chart data range drag lower right corner of range
31 Dec 15
31 Dec 16
31 Dec 17
30 Jun 18
TRC and its subsidiaries Industry Group
2015 1599 1226
2016 1128 709
2017 338 256
30 Jun 17 1231 905
30 Jun 18 092 343
To resize chart data range drag lower right corner of range
2015 2015
2016 2016
2017 2017
30 Jun 17 30 Jun 17
30 Jun 18 30 Jun 18
2015 2016 2017 30 Jun 17 30 Jun 18
TRC and its subsidiaries 089 086 067 095 072
Industry Group 246 234 247 238 258
2015 2015 2015
2016 2016 2016
2017 2017 2017
30 Jun 17 30 Jun 17 30 Jun 17
30 Jun 18 30 Jun 18 30 Jun 18
Sources of Cash Uses of Cash
370 259
88 396
14 37
472 692
220
Sources of Cash Uses of Cash Withholding tax refund
Loan recived 370 376 Change in working Capital
Cash From operation (CFO) 88 259 Debt Service - repayment amp Dividend paid
Withholding tax refund 14 57 Investment
22 Investment in PPE
15 investment in joint venture
20 Tax paid
57
Sources of Cash Sources of Cash Sources of Cash
Uses of Cash Uses of Cash Uses of Cash
Non-current liabilities Loans and debentures Current liabilities Shareholders equity
31 Dec 16 77 404 1838 2684
31 Dec 17 75 400 1367 2756
30 Jun 18 76 546 1321 2706
To resize chart data range drag lower right corner of range
31 Dec 16 31 Dec 16 31 Dec 16 31 Dec 16
31 Dec 17 31 Dec 17 31 Dec 17 31 Dec 17
30 Jun 18 30 Jun 18 30 Jun 18 30 Jun 18
Current assets Other non-current assets Investment in associate and Investment in joint ventures Property plant and equipment
31 Dec 16 2874 72 1331 726
31 Dec 17 2599 48 1266 685
30 Jun 18 2698 50 1256 645
To resize chart data range drag lower right corner of range
31 Dec 16 31 Dec 16 31 Dec 16 31 Dec 16
31 Dec 17 31 Dec 17 31 Dec 17 31 Dec 17
30 Jun 18 30 Jun 18 30 Jun 18 30 Jun 18
Operating Profit Net Profit
2014 821 694
2015 787 789
2016 1065 786
2017 711 392
6-Month 2017 519 224
6-Month 2018 -051 -387
To resize chart data range drag lower right corner of range
2014 2014
2015 2015
2016 2016
2017 2017
6-Month 2017 6-Month 2017
6-Month 2018 6-Month 2018
Q1 Q2 Q3 Q4 Year End Operating profits
2014 726 687 802 880 3095 913 2557 2215 880
2015 774 927 871 1308 3880 962 2558 2572 1308
2016 1104 434 1170 989 3697 1160 2559 2708 989
2017 952 436 452 530 2370 818 2560 1840 530
2018 465 477 050 2561
To resize chart data range drag lower right corner of range
2014 2014 2014 2014 2014
2015 2015 2015 2015 2015
2016 2016 2016 2016 2016
2017 2017 2017 2017 2017
2018 2018 2018 2018 2018
1H2017 1H2018
Civil Work 369 238
Processing Plant 237 166
Pipeline System 782 538
1388 942 To resize chart data range drag lower right corner of range
Civil Work Civil Work
Processing Plant Processing Plant
Pipeline System Pipeline System
Civil Work Processing Plant Pipeline System
2016 742 1159 1796
2017 950 345 1075
1H2017 369 237 782
1H2018 238 166 538
To resize chart data range drag lower right corner of range
other
1
2016 2016 2016
2017 2017 2017
1H2017 1H2017 1H2017
1H2018 1H2018 1H2018
Column1
Pipeline 782 56
Processing Plant 237 1388 17
Civil 369 26
Sales amp Other 6 0
1394
To resize chart data range drag lower right corner of range
Pipeline
Processing Plant
Civil
Sales amp Other
Column1
Pipeline 539 56
Processing Plant 166 942 942 17
Civil 237 25
Sales amp Other 12 1
954
To resize chart data range drag lower right corner of range
Pipeline
Processing Plant
Civil
Sales amp Other
Gross Profit Margin Net Profit (Loss) Margin
2015 164 77
2016 203 78
2017 215 38
1H2017 190 22
1H2018 172 -38
2015 2015
2016 2016
2017 2017
1H2017 1H2017
1H2018 1H2018
Column1
Q12018 9
Q22018 -45
1H2017 31
1H2018 -36
Q12018
Q22018
1H2017
1H2018
Column1
Q12018 55
Q22018 -12 -67 -12182
1H2017 123
1H2018 43 -80 -6504
Q12018
Q22018
1H2017
1H2018
Q12018 471 เพม(ลด)
Q22018 482 11 234
1H2017 1394
1H2018 954 -440 -3156
Q12018
Q22018
1H2017
1H2018
Sales
Completed 682
Remaining 318
To resize chart data range drag lower right corner of range
Completed
Remaining
Sales
Completed 78
Remaining 922
To resize chart data range drag lower right corner of range
Completed
Remaining
Sales
Completion 02
Remaining 998
To resize chart data range drag lower right corner of range
Completion
Remaining
Sales
Completed 106
Remaining 894
To resize chart data range drag lower right corner of range
Completed
Remaining
Sales
Completion 60
Remaining 940
To resize chart data range drag lower right corner of range
Completion
Remaining
Sales
Completion 233
Remaining 767
To resize chart data range drag lower right corner of range
Completion
Remaining
Page 25: TRC Corporate Presentation · 2018-09-19 · TRC Corporate Presentation . The 2. nd. Quarter 2018 Operating Performance . 7 September 2018 . ... determined by TRC based on information

Chart1

Sales
Completion 233
0233
0767

Sheet1

Chart1

Sales
Completion 60
006
094

Sheet1

Civil Work

Significant Ongoing Projects

Department of Highwayrsquos Extension Kalapapruek Road (850 MB) by SKW C ompleted

106

Remaining 894

Project period Mar 17 - Aug 19

Improvement of Pracharuamjai Road ndash Mitmaitri Road (991 MB) by SKW

Project period Sep 17 - Sep 19

C ompletion 02

Remaining 998

Project period Feb 18 - Oct 19

Highway Route No 4 A Takua Pa ndash A Thai Mueang between Km803+00000 to Km813+30000 (347 MB) by SKW

C ompleted 78

Remaining 922

15

Chart1

Sales
0106
0894

Sheet1

Chart1

Sales
Completion 02
Remaining 998
0002
0998

Sheet1

Chart1

Sales
0078
0922

Sheet1

16

Civil Work

Significant Ongoing Projects

Project period May 16 - Dec 19

APOTrsquos Package 2 ndash 1st Limited Notice to Proceed Early Works of Surface Processing Plant amp Facilities Project (711 MB) by TRC

Completed 682

Remaining 318

Chart1

Sales
0682
0318

Sheet1

Pipeline Journal World Pipeline June 2018

17

Pipeline Journal (cont)

18

Content

19

Financial Highlights 27

Future Developments 20

Backlog 10

Corporate Profile amp 1H 2018 Significant Events 4

Projects for Bidding

Project Name

Approximate TRC Grouprsquos Work Value

(Million Baht)

Estimated Bidding Period

A Pipeline A1 Pipeline for Floating Storage and Regasification Unit (FSRU) Project from EGAT 3500 Early of 2019

A2 The 5th Transmission Pipeline Phase 3 from PTT 1500 Early of 2019

A3 New distribution pipeline and modifyreroute pipeline from PTT

100-150 Q4 2018

B Processing Plant

B1 Clean Fuel Project (CFP) from Thai Oil (TRC submitted bid as subcontractor)

2000 Q1 2018

B2 Acrylic Resin Plant 300 Sep 2018

C Infrastructure Infrastructure Government Projects (ie Double Track Railway Projects Road Improvement amp Expansion)

3000 2H 2018

D ASRS Warehouse 2000 Q4 2018-Q2 2019

20

TRC Potential Project

Clean Fuel Project (CFP) Thai Oil Group

Floating Storage and Regasification Unit (FRSU) EGAT

โครงการทอสงกาซธรรมชาตจากสถาน

เกบรกษาและแปรสภาพกาซธรรมชาตจาก

ของเหลวเปนกาซแบบลอยนา (FRSU) ไปยงโรงไฟฟาพระนครใต ระยะทาง 58 กม

TOPrsquos EGM held on 27 August 2018 resolved to approve the investment in the Clean Fuel Project with the project value of approximately USD 4825 or approximately Baht 160279 million The period of the project will be 2019 - 2023

21

FSRUrsquos 3 Pilot Projects 2-year cooperation between EGAT and PTT bull FSRU in northern part of the gulf of Thailand bull FSRU in southern region to substitute for JDArsquos

supply bull FSRU in Myanmar for further development with

EGATrsquos power plant

SKW amp SHC Potential Project

Thailand Smart Metro by Metropolitan Electric Authority

bull Project Owner TOT Public Company Limited CAT Telecom Public Company Limited Metropolitan Electricity Authority Mass Rapid Transit Authority of Thailand bull 1273 km bull Year 2017- 2021

22

SKW Potential Project ASampRS Warehouse

Project Owner PTT Oil and Retail Business Public Company Limited (PTTOR)

Project Value Approximate of Baht 550- 600 million

Scope of Works EPC of Lubricants Distribution Center Installation Automated Storage and Retrieval System (ASampRS) Project Location Amphur Bang Pakong Chachoengsao Province Project Period 450 days

New innovative project under cooperation of strategic partner

23

Auto Motion Works Co Ltd (AMW) Leader manufacture of Automated Storage and Retrieval System (ASRS)Technology

References bull World Ceramic Center Co Ltd Head Office bull Scotch Industrial (Thailand) Co Ltd Bangbuathong Nonthaburi bull Siam Global House Public Company Limited Distribution Center Wangnoi Ayudhaya bull King Power Srivaree Samut Prakarn bull Thai Summit Eastern Seaboard Autoparts Industry Co Ltd Rayong

24

Business 2018 2019 2020 2021 2022 Total

Natural gas 3854 2463 1759 1676 1040 10792 3

Natural gas transmission pipeline 26049 17841 5819 6437 755 56901 17

Oil and international trading 14169 71 6 6 6 12258 3

Petrochemical amp Refining 21033 4 4 4 5 21050 7

Head office and others 7038 3532 4142 4259 3789 22760 6 Joint investment and investment in PTT wholly-owned entities

176470 21969 10771 8987 4 218201 64

Total 246613 45880 22501 21369 5599 341962 100

PTTrsquos 5-year Investment Plan (2018 ndash 2022)

(Unit Million Baht) I PTTrsquos news reported to the SET on 22 December 2017

PTTrsquos board of directors meeting held on June 18 2018 has reviewed investment plan to reflect the operation and current circumstances as well as effective budgeting by reducing the 2018 investment plan from Baht 246613 million to Baht 221294 million The reduction is mainly from the investment projects of oil and transmission pipeline business

II Revised 2018 Investment from 246613 MB to 221294 MB (18 June 18)

Reducing1027

25

Thailandrsquos EEC

Source Ministry of Industryrsquos presentation of ldquoEastern Economic Corridor Development Projectrdquo Driving Forward hellip dated 15 February 2017

26

Content

27

Financial Highlights 27

Future Developments 20

Backlog 10

Corporate Profile amp 1H 2018 Significant Events 4

Operating Performance 1H2018

471 482

1394

954

Q12018 Q22018 1H2017 1H2018

2 QoQ

32 YoY

Unit MB

Revenue

1H2017 1H2018

55

-12

123

43

Q12018 Q22018 1H2017 1H2018

9

-45

31

-36

Q12018 Q22018 1H2017 1H2018

65 YoY

122 QoQ

EBITDA

164 QoQ 217 YoY

164

203215

190172

77 78

3822

-38

-50

50

150

250

2015 2016 2017 1H2017 1H2018

Gross Profit Margin Net Profit (Loss) Margin

Gross Profit Margin amp Net Profit Margin

Profit (loss) for the period

28

Gross ProfitQ1 2018 117 MB 251Q2 2018 45 MB 956-M 2018 162 MB 172

Net ProfitQ1 2018 9 MB 19Q2 2018 -46 MB -946-M 2018 -37 MB -38

Service Income

1388 942

32 YoY

Chart1

471
482
1394
954

Sheet1

Chart1

Column1
55
-12
123
43

Sheet1

Chart1

Column1
9
-45
31
-36

Sheet1

Chart1

Gross Profit Margin
Net Profit (Loss) Margin
1644
774
203
778
215
38
1904
22
1717
-38

Sheet1

Chart1

Column1
Pipeline 57
Processing Plant 17
Civil 25
Sales amp Other 1
539
166
237
12

Sheet1

Chart1

Column1
782
237
369
6

Sheet1

Construction Services Income

1796

1075 782

538

1159

345

237

166

742

950

369

238

0

500

1000

1500

2000

2500

3000

3500

4000

2016 2017 1H2017 1H2018

Civil Work

Processing Plant

Pipeline System

3697

2370

1388

942

Unit MB

18

57

25

369

237

782

238166

538

Civil Work Processing Plant Pipeline System

Construction Services Income Comparison with last year (MB)

1H2017 1H2018

1st Half Comparison

29

Chart1

3697
2370
1388
942
Pipeline System
Processing Plant
Civil Work
1796
1159
742
1075
345
950
782
237
369
538
166
238

Sheet1

Chart1

1H2017
1H2018
Construction Services Income Comparison with last year (MB)
369
238
237
166
782
538

Sheet1

30

Construction Services Income

2014 2015 2016 2017 2018Q1 726 774 1104 952 465Q2 687 927 434 436 477Q3 802 871 1170 452Q4 880 1308 989 530Year End 3095 3880 3697 2370

726 774

1104952

465687

927

434 436 477

802 871

1170

452880

1308

989

530

3095

38803697

2370

0

500

1000

1500

2000

2500

3000

3500

4000

2018 (F) 2500-2800

(MB)

6-M 2018 942

Chart1

Q1
Q2
Q3
Q4
Year End
726
687
802
880
3095
774
927
871
1308
3880
1104
434
1170
989
3697
952
436
452
530
2370
465
477

Sheet1

Operating Profit amp Net Profit

2014 2015 2016 2017 6-Month2017

6-Month2018

Operating Profit 821 787 1065 711 519 -051 Net Profit 694 789 786 392 224 -387

-400

000

400

800

1200

2014 2015 2016 2017 6-M 2017

6-M 2018

Operating Profit (Loss) (MB) 25415 30539 39382 16863 7202 (479)

Net Profit (Loss) (MB) 21492 30596 29076 9279 3113 (3650)

31

to services income amp sales

Chart1

Operating Profit
Net Profit
821
694
787
789
1065
786
711
392
519
224
-051
-387

Sheet1

726 685 645

1331 1266 1256

72 48 50

2874 2599 2698

-

1000

2000

3000

4000

5000

31 Dec 16 31 Dec 17 30 Jun 18

Assets

Current assetsOther non-current assetsInvestment in associate and Investment in joint venturesProperty plant and equipment

50034598 4649

(MB)

Financial Position

2684 2756 2706

1838 1367 1321

404 400 546

77 75 76

-

1000

2000

3000

4000

5000

31 Dec 16 31 Dec 17 30 Jun 18

Liabilities and Shareholders Equity

Non-current liabilities

Loans and debentures

Current liabilities

Shareholders equity

50034598 4649

(MB)

(APOT 1259)

(APOT 1234)

(APOT 1328)

32

58

1

27

14

2

12

28

58

Chart1

5003
4598
4649
Property plant and equipment
Investment in associate and Investment in joint ventures
Other non-current assets
Current assets
Assets
726
1331
72
2874
685
1266
48
2599
645
1256
50
2698

Sheet1

Sheet2

Chart1

5003
4598
4649
Shareholders equity
Current liabilities
Loans and debentures
Non-current liabilities
Liabilities and Shareholders Equity
75
2684
1838
404
77
2756
1367
400
75
2706
1321
546
76

Sheet1

Debenture Issuance and Expiration

Issuance Date

Maturity Date

Issuance

Amount (MB)

Outstanding

Amount (MB)

Debenture

Holders

Interest Rate

(Per Year)

8 Jul 2015 8 Jul 2017

(2 years) 100

- (Expired)

10 persons 468

10 Mar 2016

10 Mar 2018

(2 Years)

200 -

(Expired) 10 persons 440

12 Jul 2017 12 Jul 2018

(1 year) 100

- (Expired)

10 persons 450

15 Mar 2018

17 Mar 2020

(2 yearsamp2 days)

180 180 9 persons 480

Outstanding debentures as at 7 Sep 18

180

I) Debentures Baht 500 million

II) Debentures Baht 2000 million Still not issue 33

Cash Flows

370259

8839614

37

Sources of Cash Uses of Cash

472

692

Change in Cash (220 MB)

Increase in translation

adjustment (073 MB)

Ending Cash 115 MB

Beginning Cash 336 MB

S-T loan received amp debenture issuance

Cash from operation

Withholding tax refund Change in working capital (376 MB) amp income tax paid (20 MB)

Debt service repayment amp dividend paid (12 MB)

Investment in equipment (22 MB) and capital increase in SH Crossing

by SKW (15 MB)

6-Month 2018 Sources and Uses of Cash (MB)

Financing Activities + 111 MB

Operating Activities (294 MB)

Investment Activities (37 MB)

Net CF (220 MB)

34

Chart1

472
692
370
88
14
259
396
37

Sheet1

TRC Group Industry Group (Construction Services)

089 086067

095072

246 234 247 240258

000

050

100

150

200

250

300

2015 2016 2017 30 Jun 17 30 Jun 18

1599

1128

338

1231

092

1226

709

256

905

343

000

500

1000

1500

2000

2015 2016 2017 30 Jun 17 30 Jun 18

()

Financial Ratio amp Covenants to Debenture Holders

Time(s) Return on Equity Debt to Equity Ratio

006

016 015

020

000

005

010

015

020

025

31 Dec 15 31 Dec 16 31 Dec 17 30 Jun 18

Time(s)

10412

26881628 1196

0002000400060008000

1000012000

2015 2016 2017 30 Jun 2018

EBITDA to Interest Time(s)

TRC TRC

Interest Bearing Debt to Equity

Covenant gt = 4 times Covenant lt = 2 times

35

Chart1

TRC and its subsidiaries
Industry Group
240
089
246
086
234
067
247
095
238
072
258

Sheet1

Chart1

TRC and its subsidiaries
Industry Group
1599
1226
1128
709
338
256
1231
905
092
343

Sheet1

Chart1

TRC Groups Interest-Bearing Debt-to-Equity
006
016
015
02

Sheet1

Chart1

TRC Groups EBITDA to interest
10412
2688
1628
1196

Sheet1

If you have any question please feel fee to contact Investor Relations Department Email ir_trctrc-concom or ounruentrc-concom

Tel +66 2022 7777-87 Ext 3201 3213 Fax +66 2022 7778

  • Slide Number 1
  • Slide Number 2
  • Slide Number 3
  • Key Corporate Milestone
  • Slide Number 5
  • Slide Number 6
  • May 2018 SKW obtained special class contractor from Department of Highways
  • Slide Number 8
  • Slide Number 9
  • TRC Group Backlog
  • Slide Number 11
  • Projects on Hand Period
  • Slide Number 13
  • Slide Number 14
  • Slide Number 15
  • Slide Number 16
  • Slide Number 17
  • Slide Number 18
  • Slide Number 19
  • Slide Number 20
  • Slide Number 21
  • Slide Number 22
  • Slide Number 23
  • Auto Motion Works Co Ltd (AMW) Leader manufactureof Automated Storage and Retrieval System (ASRS)Technology
  • Slide Number 25
  • Slide Number 26
  • Slide Number 27
  • Slide Number 28
  • Slide Number 29
  • Slide Number 30
  • Slide Number 31
  • Slide Number 32
  • Slide Number 33
  • Slide Number 34
  • Slide Number 35
  • Slide Number 36
TRC Groups EBITDA to interest
2015 10412
2016 2688
2017 1628
30 Jun 2018 1196
To resize chart data range drag lower right corner of range
2015
2016
2017
30 Jun 2018
TRC Groups Interest-Bearing Debt-to-Equity
31 Dec 15 006
31 Dec 16 016
31 Dec 17 015
30 Jun 18 020
To resize chart data range drag lower right corner of range
31 Dec 15
31 Dec 16
31 Dec 17
30 Jun 18
TRC and its subsidiaries Industry Group
2015 1599 1226
2016 1128 709
2017 338 256
30 Jun 17 1231 905
30 Jun 18 092 343
To resize chart data range drag lower right corner of range
2015 2015
2016 2016
2017 2017
30 Jun 17 30 Jun 17
30 Jun 18 30 Jun 18
2015 2016 2017 30 Jun 17 30 Jun 18
TRC and its subsidiaries 089 086 067 095 072
Industry Group 246 234 247 238 258
2015 2015 2015
2016 2016 2016
2017 2017 2017
30 Jun 17 30 Jun 17 30 Jun 17
30 Jun 18 30 Jun 18 30 Jun 18
Sources of Cash Uses of Cash
370 259
88 396
14 37
472 692
220
Sources of Cash Uses of Cash Withholding tax refund
Loan recived 370 376 Change in working Capital
Cash From operation (CFO) 88 259 Debt Service - repayment amp Dividend paid
Withholding tax refund 14 57 Investment
22 Investment in PPE
15 investment in joint venture
20 Tax paid
57
Sources of Cash Sources of Cash Sources of Cash
Uses of Cash Uses of Cash Uses of Cash
Non-current liabilities Loans and debentures Current liabilities Shareholders equity
31 Dec 16 77 404 1838 2684
31 Dec 17 75 400 1367 2756
30 Jun 18 76 546 1321 2706
To resize chart data range drag lower right corner of range
31 Dec 16 31 Dec 16 31 Dec 16 31 Dec 16
31 Dec 17 31 Dec 17 31 Dec 17 31 Dec 17
30 Jun 18 30 Jun 18 30 Jun 18 30 Jun 18
Current assets Other non-current assets Investment in associate and Investment in joint ventures Property plant and equipment
31 Dec 16 2874 72 1331 726
31 Dec 17 2599 48 1266 685
30 Jun 18 2698 50 1256 645
To resize chart data range drag lower right corner of range
31 Dec 16 31 Dec 16 31 Dec 16 31 Dec 16
31 Dec 17 31 Dec 17 31 Dec 17 31 Dec 17
30 Jun 18 30 Jun 18 30 Jun 18 30 Jun 18
Operating Profit Net Profit
2014 821 694
2015 787 789
2016 1065 786
2017 711 392
6-Month 2017 519 224
6-Month 2018 -051 -387
To resize chart data range drag lower right corner of range
2014 2014
2015 2015
2016 2016
2017 2017
6-Month 2017 6-Month 2017
6-Month 2018 6-Month 2018
Q1 Q2 Q3 Q4 Year End Operating profits
2014 726 687 802 880 3095 913 2557 2215 880
2015 774 927 871 1308 3880 962 2558 2572 1308
2016 1104 434 1170 989 3697 1160 2559 2708 989
2017 952 436 452 530 2370 818 2560 1840 530
2018 465 477 050 2561
To resize chart data range drag lower right corner of range
2014 2014 2014 2014 2014
2015 2015 2015 2015 2015
2016 2016 2016 2016 2016
2017 2017 2017 2017 2017
2018 2018 2018 2018 2018
1H2017 1H2018
Civil Work 369 238
Processing Plant 237 166
Pipeline System 782 538
1388 942 To resize chart data range drag lower right corner of range
Civil Work Civil Work
Processing Plant Processing Plant
Pipeline System Pipeline System
Civil Work Processing Plant Pipeline System
2016 742 1159 1796
2017 950 345 1075
1H2017 369 237 782
1H2018 238 166 538
To resize chart data range drag lower right corner of range
other
1
2016 2016 2016
2017 2017 2017
1H2017 1H2017 1H2017
1H2018 1H2018 1H2018
Column1
Pipeline 782 56
Processing Plant 237 1388 17
Civil 369 26
Sales amp Other 6 0
1394
To resize chart data range drag lower right corner of range
Pipeline
Processing Plant
Civil
Sales amp Other
Column1
Pipeline 539 56
Processing Plant 166 942 942 17
Civil 237 25
Sales amp Other 12 1
954
To resize chart data range drag lower right corner of range
Pipeline
Processing Plant
Civil
Sales amp Other
Gross Profit Margin Net Profit (Loss) Margin
2015 164 77
2016 203 78
2017 215 38
1H2017 190 22
1H2018 172 -38
2015 2015
2016 2016
2017 2017
1H2017 1H2017
1H2018 1H2018
Column1
Q12018 9
Q22018 -45
1H2017 31
1H2018 -36
Q12018
Q22018
1H2017
1H2018
Column1
Q12018 55
Q22018 -12 -67 -12182
1H2017 123
1H2018 43 -80 -6504
Q12018
Q22018
1H2017
1H2018
Q12018 471 เพม(ลด)
Q22018 482 11 234
1H2017 1394
1H2018 954 -440 -3156
Q12018
Q22018
1H2017
1H2018
Sales
Completed 682
Remaining 318
To resize chart data range drag lower right corner of range
Completed
Remaining
Sales
Completed 78
Remaining 922
To resize chart data range drag lower right corner of range
Completed
Remaining
Sales
Completion 02
Remaining 998
To resize chart data range drag lower right corner of range
Completion
Remaining
Sales
Completed 106
Remaining 894
To resize chart data range drag lower right corner of range
Completed
Remaining
Sales
Completion 60
Remaining 940
To resize chart data range drag lower right corner of range
Completion
Remaining
Sales
Completion 233
Remaining 767
To resize chart data range drag lower right corner of range
Completion
Remaining
Page 26: TRC Corporate Presentation · 2018-09-19 · TRC Corporate Presentation . The 2. nd. Quarter 2018 Operating Performance . 7 September 2018 . ... determined by TRC based on information

Sheet1

Chart1

Sales
Completion 60
006
094

Sheet1

Civil Work

Significant Ongoing Projects

Department of Highwayrsquos Extension Kalapapruek Road (850 MB) by SKW C ompleted

106

Remaining 894

Project period Mar 17 - Aug 19

Improvement of Pracharuamjai Road ndash Mitmaitri Road (991 MB) by SKW

Project period Sep 17 - Sep 19

C ompletion 02

Remaining 998

Project period Feb 18 - Oct 19

Highway Route No 4 A Takua Pa ndash A Thai Mueang between Km803+00000 to Km813+30000 (347 MB) by SKW

C ompleted 78

Remaining 922

15

Chart1

Sales
0106
0894

Sheet1

Chart1

Sales
Completion 02
Remaining 998
0002
0998

Sheet1

Chart1

Sales
0078
0922

Sheet1

16

Civil Work

Significant Ongoing Projects

Project period May 16 - Dec 19

APOTrsquos Package 2 ndash 1st Limited Notice to Proceed Early Works of Surface Processing Plant amp Facilities Project (711 MB) by TRC

Completed 682

Remaining 318

Chart1

Sales
0682
0318

Sheet1

Pipeline Journal World Pipeline June 2018

17

Pipeline Journal (cont)

18

Content

19

Financial Highlights 27

Future Developments 20

Backlog 10

Corporate Profile amp 1H 2018 Significant Events 4

Projects for Bidding

Project Name

Approximate TRC Grouprsquos Work Value

(Million Baht)

Estimated Bidding Period

A Pipeline A1 Pipeline for Floating Storage and Regasification Unit (FSRU) Project from EGAT 3500 Early of 2019

A2 The 5th Transmission Pipeline Phase 3 from PTT 1500 Early of 2019

A3 New distribution pipeline and modifyreroute pipeline from PTT

100-150 Q4 2018

B Processing Plant

B1 Clean Fuel Project (CFP) from Thai Oil (TRC submitted bid as subcontractor)

2000 Q1 2018

B2 Acrylic Resin Plant 300 Sep 2018

C Infrastructure Infrastructure Government Projects (ie Double Track Railway Projects Road Improvement amp Expansion)

3000 2H 2018

D ASRS Warehouse 2000 Q4 2018-Q2 2019

20

TRC Potential Project

Clean Fuel Project (CFP) Thai Oil Group

Floating Storage and Regasification Unit (FRSU) EGAT

โครงการทอสงกาซธรรมชาตจากสถาน

เกบรกษาและแปรสภาพกาซธรรมชาตจาก

ของเหลวเปนกาซแบบลอยนา (FRSU) ไปยงโรงไฟฟาพระนครใต ระยะทาง 58 กม

TOPrsquos EGM held on 27 August 2018 resolved to approve the investment in the Clean Fuel Project with the project value of approximately USD 4825 or approximately Baht 160279 million The period of the project will be 2019 - 2023

21

FSRUrsquos 3 Pilot Projects 2-year cooperation between EGAT and PTT bull FSRU in northern part of the gulf of Thailand bull FSRU in southern region to substitute for JDArsquos

supply bull FSRU in Myanmar for further development with

EGATrsquos power plant

SKW amp SHC Potential Project

Thailand Smart Metro by Metropolitan Electric Authority

bull Project Owner TOT Public Company Limited CAT Telecom Public Company Limited Metropolitan Electricity Authority Mass Rapid Transit Authority of Thailand bull 1273 km bull Year 2017- 2021

22

SKW Potential Project ASampRS Warehouse

Project Owner PTT Oil and Retail Business Public Company Limited (PTTOR)

Project Value Approximate of Baht 550- 600 million

Scope of Works EPC of Lubricants Distribution Center Installation Automated Storage and Retrieval System (ASampRS) Project Location Amphur Bang Pakong Chachoengsao Province Project Period 450 days

New innovative project under cooperation of strategic partner

23

Auto Motion Works Co Ltd (AMW) Leader manufacture of Automated Storage and Retrieval System (ASRS)Technology

References bull World Ceramic Center Co Ltd Head Office bull Scotch Industrial (Thailand) Co Ltd Bangbuathong Nonthaburi bull Siam Global House Public Company Limited Distribution Center Wangnoi Ayudhaya bull King Power Srivaree Samut Prakarn bull Thai Summit Eastern Seaboard Autoparts Industry Co Ltd Rayong

24

Business 2018 2019 2020 2021 2022 Total

Natural gas 3854 2463 1759 1676 1040 10792 3

Natural gas transmission pipeline 26049 17841 5819 6437 755 56901 17

Oil and international trading 14169 71 6 6 6 12258 3

Petrochemical amp Refining 21033 4 4 4 5 21050 7

Head office and others 7038 3532 4142 4259 3789 22760 6 Joint investment and investment in PTT wholly-owned entities

176470 21969 10771 8987 4 218201 64

Total 246613 45880 22501 21369 5599 341962 100

PTTrsquos 5-year Investment Plan (2018 ndash 2022)

(Unit Million Baht) I PTTrsquos news reported to the SET on 22 December 2017

PTTrsquos board of directors meeting held on June 18 2018 has reviewed investment plan to reflect the operation and current circumstances as well as effective budgeting by reducing the 2018 investment plan from Baht 246613 million to Baht 221294 million The reduction is mainly from the investment projects of oil and transmission pipeline business

II Revised 2018 Investment from 246613 MB to 221294 MB (18 June 18)

Reducing1027

25

Thailandrsquos EEC

Source Ministry of Industryrsquos presentation of ldquoEastern Economic Corridor Development Projectrdquo Driving Forward hellip dated 15 February 2017

26

Content

27

Financial Highlights 27

Future Developments 20

Backlog 10

Corporate Profile amp 1H 2018 Significant Events 4

Operating Performance 1H2018

471 482

1394

954

Q12018 Q22018 1H2017 1H2018

2 QoQ

32 YoY

Unit MB

Revenue

1H2017 1H2018

55

-12

123

43

Q12018 Q22018 1H2017 1H2018

9

-45

31

-36

Q12018 Q22018 1H2017 1H2018

65 YoY

122 QoQ

EBITDA

164 QoQ 217 YoY

164

203215

190172

77 78

3822

-38

-50

50

150

250

2015 2016 2017 1H2017 1H2018

Gross Profit Margin Net Profit (Loss) Margin

Gross Profit Margin amp Net Profit Margin

Profit (loss) for the period

28

Gross ProfitQ1 2018 117 MB 251Q2 2018 45 MB 956-M 2018 162 MB 172

Net ProfitQ1 2018 9 MB 19Q2 2018 -46 MB -946-M 2018 -37 MB -38

Service Income

1388 942

32 YoY

Chart1

471
482
1394
954

Sheet1

Chart1

Column1
55
-12
123
43

Sheet1

Chart1

Column1
9
-45
31
-36

Sheet1

Chart1

Gross Profit Margin
Net Profit (Loss) Margin
1644
774
203
778
215
38
1904
22
1717
-38

Sheet1

Chart1

Column1
Pipeline 57
Processing Plant 17
Civil 25
Sales amp Other 1
539
166
237
12

Sheet1

Chart1

Column1
782
237
369
6

Sheet1

Construction Services Income

1796

1075 782

538

1159

345

237

166

742

950

369

238

0

500

1000

1500

2000

2500

3000

3500

4000

2016 2017 1H2017 1H2018

Civil Work

Processing Plant

Pipeline System

3697

2370

1388

942

Unit MB

18

57

25

369

237

782

238166

538

Civil Work Processing Plant Pipeline System

Construction Services Income Comparison with last year (MB)

1H2017 1H2018

1st Half Comparison

29

Chart1

3697
2370
1388
942
Pipeline System
Processing Plant
Civil Work
1796
1159
742
1075
345
950
782
237
369
538
166
238

Sheet1

Chart1

1H2017
1H2018
Construction Services Income Comparison with last year (MB)
369
238
237
166
782
538

Sheet1

30

Construction Services Income

2014 2015 2016 2017 2018Q1 726 774 1104 952 465Q2 687 927 434 436 477Q3 802 871 1170 452Q4 880 1308 989 530Year End 3095 3880 3697 2370

726 774

1104952

465687

927

434 436 477

802 871

1170

452880

1308

989

530

3095

38803697

2370

0

500

1000

1500

2000

2500

3000

3500

4000

2018 (F) 2500-2800

(MB)

6-M 2018 942

Chart1

Q1
Q2
Q3
Q4
Year End
726
687
802
880
3095
774
927
871
1308
3880
1104
434
1170
989
3697
952
436
452
530
2370
465
477

Sheet1

Operating Profit amp Net Profit

2014 2015 2016 2017 6-Month2017

6-Month2018

Operating Profit 821 787 1065 711 519 -051 Net Profit 694 789 786 392 224 -387

-400

000

400

800

1200

2014 2015 2016 2017 6-M 2017

6-M 2018

Operating Profit (Loss) (MB) 25415 30539 39382 16863 7202 (479)

Net Profit (Loss) (MB) 21492 30596 29076 9279 3113 (3650)

31

to services income amp sales

Chart1

Operating Profit
Net Profit
821
694
787
789
1065
786
711
392
519
224
-051
-387

Sheet1

726 685 645

1331 1266 1256

72 48 50

2874 2599 2698

-

1000

2000

3000

4000

5000

31 Dec 16 31 Dec 17 30 Jun 18

Assets

Current assetsOther non-current assetsInvestment in associate and Investment in joint venturesProperty plant and equipment

50034598 4649

(MB)

Financial Position

2684 2756 2706

1838 1367 1321

404 400 546

77 75 76

-

1000

2000

3000

4000

5000

31 Dec 16 31 Dec 17 30 Jun 18

Liabilities and Shareholders Equity

Non-current liabilities

Loans and debentures

Current liabilities

Shareholders equity

50034598 4649

(MB)

(APOT 1259)

(APOT 1234)

(APOT 1328)

32

58

1

27

14

2

12

28

58

Chart1

5003
4598
4649
Property plant and equipment
Investment in associate and Investment in joint ventures
Other non-current assets
Current assets
Assets
726
1331
72
2874
685
1266
48
2599
645
1256
50
2698

Sheet1

Sheet2

Chart1

5003
4598
4649
Shareholders equity
Current liabilities
Loans and debentures
Non-current liabilities
Liabilities and Shareholders Equity
75
2684
1838
404
77
2756
1367
400
75
2706
1321
546
76

Sheet1

Debenture Issuance and Expiration

Issuance Date

Maturity Date

Issuance

Amount (MB)

Outstanding

Amount (MB)

Debenture

Holders

Interest Rate

(Per Year)

8 Jul 2015 8 Jul 2017

(2 years) 100

- (Expired)

10 persons 468

10 Mar 2016

10 Mar 2018

(2 Years)

200 -

(Expired) 10 persons 440

12 Jul 2017 12 Jul 2018

(1 year) 100

- (Expired)

10 persons 450

15 Mar 2018

17 Mar 2020

(2 yearsamp2 days)

180 180 9 persons 480

Outstanding debentures as at 7 Sep 18

180

I) Debentures Baht 500 million

II) Debentures Baht 2000 million Still not issue 33

Cash Flows

370259

8839614

37

Sources of Cash Uses of Cash

472

692

Change in Cash (220 MB)

Increase in translation

adjustment (073 MB)

Ending Cash 115 MB

Beginning Cash 336 MB

S-T loan received amp debenture issuance

Cash from operation

Withholding tax refund Change in working capital (376 MB) amp income tax paid (20 MB)

Debt service repayment amp dividend paid (12 MB)

Investment in equipment (22 MB) and capital increase in SH Crossing

by SKW (15 MB)

6-Month 2018 Sources and Uses of Cash (MB)

Financing Activities + 111 MB

Operating Activities (294 MB)

Investment Activities (37 MB)

Net CF (220 MB)

34

Chart1

472
692
370
88
14
259
396
37

Sheet1

TRC Group Industry Group (Construction Services)

089 086067

095072

246 234 247 240258

000

050

100

150

200

250

300

2015 2016 2017 30 Jun 17 30 Jun 18

1599

1128

338

1231

092

1226

709

256

905

343

000

500

1000

1500

2000

2015 2016 2017 30 Jun 17 30 Jun 18

()

Financial Ratio amp Covenants to Debenture Holders

Time(s) Return on Equity Debt to Equity Ratio

006

016 015

020

000

005

010

015

020

025

31 Dec 15 31 Dec 16 31 Dec 17 30 Jun 18

Time(s)

10412

26881628 1196

0002000400060008000

1000012000

2015 2016 2017 30 Jun 2018

EBITDA to Interest Time(s)

TRC TRC

Interest Bearing Debt to Equity

Covenant gt = 4 times Covenant lt = 2 times

35

Chart1

TRC and its subsidiaries
Industry Group
240
089
246
086
234
067
247
095
238
072
258

Sheet1

Chart1

TRC and its subsidiaries
Industry Group
1599
1226
1128
709
338
256
1231
905
092
343

Sheet1

Chart1

TRC Groups Interest-Bearing Debt-to-Equity
006
016
015
02

Sheet1

Chart1

TRC Groups EBITDA to interest
10412
2688
1628
1196

Sheet1

If you have any question please feel fee to contact Investor Relations Department Email ir_trctrc-concom or ounruentrc-concom

Tel +66 2022 7777-87 Ext 3201 3213 Fax +66 2022 7778

  • Slide Number 1
  • Slide Number 2
  • Slide Number 3
  • Key Corporate Milestone
  • Slide Number 5
  • Slide Number 6
  • May 2018 SKW obtained special class contractor from Department of Highways
  • Slide Number 8
  • Slide Number 9
  • TRC Group Backlog
  • Slide Number 11
  • Projects on Hand Period
  • Slide Number 13
  • Slide Number 14
  • Slide Number 15
  • Slide Number 16
  • Slide Number 17
  • Slide Number 18
  • Slide Number 19
  • Slide Number 20
  • Slide Number 21
  • Slide Number 22
  • Slide Number 23
  • Auto Motion Works Co Ltd (AMW) Leader manufactureof Automated Storage and Retrieval System (ASRS)Technology
  • Slide Number 25
  • Slide Number 26
  • Slide Number 27
  • Slide Number 28
  • Slide Number 29
  • Slide Number 30
  • Slide Number 31
  • Slide Number 32
  • Slide Number 33
  • Slide Number 34
  • Slide Number 35
  • Slide Number 36
TRC Groups EBITDA to interest
2015 10412
2016 2688
2017 1628
30 Jun 2018 1196
To resize chart data range drag lower right corner of range
2015
2016
2017
30 Jun 2018
TRC Groups Interest-Bearing Debt-to-Equity
31 Dec 15 006
31 Dec 16 016
31 Dec 17 015
30 Jun 18 020
To resize chart data range drag lower right corner of range
31 Dec 15
31 Dec 16
31 Dec 17
30 Jun 18
TRC and its subsidiaries Industry Group
2015 1599 1226
2016 1128 709
2017 338 256
30 Jun 17 1231 905
30 Jun 18 092 343
To resize chart data range drag lower right corner of range
2015 2015
2016 2016
2017 2017
30 Jun 17 30 Jun 17
30 Jun 18 30 Jun 18
2015 2016 2017 30 Jun 17 30 Jun 18
TRC and its subsidiaries 089 086 067 095 072
Industry Group 246 234 247 238 258
2015 2015 2015
2016 2016 2016
2017 2017 2017
30 Jun 17 30 Jun 17 30 Jun 17
30 Jun 18 30 Jun 18 30 Jun 18
Sources of Cash Uses of Cash
370 259
88 396
14 37
472 692
220
Sources of Cash Uses of Cash Withholding tax refund
Loan recived 370 376 Change in working Capital
Cash From operation (CFO) 88 259 Debt Service - repayment amp Dividend paid
Withholding tax refund 14 57 Investment
22 Investment in PPE
15 investment in joint venture
20 Tax paid
57
Sources of Cash Sources of Cash Sources of Cash
Uses of Cash Uses of Cash Uses of Cash
Non-current liabilities Loans and debentures Current liabilities Shareholders equity
31 Dec 16 77 404 1838 2684
31 Dec 17 75 400 1367 2756
30 Jun 18 76 546 1321 2706
To resize chart data range drag lower right corner of range
31 Dec 16 31 Dec 16 31 Dec 16 31 Dec 16
31 Dec 17 31 Dec 17 31 Dec 17 31 Dec 17
30 Jun 18 30 Jun 18 30 Jun 18 30 Jun 18
Current assets Other non-current assets Investment in associate and Investment in joint ventures Property plant and equipment
31 Dec 16 2874 72 1331 726
31 Dec 17 2599 48 1266 685
30 Jun 18 2698 50 1256 645
To resize chart data range drag lower right corner of range
31 Dec 16 31 Dec 16 31 Dec 16 31 Dec 16
31 Dec 17 31 Dec 17 31 Dec 17 31 Dec 17
30 Jun 18 30 Jun 18 30 Jun 18 30 Jun 18
Operating Profit Net Profit
2014 821 694
2015 787 789
2016 1065 786
2017 711 392
6-Month 2017 519 224
6-Month 2018 -051 -387
To resize chart data range drag lower right corner of range
2014 2014
2015 2015
2016 2016
2017 2017
6-Month 2017 6-Month 2017
6-Month 2018 6-Month 2018
Q1 Q2 Q3 Q4 Year End Operating profits
2014 726 687 802 880 3095 913 2557 2215 880
2015 774 927 871 1308 3880 962 2558 2572 1308
2016 1104 434 1170 989 3697 1160 2559 2708 989
2017 952 436 452 530 2370 818 2560 1840 530
2018 465 477 050 2561
To resize chart data range drag lower right corner of range
2014 2014 2014 2014 2014
2015 2015 2015 2015 2015
2016 2016 2016 2016 2016
2017 2017 2017 2017 2017
2018 2018 2018 2018 2018
1H2017 1H2018
Civil Work 369 238
Processing Plant 237 166
Pipeline System 782 538
1388 942 To resize chart data range drag lower right corner of range
Civil Work Civil Work
Processing Plant Processing Plant
Pipeline System Pipeline System
Civil Work Processing Plant Pipeline System
2016 742 1159 1796
2017 950 345 1075
1H2017 369 237 782
1H2018 238 166 538
To resize chart data range drag lower right corner of range
other
1
2016 2016 2016
2017 2017 2017
1H2017 1H2017 1H2017
1H2018 1H2018 1H2018
Column1
Pipeline 782 56
Processing Plant 237 1388 17
Civil 369 26
Sales amp Other 6 0
1394
To resize chart data range drag lower right corner of range
Pipeline
Processing Plant
Civil
Sales amp Other
Column1
Pipeline 539 56
Processing Plant 166 942 942 17
Civil 237 25
Sales amp Other 12 1
954
To resize chart data range drag lower right corner of range
Pipeline
Processing Plant
Civil
Sales amp Other
Gross Profit Margin Net Profit (Loss) Margin
2015 164 77
2016 203 78
2017 215 38
1H2017 190 22
1H2018 172 -38
2015 2015
2016 2016
2017 2017
1H2017 1H2017
1H2018 1H2018
Column1
Q12018 9
Q22018 -45
1H2017 31
1H2018 -36
Q12018
Q22018
1H2017
1H2018
Column1
Q12018 55
Q22018 -12 -67 -12182
1H2017 123
1H2018 43 -80 -6504
Q12018
Q22018
1H2017
1H2018
Q12018 471 เพม(ลด)
Q22018 482 11 234
1H2017 1394
1H2018 954 -440 -3156
Q12018
Q22018
1H2017
1H2018
Sales
Completed 682
Remaining 318
To resize chart data range drag lower right corner of range
Completed
Remaining
Sales
Completed 78
Remaining 922
To resize chart data range drag lower right corner of range
Completed
Remaining
Sales
Completion 02
Remaining 998
To resize chart data range drag lower right corner of range
Completion
Remaining
Sales
Completed 106
Remaining 894
To resize chart data range drag lower right corner of range
Completed
Remaining
Sales
Completion 60
Remaining 940
To resize chart data range drag lower right corner of range
Completion
Remaining
Sales
Completion 233
Remaining 767
To resize chart data range drag lower right corner of range
Page 27: TRC Corporate Presentation · 2018-09-19 · TRC Corporate Presentation . The 2. nd. Quarter 2018 Operating Performance . 7 September 2018 . ... determined by TRC based on information

Chart1

Sales
Completion 60
006
094

Sheet1

Civil Work

Significant Ongoing Projects

Department of Highwayrsquos Extension Kalapapruek Road (850 MB) by SKW C ompleted

106

Remaining 894

Project period Mar 17 - Aug 19

Improvement of Pracharuamjai Road ndash Mitmaitri Road (991 MB) by SKW

Project period Sep 17 - Sep 19

C ompletion 02

Remaining 998

Project period Feb 18 - Oct 19

Highway Route No 4 A Takua Pa ndash A Thai Mueang between Km803+00000 to Km813+30000 (347 MB) by SKW

C ompleted 78

Remaining 922

15

Chart1

Sales
0106
0894

Sheet1

Chart1

Sales
Completion 02
Remaining 998
0002
0998

Sheet1

Chart1

Sales
0078
0922

Sheet1

16

Civil Work

Significant Ongoing Projects

Project period May 16 - Dec 19

APOTrsquos Package 2 ndash 1st Limited Notice to Proceed Early Works of Surface Processing Plant amp Facilities Project (711 MB) by TRC

Completed 682

Remaining 318

Chart1

Sales
0682
0318

Sheet1

Pipeline Journal World Pipeline June 2018

17

Pipeline Journal (cont)

18

Content

19

Financial Highlights 27

Future Developments 20

Backlog 10

Corporate Profile amp 1H 2018 Significant Events 4

Projects for Bidding

Project Name

Approximate TRC Grouprsquos Work Value

(Million Baht)

Estimated Bidding Period

A Pipeline A1 Pipeline for Floating Storage and Regasification Unit (FSRU) Project from EGAT 3500 Early of 2019

A2 The 5th Transmission Pipeline Phase 3 from PTT 1500 Early of 2019

A3 New distribution pipeline and modifyreroute pipeline from PTT

100-150 Q4 2018

B Processing Plant

B1 Clean Fuel Project (CFP) from Thai Oil (TRC submitted bid as subcontractor)

2000 Q1 2018

B2 Acrylic Resin Plant 300 Sep 2018

C Infrastructure Infrastructure Government Projects (ie Double Track Railway Projects Road Improvement amp Expansion)

3000 2H 2018

D ASRS Warehouse 2000 Q4 2018-Q2 2019

20

TRC Potential Project

Clean Fuel Project (CFP) Thai Oil Group

Floating Storage and Regasification Unit (FRSU) EGAT

โครงการทอสงกาซธรรมชาตจากสถาน

เกบรกษาและแปรสภาพกาซธรรมชาตจาก

ของเหลวเปนกาซแบบลอยนา (FRSU) ไปยงโรงไฟฟาพระนครใต ระยะทาง 58 กม

TOPrsquos EGM held on 27 August 2018 resolved to approve the investment in the Clean Fuel Project with the project value of approximately USD 4825 or approximately Baht 160279 million The period of the project will be 2019 - 2023

21

FSRUrsquos 3 Pilot Projects 2-year cooperation between EGAT and PTT bull FSRU in northern part of the gulf of Thailand bull FSRU in southern region to substitute for JDArsquos

supply bull FSRU in Myanmar for further development with

EGATrsquos power plant

SKW amp SHC Potential Project

Thailand Smart Metro by Metropolitan Electric Authority

bull Project Owner TOT Public Company Limited CAT Telecom Public Company Limited Metropolitan Electricity Authority Mass Rapid Transit Authority of Thailand bull 1273 km bull Year 2017- 2021

22

SKW Potential Project ASampRS Warehouse

Project Owner PTT Oil and Retail Business Public Company Limited (PTTOR)

Project Value Approximate of Baht 550- 600 million

Scope of Works EPC of Lubricants Distribution Center Installation Automated Storage and Retrieval System (ASampRS) Project Location Amphur Bang Pakong Chachoengsao Province Project Period 450 days

New innovative project under cooperation of strategic partner

23

Auto Motion Works Co Ltd (AMW) Leader manufacture of Automated Storage and Retrieval System (ASRS)Technology

References bull World Ceramic Center Co Ltd Head Office bull Scotch Industrial (Thailand) Co Ltd Bangbuathong Nonthaburi bull Siam Global House Public Company Limited Distribution Center Wangnoi Ayudhaya bull King Power Srivaree Samut Prakarn bull Thai Summit Eastern Seaboard Autoparts Industry Co Ltd Rayong

24

Business 2018 2019 2020 2021 2022 Total

Natural gas 3854 2463 1759 1676 1040 10792 3

Natural gas transmission pipeline 26049 17841 5819 6437 755 56901 17

Oil and international trading 14169 71 6 6 6 12258 3

Petrochemical amp Refining 21033 4 4 4 5 21050 7

Head office and others 7038 3532 4142 4259 3789 22760 6 Joint investment and investment in PTT wholly-owned entities

176470 21969 10771 8987 4 218201 64

Total 246613 45880 22501 21369 5599 341962 100

PTTrsquos 5-year Investment Plan (2018 ndash 2022)

(Unit Million Baht) I PTTrsquos news reported to the SET on 22 December 2017

PTTrsquos board of directors meeting held on June 18 2018 has reviewed investment plan to reflect the operation and current circumstances as well as effective budgeting by reducing the 2018 investment plan from Baht 246613 million to Baht 221294 million The reduction is mainly from the investment projects of oil and transmission pipeline business

II Revised 2018 Investment from 246613 MB to 221294 MB (18 June 18)

Reducing1027

25

Thailandrsquos EEC

Source Ministry of Industryrsquos presentation of ldquoEastern Economic Corridor Development Projectrdquo Driving Forward hellip dated 15 February 2017

26

Content

27

Financial Highlights 27

Future Developments 20

Backlog 10

Corporate Profile amp 1H 2018 Significant Events 4

Operating Performance 1H2018

471 482

1394

954

Q12018 Q22018 1H2017 1H2018

2 QoQ

32 YoY

Unit MB

Revenue

1H2017 1H2018

55

-12

123

43

Q12018 Q22018 1H2017 1H2018

9

-45

31

-36

Q12018 Q22018 1H2017 1H2018

65 YoY

122 QoQ

EBITDA

164 QoQ 217 YoY

164

203215

190172

77 78

3822

-38

-50

50

150

250

2015 2016 2017 1H2017 1H2018

Gross Profit Margin Net Profit (Loss) Margin

Gross Profit Margin amp Net Profit Margin

Profit (loss) for the period

28

Gross ProfitQ1 2018 117 MB 251Q2 2018 45 MB 956-M 2018 162 MB 172

Net ProfitQ1 2018 9 MB 19Q2 2018 -46 MB -946-M 2018 -37 MB -38

Service Income

1388 942

32 YoY

Chart1

471
482
1394
954

Sheet1

Chart1

Column1
55
-12
123
43

Sheet1

Chart1

Column1
9
-45
31
-36

Sheet1

Chart1

Gross Profit Margin
Net Profit (Loss) Margin
1644
774
203
778
215
38
1904
22
1717
-38

Sheet1

Chart1

Column1
Pipeline 57
Processing Plant 17
Civil 25
Sales amp Other 1
539
166
237
12

Sheet1

Chart1

Column1
782
237
369
6

Sheet1

Construction Services Income

1796

1075 782

538

1159

345

237

166

742

950

369

238

0

500

1000

1500

2000

2500

3000

3500

4000

2016 2017 1H2017 1H2018

Civil Work

Processing Plant

Pipeline System

3697

2370

1388

942

Unit MB

18

57

25

369

237

782

238166

538

Civil Work Processing Plant Pipeline System

Construction Services Income Comparison with last year (MB)

1H2017 1H2018

1st Half Comparison

29

Chart1

3697
2370
1388
942
Pipeline System
Processing Plant
Civil Work
1796
1159
742
1075
345
950
782
237
369
538
166
238

Sheet1

Chart1

1H2017
1H2018
Construction Services Income Comparison with last year (MB)
369
238
237
166
782
538

Sheet1

30

Construction Services Income

2014 2015 2016 2017 2018Q1 726 774 1104 952 465Q2 687 927 434 436 477Q3 802 871 1170 452Q4 880 1308 989 530Year End 3095 3880 3697 2370

726 774

1104952

465687

927

434 436 477

802 871

1170

452880

1308

989

530

3095

38803697

2370

0

500

1000

1500

2000

2500

3000

3500

4000

2018 (F) 2500-2800

(MB)

6-M 2018 942

Chart1

Q1
Q2
Q3
Q4
Year End
726
687
802
880
3095
774
927
871
1308
3880
1104
434
1170
989
3697
952
436
452
530
2370
465
477

Sheet1

Operating Profit amp Net Profit

2014 2015 2016 2017 6-Month2017

6-Month2018

Operating Profit 821 787 1065 711 519 -051 Net Profit 694 789 786 392 224 -387

-400

000

400

800

1200

2014 2015 2016 2017 6-M 2017

6-M 2018

Operating Profit (Loss) (MB) 25415 30539 39382 16863 7202 (479)

Net Profit (Loss) (MB) 21492 30596 29076 9279 3113 (3650)

31

to services income amp sales

Chart1

Operating Profit
Net Profit
821
694
787
789
1065
786
711
392
519
224
-051
-387

Sheet1

726 685 645

1331 1266 1256

72 48 50

2874 2599 2698

-

1000

2000

3000

4000

5000

31 Dec 16 31 Dec 17 30 Jun 18

Assets

Current assetsOther non-current assetsInvestment in associate and Investment in joint venturesProperty plant and equipment

50034598 4649

(MB)

Financial Position

2684 2756 2706

1838 1367 1321

404 400 546

77 75 76

-

1000

2000

3000

4000

5000

31 Dec 16 31 Dec 17 30 Jun 18

Liabilities and Shareholders Equity

Non-current liabilities

Loans and debentures

Current liabilities

Shareholders equity

50034598 4649

(MB)

(APOT 1259)

(APOT 1234)

(APOT 1328)

32

58

1

27

14

2

12

28

58

Chart1

5003
4598
4649
Property plant and equipment
Investment in associate and Investment in joint ventures
Other non-current assets
Current assets
Assets
726
1331
72
2874
685
1266
48
2599
645
1256
50
2698

Sheet1

Sheet2

Chart1

5003
4598
4649
Shareholders equity
Current liabilities
Loans and debentures
Non-current liabilities
Liabilities and Shareholders Equity
75
2684
1838
404
77
2756
1367
400
75
2706
1321
546
76

Sheet1

Debenture Issuance and Expiration

Issuance Date

Maturity Date

Issuance

Amount (MB)

Outstanding

Amount (MB)

Debenture

Holders

Interest Rate

(Per Year)

8 Jul 2015 8 Jul 2017

(2 years) 100

- (Expired)

10 persons 468

10 Mar 2016

10 Mar 2018

(2 Years)

200 -

(Expired) 10 persons 440

12 Jul 2017 12 Jul 2018

(1 year) 100

- (Expired)

10 persons 450

15 Mar 2018

17 Mar 2020

(2 yearsamp2 days)

180 180 9 persons 480

Outstanding debentures as at 7 Sep 18

180

I) Debentures Baht 500 million

II) Debentures Baht 2000 million Still not issue 33

Cash Flows

370259

8839614

37

Sources of Cash Uses of Cash

472

692

Change in Cash (220 MB)

Increase in translation

adjustment (073 MB)

Ending Cash 115 MB

Beginning Cash 336 MB

S-T loan received amp debenture issuance

Cash from operation

Withholding tax refund Change in working capital (376 MB) amp income tax paid (20 MB)

Debt service repayment amp dividend paid (12 MB)

Investment in equipment (22 MB) and capital increase in SH Crossing

by SKW (15 MB)

6-Month 2018 Sources and Uses of Cash (MB)

Financing Activities + 111 MB

Operating Activities (294 MB)

Investment Activities (37 MB)

Net CF (220 MB)

34

Chart1

472
692
370
88
14
259
396
37

Sheet1

TRC Group Industry Group (Construction Services)

089 086067

095072

246 234 247 240258

000

050

100

150

200

250

300

2015 2016 2017 30 Jun 17 30 Jun 18

1599

1128

338

1231

092

1226

709

256

905

343

000

500

1000

1500

2000

2015 2016 2017 30 Jun 17 30 Jun 18

()

Financial Ratio amp Covenants to Debenture Holders

Time(s) Return on Equity Debt to Equity Ratio

006

016 015

020

000

005

010

015

020

025

31 Dec 15 31 Dec 16 31 Dec 17 30 Jun 18

Time(s)

10412

26881628 1196

0002000400060008000

1000012000

2015 2016 2017 30 Jun 2018

EBITDA to Interest Time(s)

TRC TRC

Interest Bearing Debt to Equity

Covenant gt = 4 times Covenant lt = 2 times

35

Chart1

TRC and its subsidiaries
Industry Group
240
089
246
086
234
067
247
095
238
072
258

Sheet1

Chart1

TRC and its subsidiaries
Industry Group
1599
1226
1128
709
338
256
1231
905
092
343

Sheet1

Chart1

TRC Groups Interest-Bearing Debt-to-Equity
006
016
015
02

Sheet1

Chart1

TRC Groups EBITDA to interest
10412
2688
1628
1196

Sheet1

If you have any question please feel fee to contact Investor Relations Department Email ir_trctrc-concom or ounruentrc-concom

Tel +66 2022 7777-87 Ext 3201 3213 Fax +66 2022 7778

  • Slide Number 1
  • Slide Number 2
  • Slide Number 3
  • Key Corporate Milestone
  • Slide Number 5
  • Slide Number 6
  • May 2018 SKW obtained special class contractor from Department of Highways
  • Slide Number 8
  • Slide Number 9
  • TRC Group Backlog
  • Slide Number 11
  • Projects on Hand Period
  • Slide Number 13
  • Slide Number 14
  • Slide Number 15
  • Slide Number 16
  • Slide Number 17
  • Slide Number 18
  • Slide Number 19
  • Slide Number 20
  • Slide Number 21
  • Slide Number 22
  • Slide Number 23
  • Auto Motion Works Co Ltd (AMW) Leader manufactureof Automated Storage and Retrieval System (ASRS)Technology
  • Slide Number 25
  • Slide Number 26
  • Slide Number 27
  • Slide Number 28
  • Slide Number 29
  • Slide Number 30
  • Slide Number 31
  • Slide Number 32
  • Slide Number 33
  • Slide Number 34
  • Slide Number 35
  • Slide Number 36
TRC Groups EBITDA to interest
2015 10412
2016 2688
2017 1628
30 Jun 2018 1196
To resize chart data range drag lower right corner of range
2015
2016
2017
30 Jun 2018
TRC Groups Interest-Bearing Debt-to-Equity
31 Dec 15 006
31 Dec 16 016
31 Dec 17 015
30 Jun 18 020
To resize chart data range drag lower right corner of range
31 Dec 15
31 Dec 16
31 Dec 17
30 Jun 18
TRC and its subsidiaries Industry Group
2015 1599 1226
2016 1128 709
2017 338 256
30 Jun 17 1231 905
30 Jun 18 092 343
To resize chart data range drag lower right corner of range
2015 2015
2016 2016
2017 2017
30 Jun 17 30 Jun 17
30 Jun 18 30 Jun 18
2015 2016 2017 30 Jun 17 30 Jun 18
TRC and its subsidiaries 089 086 067 095 072
Industry Group 246 234 247 238 258
2015 2015 2015
2016 2016 2016
2017 2017 2017
30 Jun 17 30 Jun 17 30 Jun 17
30 Jun 18 30 Jun 18 30 Jun 18
Sources of Cash Uses of Cash
370 259
88 396
14 37
472 692
220
Sources of Cash Uses of Cash Withholding tax refund
Loan recived 370 376 Change in working Capital
Cash From operation (CFO) 88 259 Debt Service - repayment amp Dividend paid
Withholding tax refund 14 57 Investment
22 Investment in PPE
15 investment in joint venture
20 Tax paid
57
Sources of Cash Sources of Cash Sources of Cash
Uses of Cash Uses of Cash Uses of Cash
Non-current liabilities Loans and debentures Current liabilities Shareholders equity
31 Dec 16 77 404 1838 2684
31 Dec 17 75 400 1367 2756
30 Jun 18 76 546 1321 2706
To resize chart data range drag lower right corner of range
31 Dec 16 31 Dec 16 31 Dec 16 31 Dec 16
31 Dec 17 31 Dec 17 31 Dec 17 31 Dec 17
30 Jun 18 30 Jun 18 30 Jun 18 30 Jun 18
Current assets Other non-current assets Investment in associate and Investment in joint ventures Property plant and equipment
31 Dec 16 2874 72 1331 726
31 Dec 17 2599 48 1266 685
30 Jun 18 2698 50 1256 645
To resize chart data range drag lower right corner of range
31 Dec 16 31 Dec 16 31 Dec 16 31 Dec 16
31 Dec 17 31 Dec 17 31 Dec 17 31 Dec 17
30 Jun 18 30 Jun 18 30 Jun 18 30 Jun 18
Operating Profit Net Profit
2014 821 694
2015 787 789
2016 1065 786
2017 711 392
6-Month 2017 519 224
6-Month 2018 -051 -387
To resize chart data range drag lower right corner of range
2014 2014
2015 2015
2016 2016
2017 2017
6-Month 2017 6-Month 2017
6-Month 2018 6-Month 2018
Q1 Q2 Q3 Q4 Year End Operating profits
2014 726 687 802 880 3095 913 2557 2215 880
2015 774 927 871 1308 3880 962 2558 2572 1308
2016 1104 434 1170 989 3697 1160 2559 2708 989
2017 952 436 452 530 2370 818 2560 1840 530
2018 465 477 050 2561
To resize chart data range drag lower right corner of range
2014 2014 2014 2014 2014
2015 2015 2015 2015 2015
2016 2016 2016 2016 2016
2017 2017 2017 2017 2017
2018 2018 2018 2018 2018
1H2017 1H2018
Civil Work 369 238
Processing Plant 237 166
Pipeline System 782 538
1388 942 To resize chart data range drag lower right corner of range
Civil Work Civil Work
Processing Plant Processing Plant
Pipeline System Pipeline System
Civil Work Processing Plant Pipeline System
2016 742 1159 1796
2017 950 345 1075
1H2017 369 237 782
1H2018 238 166 538
To resize chart data range drag lower right corner of range
other
1
2016 2016 2016
2017 2017 2017
1H2017 1H2017 1H2017
1H2018 1H2018 1H2018
Column1
Pipeline 782 56
Processing Plant 237 1388 17
Civil 369 26
Sales amp Other 6 0
1394
To resize chart data range drag lower right corner of range
Pipeline
Processing Plant
Civil
Sales amp Other
Column1
Pipeline 539 56
Processing Plant 166 942 942 17
Civil 237 25
Sales amp Other 12 1
954
To resize chart data range drag lower right corner of range
Pipeline
Processing Plant
Civil
Sales amp Other
Gross Profit Margin Net Profit (Loss) Margin
2015 164 77
2016 203 78
2017 215 38
1H2017 190 22
1H2018 172 -38
2015 2015
2016 2016
2017 2017
1H2017 1H2017
1H2018 1H2018
Column1
Q12018 9
Q22018 -45
1H2017 31
1H2018 -36
Q12018
Q22018
1H2017
1H2018
Column1
Q12018 55
Q22018 -12 -67 -12182
1H2017 123
1H2018 43 -80 -6504
Q12018
Q22018
1H2017
1H2018
Q12018 471 เพม(ลด)
Q22018 482 11 234
1H2017 1394
1H2018 954 -440 -3156
Q12018
Q22018
1H2017
1H2018
Sales
Completed 682
Remaining 318
To resize chart data range drag lower right corner of range
Completed
Remaining
Sales
Completed 78
Remaining 922
To resize chart data range drag lower right corner of range
Completed
Remaining
Sales
Completion 02
Remaining 998
To resize chart data range drag lower right corner of range
Completion
Remaining
Sales
Completed 106
Remaining 894
To resize chart data range drag lower right corner of range
Completed
Remaining
Sales
Completion 60
Remaining 940
To resize chart data range drag lower right corner of range
Completion
Remaining
Page 28: TRC Corporate Presentation · 2018-09-19 · TRC Corporate Presentation . The 2. nd. Quarter 2018 Operating Performance . 7 September 2018 . ... determined by TRC based on information

Sheet1

Civil Work

Significant Ongoing Projects

Department of Highwayrsquos Extension Kalapapruek Road (850 MB) by SKW C ompleted

106

Remaining 894

Project period Mar 17 - Aug 19

Improvement of Pracharuamjai Road ndash Mitmaitri Road (991 MB) by SKW

Project period Sep 17 - Sep 19

C ompletion 02

Remaining 998

Project period Feb 18 - Oct 19

Highway Route No 4 A Takua Pa ndash A Thai Mueang between Km803+00000 to Km813+30000 (347 MB) by SKW

C ompleted 78

Remaining 922

15

Chart1

Sales
0106
0894

Sheet1

Chart1

Sales
Completion 02
Remaining 998
0002
0998

Sheet1

Chart1

Sales
0078
0922

Sheet1

16

Civil Work

Significant Ongoing Projects

Project period May 16 - Dec 19

APOTrsquos Package 2 ndash 1st Limited Notice to Proceed Early Works of Surface Processing Plant amp Facilities Project (711 MB) by TRC

Completed 682

Remaining 318

Chart1

Sales
0682
0318

Sheet1

Pipeline Journal World Pipeline June 2018

17

Pipeline Journal (cont)

18

Content

19

Financial Highlights 27

Future Developments 20

Backlog 10

Corporate Profile amp 1H 2018 Significant Events 4

Projects for Bidding

Project Name

Approximate TRC Grouprsquos Work Value

(Million Baht)

Estimated Bidding Period

A Pipeline A1 Pipeline for Floating Storage and Regasification Unit (FSRU) Project from EGAT 3500 Early of 2019

A2 The 5th Transmission Pipeline Phase 3 from PTT 1500 Early of 2019

A3 New distribution pipeline and modifyreroute pipeline from PTT

100-150 Q4 2018

B Processing Plant

B1 Clean Fuel Project (CFP) from Thai Oil (TRC submitted bid as subcontractor)

2000 Q1 2018

B2 Acrylic Resin Plant 300 Sep 2018

C Infrastructure Infrastructure Government Projects (ie Double Track Railway Projects Road Improvement amp Expansion)

3000 2H 2018

D ASRS Warehouse 2000 Q4 2018-Q2 2019

20

TRC Potential Project

Clean Fuel Project (CFP) Thai Oil Group

Floating Storage and Regasification Unit (FRSU) EGAT

โครงการทอสงกาซธรรมชาตจากสถาน

เกบรกษาและแปรสภาพกาซธรรมชาตจาก

ของเหลวเปนกาซแบบลอยนา (FRSU) ไปยงโรงไฟฟาพระนครใต ระยะทาง 58 กม

TOPrsquos EGM held on 27 August 2018 resolved to approve the investment in the Clean Fuel Project with the project value of approximately USD 4825 or approximately Baht 160279 million The period of the project will be 2019 - 2023

21

FSRUrsquos 3 Pilot Projects 2-year cooperation between EGAT and PTT bull FSRU in northern part of the gulf of Thailand bull FSRU in southern region to substitute for JDArsquos

supply bull FSRU in Myanmar for further development with

EGATrsquos power plant

SKW amp SHC Potential Project

Thailand Smart Metro by Metropolitan Electric Authority

bull Project Owner TOT Public Company Limited CAT Telecom Public Company Limited Metropolitan Electricity Authority Mass Rapid Transit Authority of Thailand bull 1273 km bull Year 2017- 2021

22

SKW Potential Project ASampRS Warehouse

Project Owner PTT Oil and Retail Business Public Company Limited (PTTOR)

Project Value Approximate of Baht 550- 600 million

Scope of Works EPC of Lubricants Distribution Center Installation Automated Storage and Retrieval System (ASampRS) Project Location Amphur Bang Pakong Chachoengsao Province Project Period 450 days

New innovative project under cooperation of strategic partner

23

Auto Motion Works Co Ltd (AMW) Leader manufacture of Automated Storage and Retrieval System (ASRS)Technology

References bull World Ceramic Center Co Ltd Head Office bull Scotch Industrial (Thailand) Co Ltd Bangbuathong Nonthaburi bull Siam Global House Public Company Limited Distribution Center Wangnoi Ayudhaya bull King Power Srivaree Samut Prakarn bull Thai Summit Eastern Seaboard Autoparts Industry Co Ltd Rayong

24

Business 2018 2019 2020 2021 2022 Total

Natural gas 3854 2463 1759 1676 1040 10792 3

Natural gas transmission pipeline 26049 17841 5819 6437 755 56901 17

Oil and international trading 14169 71 6 6 6 12258 3

Petrochemical amp Refining 21033 4 4 4 5 21050 7

Head office and others 7038 3532 4142 4259 3789 22760 6 Joint investment and investment in PTT wholly-owned entities

176470 21969 10771 8987 4 218201 64

Total 246613 45880 22501 21369 5599 341962 100

PTTrsquos 5-year Investment Plan (2018 ndash 2022)

(Unit Million Baht) I PTTrsquos news reported to the SET on 22 December 2017

PTTrsquos board of directors meeting held on June 18 2018 has reviewed investment plan to reflect the operation and current circumstances as well as effective budgeting by reducing the 2018 investment plan from Baht 246613 million to Baht 221294 million The reduction is mainly from the investment projects of oil and transmission pipeline business

II Revised 2018 Investment from 246613 MB to 221294 MB (18 June 18)

Reducing1027

25

Thailandrsquos EEC

Source Ministry of Industryrsquos presentation of ldquoEastern Economic Corridor Development Projectrdquo Driving Forward hellip dated 15 February 2017

26

Content

27

Financial Highlights 27

Future Developments 20

Backlog 10

Corporate Profile amp 1H 2018 Significant Events 4

Operating Performance 1H2018

471 482

1394

954

Q12018 Q22018 1H2017 1H2018

2 QoQ

32 YoY

Unit MB

Revenue

1H2017 1H2018

55

-12

123

43

Q12018 Q22018 1H2017 1H2018

9

-45

31

-36

Q12018 Q22018 1H2017 1H2018

65 YoY

122 QoQ

EBITDA

164 QoQ 217 YoY

164

203215

190172

77 78

3822

-38

-50

50

150

250

2015 2016 2017 1H2017 1H2018

Gross Profit Margin Net Profit (Loss) Margin

Gross Profit Margin amp Net Profit Margin

Profit (loss) for the period

28

Gross ProfitQ1 2018 117 MB 251Q2 2018 45 MB 956-M 2018 162 MB 172

Net ProfitQ1 2018 9 MB 19Q2 2018 -46 MB -946-M 2018 -37 MB -38

Service Income

1388 942

32 YoY

Chart1

471
482
1394
954

Sheet1

Chart1

Column1
55
-12
123
43

Sheet1

Chart1

Column1
9
-45
31
-36

Sheet1

Chart1

Gross Profit Margin
Net Profit (Loss) Margin
1644
774
203
778
215
38
1904
22
1717
-38

Sheet1

Chart1

Column1
Pipeline 57
Processing Plant 17
Civil 25
Sales amp Other 1
539
166
237
12

Sheet1

Chart1

Column1
782
237
369
6

Sheet1

Construction Services Income

1796

1075 782

538

1159

345

237

166

742

950

369

238

0

500

1000

1500

2000

2500

3000

3500

4000

2016 2017 1H2017 1H2018

Civil Work

Processing Plant

Pipeline System

3697

2370

1388

942

Unit MB

18

57

25

369

237

782

238166

538

Civil Work Processing Plant Pipeline System

Construction Services Income Comparison with last year (MB)

1H2017 1H2018

1st Half Comparison

29

Chart1

3697
2370
1388
942
Pipeline System
Processing Plant
Civil Work
1796
1159
742
1075
345
950
782
237
369
538
166
238

Sheet1

Chart1

1H2017
1H2018
Construction Services Income Comparison with last year (MB)
369
238
237
166
782
538

Sheet1

30

Construction Services Income

2014 2015 2016 2017 2018Q1 726 774 1104 952 465Q2 687 927 434 436 477Q3 802 871 1170 452Q4 880 1308 989 530Year End 3095 3880 3697 2370

726 774

1104952

465687

927

434 436 477

802 871

1170

452880

1308

989

530

3095

38803697

2370

0

500

1000

1500

2000

2500

3000

3500

4000

2018 (F) 2500-2800

(MB)

6-M 2018 942

Chart1

Q1
Q2
Q3
Q4
Year End
726
687
802
880
3095
774
927
871
1308
3880
1104
434
1170
989
3697
952
436
452
530
2370
465
477

Sheet1

Operating Profit amp Net Profit

2014 2015 2016 2017 6-Month2017

6-Month2018

Operating Profit 821 787 1065 711 519 -051 Net Profit 694 789 786 392 224 -387

-400

000

400

800

1200

2014 2015 2016 2017 6-M 2017

6-M 2018

Operating Profit (Loss) (MB) 25415 30539 39382 16863 7202 (479)

Net Profit (Loss) (MB) 21492 30596 29076 9279 3113 (3650)

31

to services income amp sales

Chart1

Operating Profit
Net Profit
821
694
787
789
1065
786
711
392
519
224
-051
-387

Sheet1

726 685 645

1331 1266 1256

72 48 50

2874 2599 2698

-

1000

2000

3000

4000

5000

31 Dec 16 31 Dec 17 30 Jun 18

Assets

Current assetsOther non-current assetsInvestment in associate and Investment in joint venturesProperty plant and equipment

50034598 4649

(MB)

Financial Position

2684 2756 2706

1838 1367 1321

404 400 546

77 75 76

-

1000

2000

3000

4000

5000

31 Dec 16 31 Dec 17 30 Jun 18

Liabilities and Shareholders Equity

Non-current liabilities

Loans and debentures

Current liabilities

Shareholders equity

50034598 4649

(MB)

(APOT 1259)

(APOT 1234)

(APOT 1328)

32

58

1

27

14

2

12

28

58

Chart1

5003
4598
4649
Property plant and equipment
Investment in associate and Investment in joint ventures
Other non-current assets
Current assets
Assets
726
1331
72
2874
685
1266
48
2599
645
1256
50
2698

Sheet1

Sheet2

Chart1

5003
4598
4649
Shareholders equity
Current liabilities
Loans and debentures
Non-current liabilities
Liabilities and Shareholders Equity
75
2684
1838
404
77
2756
1367
400
75
2706
1321
546
76

Sheet1

Debenture Issuance and Expiration

Issuance Date

Maturity Date

Issuance

Amount (MB)

Outstanding

Amount (MB)

Debenture

Holders

Interest Rate

(Per Year)

8 Jul 2015 8 Jul 2017

(2 years) 100

- (Expired)

10 persons 468

10 Mar 2016

10 Mar 2018

(2 Years)

200 -

(Expired) 10 persons 440

12 Jul 2017 12 Jul 2018

(1 year) 100

- (Expired)

10 persons 450

15 Mar 2018

17 Mar 2020

(2 yearsamp2 days)

180 180 9 persons 480

Outstanding debentures as at 7 Sep 18

180

I) Debentures Baht 500 million

II) Debentures Baht 2000 million Still not issue 33

Cash Flows

370259

8839614

37

Sources of Cash Uses of Cash

472

692

Change in Cash (220 MB)

Increase in translation

adjustment (073 MB)

Ending Cash 115 MB

Beginning Cash 336 MB

S-T loan received amp debenture issuance

Cash from operation

Withholding tax refund Change in working capital (376 MB) amp income tax paid (20 MB)

Debt service repayment amp dividend paid (12 MB)

Investment in equipment (22 MB) and capital increase in SH Crossing

by SKW (15 MB)

6-Month 2018 Sources and Uses of Cash (MB)

Financing Activities + 111 MB

Operating Activities (294 MB)

Investment Activities (37 MB)

Net CF (220 MB)

34

Chart1

472
692
370
88
14
259
396
37

Sheet1

TRC Group Industry Group (Construction Services)

089 086067

095072

246 234 247 240258

000

050

100

150

200

250

300

2015 2016 2017 30 Jun 17 30 Jun 18

1599

1128

338

1231

092

1226

709

256

905

343

000

500

1000

1500

2000

2015 2016 2017 30 Jun 17 30 Jun 18

()

Financial Ratio amp Covenants to Debenture Holders

Time(s) Return on Equity Debt to Equity Ratio

006

016 015

020

000

005

010

015

020

025

31 Dec 15 31 Dec 16 31 Dec 17 30 Jun 18

Time(s)

10412

26881628 1196

0002000400060008000

1000012000

2015 2016 2017 30 Jun 2018

EBITDA to Interest Time(s)

TRC TRC

Interest Bearing Debt to Equity

Covenant gt = 4 times Covenant lt = 2 times

35

Chart1

TRC and its subsidiaries
Industry Group
240
089
246
086
234
067
247
095
238
072
258

Sheet1

Chart1

TRC and its subsidiaries
Industry Group
1599
1226
1128
709
338
256
1231
905
092
343

Sheet1

Chart1

TRC Groups Interest-Bearing Debt-to-Equity
006
016
015
02

Sheet1

Chart1

TRC Groups EBITDA to interest
10412
2688
1628
1196

Sheet1

If you have any question please feel fee to contact Investor Relations Department Email ir_trctrc-concom or ounruentrc-concom

Tel +66 2022 7777-87 Ext 3201 3213 Fax +66 2022 7778

  • Slide Number 1
  • Slide Number 2
  • Slide Number 3
  • Key Corporate Milestone
  • Slide Number 5
  • Slide Number 6
  • May 2018 SKW obtained special class contractor from Department of Highways
  • Slide Number 8
  • Slide Number 9
  • TRC Group Backlog
  • Slide Number 11
  • Projects on Hand Period
  • Slide Number 13
  • Slide Number 14
  • Slide Number 15
  • Slide Number 16
  • Slide Number 17
  • Slide Number 18
  • Slide Number 19
  • Slide Number 20
  • Slide Number 21
  • Slide Number 22
  • Slide Number 23
  • Auto Motion Works Co Ltd (AMW) Leader manufactureof Automated Storage and Retrieval System (ASRS)Technology
  • Slide Number 25
  • Slide Number 26
  • Slide Number 27
  • Slide Number 28
  • Slide Number 29
  • Slide Number 30
  • Slide Number 31
  • Slide Number 32
  • Slide Number 33
  • Slide Number 34
  • Slide Number 35
  • Slide Number 36
TRC Groups EBITDA to interest
2015 10412
2016 2688
2017 1628
30 Jun 2018 1196
To resize chart data range drag lower right corner of range
2015
2016
2017
30 Jun 2018
TRC Groups Interest-Bearing Debt-to-Equity
31 Dec 15 006
31 Dec 16 016
31 Dec 17 015
30 Jun 18 020
To resize chart data range drag lower right corner of range
31 Dec 15
31 Dec 16
31 Dec 17
30 Jun 18
TRC and its subsidiaries Industry Group
2015 1599 1226
2016 1128 709
2017 338 256
30 Jun 17 1231 905
30 Jun 18 092 343
To resize chart data range drag lower right corner of range
2015 2015
2016 2016
2017 2017
30 Jun 17 30 Jun 17
30 Jun 18 30 Jun 18
2015 2016 2017 30 Jun 17 30 Jun 18
TRC and its subsidiaries 089 086 067 095 072
Industry Group 246 234 247 238 258
2015 2015 2015
2016 2016 2016
2017 2017 2017
30 Jun 17 30 Jun 17 30 Jun 17
30 Jun 18 30 Jun 18 30 Jun 18
Sources of Cash Uses of Cash
370 259
88 396
14 37
472 692
220
Sources of Cash Uses of Cash Withholding tax refund
Loan recived 370 376 Change in working Capital
Cash From operation (CFO) 88 259 Debt Service - repayment amp Dividend paid
Withholding tax refund 14 57 Investment
22 Investment in PPE
15 investment in joint venture
20 Tax paid
57
Sources of Cash Sources of Cash Sources of Cash
Uses of Cash Uses of Cash Uses of Cash
Non-current liabilities Loans and debentures Current liabilities Shareholders equity
31 Dec 16 77 404 1838 2684
31 Dec 17 75 400 1367 2756
30 Jun 18 76 546 1321 2706
To resize chart data range drag lower right corner of range
31 Dec 16 31 Dec 16 31 Dec 16 31 Dec 16
31 Dec 17 31 Dec 17 31 Dec 17 31 Dec 17
30 Jun 18 30 Jun 18 30 Jun 18 30 Jun 18
Current assets Other non-current assets Investment in associate and Investment in joint ventures Property plant and equipment
31 Dec 16 2874 72 1331 726
31 Dec 17 2599 48 1266 685
30 Jun 18 2698 50 1256 645
To resize chart data range drag lower right corner of range
31 Dec 16 31 Dec 16 31 Dec 16 31 Dec 16
31 Dec 17 31 Dec 17 31 Dec 17 31 Dec 17
30 Jun 18 30 Jun 18 30 Jun 18 30 Jun 18
Operating Profit Net Profit
2014 821 694
2015 787 789
2016 1065 786
2017 711 392
6-Month 2017 519 224
6-Month 2018 -051 -387
To resize chart data range drag lower right corner of range
2014 2014
2015 2015
2016 2016
2017 2017
6-Month 2017 6-Month 2017
6-Month 2018 6-Month 2018
Q1 Q2 Q3 Q4 Year End Operating profits
2014 726 687 802 880 3095 913 2557 2215 880
2015 774 927 871 1308 3880 962 2558 2572 1308
2016 1104 434 1170 989 3697 1160 2559 2708 989
2017 952 436 452 530 2370 818 2560 1840 530
2018 465 477 050 2561
To resize chart data range drag lower right corner of range
2014 2014 2014 2014 2014
2015 2015 2015 2015 2015
2016 2016 2016 2016 2016
2017 2017 2017 2017 2017
2018 2018 2018 2018 2018
1H2017 1H2018
Civil Work 369 238
Processing Plant 237 166
Pipeline System 782 538
1388 942 To resize chart data range drag lower right corner of range
Civil Work Civil Work
Processing Plant Processing Plant
Pipeline System Pipeline System
Civil Work Processing Plant Pipeline System
2016 742 1159 1796
2017 950 345 1075
1H2017 369 237 782
1H2018 238 166 538
To resize chart data range drag lower right corner of range
other
1
2016 2016 2016
2017 2017 2017
1H2017 1H2017 1H2017
1H2018 1H2018 1H2018
Column1
Pipeline 782 56
Processing Plant 237 1388 17
Civil 369 26
Sales amp Other 6 0
1394
To resize chart data range drag lower right corner of range
Pipeline
Processing Plant
Civil
Sales amp Other
Column1
Pipeline 539 56
Processing Plant 166 942 942 17
Civil 237 25
Sales amp Other 12 1
954
To resize chart data range drag lower right corner of range
Pipeline
Processing Plant
Civil
Sales amp Other
Gross Profit Margin Net Profit (Loss) Margin
2015 164 77
2016 203 78
2017 215 38
1H2017 190 22
1H2018 172 -38
2015 2015
2016 2016
2017 2017
1H2017 1H2017
1H2018 1H2018
Column1
Q12018 9
Q22018 -45
1H2017 31
1H2018 -36
Q12018
Q22018
1H2017
1H2018
Column1
Q12018 55
Q22018 -12 -67 -12182
1H2017 123
1H2018 43 -80 -6504
Q12018
Q22018
1H2017
1H2018
Q12018 471 เพม(ลด)
Q22018 482 11 234
1H2017 1394
1H2018 954 -440 -3156
Q12018
Q22018
1H2017
1H2018
Sales
Completed 682
Remaining 318
To resize chart data range drag lower right corner of range
Completed
Remaining
Sales
Completed 78
Remaining 922
To resize chart data range drag lower right corner of range
Completed
Remaining
Sales
Completion 02
Remaining 998
To resize chart data range drag lower right corner of range
Completion
Remaining
Sales
Completed 106
Remaining 894
To resize chart data range drag lower right corner of range
Completed
Remaining
Sales
Completion 60
Remaining 940
To resize chart data range drag lower right corner of range
Page 29: TRC Corporate Presentation · 2018-09-19 · TRC Corporate Presentation . The 2. nd. Quarter 2018 Operating Performance . 7 September 2018 . ... determined by TRC based on information

Civil Work

Significant Ongoing Projects

Department of Highwayrsquos Extension Kalapapruek Road (850 MB) by SKW C ompleted

106

Remaining 894

Project period Mar 17 - Aug 19

Improvement of Pracharuamjai Road ndash Mitmaitri Road (991 MB) by SKW

Project period Sep 17 - Sep 19

C ompletion 02

Remaining 998

Project period Feb 18 - Oct 19

Highway Route No 4 A Takua Pa ndash A Thai Mueang between Km803+00000 to Km813+30000 (347 MB) by SKW

C ompleted 78

Remaining 922

15

Chart1

Sales
0106
0894

Sheet1

Chart1

Sales
Completion 02
Remaining 998
0002
0998

Sheet1

Chart1

Sales
0078
0922

Sheet1

16

Civil Work

Significant Ongoing Projects

Project period May 16 - Dec 19

APOTrsquos Package 2 ndash 1st Limited Notice to Proceed Early Works of Surface Processing Plant amp Facilities Project (711 MB) by TRC

Completed 682

Remaining 318

Chart1

Sales
0682
0318

Sheet1

Pipeline Journal World Pipeline June 2018

17

Pipeline Journal (cont)

18

Content

19

Financial Highlights 27

Future Developments 20

Backlog 10

Corporate Profile amp 1H 2018 Significant Events 4

Projects for Bidding

Project Name

Approximate TRC Grouprsquos Work Value

(Million Baht)

Estimated Bidding Period

A Pipeline A1 Pipeline for Floating Storage and Regasification Unit (FSRU) Project from EGAT 3500 Early of 2019

A2 The 5th Transmission Pipeline Phase 3 from PTT 1500 Early of 2019

A3 New distribution pipeline and modifyreroute pipeline from PTT

100-150 Q4 2018

B Processing Plant

B1 Clean Fuel Project (CFP) from Thai Oil (TRC submitted bid as subcontractor)

2000 Q1 2018

B2 Acrylic Resin Plant 300 Sep 2018

C Infrastructure Infrastructure Government Projects (ie Double Track Railway Projects Road Improvement amp Expansion)

3000 2H 2018

D ASRS Warehouse 2000 Q4 2018-Q2 2019

20

TRC Potential Project

Clean Fuel Project (CFP) Thai Oil Group

Floating Storage and Regasification Unit (FRSU) EGAT

โครงการทอสงกาซธรรมชาตจากสถาน

เกบรกษาและแปรสภาพกาซธรรมชาตจาก

ของเหลวเปนกาซแบบลอยนา (FRSU) ไปยงโรงไฟฟาพระนครใต ระยะทาง 58 กม

TOPrsquos EGM held on 27 August 2018 resolved to approve the investment in the Clean Fuel Project with the project value of approximately USD 4825 or approximately Baht 160279 million The period of the project will be 2019 - 2023

21

FSRUrsquos 3 Pilot Projects 2-year cooperation between EGAT and PTT bull FSRU in northern part of the gulf of Thailand bull FSRU in southern region to substitute for JDArsquos

supply bull FSRU in Myanmar for further development with

EGATrsquos power plant

SKW amp SHC Potential Project

Thailand Smart Metro by Metropolitan Electric Authority

bull Project Owner TOT Public Company Limited CAT Telecom Public Company Limited Metropolitan Electricity Authority Mass Rapid Transit Authority of Thailand bull 1273 km bull Year 2017- 2021

22

SKW Potential Project ASampRS Warehouse

Project Owner PTT Oil and Retail Business Public Company Limited (PTTOR)

Project Value Approximate of Baht 550- 600 million

Scope of Works EPC of Lubricants Distribution Center Installation Automated Storage and Retrieval System (ASampRS) Project Location Amphur Bang Pakong Chachoengsao Province Project Period 450 days

New innovative project under cooperation of strategic partner

23

Auto Motion Works Co Ltd (AMW) Leader manufacture of Automated Storage and Retrieval System (ASRS)Technology

References bull World Ceramic Center Co Ltd Head Office bull Scotch Industrial (Thailand) Co Ltd Bangbuathong Nonthaburi bull Siam Global House Public Company Limited Distribution Center Wangnoi Ayudhaya bull King Power Srivaree Samut Prakarn bull Thai Summit Eastern Seaboard Autoparts Industry Co Ltd Rayong

24

Business 2018 2019 2020 2021 2022 Total

Natural gas 3854 2463 1759 1676 1040 10792 3

Natural gas transmission pipeline 26049 17841 5819 6437 755 56901 17

Oil and international trading 14169 71 6 6 6 12258 3

Petrochemical amp Refining 21033 4 4 4 5 21050 7

Head office and others 7038 3532 4142 4259 3789 22760 6 Joint investment and investment in PTT wholly-owned entities

176470 21969 10771 8987 4 218201 64

Total 246613 45880 22501 21369 5599 341962 100

PTTrsquos 5-year Investment Plan (2018 ndash 2022)

(Unit Million Baht) I PTTrsquos news reported to the SET on 22 December 2017

PTTrsquos board of directors meeting held on June 18 2018 has reviewed investment plan to reflect the operation and current circumstances as well as effective budgeting by reducing the 2018 investment plan from Baht 246613 million to Baht 221294 million The reduction is mainly from the investment projects of oil and transmission pipeline business

II Revised 2018 Investment from 246613 MB to 221294 MB (18 June 18)

Reducing1027

25

Thailandrsquos EEC

Source Ministry of Industryrsquos presentation of ldquoEastern Economic Corridor Development Projectrdquo Driving Forward hellip dated 15 February 2017

26

Content

27

Financial Highlights 27

Future Developments 20

Backlog 10

Corporate Profile amp 1H 2018 Significant Events 4

Operating Performance 1H2018

471 482

1394

954

Q12018 Q22018 1H2017 1H2018

2 QoQ

32 YoY

Unit MB

Revenue

1H2017 1H2018

55

-12

123

43

Q12018 Q22018 1H2017 1H2018

9

-45

31

-36

Q12018 Q22018 1H2017 1H2018

65 YoY

122 QoQ

EBITDA

164 QoQ 217 YoY

164

203215

190172

77 78

3822

-38

-50

50

150

250

2015 2016 2017 1H2017 1H2018

Gross Profit Margin Net Profit (Loss) Margin

Gross Profit Margin amp Net Profit Margin

Profit (loss) for the period

28

Gross ProfitQ1 2018 117 MB 251Q2 2018 45 MB 956-M 2018 162 MB 172

Net ProfitQ1 2018 9 MB 19Q2 2018 -46 MB -946-M 2018 -37 MB -38

Service Income

1388 942

32 YoY

Chart1

471
482
1394
954

Sheet1

Chart1

Column1
55
-12
123
43

Sheet1

Chart1

Column1
9
-45
31
-36

Sheet1

Chart1

Gross Profit Margin
Net Profit (Loss) Margin
1644
774
203
778
215
38
1904
22
1717
-38

Sheet1

Chart1

Column1
Pipeline 57
Processing Plant 17
Civil 25
Sales amp Other 1
539
166
237
12

Sheet1

Chart1

Column1
782
237
369
6

Sheet1

Construction Services Income

1796

1075 782

538

1159

345

237

166

742

950

369

238

0

500

1000

1500

2000

2500

3000

3500

4000

2016 2017 1H2017 1H2018

Civil Work

Processing Plant

Pipeline System

3697

2370

1388

942

Unit MB

18

57

25

369

237

782

238166

538

Civil Work Processing Plant Pipeline System

Construction Services Income Comparison with last year (MB)

1H2017 1H2018

1st Half Comparison

29

Chart1

3697
2370
1388
942
Pipeline System
Processing Plant
Civil Work
1796
1159
742
1075
345
950
782
237
369
538
166
238

Sheet1

Chart1

1H2017
1H2018
Construction Services Income Comparison with last year (MB)
369
238
237
166
782
538

Sheet1

30

Construction Services Income

2014 2015 2016 2017 2018Q1 726 774 1104 952 465Q2 687 927 434 436 477Q3 802 871 1170 452Q4 880 1308 989 530Year End 3095 3880 3697 2370

726 774

1104952

465687

927

434 436 477

802 871

1170

452880

1308

989

530

3095

38803697

2370

0

500

1000

1500

2000

2500

3000

3500

4000

2018 (F) 2500-2800

(MB)

6-M 2018 942

Chart1

Q1
Q2
Q3
Q4
Year End
726
687
802
880
3095
774
927
871
1308
3880
1104
434
1170
989
3697
952
436
452
530
2370
465
477

Sheet1

Operating Profit amp Net Profit

2014 2015 2016 2017 6-Month2017

6-Month2018

Operating Profit 821 787 1065 711 519 -051 Net Profit 694 789 786 392 224 -387

-400

000

400

800

1200

2014 2015 2016 2017 6-M 2017

6-M 2018

Operating Profit (Loss) (MB) 25415 30539 39382 16863 7202 (479)

Net Profit (Loss) (MB) 21492 30596 29076 9279 3113 (3650)

31

to services income amp sales

Chart1

Operating Profit
Net Profit
821
694
787
789
1065
786
711
392
519
224
-051
-387

Sheet1

726 685 645

1331 1266 1256

72 48 50

2874 2599 2698

-

1000

2000

3000

4000

5000

31 Dec 16 31 Dec 17 30 Jun 18

Assets

Current assetsOther non-current assetsInvestment in associate and Investment in joint venturesProperty plant and equipment

50034598 4649

(MB)

Financial Position

2684 2756 2706

1838 1367 1321

404 400 546

77 75 76

-

1000

2000

3000

4000

5000

31 Dec 16 31 Dec 17 30 Jun 18

Liabilities and Shareholders Equity

Non-current liabilities

Loans and debentures

Current liabilities

Shareholders equity

50034598 4649

(MB)

(APOT 1259)

(APOT 1234)

(APOT 1328)

32

58

1

27

14

2

12

28

58

Chart1

5003
4598
4649
Property plant and equipment
Investment in associate and Investment in joint ventures
Other non-current assets
Current assets
Assets
726
1331
72
2874
685
1266
48
2599
645
1256
50
2698

Sheet1

Sheet2

Chart1

5003
4598
4649
Shareholders equity
Current liabilities
Loans and debentures
Non-current liabilities
Liabilities and Shareholders Equity
75
2684
1838
404
77
2756
1367
400
75
2706
1321
546
76

Sheet1

Debenture Issuance and Expiration

Issuance Date

Maturity Date

Issuance

Amount (MB)

Outstanding

Amount (MB)

Debenture

Holders

Interest Rate

(Per Year)

8 Jul 2015 8 Jul 2017

(2 years) 100

- (Expired)

10 persons 468

10 Mar 2016

10 Mar 2018

(2 Years)

200 -

(Expired) 10 persons 440

12 Jul 2017 12 Jul 2018

(1 year) 100

- (Expired)

10 persons 450

15 Mar 2018

17 Mar 2020

(2 yearsamp2 days)

180 180 9 persons 480

Outstanding debentures as at 7 Sep 18

180

I) Debentures Baht 500 million

II) Debentures Baht 2000 million Still not issue 33

Cash Flows

370259

8839614

37

Sources of Cash Uses of Cash

472

692

Change in Cash (220 MB)

Increase in translation

adjustment (073 MB)

Ending Cash 115 MB

Beginning Cash 336 MB

S-T loan received amp debenture issuance

Cash from operation

Withholding tax refund Change in working capital (376 MB) amp income tax paid (20 MB)

Debt service repayment amp dividend paid (12 MB)

Investment in equipment (22 MB) and capital increase in SH Crossing

by SKW (15 MB)

6-Month 2018 Sources and Uses of Cash (MB)

Financing Activities + 111 MB

Operating Activities (294 MB)

Investment Activities (37 MB)

Net CF (220 MB)

34

Chart1

472
692
370
88
14
259
396
37

Sheet1

TRC Group Industry Group (Construction Services)

089 086067

095072

246 234 247 240258

000

050

100

150

200

250

300

2015 2016 2017 30 Jun 17 30 Jun 18

1599

1128

338

1231

092

1226

709

256

905

343

000

500

1000

1500

2000

2015 2016 2017 30 Jun 17 30 Jun 18

()

Financial Ratio amp Covenants to Debenture Holders

Time(s) Return on Equity Debt to Equity Ratio

006

016 015

020

000

005

010

015

020

025

31 Dec 15 31 Dec 16 31 Dec 17 30 Jun 18

Time(s)

10412

26881628 1196

0002000400060008000

1000012000

2015 2016 2017 30 Jun 2018

EBITDA to Interest Time(s)

TRC TRC

Interest Bearing Debt to Equity

Covenant gt = 4 times Covenant lt = 2 times

35

Chart1

TRC and its subsidiaries
Industry Group
240
089
246
086
234
067
247
095
238
072
258

Sheet1

Chart1

TRC and its subsidiaries
Industry Group
1599
1226
1128
709
338
256
1231
905
092
343

Sheet1

Chart1

TRC Groups Interest-Bearing Debt-to-Equity
006
016
015
02

Sheet1

Chart1

TRC Groups EBITDA to interest
10412
2688
1628
1196

Sheet1

If you have any question please feel fee to contact Investor Relations Department Email ir_trctrc-concom or ounruentrc-concom

Tel +66 2022 7777-87 Ext 3201 3213 Fax +66 2022 7778

  • Slide Number 1
  • Slide Number 2
  • Slide Number 3
  • Key Corporate Milestone
  • Slide Number 5
  • Slide Number 6
  • May 2018 SKW obtained special class contractor from Department of Highways
  • Slide Number 8
  • Slide Number 9
  • TRC Group Backlog
  • Slide Number 11
  • Projects on Hand Period
  • Slide Number 13
  • Slide Number 14
  • Slide Number 15
  • Slide Number 16
  • Slide Number 17
  • Slide Number 18
  • Slide Number 19
  • Slide Number 20
  • Slide Number 21
  • Slide Number 22
  • Slide Number 23
  • Auto Motion Works Co Ltd (AMW) Leader manufactureof Automated Storage and Retrieval System (ASRS)Technology
  • Slide Number 25
  • Slide Number 26
  • Slide Number 27
  • Slide Number 28
  • Slide Number 29
  • Slide Number 30
  • Slide Number 31
  • Slide Number 32
  • Slide Number 33
  • Slide Number 34
  • Slide Number 35
  • Slide Number 36
TRC Groups EBITDA to interest
2015 10412
2016 2688
2017 1628
30 Jun 2018 1196
To resize chart data range drag lower right corner of range
2015
2016
2017
30 Jun 2018
TRC Groups Interest-Bearing Debt-to-Equity
31 Dec 15 006
31 Dec 16 016
31 Dec 17 015
30 Jun 18 020
To resize chart data range drag lower right corner of range
31 Dec 15
31 Dec 16
31 Dec 17
30 Jun 18
TRC and its subsidiaries Industry Group
2015 1599 1226
2016 1128 709
2017 338 256
30 Jun 17 1231 905
30 Jun 18 092 343
To resize chart data range drag lower right corner of range
2015 2015
2016 2016
2017 2017
30 Jun 17 30 Jun 17
30 Jun 18 30 Jun 18
2015 2016 2017 30 Jun 17 30 Jun 18
TRC and its subsidiaries 089 086 067 095 072
Industry Group 246 234 247 238 258
2015 2015 2015
2016 2016 2016
2017 2017 2017
30 Jun 17 30 Jun 17 30 Jun 17
30 Jun 18 30 Jun 18 30 Jun 18
Sources of Cash Uses of Cash
370 259
88 396
14 37
472 692
220
Sources of Cash Uses of Cash Withholding tax refund
Loan recived 370 376 Change in working Capital
Cash From operation (CFO) 88 259 Debt Service - repayment amp Dividend paid
Withholding tax refund 14 57 Investment
22 Investment in PPE
15 investment in joint venture
20 Tax paid
57
Sources of Cash Sources of Cash Sources of Cash
Uses of Cash Uses of Cash Uses of Cash
Non-current liabilities Loans and debentures Current liabilities Shareholders equity
31 Dec 16 77 404 1838 2684
31 Dec 17 75 400 1367 2756
30 Jun 18 76 546 1321 2706
To resize chart data range drag lower right corner of range
31 Dec 16 31 Dec 16 31 Dec 16 31 Dec 16
31 Dec 17 31 Dec 17 31 Dec 17 31 Dec 17
30 Jun 18 30 Jun 18 30 Jun 18 30 Jun 18
Current assets Other non-current assets Investment in associate and Investment in joint ventures Property plant and equipment
31 Dec 16 2874 72 1331 726
31 Dec 17 2599 48 1266 685
30 Jun 18 2698 50 1256 645
To resize chart data range drag lower right corner of range
31 Dec 16 31 Dec 16 31 Dec 16 31 Dec 16
31 Dec 17 31 Dec 17 31 Dec 17 31 Dec 17
30 Jun 18 30 Jun 18 30 Jun 18 30 Jun 18
Operating Profit Net Profit
2014 821 694
2015 787 789
2016 1065 786
2017 711 392
6-Month 2017 519 224
6-Month 2018 -051 -387
To resize chart data range drag lower right corner of range
2014 2014
2015 2015
2016 2016
2017 2017
6-Month 2017 6-Month 2017
6-Month 2018 6-Month 2018
Q1 Q2 Q3 Q4 Year End Operating profits
2014 726 687 802 880 3095 913 2557 2215 880
2015 774 927 871 1308 3880 962 2558 2572 1308
2016 1104 434 1170 989 3697 1160 2559 2708 989
2017 952 436 452 530 2370 818 2560 1840 530
2018 465 477 050 2561
To resize chart data range drag lower right corner of range
2014 2014 2014 2014 2014
2015 2015 2015 2015 2015
2016 2016 2016 2016 2016
2017 2017 2017 2017 2017
2018 2018 2018 2018 2018
1H2017 1H2018
Civil Work 369 238
Processing Plant 237 166
Pipeline System 782 538
1388 942 To resize chart data range drag lower right corner of range
Civil Work Civil Work
Processing Plant Processing Plant
Pipeline System Pipeline System
Civil Work Processing Plant Pipeline System
2016 742 1159 1796
2017 950 345 1075
1H2017 369 237 782
1H2018 238 166 538
To resize chart data range drag lower right corner of range
other
1
2016 2016 2016
2017 2017 2017
1H2017 1H2017 1H2017
1H2018 1H2018 1H2018
Column1
Pipeline 782 56
Processing Plant 237 1388 17
Civil 369 26
Sales amp Other 6 0
1394
To resize chart data range drag lower right corner of range
Pipeline
Processing Plant
Civil
Sales amp Other
Column1
Pipeline 539 56
Processing Plant 166 942 942 17
Civil 237 25
Sales amp Other 12 1
954
To resize chart data range drag lower right corner of range
Pipeline
Processing Plant
Civil
Sales amp Other
Gross Profit Margin Net Profit (Loss) Margin
2015 164 77
2016 203 78
2017 215 38
1H2017 190 22
1H2018 172 -38
2015 2015
2016 2016
2017 2017
1H2017 1H2017
1H2018 1H2018
Column1
Q12018 9
Q22018 -45
1H2017 31
1H2018 -36
Q12018
Q22018
1H2017
1H2018
Column1
Q12018 55
Q22018 -12 -67 -12182
1H2017 123
1H2018 43 -80 -6504
Q12018
Q22018
1H2017
1H2018
Q12018 471 เพม(ลด)
Q22018 482 11 234
1H2017 1394
1H2018 954 -440 -3156
Q12018
Q22018
1H2017
1H2018
Sales
Completed 682
Remaining 318
To resize chart data range drag lower right corner of range
Completed
Remaining
Sales
Completed 78
Remaining 922
To resize chart data range drag lower right corner of range
Completed
Remaining
Sales
Completion 02
Remaining 998
To resize chart data range drag lower right corner of range
Completion
Remaining
Sales
Completed 106
Remaining 894
To resize chart data range drag lower right corner of range
Completed
Remaining
Page 30: TRC Corporate Presentation · 2018-09-19 · TRC Corporate Presentation . The 2. nd. Quarter 2018 Operating Performance . 7 September 2018 . ... determined by TRC based on information

Chart1

Sales
0106
0894

Sheet1

Chart1

Sales
Completion 02
Remaining 998
0002
0998

Sheet1

Chart1

Sales
0078
0922

Sheet1

16

Civil Work

Significant Ongoing Projects

Project period May 16 - Dec 19

APOTrsquos Package 2 ndash 1st Limited Notice to Proceed Early Works of Surface Processing Plant amp Facilities Project (711 MB) by TRC

Completed 682

Remaining 318

Chart1

Sales
0682
0318

Sheet1

Pipeline Journal World Pipeline June 2018

17

Pipeline Journal (cont)

18

Content

19

Financial Highlights 27

Future Developments 20

Backlog 10

Corporate Profile amp 1H 2018 Significant Events 4

Projects for Bidding

Project Name

Approximate TRC Grouprsquos Work Value

(Million Baht)

Estimated Bidding Period

A Pipeline A1 Pipeline for Floating Storage and Regasification Unit (FSRU) Project from EGAT 3500 Early of 2019

A2 The 5th Transmission Pipeline Phase 3 from PTT 1500 Early of 2019

A3 New distribution pipeline and modifyreroute pipeline from PTT

100-150 Q4 2018

B Processing Plant

B1 Clean Fuel Project (CFP) from Thai Oil (TRC submitted bid as subcontractor)

2000 Q1 2018

B2 Acrylic Resin Plant 300 Sep 2018

C Infrastructure Infrastructure Government Projects (ie Double Track Railway Projects Road Improvement amp Expansion)

3000 2H 2018

D ASRS Warehouse 2000 Q4 2018-Q2 2019

20

TRC Potential Project

Clean Fuel Project (CFP) Thai Oil Group

Floating Storage and Regasification Unit (FRSU) EGAT

โครงการทอสงกาซธรรมชาตจากสถาน

เกบรกษาและแปรสภาพกาซธรรมชาตจาก

ของเหลวเปนกาซแบบลอยนา (FRSU) ไปยงโรงไฟฟาพระนครใต ระยะทาง 58 กม

TOPrsquos EGM held on 27 August 2018 resolved to approve the investment in the Clean Fuel Project with the project value of approximately USD 4825 or approximately Baht 160279 million The period of the project will be 2019 - 2023

21

FSRUrsquos 3 Pilot Projects 2-year cooperation between EGAT and PTT bull FSRU in northern part of the gulf of Thailand bull FSRU in southern region to substitute for JDArsquos

supply bull FSRU in Myanmar for further development with

EGATrsquos power plant

SKW amp SHC Potential Project

Thailand Smart Metro by Metropolitan Electric Authority

bull Project Owner TOT Public Company Limited CAT Telecom Public Company Limited Metropolitan Electricity Authority Mass Rapid Transit Authority of Thailand bull 1273 km bull Year 2017- 2021

22

SKW Potential Project ASampRS Warehouse

Project Owner PTT Oil and Retail Business Public Company Limited (PTTOR)

Project Value Approximate of Baht 550- 600 million

Scope of Works EPC of Lubricants Distribution Center Installation Automated Storage and Retrieval System (ASampRS) Project Location Amphur Bang Pakong Chachoengsao Province Project Period 450 days

New innovative project under cooperation of strategic partner

23

Auto Motion Works Co Ltd (AMW) Leader manufacture of Automated Storage and Retrieval System (ASRS)Technology

References bull World Ceramic Center Co Ltd Head Office bull Scotch Industrial (Thailand) Co Ltd Bangbuathong Nonthaburi bull Siam Global House Public Company Limited Distribution Center Wangnoi Ayudhaya bull King Power Srivaree Samut Prakarn bull Thai Summit Eastern Seaboard Autoparts Industry Co Ltd Rayong

24

Business 2018 2019 2020 2021 2022 Total

Natural gas 3854 2463 1759 1676 1040 10792 3

Natural gas transmission pipeline 26049 17841 5819 6437 755 56901 17

Oil and international trading 14169 71 6 6 6 12258 3

Petrochemical amp Refining 21033 4 4 4 5 21050 7

Head office and others 7038 3532 4142 4259 3789 22760 6 Joint investment and investment in PTT wholly-owned entities

176470 21969 10771 8987 4 218201 64

Total 246613 45880 22501 21369 5599 341962 100

PTTrsquos 5-year Investment Plan (2018 ndash 2022)

(Unit Million Baht) I PTTrsquos news reported to the SET on 22 December 2017

PTTrsquos board of directors meeting held on June 18 2018 has reviewed investment plan to reflect the operation and current circumstances as well as effective budgeting by reducing the 2018 investment plan from Baht 246613 million to Baht 221294 million The reduction is mainly from the investment projects of oil and transmission pipeline business

II Revised 2018 Investment from 246613 MB to 221294 MB (18 June 18)

Reducing1027

25

Thailandrsquos EEC

Source Ministry of Industryrsquos presentation of ldquoEastern Economic Corridor Development Projectrdquo Driving Forward hellip dated 15 February 2017

26

Content

27

Financial Highlights 27

Future Developments 20

Backlog 10

Corporate Profile amp 1H 2018 Significant Events 4

Operating Performance 1H2018

471 482

1394

954

Q12018 Q22018 1H2017 1H2018

2 QoQ

32 YoY

Unit MB

Revenue

1H2017 1H2018

55

-12

123

43

Q12018 Q22018 1H2017 1H2018

9

-45

31

-36

Q12018 Q22018 1H2017 1H2018

65 YoY

122 QoQ

EBITDA

164 QoQ 217 YoY

164

203215

190172

77 78

3822

-38

-50

50

150

250

2015 2016 2017 1H2017 1H2018

Gross Profit Margin Net Profit (Loss) Margin

Gross Profit Margin amp Net Profit Margin

Profit (loss) for the period

28

Gross ProfitQ1 2018 117 MB 251Q2 2018 45 MB 956-M 2018 162 MB 172

Net ProfitQ1 2018 9 MB 19Q2 2018 -46 MB -946-M 2018 -37 MB -38

Service Income

1388 942

32 YoY

Chart1

471
482
1394
954

Sheet1

Chart1

Column1
55
-12
123
43

Sheet1

Chart1

Column1
9
-45
31
-36

Sheet1

Chart1

Gross Profit Margin
Net Profit (Loss) Margin
1644
774
203
778
215
38
1904
22
1717
-38

Sheet1

Chart1

Column1
Pipeline 57
Processing Plant 17
Civil 25
Sales amp Other 1
539
166
237
12

Sheet1

Chart1

Column1
782
237
369
6

Sheet1

Construction Services Income

1796

1075 782

538

1159

345

237

166

742

950

369

238

0

500

1000

1500

2000

2500

3000

3500

4000

2016 2017 1H2017 1H2018

Civil Work

Processing Plant

Pipeline System

3697

2370

1388

942

Unit MB

18

57

25

369

237

782

238166

538

Civil Work Processing Plant Pipeline System

Construction Services Income Comparison with last year (MB)

1H2017 1H2018

1st Half Comparison

29

Chart1

3697
2370
1388
942
Pipeline System
Processing Plant
Civil Work
1796
1159
742
1075
345
950
782
237
369
538
166
238

Sheet1

Chart1

1H2017
1H2018
Construction Services Income Comparison with last year (MB)
369
238
237
166
782
538

Sheet1

30

Construction Services Income

2014 2015 2016 2017 2018Q1 726 774 1104 952 465Q2 687 927 434 436 477Q3 802 871 1170 452Q4 880 1308 989 530Year End 3095 3880 3697 2370

726 774

1104952

465687

927

434 436 477

802 871

1170

452880

1308

989

530

3095

38803697

2370

0

500

1000

1500

2000

2500

3000

3500

4000

2018 (F) 2500-2800

(MB)

6-M 2018 942

Chart1

Q1
Q2
Q3
Q4
Year End
726
687
802
880
3095
774
927
871
1308
3880
1104
434
1170
989
3697
952
436
452
530
2370
465
477

Sheet1

Operating Profit amp Net Profit

2014 2015 2016 2017 6-Month2017

6-Month2018

Operating Profit 821 787 1065 711 519 -051 Net Profit 694 789 786 392 224 -387

-400

000

400

800

1200

2014 2015 2016 2017 6-M 2017

6-M 2018

Operating Profit (Loss) (MB) 25415 30539 39382 16863 7202 (479)

Net Profit (Loss) (MB) 21492 30596 29076 9279 3113 (3650)

31

to services income amp sales

Chart1

Operating Profit
Net Profit
821
694
787
789
1065
786
711
392
519
224
-051
-387

Sheet1

726 685 645

1331 1266 1256

72 48 50

2874 2599 2698

-

1000

2000

3000

4000

5000

31 Dec 16 31 Dec 17 30 Jun 18

Assets

Current assetsOther non-current assetsInvestment in associate and Investment in joint venturesProperty plant and equipment

50034598 4649

(MB)

Financial Position

2684 2756 2706

1838 1367 1321

404 400 546

77 75 76

-

1000

2000

3000

4000

5000

31 Dec 16 31 Dec 17 30 Jun 18

Liabilities and Shareholders Equity

Non-current liabilities

Loans and debentures

Current liabilities

Shareholders equity

50034598 4649

(MB)

(APOT 1259)

(APOT 1234)

(APOT 1328)

32

58

1

27

14

2

12

28

58

Chart1

5003
4598
4649
Property plant and equipment
Investment in associate and Investment in joint ventures
Other non-current assets
Current assets
Assets
726
1331
72
2874
685
1266
48
2599
645
1256
50
2698

Sheet1

Sheet2

Chart1

5003
4598
4649
Shareholders equity
Current liabilities
Loans and debentures
Non-current liabilities
Liabilities and Shareholders Equity
75
2684
1838
404
77
2756
1367
400
75
2706
1321
546
76

Sheet1

Debenture Issuance and Expiration

Issuance Date

Maturity Date

Issuance

Amount (MB)

Outstanding

Amount (MB)

Debenture

Holders

Interest Rate

(Per Year)

8 Jul 2015 8 Jul 2017

(2 years) 100

- (Expired)

10 persons 468

10 Mar 2016

10 Mar 2018

(2 Years)

200 -

(Expired) 10 persons 440

12 Jul 2017 12 Jul 2018

(1 year) 100

- (Expired)

10 persons 450

15 Mar 2018

17 Mar 2020

(2 yearsamp2 days)

180 180 9 persons 480

Outstanding debentures as at 7 Sep 18

180

I) Debentures Baht 500 million

II) Debentures Baht 2000 million Still not issue 33

Cash Flows

370259

8839614

37

Sources of Cash Uses of Cash

472

692

Change in Cash (220 MB)

Increase in translation

adjustment (073 MB)

Ending Cash 115 MB

Beginning Cash 336 MB

S-T loan received amp debenture issuance

Cash from operation

Withholding tax refund Change in working capital (376 MB) amp income tax paid (20 MB)

Debt service repayment amp dividend paid (12 MB)

Investment in equipment (22 MB) and capital increase in SH Crossing

by SKW (15 MB)

6-Month 2018 Sources and Uses of Cash (MB)

Financing Activities + 111 MB

Operating Activities (294 MB)

Investment Activities (37 MB)

Net CF (220 MB)

34

Chart1

472
692
370
88
14
259
396
37

Sheet1

TRC Group Industry Group (Construction Services)

089 086067

095072

246 234 247 240258

000

050

100

150

200

250

300

2015 2016 2017 30 Jun 17 30 Jun 18

1599

1128

338

1231

092

1226

709

256

905

343

000

500

1000

1500

2000

2015 2016 2017 30 Jun 17 30 Jun 18

()

Financial Ratio amp Covenants to Debenture Holders

Time(s) Return on Equity Debt to Equity Ratio

006

016 015

020

000

005

010

015

020

025

31 Dec 15 31 Dec 16 31 Dec 17 30 Jun 18

Time(s)

10412

26881628 1196

0002000400060008000

1000012000

2015 2016 2017 30 Jun 2018

EBITDA to Interest Time(s)

TRC TRC

Interest Bearing Debt to Equity

Covenant gt = 4 times Covenant lt = 2 times

35

Chart1

TRC and its subsidiaries
Industry Group
240
089
246
086
234
067
247
095
238
072
258

Sheet1

Chart1

TRC and its subsidiaries
Industry Group
1599
1226
1128
709
338
256
1231
905
092
343

Sheet1

Chart1

TRC Groups Interest-Bearing Debt-to-Equity
006
016
015
02

Sheet1

Chart1

TRC Groups EBITDA to interest
10412
2688
1628
1196

Sheet1

If you have any question please feel fee to contact Investor Relations Department Email ir_trctrc-concom or ounruentrc-concom

Tel +66 2022 7777-87 Ext 3201 3213 Fax +66 2022 7778

  • Slide Number 1
  • Slide Number 2
  • Slide Number 3
  • Key Corporate Milestone
  • Slide Number 5
  • Slide Number 6
  • May 2018 SKW obtained special class contractor from Department of Highways
  • Slide Number 8
  • Slide Number 9
  • TRC Group Backlog
  • Slide Number 11
  • Projects on Hand Period
  • Slide Number 13
  • Slide Number 14
  • Slide Number 15
  • Slide Number 16
  • Slide Number 17
  • Slide Number 18
  • Slide Number 19
  • Slide Number 20
  • Slide Number 21
  • Slide Number 22
  • Slide Number 23
  • Auto Motion Works Co Ltd (AMW) Leader manufactureof Automated Storage and Retrieval System (ASRS)Technology
  • Slide Number 25
  • Slide Number 26
  • Slide Number 27
  • Slide Number 28
  • Slide Number 29
  • Slide Number 30
  • Slide Number 31
  • Slide Number 32
  • Slide Number 33
  • Slide Number 34
  • Slide Number 35
  • Slide Number 36
TRC Groups EBITDA to interest
2015 10412
2016 2688
2017 1628
30 Jun 2018 1196
To resize chart data range drag lower right corner of range
2015
2016
2017
30 Jun 2018
TRC Groups Interest-Bearing Debt-to-Equity
31 Dec 15 006
31 Dec 16 016
31 Dec 17 015
30 Jun 18 020
To resize chart data range drag lower right corner of range
31 Dec 15
31 Dec 16
31 Dec 17
30 Jun 18
TRC and its subsidiaries Industry Group
2015 1599 1226
2016 1128 709
2017 338 256
30 Jun 17 1231 905
30 Jun 18 092 343
To resize chart data range drag lower right corner of range
2015 2015
2016 2016
2017 2017
30 Jun 17 30 Jun 17
30 Jun 18 30 Jun 18
2015 2016 2017 30 Jun 17 30 Jun 18
TRC and its subsidiaries 089 086 067 095 072
Industry Group 246 234 247 238 258
2015 2015 2015
2016 2016 2016
2017 2017 2017
30 Jun 17 30 Jun 17 30 Jun 17
30 Jun 18 30 Jun 18 30 Jun 18
Sources of Cash Uses of Cash
370 259
88 396
14 37
472 692
220
Sources of Cash Uses of Cash Withholding tax refund
Loan recived 370 376 Change in working Capital
Cash From operation (CFO) 88 259 Debt Service - repayment amp Dividend paid
Withholding tax refund 14 57 Investment
22 Investment in PPE
15 investment in joint venture
20 Tax paid
57
Sources of Cash Sources of Cash Sources of Cash
Uses of Cash Uses of Cash Uses of Cash
Non-current liabilities Loans and debentures Current liabilities Shareholders equity
31 Dec 16 77 404 1838 2684
31 Dec 17 75 400 1367 2756
30 Jun 18 76 546 1321 2706
To resize chart data range drag lower right corner of range
31 Dec 16 31 Dec 16 31 Dec 16 31 Dec 16
31 Dec 17 31 Dec 17 31 Dec 17 31 Dec 17
30 Jun 18 30 Jun 18 30 Jun 18 30 Jun 18
Current assets Other non-current assets Investment in associate and Investment in joint ventures Property plant and equipment
31 Dec 16 2874 72 1331 726
31 Dec 17 2599 48 1266 685
30 Jun 18 2698 50 1256 645
To resize chart data range drag lower right corner of range
31 Dec 16 31 Dec 16 31 Dec 16 31 Dec 16
31 Dec 17 31 Dec 17 31 Dec 17 31 Dec 17
30 Jun 18 30 Jun 18 30 Jun 18 30 Jun 18
Operating Profit Net Profit
2014 821 694
2015 787 789
2016 1065 786
2017 711 392
6-Month 2017 519 224
6-Month 2018 -051 -387
To resize chart data range drag lower right corner of range
2014 2014
2015 2015
2016 2016
2017 2017
6-Month 2017 6-Month 2017
6-Month 2018 6-Month 2018
Q1 Q2 Q3 Q4 Year End Operating profits
2014 726 687 802 880 3095 913 2557 2215 880
2015 774 927 871 1308 3880 962 2558 2572 1308
2016 1104 434 1170 989 3697 1160 2559 2708 989
2017 952 436 452 530 2370 818 2560 1840 530
2018 465 477 050 2561
To resize chart data range drag lower right corner of range
2014 2014 2014 2014 2014
2015 2015 2015 2015 2015
2016 2016 2016 2016 2016
2017 2017 2017 2017 2017
2018 2018 2018 2018 2018
1H2017 1H2018
Civil Work 369 238
Processing Plant 237 166
Pipeline System 782 538
1388 942 To resize chart data range drag lower right corner of range
Civil Work Civil Work
Processing Plant Processing Plant
Pipeline System Pipeline System
Civil Work Processing Plant Pipeline System
2016 742 1159 1796
2017 950 345 1075
1H2017 369 237 782
1H2018 238 166 538
To resize chart data range drag lower right corner of range
other
1
2016 2016 2016
2017 2017 2017
1H2017 1H2017 1H2017
1H2018 1H2018 1H2018
Column1
Pipeline 782 56
Processing Plant 237 1388 17
Civil 369 26
Sales amp Other 6 0
1394
To resize chart data range drag lower right corner of range
Pipeline
Processing Plant
Civil
Sales amp Other
Column1
Pipeline 539 56
Processing Plant 166 942 942 17
Civil 237 25
Sales amp Other 12 1
954
To resize chart data range drag lower right corner of range
Pipeline
Processing Plant
Civil
Sales amp Other
Gross Profit Margin Net Profit (Loss) Margin
2015 164 77
2016 203 78
2017 215 38
1H2017 190 22
1H2018 172 -38
2015 2015
2016 2016
2017 2017
1H2017 1H2017
1H2018 1H2018
Column1
Q12018 9
Q22018 -45
1H2017 31
1H2018 -36
Q12018
Q22018
1H2017
1H2018
Column1
Q12018 55
Q22018 -12 -67 -12182
1H2017 123
1H2018 43 -80 -6504
Q12018
Q22018
1H2017
1H2018
Q12018 471 เพม(ลด)
Q22018 482 11 234
1H2017 1394
1H2018 954 -440 -3156
Q12018
Q22018
1H2017
1H2018
Sales
Completed 682
Remaining 318
To resize chart data range drag lower right corner of range
Completed
Remaining
Sales
Completed 78
Remaining 922
To resize chart data range drag lower right corner of range
Completed
Remaining
Sales
Completion 02
Remaining 998
To resize chart data range drag lower right corner of range
Completion
Remaining
Sales
Completed 106
Remaining 894
To resize chart data range drag lower right corner of range
Completed
Remaining
Page 31: TRC Corporate Presentation · 2018-09-19 · TRC Corporate Presentation . The 2. nd. Quarter 2018 Operating Performance . 7 September 2018 . ... determined by TRC based on information

Sheet1

Chart1

Sales
Completion 02
Remaining 998
0002
0998

Sheet1

Chart1

Sales
0078
0922

Sheet1

16

Civil Work

Significant Ongoing Projects

Project period May 16 - Dec 19

APOTrsquos Package 2 ndash 1st Limited Notice to Proceed Early Works of Surface Processing Plant amp Facilities Project (711 MB) by TRC

Completed 682

Remaining 318

Chart1

Sales
0682
0318

Sheet1

Pipeline Journal World Pipeline June 2018

17

Pipeline Journal (cont)

18

Content

19

Financial Highlights 27

Future Developments 20

Backlog 10

Corporate Profile amp 1H 2018 Significant Events 4

Projects for Bidding

Project Name

Approximate TRC Grouprsquos Work Value

(Million Baht)

Estimated Bidding Period

A Pipeline A1 Pipeline for Floating Storage and Regasification Unit (FSRU) Project from EGAT 3500 Early of 2019

A2 The 5th Transmission Pipeline Phase 3 from PTT 1500 Early of 2019

A3 New distribution pipeline and modifyreroute pipeline from PTT

100-150 Q4 2018

B Processing Plant

B1 Clean Fuel Project (CFP) from Thai Oil (TRC submitted bid as subcontractor)

2000 Q1 2018

B2 Acrylic Resin Plant 300 Sep 2018

C Infrastructure Infrastructure Government Projects (ie Double Track Railway Projects Road Improvement amp Expansion)

3000 2H 2018

D ASRS Warehouse 2000 Q4 2018-Q2 2019

20

TRC Potential Project

Clean Fuel Project (CFP) Thai Oil Group

Floating Storage and Regasification Unit (FRSU) EGAT

โครงการทอสงกาซธรรมชาตจากสถาน

เกบรกษาและแปรสภาพกาซธรรมชาตจาก

ของเหลวเปนกาซแบบลอยนา (FRSU) ไปยงโรงไฟฟาพระนครใต ระยะทาง 58 กม

TOPrsquos EGM held on 27 August 2018 resolved to approve the investment in the Clean Fuel Project with the project value of approximately USD 4825 or approximately Baht 160279 million The period of the project will be 2019 - 2023

21

FSRUrsquos 3 Pilot Projects 2-year cooperation between EGAT and PTT bull FSRU in northern part of the gulf of Thailand bull FSRU in southern region to substitute for JDArsquos

supply bull FSRU in Myanmar for further development with

EGATrsquos power plant

SKW amp SHC Potential Project

Thailand Smart Metro by Metropolitan Electric Authority

bull Project Owner TOT Public Company Limited CAT Telecom Public Company Limited Metropolitan Electricity Authority Mass Rapid Transit Authority of Thailand bull 1273 km bull Year 2017- 2021

22

SKW Potential Project ASampRS Warehouse

Project Owner PTT Oil and Retail Business Public Company Limited (PTTOR)

Project Value Approximate of Baht 550- 600 million

Scope of Works EPC of Lubricants Distribution Center Installation Automated Storage and Retrieval System (ASampRS) Project Location Amphur Bang Pakong Chachoengsao Province Project Period 450 days

New innovative project under cooperation of strategic partner

23

Auto Motion Works Co Ltd (AMW) Leader manufacture of Automated Storage and Retrieval System (ASRS)Technology

References bull World Ceramic Center Co Ltd Head Office bull Scotch Industrial (Thailand) Co Ltd Bangbuathong Nonthaburi bull Siam Global House Public Company Limited Distribution Center Wangnoi Ayudhaya bull King Power Srivaree Samut Prakarn bull Thai Summit Eastern Seaboard Autoparts Industry Co Ltd Rayong

24

Business 2018 2019 2020 2021 2022 Total

Natural gas 3854 2463 1759 1676 1040 10792 3

Natural gas transmission pipeline 26049 17841 5819 6437 755 56901 17

Oil and international trading 14169 71 6 6 6 12258 3

Petrochemical amp Refining 21033 4 4 4 5 21050 7

Head office and others 7038 3532 4142 4259 3789 22760 6 Joint investment and investment in PTT wholly-owned entities

176470 21969 10771 8987 4 218201 64

Total 246613 45880 22501 21369 5599 341962 100

PTTrsquos 5-year Investment Plan (2018 ndash 2022)

(Unit Million Baht) I PTTrsquos news reported to the SET on 22 December 2017

PTTrsquos board of directors meeting held on June 18 2018 has reviewed investment plan to reflect the operation and current circumstances as well as effective budgeting by reducing the 2018 investment plan from Baht 246613 million to Baht 221294 million The reduction is mainly from the investment projects of oil and transmission pipeline business

II Revised 2018 Investment from 246613 MB to 221294 MB (18 June 18)

Reducing1027

25

Thailandrsquos EEC

Source Ministry of Industryrsquos presentation of ldquoEastern Economic Corridor Development Projectrdquo Driving Forward hellip dated 15 February 2017

26

Content

27

Financial Highlights 27

Future Developments 20

Backlog 10

Corporate Profile amp 1H 2018 Significant Events 4

Operating Performance 1H2018

471 482

1394

954

Q12018 Q22018 1H2017 1H2018

2 QoQ

32 YoY

Unit MB

Revenue

1H2017 1H2018

55

-12

123

43

Q12018 Q22018 1H2017 1H2018

9

-45

31

-36

Q12018 Q22018 1H2017 1H2018

65 YoY

122 QoQ

EBITDA

164 QoQ 217 YoY

164

203215

190172

77 78

3822

-38

-50

50

150

250

2015 2016 2017 1H2017 1H2018

Gross Profit Margin Net Profit (Loss) Margin

Gross Profit Margin amp Net Profit Margin

Profit (loss) for the period

28

Gross ProfitQ1 2018 117 MB 251Q2 2018 45 MB 956-M 2018 162 MB 172

Net ProfitQ1 2018 9 MB 19Q2 2018 -46 MB -946-M 2018 -37 MB -38

Service Income

1388 942

32 YoY

Chart1

471
482
1394
954

Sheet1

Chart1

Column1
55
-12
123
43

Sheet1

Chart1

Column1
9
-45
31
-36

Sheet1

Chart1

Gross Profit Margin
Net Profit (Loss) Margin
1644
774
203
778
215
38
1904
22
1717
-38

Sheet1

Chart1

Column1
Pipeline 57
Processing Plant 17
Civil 25
Sales amp Other 1
539
166
237
12

Sheet1

Chart1

Column1
782
237
369
6

Sheet1

Construction Services Income

1796

1075 782

538

1159

345

237

166

742

950

369

238

0

500

1000

1500

2000

2500

3000

3500

4000

2016 2017 1H2017 1H2018

Civil Work

Processing Plant

Pipeline System

3697

2370

1388

942

Unit MB

18

57

25

369

237

782

238166

538

Civil Work Processing Plant Pipeline System

Construction Services Income Comparison with last year (MB)

1H2017 1H2018

1st Half Comparison

29

Chart1

3697
2370
1388
942
Pipeline System
Processing Plant
Civil Work
1796
1159
742
1075
345
950
782
237
369
538
166
238

Sheet1

Chart1

1H2017
1H2018
Construction Services Income Comparison with last year (MB)
369
238
237
166
782
538

Sheet1

30

Construction Services Income

2014 2015 2016 2017 2018Q1 726 774 1104 952 465Q2 687 927 434 436 477Q3 802 871 1170 452Q4 880 1308 989 530Year End 3095 3880 3697 2370

726 774

1104952

465687

927

434 436 477

802 871

1170

452880

1308

989

530

3095

38803697

2370

0

500

1000

1500

2000

2500

3000

3500

4000

2018 (F) 2500-2800

(MB)

6-M 2018 942

Chart1

Q1
Q2
Q3
Q4
Year End
726
687
802
880
3095
774
927
871
1308
3880
1104
434
1170
989
3697
952
436
452
530
2370
465
477

Sheet1

Operating Profit amp Net Profit

2014 2015 2016 2017 6-Month2017

6-Month2018

Operating Profit 821 787 1065 711 519 -051 Net Profit 694 789 786 392 224 -387

-400

000

400

800

1200

2014 2015 2016 2017 6-M 2017

6-M 2018

Operating Profit (Loss) (MB) 25415 30539 39382 16863 7202 (479)

Net Profit (Loss) (MB) 21492 30596 29076 9279 3113 (3650)

31

to services income amp sales

Chart1

Operating Profit
Net Profit
821
694
787
789
1065
786
711
392
519
224
-051
-387

Sheet1

726 685 645

1331 1266 1256

72 48 50

2874 2599 2698

-

1000

2000

3000

4000

5000

31 Dec 16 31 Dec 17 30 Jun 18

Assets

Current assetsOther non-current assetsInvestment in associate and Investment in joint venturesProperty plant and equipment

50034598 4649

(MB)

Financial Position

2684 2756 2706

1838 1367 1321

404 400 546

77 75 76

-

1000

2000

3000

4000

5000

31 Dec 16 31 Dec 17 30 Jun 18

Liabilities and Shareholders Equity

Non-current liabilities

Loans and debentures

Current liabilities

Shareholders equity

50034598 4649

(MB)

(APOT 1259)

(APOT 1234)

(APOT 1328)

32

58

1

27

14

2

12

28

58

Chart1

5003
4598
4649
Property plant and equipment
Investment in associate and Investment in joint ventures
Other non-current assets
Current assets
Assets
726
1331
72
2874
685
1266
48
2599
645
1256
50
2698

Sheet1

Sheet2

Chart1

5003
4598
4649
Shareholders equity
Current liabilities
Loans and debentures
Non-current liabilities
Liabilities and Shareholders Equity
75
2684
1838
404
77
2756
1367
400
75
2706
1321
546
76

Sheet1

Debenture Issuance and Expiration

Issuance Date

Maturity Date

Issuance

Amount (MB)

Outstanding

Amount (MB)

Debenture

Holders

Interest Rate

(Per Year)

8 Jul 2015 8 Jul 2017

(2 years) 100

- (Expired)

10 persons 468

10 Mar 2016

10 Mar 2018

(2 Years)

200 -

(Expired) 10 persons 440

12 Jul 2017 12 Jul 2018

(1 year) 100

- (Expired)

10 persons 450

15 Mar 2018

17 Mar 2020

(2 yearsamp2 days)

180 180 9 persons 480

Outstanding debentures as at 7 Sep 18

180

I) Debentures Baht 500 million

II) Debentures Baht 2000 million Still not issue 33

Cash Flows

370259

8839614

37

Sources of Cash Uses of Cash

472

692

Change in Cash (220 MB)

Increase in translation

adjustment (073 MB)

Ending Cash 115 MB

Beginning Cash 336 MB

S-T loan received amp debenture issuance

Cash from operation

Withholding tax refund Change in working capital (376 MB) amp income tax paid (20 MB)

Debt service repayment amp dividend paid (12 MB)

Investment in equipment (22 MB) and capital increase in SH Crossing

by SKW (15 MB)

6-Month 2018 Sources and Uses of Cash (MB)

Financing Activities + 111 MB

Operating Activities (294 MB)

Investment Activities (37 MB)

Net CF (220 MB)

34

Chart1

472
692
370
88
14
259
396
37

Sheet1

TRC Group Industry Group (Construction Services)

089 086067

095072

246 234 247 240258

000

050

100

150

200

250

300

2015 2016 2017 30 Jun 17 30 Jun 18

1599

1128

338

1231

092

1226

709

256

905

343

000

500

1000

1500

2000

2015 2016 2017 30 Jun 17 30 Jun 18

()

Financial Ratio amp Covenants to Debenture Holders

Time(s) Return on Equity Debt to Equity Ratio

006

016 015

020

000

005

010

015

020

025

31 Dec 15 31 Dec 16 31 Dec 17 30 Jun 18

Time(s)

10412

26881628 1196

0002000400060008000

1000012000

2015 2016 2017 30 Jun 2018

EBITDA to Interest Time(s)

TRC TRC

Interest Bearing Debt to Equity

Covenant gt = 4 times Covenant lt = 2 times

35

Chart1

TRC and its subsidiaries
Industry Group
240
089
246
086
234
067
247
095
238
072
258

Sheet1

Chart1

TRC and its subsidiaries
Industry Group
1599
1226
1128
709
338
256
1231
905
092
343

Sheet1

Chart1

TRC Groups Interest-Bearing Debt-to-Equity
006
016
015
02

Sheet1

Chart1

TRC Groups EBITDA to interest
10412
2688
1628
1196

Sheet1

If you have any question please feel fee to contact Investor Relations Department Email ir_trctrc-concom or ounruentrc-concom

Tel +66 2022 7777-87 Ext 3201 3213 Fax +66 2022 7778

  • Slide Number 1
  • Slide Number 2
  • Slide Number 3
  • Key Corporate Milestone
  • Slide Number 5
  • Slide Number 6
  • May 2018 SKW obtained special class contractor from Department of Highways
  • Slide Number 8
  • Slide Number 9
  • TRC Group Backlog
  • Slide Number 11
  • Projects on Hand Period
  • Slide Number 13
  • Slide Number 14
  • Slide Number 15
  • Slide Number 16
  • Slide Number 17
  • Slide Number 18
  • Slide Number 19
  • Slide Number 20
  • Slide Number 21
  • Slide Number 22
  • Slide Number 23
  • Auto Motion Works Co Ltd (AMW) Leader manufactureof Automated Storage and Retrieval System (ASRS)Technology
  • Slide Number 25
  • Slide Number 26
  • Slide Number 27
  • Slide Number 28
  • Slide Number 29
  • Slide Number 30
  • Slide Number 31
  • Slide Number 32
  • Slide Number 33
  • Slide Number 34
  • Slide Number 35
  • Slide Number 36
TRC Groups EBITDA to interest
2015 10412
2016 2688
2017 1628
30 Jun 2018 1196
To resize chart data range drag lower right corner of range
2015
2016
2017
30 Jun 2018
TRC Groups Interest-Bearing Debt-to-Equity
31 Dec 15 006
31 Dec 16 016
31 Dec 17 015
30 Jun 18 020
To resize chart data range drag lower right corner of range
31 Dec 15
31 Dec 16
31 Dec 17
30 Jun 18
TRC and its subsidiaries Industry Group
2015 1599 1226
2016 1128 709
2017 338 256
30 Jun 17 1231 905
30 Jun 18 092 343
To resize chart data range drag lower right corner of range
2015 2015
2016 2016
2017 2017
30 Jun 17 30 Jun 17
30 Jun 18 30 Jun 18
2015 2016 2017 30 Jun 17 30 Jun 18
TRC and its subsidiaries 089 086 067 095 072
Industry Group 246 234 247 238 258
2015 2015 2015
2016 2016 2016
2017 2017 2017
30 Jun 17 30 Jun 17 30 Jun 17
30 Jun 18 30 Jun 18 30 Jun 18
Sources of Cash Uses of Cash
370 259
88 396
14 37
472 692
220
Sources of Cash Uses of Cash Withholding tax refund
Loan recived 370 376 Change in working Capital
Cash From operation (CFO) 88 259 Debt Service - repayment amp Dividend paid
Withholding tax refund 14 57 Investment
22 Investment in PPE
15 investment in joint venture
20 Tax paid
57
Sources of Cash Sources of Cash Sources of Cash
Uses of Cash Uses of Cash Uses of Cash
Non-current liabilities Loans and debentures Current liabilities Shareholders equity
31 Dec 16 77 404 1838 2684
31 Dec 17 75 400 1367 2756
30 Jun 18 76 546 1321 2706
To resize chart data range drag lower right corner of range
31 Dec 16 31 Dec 16 31 Dec 16 31 Dec 16
31 Dec 17 31 Dec 17 31 Dec 17 31 Dec 17
30 Jun 18 30 Jun 18 30 Jun 18 30 Jun 18
Current assets Other non-current assets Investment in associate and Investment in joint ventures Property plant and equipment
31 Dec 16 2874 72 1331 726
31 Dec 17 2599 48 1266 685
30 Jun 18 2698 50 1256 645
To resize chart data range drag lower right corner of range
31 Dec 16 31 Dec 16 31 Dec 16 31 Dec 16
31 Dec 17 31 Dec 17 31 Dec 17 31 Dec 17
30 Jun 18 30 Jun 18 30 Jun 18 30 Jun 18
Operating Profit Net Profit
2014 821 694
2015 787 789
2016 1065 786
2017 711 392
6-Month 2017 519 224
6-Month 2018 -051 -387
To resize chart data range drag lower right corner of range
2014 2014
2015 2015
2016 2016
2017 2017
6-Month 2017 6-Month 2017
6-Month 2018 6-Month 2018
Q1 Q2 Q3 Q4 Year End Operating profits
2014 726 687 802 880 3095 913 2557 2215 880
2015 774 927 871 1308 3880 962 2558 2572 1308
2016 1104 434 1170 989 3697 1160 2559 2708 989
2017 952 436 452 530 2370 818 2560 1840 530
2018 465 477 050 2561
To resize chart data range drag lower right corner of range
2014 2014 2014 2014 2014
2015 2015 2015 2015 2015
2016 2016 2016 2016 2016
2017 2017 2017 2017 2017
2018 2018 2018 2018 2018
1H2017 1H2018
Civil Work 369 238
Processing Plant 237 166
Pipeline System 782 538
1388 942 To resize chart data range drag lower right corner of range
Civil Work Civil Work
Processing Plant Processing Plant
Pipeline System Pipeline System
Civil Work Processing Plant Pipeline System
2016 742 1159 1796
2017 950 345 1075
1H2017 369 237 782
1H2018 238 166 538
To resize chart data range drag lower right corner of range
other
1
2016 2016 2016
2017 2017 2017
1H2017 1H2017 1H2017
1H2018 1H2018 1H2018
Column1
Pipeline 782 56
Processing Plant 237 1388 17
Civil 369 26
Sales amp Other 6 0
1394
To resize chart data range drag lower right corner of range
Pipeline
Processing Plant
Civil
Sales amp Other
Column1
Pipeline 539 56
Processing Plant 166 942 942 17
Civil 237 25
Sales amp Other 12 1
954
To resize chart data range drag lower right corner of range
Pipeline
Processing Plant
Civil
Sales amp Other
Gross Profit Margin Net Profit (Loss) Margin
2015 164 77
2016 203 78
2017 215 38
1H2017 190 22
1H2018 172 -38
2015 2015
2016 2016
2017 2017
1H2017 1H2017
1H2018 1H2018
Column1
Q12018 9
Q22018 -45
1H2017 31
1H2018 -36
Q12018
Q22018
1H2017
1H2018
Column1
Q12018 55
Q22018 -12 -67 -12182
1H2017 123
1H2018 43 -80 -6504
Q12018
Q22018
1H2017
1H2018
Q12018 471 เพม(ลด)
Q22018 482 11 234
1H2017 1394
1H2018 954 -440 -3156
Q12018
Q22018
1H2017
1H2018
Sales
Completed 682
Remaining 318
To resize chart data range drag lower right corner of range
Completed
Remaining
Sales
Completed 78
Remaining 922
To resize chart data range drag lower right corner of range
Completed
Remaining
Sales
Completion 02
Remaining 998
To resize chart data range drag lower right corner of range
Completion
Remaining
Sales
Completed 106
Remaining 894
To resize chart data range drag lower right corner of range
Page 32: TRC Corporate Presentation · 2018-09-19 · TRC Corporate Presentation . The 2. nd. Quarter 2018 Operating Performance . 7 September 2018 . ... determined by TRC based on information

Chart1

Sales
Completion 02
Remaining 998
0002
0998

Sheet1

Chart1

Sales
0078
0922

Sheet1

16

Civil Work

Significant Ongoing Projects

Project period May 16 - Dec 19

APOTrsquos Package 2 ndash 1st Limited Notice to Proceed Early Works of Surface Processing Plant amp Facilities Project (711 MB) by TRC

Completed 682

Remaining 318

Chart1

Sales
0682
0318

Sheet1

Pipeline Journal World Pipeline June 2018

17

Pipeline Journal (cont)

18

Content

19

Financial Highlights 27

Future Developments 20

Backlog 10

Corporate Profile amp 1H 2018 Significant Events 4

Projects for Bidding

Project Name

Approximate TRC Grouprsquos Work Value

(Million Baht)

Estimated Bidding Period

A Pipeline A1 Pipeline for Floating Storage and Regasification Unit (FSRU) Project from EGAT 3500 Early of 2019

A2 The 5th Transmission Pipeline Phase 3 from PTT 1500 Early of 2019

A3 New distribution pipeline and modifyreroute pipeline from PTT

100-150 Q4 2018

B Processing Plant

B1 Clean Fuel Project (CFP) from Thai Oil (TRC submitted bid as subcontractor)

2000 Q1 2018

B2 Acrylic Resin Plant 300 Sep 2018

C Infrastructure Infrastructure Government Projects (ie Double Track Railway Projects Road Improvement amp Expansion)

3000 2H 2018

D ASRS Warehouse 2000 Q4 2018-Q2 2019

20

TRC Potential Project

Clean Fuel Project (CFP) Thai Oil Group

Floating Storage and Regasification Unit (FRSU) EGAT

โครงการทอสงกาซธรรมชาตจากสถาน

เกบรกษาและแปรสภาพกาซธรรมชาตจาก

ของเหลวเปนกาซแบบลอยนา (FRSU) ไปยงโรงไฟฟาพระนครใต ระยะทาง 58 กม

TOPrsquos EGM held on 27 August 2018 resolved to approve the investment in the Clean Fuel Project with the project value of approximately USD 4825 or approximately Baht 160279 million The period of the project will be 2019 - 2023

21

FSRUrsquos 3 Pilot Projects 2-year cooperation between EGAT and PTT bull FSRU in northern part of the gulf of Thailand bull FSRU in southern region to substitute for JDArsquos

supply bull FSRU in Myanmar for further development with

EGATrsquos power plant

SKW amp SHC Potential Project

Thailand Smart Metro by Metropolitan Electric Authority

bull Project Owner TOT Public Company Limited CAT Telecom Public Company Limited Metropolitan Electricity Authority Mass Rapid Transit Authority of Thailand bull 1273 km bull Year 2017- 2021

22

SKW Potential Project ASampRS Warehouse

Project Owner PTT Oil and Retail Business Public Company Limited (PTTOR)

Project Value Approximate of Baht 550- 600 million

Scope of Works EPC of Lubricants Distribution Center Installation Automated Storage and Retrieval System (ASampRS) Project Location Amphur Bang Pakong Chachoengsao Province Project Period 450 days

New innovative project under cooperation of strategic partner

23

Auto Motion Works Co Ltd (AMW) Leader manufacture of Automated Storage and Retrieval System (ASRS)Technology

References bull World Ceramic Center Co Ltd Head Office bull Scotch Industrial (Thailand) Co Ltd Bangbuathong Nonthaburi bull Siam Global House Public Company Limited Distribution Center Wangnoi Ayudhaya bull King Power Srivaree Samut Prakarn bull Thai Summit Eastern Seaboard Autoparts Industry Co Ltd Rayong

24

Business 2018 2019 2020 2021 2022 Total

Natural gas 3854 2463 1759 1676 1040 10792 3

Natural gas transmission pipeline 26049 17841 5819 6437 755 56901 17

Oil and international trading 14169 71 6 6 6 12258 3

Petrochemical amp Refining 21033 4 4 4 5 21050 7

Head office and others 7038 3532 4142 4259 3789 22760 6 Joint investment and investment in PTT wholly-owned entities

176470 21969 10771 8987 4 218201 64

Total 246613 45880 22501 21369 5599 341962 100

PTTrsquos 5-year Investment Plan (2018 ndash 2022)

(Unit Million Baht) I PTTrsquos news reported to the SET on 22 December 2017

PTTrsquos board of directors meeting held on June 18 2018 has reviewed investment plan to reflect the operation and current circumstances as well as effective budgeting by reducing the 2018 investment plan from Baht 246613 million to Baht 221294 million The reduction is mainly from the investment projects of oil and transmission pipeline business

II Revised 2018 Investment from 246613 MB to 221294 MB (18 June 18)

Reducing1027

25

Thailandrsquos EEC

Source Ministry of Industryrsquos presentation of ldquoEastern Economic Corridor Development Projectrdquo Driving Forward hellip dated 15 February 2017

26

Content

27

Financial Highlights 27

Future Developments 20

Backlog 10

Corporate Profile amp 1H 2018 Significant Events 4

Operating Performance 1H2018

471 482

1394

954

Q12018 Q22018 1H2017 1H2018

2 QoQ

32 YoY

Unit MB

Revenue

1H2017 1H2018

55

-12

123

43

Q12018 Q22018 1H2017 1H2018

9

-45

31

-36

Q12018 Q22018 1H2017 1H2018

65 YoY

122 QoQ

EBITDA

164 QoQ 217 YoY

164

203215

190172

77 78

3822

-38

-50

50

150

250

2015 2016 2017 1H2017 1H2018

Gross Profit Margin Net Profit (Loss) Margin

Gross Profit Margin amp Net Profit Margin

Profit (loss) for the period

28

Gross ProfitQ1 2018 117 MB 251Q2 2018 45 MB 956-M 2018 162 MB 172

Net ProfitQ1 2018 9 MB 19Q2 2018 -46 MB -946-M 2018 -37 MB -38

Service Income

1388 942

32 YoY

Chart1

471
482
1394
954

Sheet1

Chart1

Column1
55
-12
123
43

Sheet1

Chart1

Column1
9
-45
31
-36

Sheet1

Chart1

Gross Profit Margin
Net Profit (Loss) Margin
1644
774
203
778
215
38
1904
22
1717
-38

Sheet1

Chart1

Column1
Pipeline 57
Processing Plant 17
Civil 25
Sales amp Other 1
539
166
237
12

Sheet1

Chart1

Column1
782
237
369
6

Sheet1

Construction Services Income

1796

1075 782

538

1159

345

237

166

742

950

369

238

0

500

1000

1500

2000

2500

3000

3500

4000

2016 2017 1H2017 1H2018

Civil Work

Processing Plant

Pipeline System

3697

2370

1388

942

Unit MB

18

57

25

369

237

782

238166

538

Civil Work Processing Plant Pipeline System

Construction Services Income Comparison with last year (MB)

1H2017 1H2018

1st Half Comparison

29

Chart1

3697
2370
1388
942
Pipeline System
Processing Plant
Civil Work
1796
1159
742
1075
345
950
782
237
369
538
166
238

Sheet1

Chart1

1H2017
1H2018
Construction Services Income Comparison with last year (MB)
369
238
237
166
782
538

Sheet1

30

Construction Services Income

2014 2015 2016 2017 2018Q1 726 774 1104 952 465Q2 687 927 434 436 477Q3 802 871 1170 452Q4 880 1308 989 530Year End 3095 3880 3697 2370

726 774

1104952

465687

927

434 436 477

802 871

1170

452880

1308

989

530

3095

38803697

2370

0

500

1000

1500

2000

2500

3000

3500

4000

2018 (F) 2500-2800

(MB)

6-M 2018 942

Chart1

Q1
Q2
Q3
Q4
Year End
726
687
802
880
3095
774
927
871
1308
3880
1104
434
1170
989
3697
952
436
452
530
2370
465
477

Sheet1

Operating Profit amp Net Profit

2014 2015 2016 2017 6-Month2017

6-Month2018

Operating Profit 821 787 1065 711 519 -051 Net Profit 694 789 786 392 224 -387

-400

000

400

800

1200

2014 2015 2016 2017 6-M 2017

6-M 2018

Operating Profit (Loss) (MB) 25415 30539 39382 16863 7202 (479)

Net Profit (Loss) (MB) 21492 30596 29076 9279 3113 (3650)

31

to services income amp sales

Chart1

Operating Profit
Net Profit
821
694
787
789
1065
786
711
392
519
224
-051
-387

Sheet1

726 685 645

1331 1266 1256

72 48 50

2874 2599 2698

-

1000

2000

3000

4000

5000

31 Dec 16 31 Dec 17 30 Jun 18

Assets

Current assetsOther non-current assetsInvestment in associate and Investment in joint venturesProperty plant and equipment

50034598 4649

(MB)

Financial Position

2684 2756 2706

1838 1367 1321

404 400 546

77 75 76

-

1000

2000

3000

4000

5000

31 Dec 16 31 Dec 17 30 Jun 18

Liabilities and Shareholders Equity

Non-current liabilities

Loans and debentures

Current liabilities

Shareholders equity

50034598 4649

(MB)

(APOT 1259)

(APOT 1234)

(APOT 1328)

32

58

1

27

14

2

12

28

58

Chart1

5003
4598
4649
Property plant and equipment
Investment in associate and Investment in joint ventures
Other non-current assets
Current assets
Assets
726
1331
72
2874
685
1266
48
2599
645
1256
50
2698

Sheet1

Sheet2

Chart1

5003
4598
4649
Shareholders equity
Current liabilities
Loans and debentures
Non-current liabilities
Liabilities and Shareholders Equity
75
2684
1838
404
77
2756
1367
400
75
2706
1321
546
76

Sheet1

Debenture Issuance and Expiration

Issuance Date

Maturity Date

Issuance

Amount (MB)

Outstanding

Amount (MB)

Debenture

Holders

Interest Rate

(Per Year)

8 Jul 2015 8 Jul 2017

(2 years) 100

- (Expired)

10 persons 468

10 Mar 2016

10 Mar 2018

(2 Years)

200 -

(Expired) 10 persons 440

12 Jul 2017 12 Jul 2018

(1 year) 100

- (Expired)

10 persons 450

15 Mar 2018

17 Mar 2020

(2 yearsamp2 days)

180 180 9 persons 480

Outstanding debentures as at 7 Sep 18

180

I) Debentures Baht 500 million

II) Debentures Baht 2000 million Still not issue 33

Cash Flows

370259

8839614

37

Sources of Cash Uses of Cash

472

692

Change in Cash (220 MB)

Increase in translation

adjustment (073 MB)

Ending Cash 115 MB

Beginning Cash 336 MB

S-T loan received amp debenture issuance

Cash from operation

Withholding tax refund Change in working capital (376 MB) amp income tax paid (20 MB)

Debt service repayment amp dividend paid (12 MB)

Investment in equipment (22 MB) and capital increase in SH Crossing

by SKW (15 MB)

6-Month 2018 Sources and Uses of Cash (MB)

Financing Activities + 111 MB

Operating Activities (294 MB)

Investment Activities (37 MB)

Net CF (220 MB)

34

Chart1

472
692
370
88
14
259
396
37

Sheet1

TRC Group Industry Group (Construction Services)

089 086067

095072

246 234 247 240258

000

050

100

150

200

250

300

2015 2016 2017 30 Jun 17 30 Jun 18

1599

1128

338

1231

092

1226

709

256

905

343

000

500

1000

1500

2000

2015 2016 2017 30 Jun 17 30 Jun 18

()

Financial Ratio amp Covenants to Debenture Holders

Time(s) Return on Equity Debt to Equity Ratio

006

016 015

020

000

005

010

015

020

025

31 Dec 15 31 Dec 16 31 Dec 17 30 Jun 18

Time(s)

10412

26881628 1196

0002000400060008000

1000012000

2015 2016 2017 30 Jun 2018

EBITDA to Interest Time(s)

TRC TRC

Interest Bearing Debt to Equity

Covenant gt = 4 times Covenant lt = 2 times

35

Chart1

TRC and its subsidiaries
Industry Group
240
089
246
086
234
067
247
095
238
072
258

Sheet1

Chart1

TRC and its subsidiaries
Industry Group
1599
1226
1128
709
338
256
1231
905
092
343

Sheet1

Chart1

TRC Groups Interest-Bearing Debt-to-Equity
006
016
015
02

Sheet1

Chart1

TRC Groups EBITDA to interest
10412
2688
1628
1196

Sheet1

If you have any question please feel fee to contact Investor Relations Department Email ir_trctrc-concom or ounruentrc-concom

Tel +66 2022 7777-87 Ext 3201 3213 Fax +66 2022 7778

  • Slide Number 1
  • Slide Number 2
  • Slide Number 3
  • Key Corporate Milestone
  • Slide Number 5
  • Slide Number 6
  • May 2018 SKW obtained special class contractor from Department of Highways
  • Slide Number 8
  • Slide Number 9
  • TRC Group Backlog
  • Slide Number 11
  • Projects on Hand Period
  • Slide Number 13
  • Slide Number 14
  • Slide Number 15
  • Slide Number 16
  • Slide Number 17
  • Slide Number 18
  • Slide Number 19
  • Slide Number 20
  • Slide Number 21
  • Slide Number 22
  • Slide Number 23
  • Auto Motion Works Co Ltd (AMW) Leader manufactureof Automated Storage and Retrieval System (ASRS)Technology
  • Slide Number 25
  • Slide Number 26
  • Slide Number 27
  • Slide Number 28
  • Slide Number 29
  • Slide Number 30
  • Slide Number 31
  • Slide Number 32
  • Slide Number 33
  • Slide Number 34
  • Slide Number 35
  • Slide Number 36
TRC Groups EBITDA to interest
2015 10412
2016 2688
2017 1628
30 Jun 2018 1196
To resize chart data range drag lower right corner of range
2015
2016
2017
30 Jun 2018
TRC Groups Interest-Bearing Debt-to-Equity
31 Dec 15 006
31 Dec 16 016
31 Dec 17 015
30 Jun 18 020
To resize chart data range drag lower right corner of range
31 Dec 15
31 Dec 16
31 Dec 17
30 Jun 18
TRC and its subsidiaries Industry Group
2015 1599 1226
2016 1128 709
2017 338 256
30 Jun 17 1231 905
30 Jun 18 092 343
To resize chart data range drag lower right corner of range
2015 2015
2016 2016
2017 2017
30 Jun 17 30 Jun 17
30 Jun 18 30 Jun 18
2015 2016 2017 30 Jun 17 30 Jun 18
TRC and its subsidiaries 089 086 067 095 072
Industry Group 246 234 247 238 258
2015 2015 2015
2016 2016 2016
2017 2017 2017
30 Jun 17 30 Jun 17 30 Jun 17
30 Jun 18 30 Jun 18 30 Jun 18
Sources of Cash Uses of Cash
370 259
88 396
14 37
472 692
220
Sources of Cash Uses of Cash Withholding tax refund
Loan recived 370 376 Change in working Capital
Cash From operation (CFO) 88 259 Debt Service - repayment amp Dividend paid
Withholding tax refund 14 57 Investment
22 Investment in PPE
15 investment in joint venture
20 Tax paid
57
Sources of Cash Sources of Cash Sources of Cash
Uses of Cash Uses of Cash Uses of Cash
Non-current liabilities Loans and debentures Current liabilities Shareholders equity
31 Dec 16 77 404 1838 2684
31 Dec 17 75 400 1367 2756
30 Jun 18 76 546 1321 2706
To resize chart data range drag lower right corner of range
31 Dec 16 31 Dec 16 31 Dec 16 31 Dec 16
31 Dec 17 31 Dec 17 31 Dec 17 31 Dec 17
30 Jun 18 30 Jun 18 30 Jun 18 30 Jun 18
Current assets Other non-current assets Investment in associate and Investment in joint ventures Property plant and equipment
31 Dec 16 2874 72 1331 726
31 Dec 17 2599 48 1266 685
30 Jun 18 2698 50 1256 645
To resize chart data range drag lower right corner of range
31 Dec 16 31 Dec 16 31 Dec 16 31 Dec 16
31 Dec 17 31 Dec 17 31 Dec 17 31 Dec 17
30 Jun 18 30 Jun 18 30 Jun 18 30 Jun 18
Operating Profit Net Profit
2014 821 694
2015 787 789
2016 1065 786
2017 711 392
6-Month 2017 519 224
6-Month 2018 -051 -387
To resize chart data range drag lower right corner of range
2014 2014
2015 2015
2016 2016
2017 2017
6-Month 2017 6-Month 2017
6-Month 2018 6-Month 2018
Q1 Q2 Q3 Q4 Year End Operating profits
2014 726 687 802 880 3095 913 2557 2215 880
2015 774 927 871 1308 3880 962 2558 2572 1308
2016 1104 434 1170 989 3697 1160 2559 2708 989
2017 952 436 452 530 2370 818 2560 1840 530
2018 465 477 050 2561
To resize chart data range drag lower right corner of range
2014 2014 2014 2014 2014
2015 2015 2015 2015 2015
2016 2016 2016 2016 2016
2017 2017 2017 2017 2017
2018 2018 2018 2018 2018
1H2017 1H2018
Civil Work 369 238
Processing Plant 237 166
Pipeline System 782 538
1388 942 To resize chart data range drag lower right corner of range
Civil Work Civil Work
Processing Plant Processing Plant
Pipeline System Pipeline System
Civil Work Processing Plant Pipeline System
2016 742 1159 1796
2017 950 345 1075
1H2017 369 237 782
1H2018 238 166 538
To resize chart data range drag lower right corner of range
other
1
2016 2016 2016
2017 2017 2017
1H2017 1H2017 1H2017
1H2018 1H2018 1H2018
Column1
Pipeline 782 56
Processing Plant 237 1388 17
Civil 369 26
Sales amp Other 6 0
1394
To resize chart data range drag lower right corner of range
Pipeline
Processing Plant
Civil
Sales amp Other
Column1
Pipeline 539 56
Processing Plant 166 942 942 17
Civil 237 25
Sales amp Other 12 1
954
To resize chart data range drag lower right corner of range
Pipeline
Processing Plant
Civil
Sales amp Other
Gross Profit Margin Net Profit (Loss) Margin
2015 164 77
2016 203 78
2017 215 38
1H2017 190 22
1H2018 172 -38
2015 2015
2016 2016
2017 2017
1H2017 1H2017
1H2018 1H2018
Column1
Q12018 9
Q22018 -45
1H2017 31
1H2018 -36
Q12018
Q22018
1H2017
1H2018
Column1
Q12018 55
Q22018 -12 -67 -12182
1H2017 123
1H2018 43 -80 -6504
Q12018
Q22018
1H2017
1H2018
Q12018 471 เพม(ลด)
Q22018 482 11 234
1H2017 1394
1H2018 954 -440 -3156
Q12018
Q22018
1H2017
1H2018
Sales
Completed 682
Remaining 318
To resize chart data range drag lower right corner of range
Completed
Remaining
Sales
Completed 78
Remaining 922
To resize chart data range drag lower right corner of range
Completed
Remaining
Sales
Completion 02
Remaining 998
To resize chart data range drag lower right corner of range
Completion
Remaining
Page 33: TRC Corporate Presentation · 2018-09-19 · TRC Corporate Presentation . The 2. nd. Quarter 2018 Operating Performance . 7 September 2018 . ... determined by TRC based on information

Sheet1

Chart1

Sales
0078
0922

Sheet1

16

Civil Work

Significant Ongoing Projects

Project period May 16 - Dec 19

APOTrsquos Package 2 ndash 1st Limited Notice to Proceed Early Works of Surface Processing Plant amp Facilities Project (711 MB) by TRC

Completed 682

Remaining 318

Chart1

Sales
0682
0318

Sheet1

Pipeline Journal World Pipeline June 2018

17

Pipeline Journal (cont)

18

Content

19

Financial Highlights 27

Future Developments 20

Backlog 10

Corporate Profile amp 1H 2018 Significant Events 4

Projects for Bidding

Project Name

Approximate TRC Grouprsquos Work Value

(Million Baht)

Estimated Bidding Period

A Pipeline A1 Pipeline for Floating Storage and Regasification Unit (FSRU) Project from EGAT 3500 Early of 2019

A2 The 5th Transmission Pipeline Phase 3 from PTT 1500 Early of 2019

A3 New distribution pipeline and modifyreroute pipeline from PTT

100-150 Q4 2018

B Processing Plant

B1 Clean Fuel Project (CFP) from Thai Oil (TRC submitted bid as subcontractor)

2000 Q1 2018

B2 Acrylic Resin Plant 300 Sep 2018

C Infrastructure Infrastructure Government Projects (ie Double Track Railway Projects Road Improvement amp Expansion)

3000 2H 2018

D ASRS Warehouse 2000 Q4 2018-Q2 2019

20

TRC Potential Project

Clean Fuel Project (CFP) Thai Oil Group

Floating Storage and Regasification Unit (FRSU) EGAT

โครงการทอสงกาซธรรมชาตจากสถาน

เกบรกษาและแปรสภาพกาซธรรมชาตจาก

ของเหลวเปนกาซแบบลอยนา (FRSU) ไปยงโรงไฟฟาพระนครใต ระยะทาง 58 กม

TOPrsquos EGM held on 27 August 2018 resolved to approve the investment in the Clean Fuel Project with the project value of approximately USD 4825 or approximately Baht 160279 million The period of the project will be 2019 - 2023

21

FSRUrsquos 3 Pilot Projects 2-year cooperation between EGAT and PTT bull FSRU in northern part of the gulf of Thailand bull FSRU in southern region to substitute for JDArsquos

supply bull FSRU in Myanmar for further development with

EGATrsquos power plant

SKW amp SHC Potential Project

Thailand Smart Metro by Metropolitan Electric Authority

bull Project Owner TOT Public Company Limited CAT Telecom Public Company Limited Metropolitan Electricity Authority Mass Rapid Transit Authority of Thailand bull 1273 km bull Year 2017- 2021

22

SKW Potential Project ASampRS Warehouse

Project Owner PTT Oil and Retail Business Public Company Limited (PTTOR)

Project Value Approximate of Baht 550- 600 million

Scope of Works EPC of Lubricants Distribution Center Installation Automated Storage and Retrieval System (ASampRS) Project Location Amphur Bang Pakong Chachoengsao Province Project Period 450 days

New innovative project under cooperation of strategic partner

23

Auto Motion Works Co Ltd (AMW) Leader manufacture of Automated Storage and Retrieval System (ASRS)Technology

References bull World Ceramic Center Co Ltd Head Office bull Scotch Industrial (Thailand) Co Ltd Bangbuathong Nonthaburi bull Siam Global House Public Company Limited Distribution Center Wangnoi Ayudhaya bull King Power Srivaree Samut Prakarn bull Thai Summit Eastern Seaboard Autoparts Industry Co Ltd Rayong

24

Business 2018 2019 2020 2021 2022 Total

Natural gas 3854 2463 1759 1676 1040 10792 3

Natural gas transmission pipeline 26049 17841 5819 6437 755 56901 17

Oil and international trading 14169 71 6 6 6 12258 3

Petrochemical amp Refining 21033 4 4 4 5 21050 7

Head office and others 7038 3532 4142 4259 3789 22760 6 Joint investment and investment in PTT wholly-owned entities

176470 21969 10771 8987 4 218201 64

Total 246613 45880 22501 21369 5599 341962 100

PTTrsquos 5-year Investment Plan (2018 ndash 2022)

(Unit Million Baht) I PTTrsquos news reported to the SET on 22 December 2017

PTTrsquos board of directors meeting held on June 18 2018 has reviewed investment plan to reflect the operation and current circumstances as well as effective budgeting by reducing the 2018 investment plan from Baht 246613 million to Baht 221294 million The reduction is mainly from the investment projects of oil and transmission pipeline business

II Revised 2018 Investment from 246613 MB to 221294 MB (18 June 18)

Reducing1027

25

Thailandrsquos EEC

Source Ministry of Industryrsquos presentation of ldquoEastern Economic Corridor Development Projectrdquo Driving Forward hellip dated 15 February 2017

26

Content

27

Financial Highlights 27

Future Developments 20

Backlog 10

Corporate Profile amp 1H 2018 Significant Events 4

Operating Performance 1H2018

471 482

1394

954

Q12018 Q22018 1H2017 1H2018

2 QoQ

32 YoY

Unit MB

Revenue

1H2017 1H2018

55

-12

123

43

Q12018 Q22018 1H2017 1H2018

9

-45

31

-36

Q12018 Q22018 1H2017 1H2018

65 YoY

122 QoQ

EBITDA

164 QoQ 217 YoY

164

203215

190172

77 78

3822

-38

-50

50

150

250

2015 2016 2017 1H2017 1H2018

Gross Profit Margin Net Profit (Loss) Margin

Gross Profit Margin amp Net Profit Margin

Profit (loss) for the period

28

Gross ProfitQ1 2018 117 MB 251Q2 2018 45 MB 956-M 2018 162 MB 172

Net ProfitQ1 2018 9 MB 19Q2 2018 -46 MB -946-M 2018 -37 MB -38

Service Income

1388 942

32 YoY

Chart1

471
482
1394
954

Sheet1

Chart1

Column1
55
-12
123
43

Sheet1

Chart1

Column1
9
-45
31
-36

Sheet1

Chart1

Gross Profit Margin
Net Profit (Loss) Margin
1644
774
203
778
215
38
1904
22
1717
-38

Sheet1

Chart1

Column1
Pipeline 57
Processing Plant 17
Civil 25
Sales amp Other 1
539
166
237
12

Sheet1

Chart1

Column1
782
237
369
6

Sheet1

Construction Services Income

1796

1075 782

538

1159

345

237

166

742

950

369

238

0

500

1000

1500

2000

2500

3000

3500

4000

2016 2017 1H2017 1H2018

Civil Work

Processing Plant

Pipeline System

3697

2370

1388

942

Unit MB

18

57

25

369

237

782

238166

538

Civil Work Processing Plant Pipeline System

Construction Services Income Comparison with last year (MB)

1H2017 1H2018

1st Half Comparison

29

Chart1

3697
2370
1388
942
Pipeline System
Processing Plant
Civil Work
1796
1159
742
1075
345
950
782
237
369
538
166
238

Sheet1

Chart1

1H2017
1H2018
Construction Services Income Comparison with last year (MB)
369
238
237
166
782
538

Sheet1

30

Construction Services Income

2014 2015 2016 2017 2018Q1 726 774 1104 952 465Q2 687 927 434 436 477Q3 802 871 1170 452Q4 880 1308 989 530Year End 3095 3880 3697 2370

726 774

1104952

465687

927

434 436 477

802 871

1170

452880

1308

989

530

3095

38803697

2370

0

500

1000

1500

2000

2500

3000

3500

4000

2018 (F) 2500-2800

(MB)

6-M 2018 942

Chart1

Q1
Q2
Q3
Q4
Year End
726
687
802
880
3095
774
927
871
1308
3880
1104
434
1170
989
3697
952
436
452
530
2370
465
477

Sheet1

Operating Profit amp Net Profit

2014 2015 2016 2017 6-Month2017

6-Month2018

Operating Profit 821 787 1065 711 519 -051 Net Profit 694 789 786 392 224 -387

-400

000

400

800

1200

2014 2015 2016 2017 6-M 2017

6-M 2018

Operating Profit (Loss) (MB) 25415 30539 39382 16863 7202 (479)

Net Profit (Loss) (MB) 21492 30596 29076 9279 3113 (3650)

31

to services income amp sales

Chart1

Operating Profit
Net Profit
821
694
787
789
1065
786
711
392
519
224
-051
-387

Sheet1

726 685 645

1331 1266 1256

72 48 50

2874 2599 2698

-

1000

2000

3000

4000

5000

31 Dec 16 31 Dec 17 30 Jun 18

Assets

Current assetsOther non-current assetsInvestment in associate and Investment in joint venturesProperty plant and equipment

50034598 4649

(MB)

Financial Position

2684 2756 2706

1838 1367 1321

404 400 546

77 75 76

-

1000

2000

3000

4000

5000

31 Dec 16 31 Dec 17 30 Jun 18

Liabilities and Shareholders Equity

Non-current liabilities

Loans and debentures

Current liabilities

Shareholders equity

50034598 4649

(MB)

(APOT 1259)

(APOT 1234)

(APOT 1328)

32

58

1

27

14

2

12

28

58

Chart1

5003
4598
4649
Property plant and equipment
Investment in associate and Investment in joint ventures
Other non-current assets
Current assets
Assets
726
1331
72
2874
685
1266
48
2599
645
1256
50
2698

Sheet1

Sheet2

Chart1

5003
4598
4649
Shareholders equity
Current liabilities
Loans and debentures
Non-current liabilities
Liabilities and Shareholders Equity
75
2684
1838
404
77
2756
1367
400
75
2706
1321
546
76

Sheet1

Debenture Issuance and Expiration

Issuance Date

Maturity Date

Issuance

Amount (MB)

Outstanding

Amount (MB)

Debenture

Holders

Interest Rate

(Per Year)

8 Jul 2015 8 Jul 2017

(2 years) 100

- (Expired)

10 persons 468

10 Mar 2016

10 Mar 2018

(2 Years)

200 -

(Expired) 10 persons 440

12 Jul 2017 12 Jul 2018

(1 year) 100

- (Expired)

10 persons 450

15 Mar 2018

17 Mar 2020

(2 yearsamp2 days)

180 180 9 persons 480

Outstanding debentures as at 7 Sep 18

180

I) Debentures Baht 500 million

II) Debentures Baht 2000 million Still not issue 33

Cash Flows

370259

8839614

37

Sources of Cash Uses of Cash

472

692

Change in Cash (220 MB)

Increase in translation

adjustment (073 MB)

Ending Cash 115 MB

Beginning Cash 336 MB

S-T loan received amp debenture issuance

Cash from operation

Withholding tax refund Change in working capital (376 MB) amp income tax paid (20 MB)

Debt service repayment amp dividend paid (12 MB)

Investment in equipment (22 MB) and capital increase in SH Crossing

by SKW (15 MB)

6-Month 2018 Sources and Uses of Cash (MB)

Financing Activities + 111 MB

Operating Activities (294 MB)

Investment Activities (37 MB)

Net CF (220 MB)

34

Chart1

472
692
370
88
14
259
396
37

Sheet1

TRC Group Industry Group (Construction Services)

089 086067

095072

246 234 247 240258

000

050

100

150

200

250

300

2015 2016 2017 30 Jun 17 30 Jun 18

1599

1128

338

1231

092

1226

709

256

905

343

000

500

1000

1500

2000

2015 2016 2017 30 Jun 17 30 Jun 18

()

Financial Ratio amp Covenants to Debenture Holders

Time(s) Return on Equity Debt to Equity Ratio

006

016 015

020

000

005

010

015

020

025

31 Dec 15 31 Dec 16 31 Dec 17 30 Jun 18

Time(s)

10412

26881628 1196

0002000400060008000

1000012000

2015 2016 2017 30 Jun 2018

EBITDA to Interest Time(s)

TRC TRC

Interest Bearing Debt to Equity

Covenant gt = 4 times Covenant lt = 2 times

35

Chart1

TRC and its subsidiaries
Industry Group
240
089
246
086
234
067
247
095
238
072
258

Sheet1

Chart1

TRC and its subsidiaries
Industry Group
1599
1226
1128
709
338
256
1231
905
092
343

Sheet1

Chart1

TRC Groups Interest-Bearing Debt-to-Equity
006
016
015
02

Sheet1

Chart1

TRC Groups EBITDA to interest
10412
2688
1628
1196

Sheet1

If you have any question please feel fee to contact Investor Relations Department Email ir_trctrc-concom or ounruentrc-concom

Tel +66 2022 7777-87 Ext 3201 3213 Fax +66 2022 7778

  • Slide Number 1
  • Slide Number 2
  • Slide Number 3
  • Key Corporate Milestone
  • Slide Number 5
  • Slide Number 6
  • May 2018 SKW obtained special class contractor from Department of Highways
  • Slide Number 8
  • Slide Number 9
  • TRC Group Backlog
  • Slide Number 11
  • Projects on Hand Period
  • Slide Number 13
  • Slide Number 14
  • Slide Number 15
  • Slide Number 16
  • Slide Number 17
  • Slide Number 18
  • Slide Number 19
  • Slide Number 20
  • Slide Number 21
  • Slide Number 22
  • Slide Number 23
  • Auto Motion Works Co Ltd (AMW) Leader manufactureof Automated Storage and Retrieval System (ASRS)Technology
  • Slide Number 25
  • Slide Number 26
  • Slide Number 27
  • Slide Number 28
  • Slide Number 29
  • Slide Number 30
  • Slide Number 31
  • Slide Number 32
  • Slide Number 33
  • Slide Number 34
  • Slide Number 35
  • Slide Number 36
TRC Groups EBITDA to interest
2015 10412
2016 2688
2017 1628
30 Jun 2018 1196
To resize chart data range drag lower right corner of range
2015
2016
2017
30 Jun 2018
TRC Groups Interest-Bearing Debt-to-Equity
31 Dec 15 006
31 Dec 16 016
31 Dec 17 015
30 Jun 18 020
To resize chart data range drag lower right corner of range
31 Dec 15
31 Dec 16
31 Dec 17
30 Jun 18
TRC and its subsidiaries Industry Group
2015 1599 1226
2016 1128 709
2017 338 256
30 Jun 17 1231 905
30 Jun 18 092 343
To resize chart data range drag lower right corner of range
2015 2015
2016 2016
2017 2017
30 Jun 17 30 Jun 17
30 Jun 18 30 Jun 18
2015 2016 2017 30 Jun 17 30 Jun 18
TRC and its subsidiaries 089 086 067 095 072
Industry Group 246 234 247 238 258
2015 2015 2015
2016 2016 2016
2017 2017 2017
30 Jun 17 30 Jun 17 30 Jun 17
30 Jun 18 30 Jun 18 30 Jun 18
Sources of Cash Uses of Cash
370 259
88 396
14 37
472 692
220
Sources of Cash Uses of Cash Withholding tax refund
Loan recived 370 376 Change in working Capital
Cash From operation (CFO) 88 259 Debt Service - repayment amp Dividend paid
Withholding tax refund 14 57 Investment
22 Investment in PPE
15 investment in joint venture
20 Tax paid
57
Sources of Cash Sources of Cash Sources of Cash
Uses of Cash Uses of Cash Uses of Cash
Non-current liabilities Loans and debentures Current liabilities Shareholders equity
31 Dec 16 77 404 1838 2684
31 Dec 17 75 400 1367 2756
30 Jun 18 76 546 1321 2706
To resize chart data range drag lower right corner of range
31 Dec 16 31 Dec 16 31 Dec 16 31 Dec 16
31 Dec 17 31 Dec 17 31 Dec 17 31 Dec 17
30 Jun 18 30 Jun 18 30 Jun 18 30 Jun 18
Current assets Other non-current assets Investment in associate and Investment in joint ventures Property plant and equipment
31 Dec 16 2874 72 1331 726
31 Dec 17 2599 48 1266 685
30 Jun 18 2698 50 1256 645
To resize chart data range drag lower right corner of range
31 Dec 16 31 Dec 16 31 Dec 16 31 Dec 16
31 Dec 17 31 Dec 17 31 Dec 17 31 Dec 17
30 Jun 18 30 Jun 18 30 Jun 18 30 Jun 18
Operating Profit Net Profit
2014 821 694
2015 787 789
2016 1065 786
2017 711 392
6-Month 2017 519 224
6-Month 2018 -051 -387
To resize chart data range drag lower right corner of range
2014 2014
2015 2015
2016 2016
2017 2017
6-Month 2017 6-Month 2017
6-Month 2018 6-Month 2018
Q1 Q2 Q3 Q4 Year End Operating profits
2014 726 687 802 880 3095 913 2557 2215 880
2015 774 927 871 1308 3880 962 2558 2572 1308
2016 1104 434 1170 989 3697 1160 2559 2708 989
2017 952 436 452 530 2370 818 2560 1840 530
2018 465 477 050 2561
To resize chart data range drag lower right corner of range
2014 2014 2014 2014 2014
2015 2015 2015 2015 2015
2016 2016 2016 2016 2016
2017 2017 2017 2017 2017
2018 2018 2018 2018 2018
1H2017 1H2018
Civil Work 369 238
Processing Plant 237 166
Pipeline System 782 538
1388 942 To resize chart data range drag lower right corner of range
Civil Work Civil Work
Processing Plant Processing Plant
Pipeline System Pipeline System
Civil Work Processing Plant Pipeline System
2016 742 1159 1796
2017 950 345 1075
1H2017 369 237 782
1H2018 238 166 538
To resize chart data range drag lower right corner of range
other
1
2016 2016 2016
2017 2017 2017
1H2017 1H2017 1H2017
1H2018 1H2018 1H2018
Column1
Pipeline 782 56
Processing Plant 237 1388 17
Civil 369 26
Sales amp Other 6 0
1394
To resize chart data range drag lower right corner of range
Pipeline
Processing Plant
Civil
Sales amp Other
Column1
Pipeline 539 56
Processing Plant 166 942 942 17
Civil 237 25
Sales amp Other 12 1
954
To resize chart data range drag lower right corner of range
Pipeline
Processing Plant
Civil
Sales amp Other
Gross Profit Margin Net Profit (Loss) Margin
2015 164 77
2016 203 78
2017 215 38
1H2017 190 22
1H2018 172 -38
2015 2015
2016 2016
2017 2017
1H2017 1H2017
1H2018 1H2018
Column1
Q12018 9
Q22018 -45
1H2017 31
1H2018 -36
Q12018
Q22018
1H2017
1H2018
Column1
Q12018 55
Q22018 -12 -67 -12182
1H2017 123
1H2018 43 -80 -6504
Q12018
Q22018
1H2017
1H2018
Q12018 471 เพม(ลด)
Q22018 482 11 234
1H2017 1394
1H2018 954 -440 -3156
Q12018
Q22018
1H2017
1H2018
Sales
Completed 682
Remaining 318
To resize chart data range drag lower right corner of range
Completed
Remaining
Sales
Completed 78
Remaining 922
To resize chart data range drag lower right corner of range
Completed
Remaining
Sales
Completion 02
Remaining 998
To resize chart data range drag lower right corner of range
Page 34: TRC Corporate Presentation · 2018-09-19 · TRC Corporate Presentation . The 2. nd. Quarter 2018 Operating Performance . 7 September 2018 . ... determined by TRC based on information

Chart1

Sales
0078
0922

Sheet1

16

Civil Work

Significant Ongoing Projects

Project period May 16 - Dec 19

APOTrsquos Package 2 ndash 1st Limited Notice to Proceed Early Works of Surface Processing Plant amp Facilities Project (711 MB) by TRC

Completed 682

Remaining 318

Chart1

Sales
0682
0318

Sheet1

Pipeline Journal World Pipeline June 2018

17

Pipeline Journal (cont)

18

Content

19

Financial Highlights 27

Future Developments 20

Backlog 10

Corporate Profile amp 1H 2018 Significant Events 4

Projects for Bidding

Project Name

Approximate TRC Grouprsquos Work Value

(Million Baht)

Estimated Bidding Period

A Pipeline A1 Pipeline for Floating Storage and Regasification Unit (FSRU) Project from EGAT 3500 Early of 2019

A2 The 5th Transmission Pipeline Phase 3 from PTT 1500 Early of 2019

A3 New distribution pipeline and modifyreroute pipeline from PTT

100-150 Q4 2018

B Processing Plant

B1 Clean Fuel Project (CFP) from Thai Oil (TRC submitted bid as subcontractor)

2000 Q1 2018

B2 Acrylic Resin Plant 300 Sep 2018

C Infrastructure Infrastructure Government Projects (ie Double Track Railway Projects Road Improvement amp Expansion)

3000 2H 2018

D ASRS Warehouse 2000 Q4 2018-Q2 2019

20

TRC Potential Project

Clean Fuel Project (CFP) Thai Oil Group

Floating Storage and Regasification Unit (FRSU) EGAT

โครงการทอสงกาซธรรมชาตจากสถาน

เกบรกษาและแปรสภาพกาซธรรมชาตจาก

ของเหลวเปนกาซแบบลอยนา (FRSU) ไปยงโรงไฟฟาพระนครใต ระยะทาง 58 กม

TOPrsquos EGM held on 27 August 2018 resolved to approve the investment in the Clean Fuel Project with the project value of approximately USD 4825 or approximately Baht 160279 million The period of the project will be 2019 - 2023

21

FSRUrsquos 3 Pilot Projects 2-year cooperation between EGAT and PTT bull FSRU in northern part of the gulf of Thailand bull FSRU in southern region to substitute for JDArsquos

supply bull FSRU in Myanmar for further development with

EGATrsquos power plant

SKW amp SHC Potential Project

Thailand Smart Metro by Metropolitan Electric Authority

bull Project Owner TOT Public Company Limited CAT Telecom Public Company Limited Metropolitan Electricity Authority Mass Rapid Transit Authority of Thailand bull 1273 km bull Year 2017- 2021

22

SKW Potential Project ASampRS Warehouse

Project Owner PTT Oil and Retail Business Public Company Limited (PTTOR)

Project Value Approximate of Baht 550- 600 million

Scope of Works EPC of Lubricants Distribution Center Installation Automated Storage and Retrieval System (ASampRS) Project Location Amphur Bang Pakong Chachoengsao Province Project Period 450 days

New innovative project under cooperation of strategic partner

23

Auto Motion Works Co Ltd (AMW) Leader manufacture of Automated Storage and Retrieval System (ASRS)Technology

References bull World Ceramic Center Co Ltd Head Office bull Scotch Industrial (Thailand) Co Ltd Bangbuathong Nonthaburi bull Siam Global House Public Company Limited Distribution Center Wangnoi Ayudhaya bull King Power Srivaree Samut Prakarn bull Thai Summit Eastern Seaboard Autoparts Industry Co Ltd Rayong

24

Business 2018 2019 2020 2021 2022 Total

Natural gas 3854 2463 1759 1676 1040 10792 3

Natural gas transmission pipeline 26049 17841 5819 6437 755 56901 17

Oil and international trading 14169 71 6 6 6 12258 3

Petrochemical amp Refining 21033 4 4 4 5 21050 7

Head office and others 7038 3532 4142 4259 3789 22760 6 Joint investment and investment in PTT wholly-owned entities

176470 21969 10771 8987 4 218201 64

Total 246613 45880 22501 21369 5599 341962 100

PTTrsquos 5-year Investment Plan (2018 ndash 2022)

(Unit Million Baht) I PTTrsquos news reported to the SET on 22 December 2017

PTTrsquos board of directors meeting held on June 18 2018 has reviewed investment plan to reflect the operation and current circumstances as well as effective budgeting by reducing the 2018 investment plan from Baht 246613 million to Baht 221294 million The reduction is mainly from the investment projects of oil and transmission pipeline business

II Revised 2018 Investment from 246613 MB to 221294 MB (18 June 18)

Reducing1027

25

Thailandrsquos EEC

Source Ministry of Industryrsquos presentation of ldquoEastern Economic Corridor Development Projectrdquo Driving Forward hellip dated 15 February 2017

26

Content

27

Financial Highlights 27

Future Developments 20

Backlog 10

Corporate Profile amp 1H 2018 Significant Events 4

Operating Performance 1H2018

471 482

1394

954

Q12018 Q22018 1H2017 1H2018

2 QoQ

32 YoY

Unit MB

Revenue

1H2017 1H2018

55

-12

123

43

Q12018 Q22018 1H2017 1H2018

9

-45

31

-36

Q12018 Q22018 1H2017 1H2018

65 YoY

122 QoQ

EBITDA

164 QoQ 217 YoY

164

203215

190172

77 78

3822

-38

-50

50

150

250

2015 2016 2017 1H2017 1H2018

Gross Profit Margin Net Profit (Loss) Margin

Gross Profit Margin amp Net Profit Margin

Profit (loss) for the period

28

Gross ProfitQ1 2018 117 MB 251Q2 2018 45 MB 956-M 2018 162 MB 172

Net ProfitQ1 2018 9 MB 19Q2 2018 -46 MB -946-M 2018 -37 MB -38

Service Income

1388 942

32 YoY

Chart1

471
482
1394
954

Sheet1

Chart1

Column1
55
-12
123
43

Sheet1

Chart1

Column1
9
-45
31
-36

Sheet1

Chart1

Gross Profit Margin
Net Profit (Loss) Margin
1644
774
203
778
215
38
1904
22
1717
-38

Sheet1

Chart1

Column1
Pipeline 57
Processing Plant 17
Civil 25
Sales amp Other 1
539
166
237
12

Sheet1

Chart1

Column1
782
237
369
6

Sheet1

Construction Services Income

1796

1075 782

538

1159

345

237

166

742

950

369

238

0

500

1000

1500

2000

2500

3000

3500

4000

2016 2017 1H2017 1H2018

Civil Work

Processing Plant

Pipeline System

3697

2370

1388

942

Unit MB

18

57

25

369

237

782

238166

538

Civil Work Processing Plant Pipeline System

Construction Services Income Comparison with last year (MB)

1H2017 1H2018

1st Half Comparison

29

Chart1

3697
2370
1388
942
Pipeline System
Processing Plant
Civil Work
1796
1159
742
1075
345
950
782
237
369
538
166
238

Sheet1

Chart1

1H2017
1H2018
Construction Services Income Comparison with last year (MB)
369
238
237
166
782
538

Sheet1

30

Construction Services Income

2014 2015 2016 2017 2018Q1 726 774 1104 952 465Q2 687 927 434 436 477Q3 802 871 1170 452Q4 880 1308 989 530Year End 3095 3880 3697 2370

726 774

1104952

465687

927

434 436 477

802 871

1170

452880

1308

989

530

3095

38803697

2370

0

500

1000

1500

2000

2500

3000

3500

4000

2018 (F) 2500-2800

(MB)

6-M 2018 942

Chart1

Q1
Q2
Q3
Q4
Year End
726
687
802
880
3095
774
927
871
1308
3880
1104
434
1170
989
3697
952
436
452
530
2370
465
477

Sheet1

Operating Profit amp Net Profit

2014 2015 2016 2017 6-Month2017

6-Month2018

Operating Profit 821 787 1065 711 519 -051 Net Profit 694 789 786 392 224 -387

-400

000

400

800

1200

2014 2015 2016 2017 6-M 2017

6-M 2018

Operating Profit (Loss) (MB) 25415 30539 39382 16863 7202 (479)

Net Profit (Loss) (MB) 21492 30596 29076 9279 3113 (3650)

31

to services income amp sales

Chart1

Operating Profit
Net Profit
821
694
787
789
1065
786
711
392
519
224
-051
-387

Sheet1

726 685 645

1331 1266 1256

72 48 50

2874 2599 2698

-

1000

2000

3000

4000

5000

31 Dec 16 31 Dec 17 30 Jun 18

Assets

Current assetsOther non-current assetsInvestment in associate and Investment in joint venturesProperty plant and equipment

50034598 4649

(MB)

Financial Position

2684 2756 2706

1838 1367 1321

404 400 546

77 75 76

-

1000

2000

3000

4000

5000

31 Dec 16 31 Dec 17 30 Jun 18

Liabilities and Shareholders Equity

Non-current liabilities

Loans and debentures

Current liabilities

Shareholders equity

50034598 4649

(MB)

(APOT 1259)

(APOT 1234)

(APOT 1328)

32

58

1

27

14

2

12

28

58

Chart1

5003
4598
4649
Property plant and equipment
Investment in associate and Investment in joint ventures
Other non-current assets
Current assets
Assets
726
1331
72
2874
685
1266
48
2599
645
1256
50
2698

Sheet1

Sheet2

Chart1

5003
4598
4649
Shareholders equity
Current liabilities
Loans and debentures
Non-current liabilities
Liabilities and Shareholders Equity
75
2684
1838
404
77
2756
1367
400
75
2706
1321
546
76

Sheet1

Debenture Issuance and Expiration

Issuance Date

Maturity Date

Issuance

Amount (MB)

Outstanding

Amount (MB)

Debenture

Holders

Interest Rate

(Per Year)

8 Jul 2015 8 Jul 2017

(2 years) 100

- (Expired)

10 persons 468

10 Mar 2016

10 Mar 2018

(2 Years)

200 -

(Expired) 10 persons 440

12 Jul 2017 12 Jul 2018

(1 year) 100

- (Expired)

10 persons 450

15 Mar 2018

17 Mar 2020

(2 yearsamp2 days)

180 180 9 persons 480

Outstanding debentures as at 7 Sep 18

180

I) Debentures Baht 500 million

II) Debentures Baht 2000 million Still not issue 33

Cash Flows

370259

8839614

37

Sources of Cash Uses of Cash

472

692

Change in Cash (220 MB)

Increase in translation

adjustment (073 MB)

Ending Cash 115 MB

Beginning Cash 336 MB

S-T loan received amp debenture issuance

Cash from operation

Withholding tax refund Change in working capital (376 MB) amp income tax paid (20 MB)

Debt service repayment amp dividend paid (12 MB)

Investment in equipment (22 MB) and capital increase in SH Crossing

by SKW (15 MB)

6-Month 2018 Sources and Uses of Cash (MB)

Financing Activities + 111 MB

Operating Activities (294 MB)

Investment Activities (37 MB)

Net CF (220 MB)

34

Chart1

472
692
370
88
14
259
396
37

Sheet1

TRC Group Industry Group (Construction Services)

089 086067

095072

246 234 247 240258

000

050

100

150

200

250

300

2015 2016 2017 30 Jun 17 30 Jun 18

1599

1128

338

1231

092

1226

709

256

905

343

000

500

1000

1500

2000

2015 2016 2017 30 Jun 17 30 Jun 18

()

Financial Ratio amp Covenants to Debenture Holders

Time(s) Return on Equity Debt to Equity Ratio

006

016 015

020

000

005

010

015

020

025

31 Dec 15 31 Dec 16 31 Dec 17 30 Jun 18

Time(s)

10412

26881628 1196

0002000400060008000

1000012000

2015 2016 2017 30 Jun 2018

EBITDA to Interest Time(s)

TRC TRC

Interest Bearing Debt to Equity

Covenant gt = 4 times Covenant lt = 2 times

35

Chart1

TRC and its subsidiaries
Industry Group
240
089
246
086
234
067
247
095
238
072
258

Sheet1

Chart1

TRC and its subsidiaries
Industry Group
1599
1226
1128
709
338
256
1231
905
092
343

Sheet1

Chart1

TRC Groups Interest-Bearing Debt-to-Equity
006
016
015
02

Sheet1

Chart1

TRC Groups EBITDA to interest
10412
2688
1628
1196

Sheet1

If you have any question please feel fee to contact Investor Relations Department Email ir_trctrc-concom or ounruentrc-concom

Tel +66 2022 7777-87 Ext 3201 3213 Fax +66 2022 7778

  • Slide Number 1
  • Slide Number 2
  • Slide Number 3
  • Key Corporate Milestone
  • Slide Number 5
  • Slide Number 6
  • May 2018 SKW obtained special class contractor from Department of Highways
  • Slide Number 8
  • Slide Number 9
  • TRC Group Backlog
  • Slide Number 11
  • Projects on Hand Period
  • Slide Number 13
  • Slide Number 14
  • Slide Number 15
  • Slide Number 16
  • Slide Number 17
  • Slide Number 18
  • Slide Number 19
  • Slide Number 20
  • Slide Number 21
  • Slide Number 22
  • Slide Number 23
  • Auto Motion Works Co Ltd (AMW) Leader manufactureof Automated Storage and Retrieval System (ASRS)Technology
  • Slide Number 25
  • Slide Number 26
  • Slide Number 27
  • Slide Number 28
  • Slide Number 29
  • Slide Number 30
  • Slide Number 31
  • Slide Number 32
  • Slide Number 33
  • Slide Number 34
  • Slide Number 35
  • Slide Number 36
TRC Groups EBITDA to interest
2015 10412
2016 2688
2017 1628
30 Jun 2018 1196
To resize chart data range drag lower right corner of range
2015
2016
2017
30 Jun 2018
TRC Groups Interest-Bearing Debt-to-Equity
31 Dec 15 006
31 Dec 16 016
31 Dec 17 015
30 Jun 18 020
To resize chart data range drag lower right corner of range
31 Dec 15
31 Dec 16
31 Dec 17
30 Jun 18
TRC and its subsidiaries Industry Group
2015 1599 1226
2016 1128 709
2017 338 256
30 Jun 17 1231 905
30 Jun 18 092 343
To resize chart data range drag lower right corner of range
2015 2015
2016 2016
2017 2017
30 Jun 17 30 Jun 17
30 Jun 18 30 Jun 18
2015 2016 2017 30 Jun 17 30 Jun 18
TRC and its subsidiaries 089 086 067 095 072
Industry Group 246 234 247 238 258
2015 2015 2015
2016 2016 2016
2017 2017 2017
30 Jun 17 30 Jun 17 30 Jun 17
30 Jun 18 30 Jun 18 30 Jun 18
Sources of Cash Uses of Cash
370 259
88 396
14 37
472 692
220
Sources of Cash Uses of Cash Withholding tax refund
Loan recived 370 376 Change in working Capital
Cash From operation (CFO) 88 259 Debt Service - repayment amp Dividend paid
Withholding tax refund 14 57 Investment
22 Investment in PPE
15 investment in joint venture
20 Tax paid
57
Sources of Cash Sources of Cash Sources of Cash
Uses of Cash Uses of Cash Uses of Cash
Non-current liabilities Loans and debentures Current liabilities Shareholders equity
31 Dec 16 77 404 1838 2684
31 Dec 17 75 400 1367 2756
30 Jun 18 76 546 1321 2706
To resize chart data range drag lower right corner of range
31 Dec 16 31 Dec 16 31 Dec 16 31 Dec 16
31 Dec 17 31 Dec 17 31 Dec 17 31 Dec 17
30 Jun 18 30 Jun 18 30 Jun 18 30 Jun 18
Current assets Other non-current assets Investment in associate and Investment in joint ventures Property plant and equipment
31 Dec 16 2874 72 1331 726
31 Dec 17 2599 48 1266 685
30 Jun 18 2698 50 1256 645
To resize chart data range drag lower right corner of range
31 Dec 16 31 Dec 16 31 Dec 16 31 Dec 16
31 Dec 17 31 Dec 17 31 Dec 17 31 Dec 17
30 Jun 18 30 Jun 18 30 Jun 18 30 Jun 18
Operating Profit Net Profit
2014 821 694
2015 787 789
2016 1065 786
2017 711 392
6-Month 2017 519 224
6-Month 2018 -051 -387
To resize chart data range drag lower right corner of range
2014 2014
2015 2015
2016 2016
2017 2017
6-Month 2017 6-Month 2017
6-Month 2018 6-Month 2018
Q1 Q2 Q3 Q4 Year End Operating profits
2014 726 687 802 880 3095 913 2557 2215 880
2015 774 927 871 1308 3880 962 2558 2572 1308
2016 1104 434 1170 989 3697 1160 2559 2708 989
2017 952 436 452 530 2370 818 2560 1840 530
2018 465 477 050 2561
To resize chart data range drag lower right corner of range
2014 2014 2014 2014 2014
2015 2015 2015 2015 2015
2016 2016 2016 2016 2016
2017 2017 2017 2017 2017
2018 2018 2018 2018 2018
1H2017 1H2018
Civil Work 369 238
Processing Plant 237 166
Pipeline System 782 538
1388 942 To resize chart data range drag lower right corner of range
Civil Work Civil Work
Processing Plant Processing Plant
Pipeline System Pipeline System
Civil Work Processing Plant Pipeline System
2016 742 1159 1796
2017 950 345 1075
1H2017 369 237 782
1H2018 238 166 538
To resize chart data range drag lower right corner of range
other
1
2016 2016 2016
2017 2017 2017
1H2017 1H2017 1H2017
1H2018 1H2018 1H2018
Column1
Pipeline 782 56
Processing Plant 237 1388 17
Civil 369 26
Sales amp Other 6 0
1394
To resize chart data range drag lower right corner of range
Pipeline
Processing Plant
Civil
Sales amp Other
Column1
Pipeline 539 56
Processing Plant 166 942 942 17
Civil 237 25
Sales amp Other 12 1
954
To resize chart data range drag lower right corner of range
Pipeline
Processing Plant
Civil
Sales amp Other
Gross Profit Margin Net Profit (Loss) Margin
2015 164 77
2016 203 78
2017 215 38
1H2017 190 22
1H2018 172 -38
2015 2015
2016 2016
2017 2017
1H2017 1H2017
1H2018 1H2018
Column1
Q12018 9
Q22018 -45
1H2017 31
1H2018 -36
Q12018
Q22018
1H2017
1H2018
Column1
Q12018 55
Q22018 -12 -67 -12182
1H2017 123
1H2018 43 -80 -6504
Q12018
Q22018
1H2017
1H2018
Q12018 471 เพม(ลด)
Q22018 482 11 234
1H2017 1394
1H2018 954 -440 -3156
Q12018
Q22018
1H2017
1H2018
Sales
Completed 682
Remaining 318
To resize chart data range drag lower right corner of range
Completed
Remaining
Sales
Completed 78
Remaining 922
To resize chart data range drag lower right corner of range
Completed
Remaining
Page 35: TRC Corporate Presentation · 2018-09-19 · TRC Corporate Presentation . The 2. nd. Quarter 2018 Operating Performance . 7 September 2018 . ... determined by TRC based on information

Sheet1

16

Civil Work

Significant Ongoing Projects

Project period May 16 - Dec 19

APOTrsquos Package 2 ndash 1st Limited Notice to Proceed Early Works of Surface Processing Plant amp Facilities Project (711 MB) by TRC

Completed 682

Remaining 318

Chart1

Sales
0682
0318

Sheet1

Pipeline Journal World Pipeline June 2018

17

Pipeline Journal (cont)

18

Content

19

Financial Highlights 27

Future Developments 20

Backlog 10

Corporate Profile amp 1H 2018 Significant Events 4

Projects for Bidding

Project Name

Approximate TRC Grouprsquos Work Value

(Million Baht)

Estimated Bidding Period

A Pipeline A1 Pipeline for Floating Storage and Regasification Unit (FSRU) Project from EGAT 3500 Early of 2019

A2 The 5th Transmission Pipeline Phase 3 from PTT 1500 Early of 2019

A3 New distribution pipeline and modifyreroute pipeline from PTT

100-150 Q4 2018

B Processing Plant

B1 Clean Fuel Project (CFP) from Thai Oil (TRC submitted bid as subcontractor)

2000 Q1 2018

B2 Acrylic Resin Plant 300 Sep 2018

C Infrastructure Infrastructure Government Projects (ie Double Track Railway Projects Road Improvement amp Expansion)

3000 2H 2018

D ASRS Warehouse 2000 Q4 2018-Q2 2019

20

TRC Potential Project

Clean Fuel Project (CFP) Thai Oil Group

Floating Storage and Regasification Unit (FRSU) EGAT

โครงการทอสงกาซธรรมชาตจากสถาน

เกบรกษาและแปรสภาพกาซธรรมชาตจาก

ของเหลวเปนกาซแบบลอยนา (FRSU) ไปยงโรงไฟฟาพระนครใต ระยะทาง 58 กม

TOPrsquos EGM held on 27 August 2018 resolved to approve the investment in the Clean Fuel Project with the project value of approximately USD 4825 or approximately Baht 160279 million The period of the project will be 2019 - 2023

21

FSRUrsquos 3 Pilot Projects 2-year cooperation between EGAT and PTT bull FSRU in northern part of the gulf of Thailand bull FSRU in southern region to substitute for JDArsquos

supply bull FSRU in Myanmar for further development with

EGATrsquos power plant

SKW amp SHC Potential Project

Thailand Smart Metro by Metropolitan Electric Authority

bull Project Owner TOT Public Company Limited CAT Telecom Public Company Limited Metropolitan Electricity Authority Mass Rapid Transit Authority of Thailand bull 1273 km bull Year 2017- 2021

22

SKW Potential Project ASampRS Warehouse

Project Owner PTT Oil and Retail Business Public Company Limited (PTTOR)

Project Value Approximate of Baht 550- 600 million

Scope of Works EPC of Lubricants Distribution Center Installation Automated Storage and Retrieval System (ASampRS) Project Location Amphur Bang Pakong Chachoengsao Province Project Period 450 days

New innovative project under cooperation of strategic partner

23

Auto Motion Works Co Ltd (AMW) Leader manufacture of Automated Storage and Retrieval System (ASRS)Technology

References bull World Ceramic Center Co Ltd Head Office bull Scotch Industrial (Thailand) Co Ltd Bangbuathong Nonthaburi bull Siam Global House Public Company Limited Distribution Center Wangnoi Ayudhaya bull King Power Srivaree Samut Prakarn bull Thai Summit Eastern Seaboard Autoparts Industry Co Ltd Rayong

24

Business 2018 2019 2020 2021 2022 Total

Natural gas 3854 2463 1759 1676 1040 10792 3

Natural gas transmission pipeline 26049 17841 5819 6437 755 56901 17

Oil and international trading 14169 71 6 6 6 12258 3

Petrochemical amp Refining 21033 4 4 4 5 21050 7

Head office and others 7038 3532 4142 4259 3789 22760 6 Joint investment and investment in PTT wholly-owned entities

176470 21969 10771 8987 4 218201 64

Total 246613 45880 22501 21369 5599 341962 100

PTTrsquos 5-year Investment Plan (2018 ndash 2022)

(Unit Million Baht) I PTTrsquos news reported to the SET on 22 December 2017

PTTrsquos board of directors meeting held on June 18 2018 has reviewed investment plan to reflect the operation and current circumstances as well as effective budgeting by reducing the 2018 investment plan from Baht 246613 million to Baht 221294 million The reduction is mainly from the investment projects of oil and transmission pipeline business

II Revised 2018 Investment from 246613 MB to 221294 MB (18 June 18)

Reducing1027

25

Thailandrsquos EEC

Source Ministry of Industryrsquos presentation of ldquoEastern Economic Corridor Development Projectrdquo Driving Forward hellip dated 15 February 2017

26

Content

27

Financial Highlights 27

Future Developments 20

Backlog 10

Corporate Profile amp 1H 2018 Significant Events 4

Operating Performance 1H2018

471 482

1394

954

Q12018 Q22018 1H2017 1H2018

2 QoQ

32 YoY

Unit MB

Revenue

1H2017 1H2018

55

-12

123

43

Q12018 Q22018 1H2017 1H2018

9

-45

31

-36

Q12018 Q22018 1H2017 1H2018

65 YoY

122 QoQ

EBITDA

164 QoQ 217 YoY

164

203215

190172

77 78

3822

-38

-50

50

150

250

2015 2016 2017 1H2017 1H2018

Gross Profit Margin Net Profit (Loss) Margin

Gross Profit Margin amp Net Profit Margin

Profit (loss) for the period

28

Gross ProfitQ1 2018 117 MB 251Q2 2018 45 MB 956-M 2018 162 MB 172

Net ProfitQ1 2018 9 MB 19Q2 2018 -46 MB -946-M 2018 -37 MB -38

Service Income

1388 942

32 YoY

Chart1

471
482
1394
954

Sheet1

Chart1

Column1
55
-12
123
43

Sheet1

Chart1

Column1
9
-45
31
-36

Sheet1

Chart1

Gross Profit Margin
Net Profit (Loss) Margin
1644
774
203
778
215
38
1904
22
1717
-38

Sheet1

Chart1

Column1
Pipeline 57
Processing Plant 17
Civil 25
Sales amp Other 1
539
166
237
12

Sheet1

Chart1

Column1
782
237
369
6

Sheet1

Construction Services Income

1796

1075 782

538

1159

345

237

166

742

950

369

238

0

500

1000

1500

2000

2500

3000

3500

4000

2016 2017 1H2017 1H2018

Civil Work

Processing Plant

Pipeline System

3697

2370

1388

942

Unit MB

18

57

25

369

237

782

238166

538

Civil Work Processing Plant Pipeline System

Construction Services Income Comparison with last year (MB)

1H2017 1H2018

1st Half Comparison

29

Chart1

3697
2370
1388
942
Pipeline System
Processing Plant
Civil Work
1796
1159
742
1075
345
950
782
237
369
538
166
238

Sheet1

Chart1

1H2017
1H2018
Construction Services Income Comparison with last year (MB)
369
238
237
166
782
538

Sheet1

30

Construction Services Income

2014 2015 2016 2017 2018Q1 726 774 1104 952 465Q2 687 927 434 436 477Q3 802 871 1170 452Q4 880 1308 989 530Year End 3095 3880 3697 2370

726 774

1104952

465687

927

434 436 477

802 871

1170

452880

1308

989

530

3095

38803697

2370

0

500

1000

1500

2000

2500

3000

3500

4000

2018 (F) 2500-2800

(MB)

6-M 2018 942

Chart1

Q1
Q2
Q3
Q4
Year End
726
687
802
880
3095
774
927
871
1308
3880
1104
434
1170
989
3697
952
436
452
530
2370
465
477

Sheet1

Operating Profit amp Net Profit

2014 2015 2016 2017 6-Month2017

6-Month2018

Operating Profit 821 787 1065 711 519 -051 Net Profit 694 789 786 392 224 -387

-400

000

400

800

1200

2014 2015 2016 2017 6-M 2017

6-M 2018

Operating Profit (Loss) (MB) 25415 30539 39382 16863 7202 (479)

Net Profit (Loss) (MB) 21492 30596 29076 9279 3113 (3650)

31

to services income amp sales

Chart1

Operating Profit
Net Profit
821
694
787
789
1065
786
711
392
519
224
-051
-387

Sheet1

726 685 645

1331 1266 1256

72 48 50

2874 2599 2698

-

1000

2000

3000

4000

5000

31 Dec 16 31 Dec 17 30 Jun 18

Assets

Current assetsOther non-current assetsInvestment in associate and Investment in joint venturesProperty plant and equipment

50034598 4649

(MB)

Financial Position

2684 2756 2706

1838 1367 1321

404 400 546

77 75 76

-

1000

2000

3000

4000

5000

31 Dec 16 31 Dec 17 30 Jun 18

Liabilities and Shareholders Equity

Non-current liabilities

Loans and debentures

Current liabilities

Shareholders equity

50034598 4649

(MB)

(APOT 1259)

(APOT 1234)

(APOT 1328)

32

58

1

27

14

2

12

28

58

Chart1

5003
4598
4649
Property plant and equipment
Investment in associate and Investment in joint ventures
Other non-current assets
Current assets
Assets
726
1331
72
2874
685
1266
48
2599
645
1256
50
2698

Sheet1

Sheet2

Chart1

5003
4598
4649
Shareholders equity
Current liabilities
Loans and debentures
Non-current liabilities
Liabilities and Shareholders Equity
75
2684
1838
404
77
2756
1367
400
75
2706
1321
546
76

Sheet1

Debenture Issuance and Expiration

Issuance Date

Maturity Date

Issuance

Amount (MB)

Outstanding

Amount (MB)

Debenture

Holders

Interest Rate

(Per Year)

8 Jul 2015 8 Jul 2017

(2 years) 100

- (Expired)

10 persons 468

10 Mar 2016

10 Mar 2018

(2 Years)

200 -

(Expired) 10 persons 440

12 Jul 2017 12 Jul 2018

(1 year) 100

- (Expired)

10 persons 450

15 Mar 2018

17 Mar 2020

(2 yearsamp2 days)

180 180 9 persons 480

Outstanding debentures as at 7 Sep 18

180

I) Debentures Baht 500 million

II) Debentures Baht 2000 million Still not issue 33

Cash Flows

370259

8839614

37

Sources of Cash Uses of Cash

472

692

Change in Cash (220 MB)

Increase in translation

adjustment (073 MB)

Ending Cash 115 MB

Beginning Cash 336 MB

S-T loan received amp debenture issuance

Cash from operation

Withholding tax refund Change in working capital (376 MB) amp income tax paid (20 MB)

Debt service repayment amp dividend paid (12 MB)

Investment in equipment (22 MB) and capital increase in SH Crossing

by SKW (15 MB)

6-Month 2018 Sources and Uses of Cash (MB)

Financing Activities + 111 MB

Operating Activities (294 MB)

Investment Activities (37 MB)

Net CF (220 MB)

34

Chart1

472
692
370
88
14
259
396
37

Sheet1

TRC Group Industry Group (Construction Services)

089 086067

095072

246 234 247 240258

000

050

100

150

200

250

300

2015 2016 2017 30 Jun 17 30 Jun 18

1599

1128

338

1231

092

1226

709

256

905

343

000

500

1000

1500

2000

2015 2016 2017 30 Jun 17 30 Jun 18

()

Financial Ratio amp Covenants to Debenture Holders

Time(s) Return on Equity Debt to Equity Ratio

006

016 015

020

000

005

010

015

020

025

31 Dec 15 31 Dec 16 31 Dec 17 30 Jun 18

Time(s)

10412

26881628 1196

0002000400060008000

1000012000

2015 2016 2017 30 Jun 2018

EBITDA to Interest Time(s)

TRC TRC

Interest Bearing Debt to Equity

Covenant gt = 4 times Covenant lt = 2 times

35

Chart1

TRC and its subsidiaries
Industry Group
240
089
246
086
234
067
247
095
238
072
258

Sheet1

Chart1

TRC and its subsidiaries
Industry Group
1599
1226
1128
709
338
256
1231
905
092
343

Sheet1

Chart1

TRC Groups Interest-Bearing Debt-to-Equity
006
016
015
02

Sheet1

Chart1

TRC Groups EBITDA to interest
10412
2688
1628
1196

Sheet1

If you have any question please feel fee to contact Investor Relations Department Email ir_trctrc-concom or ounruentrc-concom

Tel +66 2022 7777-87 Ext 3201 3213 Fax +66 2022 7778

  • Slide Number 1
  • Slide Number 2
  • Slide Number 3
  • Key Corporate Milestone
  • Slide Number 5
  • Slide Number 6
  • May 2018 SKW obtained special class contractor from Department of Highways
  • Slide Number 8
  • Slide Number 9
  • TRC Group Backlog
  • Slide Number 11
  • Projects on Hand Period
  • Slide Number 13
  • Slide Number 14
  • Slide Number 15
  • Slide Number 16
  • Slide Number 17
  • Slide Number 18
  • Slide Number 19
  • Slide Number 20
  • Slide Number 21
  • Slide Number 22
  • Slide Number 23
  • Auto Motion Works Co Ltd (AMW) Leader manufactureof Automated Storage and Retrieval System (ASRS)Technology
  • Slide Number 25
  • Slide Number 26
  • Slide Number 27
  • Slide Number 28
  • Slide Number 29
  • Slide Number 30
  • Slide Number 31
  • Slide Number 32
  • Slide Number 33
  • Slide Number 34
  • Slide Number 35
  • Slide Number 36
TRC Groups EBITDA to interest
2015 10412
2016 2688
2017 1628
30 Jun 2018 1196
To resize chart data range drag lower right corner of range
2015
2016
2017
30 Jun 2018
TRC Groups Interest-Bearing Debt-to-Equity
31 Dec 15 006
31 Dec 16 016
31 Dec 17 015
30 Jun 18 020
To resize chart data range drag lower right corner of range
31 Dec 15
31 Dec 16
31 Dec 17
30 Jun 18
TRC and its subsidiaries Industry Group
2015 1599 1226
2016 1128 709
2017 338 256
30 Jun 17 1231 905
30 Jun 18 092 343
To resize chart data range drag lower right corner of range
2015 2015
2016 2016
2017 2017
30 Jun 17 30 Jun 17
30 Jun 18 30 Jun 18
2015 2016 2017 30 Jun 17 30 Jun 18
TRC and its subsidiaries 089 086 067 095 072
Industry Group 246 234 247 238 258
2015 2015 2015
2016 2016 2016
2017 2017 2017
30 Jun 17 30 Jun 17 30 Jun 17
30 Jun 18 30 Jun 18 30 Jun 18
Sources of Cash Uses of Cash
370 259
88 396
14 37
472 692
220
Sources of Cash Uses of Cash Withholding tax refund
Loan recived 370 376 Change in working Capital
Cash From operation (CFO) 88 259 Debt Service - repayment amp Dividend paid
Withholding tax refund 14 57 Investment
22 Investment in PPE
15 investment in joint venture
20 Tax paid
57
Sources of Cash Sources of Cash Sources of Cash
Uses of Cash Uses of Cash Uses of Cash
Non-current liabilities Loans and debentures Current liabilities Shareholders equity
31 Dec 16 77 404 1838 2684
31 Dec 17 75 400 1367 2756
30 Jun 18 76 546 1321 2706
To resize chart data range drag lower right corner of range
31 Dec 16 31 Dec 16 31 Dec 16 31 Dec 16
31 Dec 17 31 Dec 17 31 Dec 17 31 Dec 17
30 Jun 18 30 Jun 18 30 Jun 18 30 Jun 18
Current assets Other non-current assets Investment in associate and Investment in joint ventures Property plant and equipment
31 Dec 16 2874 72 1331 726
31 Dec 17 2599 48 1266 685
30 Jun 18 2698 50 1256 645
To resize chart data range drag lower right corner of range
31 Dec 16 31 Dec 16 31 Dec 16 31 Dec 16
31 Dec 17 31 Dec 17 31 Dec 17 31 Dec 17
30 Jun 18 30 Jun 18 30 Jun 18 30 Jun 18
Operating Profit Net Profit
2014 821 694
2015 787 789
2016 1065 786
2017 711 392
6-Month 2017 519 224
6-Month 2018 -051 -387
To resize chart data range drag lower right corner of range
2014 2014
2015 2015
2016 2016
2017 2017
6-Month 2017 6-Month 2017
6-Month 2018 6-Month 2018
Q1 Q2 Q3 Q4 Year End Operating profits
2014 726 687 802 880 3095 913 2557 2215 880
2015 774 927 871 1308 3880 962 2558 2572 1308
2016 1104 434 1170 989 3697 1160 2559 2708 989
2017 952 436 452 530 2370 818 2560 1840 530
2018 465 477 050 2561
To resize chart data range drag lower right corner of range
2014 2014 2014 2014 2014
2015 2015 2015 2015 2015
2016 2016 2016 2016 2016
2017 2017 2017 2017 2017
2018 2018 2018 2018 2018
1H2017 1H2018
Civil Work 369 238
Processing Plant 237 166
Pipeline System 782 538
1388 942 To resize chart data range drag lower right corner of range
Civil Work Civil Work
Processing Plant Processing Plant
Pipeline System Pipeline System
Civil Work Processing Plant Pipeline System
2016 742 1159 1796
2017 950 345 1075
1H2017 369 237 782
1H2018 238 166 538
To resize chart data range drag lower right corner of range
other
1
2016 2016 2016
2017 2017 2017
1H2017 1H2017 1H2017
1H2018 1H2018 1H2018
Column1
Pipeline 782 56
Processing Plant 237 1388 17
Civil 369 26
Sales amp Other 6 0
1394
To resize chart data range drag lower right corner of range
Pipeline
Processing Plant
Civil
Sales amp Other
Column1
Pipeline 539 56
Processing Plant 166 942 942 17
Civil 237 25
Sales amp Other 12 1
954
To resize chart data range drag lower right corner of range
Pipeline
Processing Plant
Civil
Sales amp Other
Gross Profit Margin Net Profit (Loss) Margin
2015 164 77
2016 203 78
2017 215 38
1H2017 190 22
1H2018 172 -38
2015 2015
2016 2016
2017 2017
1H2017 1H2017
1H2018 1H2018
Column1
Q12018 9
Q22018 -45
1H2017 31
1H2018 -36
Q12018
Q22018
1H2017
1H2018
Column1
Q12018 55
Q22018 -12 -67 -12182
1H2017 123
1H2018 43 -80 -6504
Q12018
Q22018
1H2017
1H2018
Q12018 471 เพม(ลด)
Q22018 482 11 234
1H2017 1394
1H2018 954 -440 -3156
Q12018
Q22018
1H2017
1H2018
Sales
Completed 682
Remaining 318
To resize chart data range drag lower right corner of range
Completed
Remaining
Sales
Completed 78
Remaining 922
To resize chart data range drag lower right corner of range
Page 36: TRC Corporate Presentation · 2018-09-19 · TRC Corporate Presentation . The 2. nd. Quarter 2018 Operating Performance . 7 September 2018 . ... determined by TRC based on information

16

Civil Work

Significant Ongoing Projects

Project period May 16 - Dec 19

APOTrsquos Package 2 ndash 1st Limited Notice to Proceed Early Works of Surface Processing Plant amp Facilities Project (711 MB) by TRC

Completed 682

Remaining 318

Chart1

Sales
0682
0318

Sheet1

Pipeline Journal World Pipeline June 2018

17

Pipeline Journal (cont)

18

Content

19

Financial Highlights 27

Future Developments 20

Backlog 10

Corporate Profile amp 1H 2018 Significant Events 4

Projects for Bidding

Project Name

Approximate TRC Grouprsquos Work Value

(Million Baht)

Estimated Bidding Period

A Pipeline A1 Pipeline for Floating Storage and Regasification Unit (FSRU) Project from EGAT 3500 Early of 2019

A2 The 5th Transmission Pipeline Phase 3 from PTT 1500 Early of 2019

A3 New distribution pipeline and modifyreroute pipeline from PTT

100-150 Q4 2018

B Processing Plant

B1 Clean Fuel Project (CFP) from Thai Oil (TRC submitted bid as subcontractor)

2000 Q1 2018

B2 Acrylic Resin Plant 300 Sep 2018

C Infrastructure Infrastructure Government Projects (ie Double Track Railway Projects Road Improvement amp Expansion)

3000 2H 2018

D ASRS Warehouse 2000 Q4 2018-Q2 2019

20

TRC Potential Project

Clean Fuel Project (CFP) Thai Oil Group

Floating Storage and Regasification Unit (FRSU) EGAT

โครงการทอสงกาซธรรมชาตจากสถาน

เกบรกษาและแปรสภาพกาซธรรมชาตจาก

ของเหลวเปนกาซแบบลอยนา (FRSU) ไปยงโรงไฟฟาพระนครใต ระยะทาง 58 กม

TOPrsquos EGM held on 27 August 2018 resolved to approve the investment in the Clean Fuel Project with the project value of approximately USD 4825 or approximately Baht 160279 million The period of the project will be 2019 - 2023

21

FSRUrsquos 3 Pilot Projects 2-year cooperation between EGAT and PTT bull FSRU in northern part of the gulf of Thailand bull FSRU in southern region to substitute for JDArsquos

supply bull FSRU in Myanmar for further development with

EGATrsquos power plant

SKW amp SHC Potential Project

Thailand Smart Metro by Metropolitan Electric Authority

bull Project Owner TOT Public Company Limited CAT Telecom Public Company Limited Metropolitan Electricity Authority Mass Rapid Transit Authority of Thailand bull 1273 km bull Year 2017- 2021

22

SKW Potential Project ASampRS Warehouse

Project Owner PTT Oil and Retail Business Public Company Limited (PTTOR)

Project Value Approximate of Baht 550- 600 million

Scope of Works EPC of Lubricants Distribution Center Installation Automated Storage and Retrieval System (ASampRS) Project Location Amphur Bang Pakong Chachoengsao Province Project Period 450 days

New innovative project under cooperation of strategic partner

23

Auto Motion Works Co Ltd (AMW) Leader manufacture of Automated Storage and Retrieval System (ASRS)Technology

References bull World Ceramic Center Co Ltd Head Office bull Scotch Industrial (Thailand) Co Ltd Bangbuathong Nonthaburi bull Siam Global House Public Company Limited Distribution Center Wangnoi Ayudhaya bull King Power Srivaree Samut Prakarn bull Thai Summit Eastern Seaboard Autoparts Industry Co Ltd Rayong

24

Business 2018 2019 2020 2021 2022 Total

Natural gas 3854 2463 1759 1676 1040 10792 3

Natural gas transmission pipeline 26049 17841 5819 6437 755 56901 17

Oil and international trading 14169 71 6 6 6 12258 3

Petrochemical amp Refining 21033 4 4 4 5 21050 7

Head office and others 7038 3532 4142 4259 3789 22760 6 Joint investment and investment in PTT wholly-owned entities

176470 21969 10771 8987 4 218201 64

Total 246613 45880 22501 21369 5599 341962 100

PTTrsquos 5-year Investment Plan (2018 ndash 2022)

(Unit Million Baht) I PTTrsquos news reported to the SET on 22 December 2017

PTTrsquos board of directors meeting held on June 18 2018 has reviewed investment plan to reflect the operation and current circumstances as well as effective budgeting by reducing the 2018 investment plan from Baht 246613 million to Baht 221294 million The reduction is mainly from the investment projects of oil and transmission pipeline business

II Revised 2018 Investment from 246613 MB to 221294 MB (18 June 18)

Reducing1027

25

Thailandrsquos EEC

Source Ministry of Industryrsquos presentation of ldquoEastern Economic Corridor Development Projectrdquo Driving Forward hellip dated 15 February 2017

26

Content

27

Financial Highlights 27

Future Developments 20

Backlog 10

Corporate Profile amp 1H 2018 Significant Events 4

Operating Performance 1H2018

471 482

1394

954

Q12018 Q22018 1H2017 1H2018

2 QoQ

32 YoY

Unit MB

Revenue

1H2017 1H2018

55

-12

123

43

Q12018 Q22018 1H2017 1H2018

9

-45

31

-36

Q12018 Q22018 1H2017 1H2018

65 YoY

122 QoQ

EBITDA

164 QoQ 217 YoY

164

203215

190172

77 78

3822

-38

-50

50

150

250

2015 2016 2017 1H2017 1H2018

Gross Profit Margin Net Profit (Loss) Margin

Gross Profit Margin amp Net Profit Margin

Profit (loss) for the period

28

Gross ProfitQ1 2018 117 MB 251Q2 2018 45 MB 956-M 2018 162 MB 172

Net ProfitQ1 2018 9 MB 19Q2 2018 -46 MB -946-M 2018 -37 MB -38

Service Income

1388 942

32 YoY

Chart1

471
482
1394
954

Sheet1

Chart1

Column1
55
-12
123
43

Sheet1

Chart1

Column1
9
-45
31
-36

Sheet1

Chart1

Gross Profit Margin
Net Profit (Loss) Margin
1644
774
203
778
215
38
1904
22
1717
-38

Sheet1

Chart1

Column1
Pipeline 57
Processing Plant 17
Civil 25
Sales amp Other 1
539
166
237
12

Sheet1

Chart1

Column1
782
237
369
6

Sheet1

Construction Services Income

1796

1075 782

538

1159

345

237

166

742

950

369

238

0

500

1000

1500

2000

2500

3000

3500

4000

2016 2017 1H2017 1H2018

Civil Work

Processing Plant

Pipeline System

3697

2370

1388

942

Unit MB

18

57

25

369

237

782

238166

538

Civil Work Processing Plant Pipeline System

Construction Services Income Comparison with last year (MB)

1H2017 1H2018

1st Half Comparison

29

Chart1

3697
2370
1388
942
Pipeline System
Processing Plant
Civil Work
1796
1159
742
1075
345
950
782
237
369
538
166
238

Sheet1

Chart1

1H2017
1H2018
Construction Services Income Comparison with last year (MB)
369
238
237
166
782
538

Sheet1

30

Construction Services Income

2014 2015 2016 2017 2018Q1 726 774 1104 952 465Q2 687 927 434 436 477Q3 802 871 1170 452Q4 880 1308 989 530Year End 3095 3880 3697 2370

726 774

1104952

465687

927

434 436 477

802 871

1170

452880

1308

989

530

3095

38803697

2370

0

500

1000

1500

2000

2500

3000

3500

4000

2018 (F) 2500-2800

(MB)

6-M 2018 942

Chart1

Q1
Q2
Q3
Q4
Year End
726
687
802
880
3095
774
927
871
1308
3880
1104
434
1170
989
3697
952
436
452
530
2370
465
477

Sheet1

Operating Profit amp Net Profit

2014 2015 2016 2017 6-Month2017

6-Month2018

Operating Profit 821 787 1065 711 519 -051 Net Profit 694 789 786 392 224 -387

-400

000

400

800

1200

2014 2015 2016 2017 6-M 2017

6-M 2018

Operating Profit (Loss) (MB) 25415 30539 39382 16863 7202 (479)

Net Profit (Loss) (MB) 21492 30596 29076 9279 3113 (3650)

31

to services income amp sales

Chart1

Operating Profit
Net Profit
821
694
787
789
1065
786
711
392
519
224
-051
-387

Sheet1

726 685 645

1331 1266 1256

72 48 50

2874 2599 2698

-

1000

2000

3000

4000

5000

31 Dec 16 31 Dec 17 30 Jun 18

Assets

Current assetsOther non-current assetsInvestment in associate and Investment in joint venturesProperty plant and equipment

50034598 4649

(MB)

Financial Position

2684 2756 2706

1838 1367 1321

404 400 546

77 75 76

-

1000

2000

3000

4000

5000

31 Dec 16 31 Dec 17 30 Jun 18

Liabilities and Shareholders Equity

Non-current liabilities

Loans and debentures

Current liabilities

Shareholders equity

50034598 4649

(MB)

(APOT 1259)

(APOT 1234)

(APOT 1328)

32

58

1

27

14

2

12

28

58

Chart1

5003
4598
4649
Property plant and equipment
Investment in associate and Investment in joint ventures
Other non-current assets
Current assets
Assets
726
1331
72
2874
685
1266
48
2599
645
1256
50
2698

Sheet1

Sheet2

Chart1

5003
4598
4649
Shareholders equity
Current liabilities
Loans and debentures
Non-current liabilities
Liabilities and Shareholders Equity
75
2684
1838
404
77
2756
1367
400
75
2706
1321
546
76

Sheet1

Debenture Issuance and Expiration

Issuance Date

Maturity Date

Issuance

Amount (MB)

Outstanding

Amount (MB)

Debenture

Holders

Interest Rate

(Per Year)

8 Jul 2015 8 Jul 2017

(2 years) 100

- (Expired)

10 persons 468

10 Mar 2016

10 Mar 2018

(2 Years)

200 -

(Expired) 10 persons 440

12 Jul 2017 12 Jul 2018

(1 year) 100

- (Expired)

10 persons 450

15 Mar 2018

17 Mar 2020

(2 yearsamp2 days)

180 180 9 persons 480

Outstanding debentures as at 7 Sep 18

180

I) Debentures Baht 500 million

II) Debentures Baht 2000 million Still not issue 33

Cash Flows

370259

8839614

37

Sources of Cash Uses of Cash

472

692

Change in Cash (220 MB)

Increase in translation

adjustment (073 MB)

Ending Cash 115 MB

Beginning Cash 336 MB

S-T loan received amp debenture issuance

Cash from operation

Withholding tax refund Change in working capital (376 MB) amp income tax paid (20 MB)

Debt service repayment amp dividend paid (12 MB)

Investment in equipment (22 MB) and capital increase in SH Crossing

by SKW (15 MB)

6-Month 2018 Sources and Uses of Cash (MB)

Financing Activities + 111 MB

Operating Activities (294 MB)

Investment Activities (37 MB)

Net CF (220 MB)

34

Chart1

472
692
370
88
14
259
396
37

Sheet1

TRC Group Industry Group (Construction Services)

089 086067

095072

246 234 247 240258

000

050

100

150

200

250

300

2015 2016 2017 30 Jun 17 30 Jun 18

1599

1128

338

1231

092

1226

709

256

905

343

000

500

1000

1500

2000

2015 2016 2017 30 Jun 17 30 Jun 18

()

Financial Ratio amp Covenants to Debenture Holders

Time(s) Return on Equity Debt to Equity Ratio

006

016 015

020

000

005

010

015

020

025

31 Dec 15 31 Dec 16 31 Dec 17 30 Jun 18

Time(s)

10412

26881628 1196

0002000400060008000

1000012000

2015 2016 2017 30 Jun 2018

EBITDA to Interest Time(s)

TRC TRC

Interest Bearing Debt to Equity

Covenant gt = 4 times Covenant lt = 2 times

35

Chart1

TRC and its subsidiaries
Industry Group
240
089
246
086
234
067
247
095
238
072
258

Sheet1

Chart1

TRC and its subsidiaries
Industry Group
1599
1226
1128
709
338
256
1231
905
092
343

Sheet1

Chart1

TRC Groups Interest-Bearing Debt-to-Equity
006
016
015
02

Sheet1

Chart1

TRC Groups EBITDA to interest
10412
2688
1628
1196

Sheet1

If you have any question please feel fee to contact Investor Relations Department Email ir_trctrc-concom or ounruentrc-concom

Tel +66 2022 7777-87 Ext 3201 3213 Fax +66 2022 7778

  • Slide Number 1
  • Slide Number 2
  • Slide Number 3
  • Key Corporate Milestone
  • Slide Number 5
  • Slide Number 6
  • May 2018 SKW obtained special class contractor from Department of Highways
  • Slide Number 8
  • Slide Number 9
  • TRC Group Backlog
  • Slide Number 11
  • Projects on Hand Period
  • Slide Number 13
  • Slide Number 14
  • Slide Number 15
  • Slide Number 16
  • Slide Number 17
  • Slide Number 18
  • Slide Number 19
  • Slide Number 20
  • Slide Number 21
  • Slide Number 22
  • Slide Number 23
  • Auto Motion Works Co Ltd (AMW) Leader manufactureof Automated Storage and Retrieval System (ASRS)Technology
  • Slide Number 25
  • Slide Number 26
  • Slide Number 27
  • Slide Number 28
  • Slide Number 29
  • Slide Number 30
  • Slide Number 31
  • Slide Number 32
  • Slide Number 33
  • Slide Number 34
  • Slide Number 35
  • Slide Number 36
TRC Groups EBITDA to interest
2015 10412
2016 2688
2017 1628
30 Jun 2018 1196
To resize chart data range drag lower right corner of range
2015
2016
2017
30 Jun 2018
TRC Groups Interest-Bearing Debt-to-Equity
31 Dec 15 006
31 Dec 16 016
31 Dec 17 015
30 Jun 18 020
To resize chart data range drag lower right corner of range
31 Dec 15
31 Dec 16
31 Dec 17
30 Jun 18
TRC and its subsidiaries Industry Group
2015 1599 1226
2016 1128 709
2017 338 256
30 Jun 17 1231 905
30 Jun 18 092 343
To resize chart data range drag lower right corner of range
2015 2015
2016 2016
2017 2017
30 Jun 17 30 Jun 17
30 Jun 18 30 Jun 18
2015 2016 2017 30 Jun 17 30 Jun 18
TRC and its subsidiaries 089 086 067 095 072
Industry Group 246 234 247 238 258
2015 2015 2015
2016 2016 2016
2017 2017 2017
30 Jun 17 30 Jun 17 30 Jun 17
30 Jun 18 30 Jun 18 30 Jun 18
Sources of Cash Uses of Cash
370 259
88 396
14 37
472 692
220
Sources of Cash Uses of Cash Withholding tax refund
Loan recived 370 376 Change in working Capital
Cash From operation (CFO) 88 259 Debt Service - repayment amp Dividend paid
Withholding tax refund 14 57 Investment
22 Investment in PPE
15 investment in joint venture
20 Tax paid
57
Sources of Cash Sources of Cash Sources of Cash
Uses of Cash Uses of Cash Uses of Cash
Non-current liabilities Loans and debentures Current liabilities Shareholders equity
31 Dec 16 77 404 1838 2684
31 Dec 17 75 400 1367 2756
30 Jun 18 76 546 1321 2706
To resize chart data range drag lower right corner of range
31 Dec 16 31 Dec 16 31 Dec 16 31 Dec 16
31 Dec 17 31 Dec 17 31 Dec 17 31 Dec 17
30 Jun 18 30 Jun 18 30 Jun 18 30 Jun 18
Current assets Other non-current assets Investment in associate and Investment in joint ventures Property plant and equipment
31 Dec 16 2874 72 1331 726
31 Dec 17 2599 48 1266 685
30 Jun 18 2698 50 1256 645
To resize chart data range drag lower right corner of range
31 Dec 16 31 Dec 16 31 Dec 16 31 Dec 16
31 Dec 17 31 Dec 17 31 Dec 17 31 Dec 17
30 Jun 18 30 Jun 18 30 Jun 18 30 Jun 18
Operating Profit Net Profit
2014 821 694
2015 787 789
2016 1065 786
2017 711 392
6-Month 2017 519 224
6-Month 2018 -051 -387
To resize chart data range drag lower right corner of range
2014 2014
2015 2015
2016 2016
2017 2017
6-Month 2017 6-Month 2017
6-Month 2018 6-Month 2018
Q1 Q2 Q3 Q4 Year End Operating profits
2014 726 687 802 880 3095 913 2557 2215 880
2015 774 927 871 1308 3880 962 2558 2572 1308
2016 1104 434 1170 989 3697 1160 2559 2708 989
2017 952 436 452 530 2370 818 2560 1840 530
2018 465 477 050 2561
To resize chart data range drag lower right corner of range
2014 2014 2014 2014 2014
2015 2015 2015 2015 2015
2016 2016 2016 2016 2016
2017 2017 2017 2017 2017
2018 2018 2018 2018 2018
1H2017 1H2018
Civil Work 369 238
Processing Plant 237 166
Pipeline System 782 538
1388 942 To resize chart data range drag lower right corner of range
Civil Work Civil Work
Processing Plant Processing Plant
Pipeline System Pipeline System
Civil Work Processing Plant Pipeline System
2016 742 1159 1796
2017 950 345 1075
1H2017 369 237 782
1H2018 238 166 538
To resize chart data range drag lower right corner of range
other
1
2016 2016 2016
2017 2017 2017
1H2017 1H2017 1H2017
1H2018 1H2018 1H2018
Column1
Pipeline 782 56
Processing Plant 237 1388 17
Civil 369 26
Sales amp Other 6 0
1394
To resize chart data range drag lower right corner of range
Pipeline
Processing Plant
Civil
Sales amp Other
Column1
Pipeline 539 56
Processing Plant 166 942 942 17
Civil 237 25
Sales amp Other 12 1
954
To resize chart data range drag lower right corner of range
Pipeline
Processing Plant
Civil
Sales amp Other
Gross Profit Margin Net Profit (Loss) Margin
2015 164 77
2016 203 78
2017 215 38
1H2017 190 22
1H2018 172 -38
2015 2015
2016 2016
2017 2017
1H2017 1H2017
1H2018 1H2018
Column1
Q12018 9
Q22018 -45
1H2017 31
1H2018 -36
Q12018
Q22018
1H2017
1H2018
Column1
Q12018 55
Q22018 -12 -67 -12182
1H2017 123
1H2018 43 -80 -6504
Q12018
Q22018
1H2017
1H2018
Q12018 471 เพม(ลด)
Q22018 482 11 234
1H2017 1394
1H2018 954 -440 -3156
Q12018
Q22018
1H2017
1H2018
Sales
Completed 682
Remaining 318
To resize chart data range drag lower right corner of range
Completed
Remaining
Page 37: TRC Corporate Presentation · 2018-09-19 · TRC Corporate Presentation . The 2. nd. Quarter 2018 Operating Performance . 7 September 2018 . ... determined by TRC based on information

Chart1

Sales
0682
0318

Sheet1

Pipeline Journal World Pipeline June 2018

17

Pipeline Journal (cont)

18

Content

19

Financial Highlights 27

Future Developments 20

Backlog 10

Corporate Profile amp 1H 2018 Significant Events 4

Projects for Bidding

Project Name

Approximate TRC Grouprsquos Work Value

(Million Baht)

Estimated Bidding Period

A Pipeline A1 Pipeline for Floating Storage and Regasification Unit (FSRU) Project from EGAT 3500 Early of 2019

A2 The 5th Transmission Pipeline Phase 3 from PTT 1500 Early of 2019

A3 New distribution pipeline and modifyreroute pipeline from PTT

100-150 Q4 2018

B Processing Plant

B1 Clean Fuel Project (CFP) from Thai Oil (TRC submitted bid as subcontractor)

2000 Q1 2018

B2 Acrylic Resin Plant 300 Sep 2018

C Infrastructure Infrastructure Government Projects (ie Double Track Railway Projects Road Improvement amp Expansion)

3000 2H 2018

D ASRS Warehouse 2000 Q4 2018-Q2 2019

20

TRC Potential Project

Clean Fuel Project (CFP) Thai Oil Group

Floating Storage and Regasification Unit (FRSU) EGAT

โครงการทอสงกาซธรรมชาตจากสถาน

เกบรกษาและแปรสภาพกาซธรรมชาตจาก

ของเหลวเปนกาซแบบลอยนา (FRSU) ไปยงโรงไฟฟาพระนครใต ระยะทาง 58 กม

TOPrsquos EGM held on 27 August 2018 resolved to approve the investment in the Clean Fuel Project with the project value of approximately USD 4825 or approximately Baht 160279 million The period of the project will be 2019 - 2023

21

FSRUrsquos 3 Pilot Projects 2-year cooperation between EGAT and PTT bull FSRU in northern part of the gulf of Thailand bull FSRU in southern region to substitute for JDArsquos

supply bull FSRU in Myanmar for further development with

EGATrsquos power plant

SKW amp SHC Potential Project

Thailand Smart Metro by Metropolitan Electric Authority

bull Project Owner TOT Public Company Limited CAT Telecom Public Company Limited Metropolitan Electricity Authority Mass Rapid Transit Authority of Thailand bull 1273 km bull Year 2017- 2021

22

SKW Potential Project ASampRS Warehouse

Project Owner PTT Oil and Retail Business Public Company Limited (PTTOR)

Project Value Approximate of Baht 550- 600 million

Scope of Works EPC of Lubricants Distribution Center Installation Automated Storage and Retrieval System (ASampRS) Project Location Amphur Bang Pakong Chachoengsao Province Project Period 450 days

New innovative project under cooperation of strategic partner

23

Auto Motion Works Co Ltd (AMW) Leader manufacture of Automated Storage and Retrieval System (ASRS)Technology

References bull World Ceramic Center Co Ltd Head Office bull Scotch Industrial (Thailand) Co Ltd Bangbuathong Nonthaburi bull Siam Global House Public Company Limited Distribution Center Wangnoi Ayudhaya bull King Power Srivaree Samut Prakarn bull Thai Summit Eastern Seaboard Autoparts Industry Co Ltd Rayong

24

Business 2018 2019 2020 2021 2022 Total

Natural gas 3854 2463 1759 1676 1040 10792 3

Natural gas transmission pipeline 26049 17841 5819 6437 755 56901 17

Oil and international trading 14169 71 6 6 6 12258 3

Petrochemical amp Refining 21033 4 4 4 5 21050 7

Head office and others 7038 3532 4142 4259 3789 22760 6 Joint investment and investment in PTT wholly-owned entities

176470 21969 10771 8987 4 218201 64

Total 246613 45880 22501 21369 5599 341962 100

PTTrsquos 5-year Investment Plan (2018 ndash 2022)

(Unit Million Baht) I PTTrsquos news reported to the SET on 22 December 2017

PTTrsquos board of directors meeting held on June 18 2018 has reviewed investment plan to reflect the operation and current circumstances as well as effective budgeting by reducing the 2018 investment plan from Baht 246613 million to Baht 221294 million The reduction is mainly from the investment projects of oil and transmission pipeline business

II Revised 2018 Investment from 246613 MB to 221294 MB (18 June 18)

Reducing1027

25

Thailandrsquos EEC

Source Ministry of Industryrsquos presentation of ldquoEastern Economic Corridor Development Projectrdquo Driving Forward hellip dated 15 February 2017

26

Content

27

Financial Highlights 27

Future Developments 20

Backlog 10

Corporate Profile amp 1H 2018 Significant Events 4

Operating Performance 1H2018

471 482

1394

954

Q12018 Q22018 1H2017 1H2018

2 QoQ

32 YoY

Unit MB

Revenue

1H2017 1H2018

55

-12

123

43

Q12018 Q22018 1H2017 1H2018

9

-45

31

-36

Q12018 Q22018 1H2017 1H2018

65 YoY

122 QoQ

EBITDA

164 QoQ 217 YoY

164

203215

190172

77 78

3822

-38

-50

50

150

250

2015 2016 2017 1H2017 1H2018

Gross Profit Margin Net Profit (Loss) Margin

Gross Profit Margin amp Net Profit Margin

Profit (loss) for the period

28

Gross ProfitQ1 2018 117 MB 251Q2 2018 45 MB 956-M 2018 162 MB 172

Net ProfitQ1 2018 9 MB 19Q2 2018 -46 MB -946-M 2018 -37 MB -38

Service Income

1388 942

32 YoY

Chart1

471
482
1394
954

Sheet1

Chart1

Column1
55
-12
123
43

Sheet1

Chart1

Column1
9
-45
31
-36

Sheet1

Chart1

Gross Profit Margin
Net Profit (Loss) Margin
1644
774
203
778
215
38
1904
22
1717
-38

Sheet1

Chart1

Column1
Pipeline 57
Processing Plant 17
Civil 25
Sales amp Other 1
539
166
237
12

Sheet1

Chart1

Column1
782
237
369
6

Sheet1

Construction Services Income

1796

1075 782

538

1159

345

237

166

742

950

369

238

0

500

1000

1500

2000

2500

3000

3500

4000

2016 2017 1H2017 1H2018

Civil Work

Processing Plant

Pipeline System

3697

2370

1388

942

Unit MB

18

57

25

369

237

782

238166

538

Civil Work Processing Plant Pipeline System

Construction Services Income Comparison with last year (MB)

1H2017 1H2018

1st Half Comparison

29

Chart1

3697
2370
1388
942
Pipeline System
Processing Plant
Civil Work
1796
1159
742
1075
345
950
782
237
369
538
166
238

Sheet1

Chart1

1H2017
1H2018
Construction Services Income Comparison with last year (MB)
369
238
237
166
782
538

Sheet1

30

Construction Services Income

2014 2015 2016 2017 2018Q1 726 774 1104 952 465Q2 687 927 434 436 477Q3 802 871 1170 452Q4 880 1308 989 530Year End 3095 3880 3697 2370

726 774

1104952

465687

927

434 436 477

802 871

1170

452880

1308

989

530

3095

38803697

2370

0

500

1000

1500

2000

2500

3000

3500

4000

2018 (F) 2500-2800

(MB)

6-M 2018 942

Chart1

Q1
Q2
Q3
Q4
Year End
726
687
802
880
3095
774
927
871
1308
3880
1104
434
1170
989
3697
952
436
452
530
2370
465
477

Sheet1

Operating Profit amp Net Profit

2014 2015 2016 2017 6-Month2017

6-Month2018

Operating Profit 821 787 1065 711 519 -051 Net Profit 694 789 786 392 224 -387

-400

000

400

800

1200

2014 2015 2016 2017 6-M 2017

6-M 2018

Operating Profit (Loss) (MB) 25415 30539 39382 16863 7202 (479)

Net Profit (Loss) (MB) 21492 30596 29076 9279 3113 (3650)

31

to services income amp sales

Chart1

Operating Profit
Net Profit
821
694
787
789
1065
786
711
392
519
224
-051
-387

Sheet1

726 685 645

1331 1266 1256

72 48 50

2874 2599 2698

-

1000

2000

3000

4000

5000

31 Dec 16 31 Dec 17 30 Jun 18

Assets

Current assetsOther non-current assetsInvestment in associate and Investment in joint venturesProperty plant and equipment

50034598 4649

(MB)

Financial Position

2684 2756 2706

1838 1367 1321

404 400 546

77 75 76

-

1000

2000

3000

4000

5000

31 Dec 16 31 Dec 17 30 Jun 18

Liabilities and Shareholders Equity

Non-current liabilities

Loans and debentures

Current liabilities

Shareholders equity

50034598 4649

(MB)

(APOT 1259)

(APOT 1234)

(APOT 1328)

32

58

1

27

14

2

12

28

58

Chart1

5003
4598
4649
Property plant and equipment
Investment in associate and Investment in joint ventures
Other non-current assets
Current assets
Assets
726
1331
72
2874
685
1266
48
2599
645
1256
50
2698

Sheet1

Sheet2

Chart1

5003
4598
4649
Shareholders equity
Current liabilities
Loans and debentures
Non-current liabilities
Liabilities and Shareholders Equity
75
2684
1838
404
77
2756
1367
400
75
2706
1321
546
76

Sheet1

Debenture Issuance and Expiration

Issuance Date

Maturity Date

Issuance

Amount (MB)

Outstanding

Amount (MB)

Debenture

Holders

Interest Rate

(Per Year)

8 Jul 2015 8 Jul 2017

(2 years) 100

- (Expired)

10 persons 468

10 Mar 2016

10 Mar 2018

(2 Years)

200 -

(Expired) 10 persons 440

12 Jul 2017 12 Jul 2018

(1 year) 100

- (Expired)

10 persons 450

15 Mar 2018

17 Mar 2020

(2 yearsamp2 days)

180 180 9 persons 480

Outstanding debentures as at 7 Sep 18

180

I) Debentures Baht 500 million

II) Debentures Baht 2000 million Still not issue 33

Cash Flows

370259

8839614

37

Sources of Cash Uses of Cash

472

692

Change in Cash (220 MB)

Increase in translation

adjustment (073 MB)

Ending Cash 115 MB

Beginning Cash 336 MB

S-T loan received amp debenture issuance

Cash from operation

Withholding tax refund Change in working capital (376 MB) amp income tax paid (20 MB)

Debt service repayment amp dividend paid (12 MB)

Investment in equipment (22 MB) and capital increase in SH Crossing

by SKW (15 MB)

6-Month 2018 Sources and Uses of Cash (MB)

Financing Activities + 111 MB

Operating Activities (294 MB)

Investment Activities (37 MB)

Net CF (220 MB)

34

Chart1

472
692
370
88
14
259
396
37

Sheet1

TRC Group Industry Group (Construction Services)

089 086067

095072

246 234 247 240258

000

050

100

150

200

250

300

2015 2016 2017 30 Jun 17 30 Jun 18

1599

1128

338

1231

092

1226

709

256

905

343

000

500

1000

1500

2000

2015 2016 2017 30 Jun 17 30 Jun 18

()

Financial Ratio amp Covenants to Debenture Holders

Time(s) Return on Equity Debt to Equity Ratio

006

016 015

020

000

005

010

015

020

025

31 Dec 15 31 Dec 16 31 Dec 17 30 Jun 18

Time(s)

10412

26881628 1196

0002000400060008000

1000012000

2015 2016 2017 30 Jun 2018

EBITDA to Interest Time(s)

TRC TRC

Interest Bearing Debt to Equity

Covenant gt = 4 times Covenant lt = 2 times

35

Chart1

TRC and its subsidiaries
Industry Group
240
089
246
086
234
067
247
095
238
072
258

Sheet1

Chart1

TRC and its subsidiaries
Industry Group
1599
1226
1128
709
338
256
1231
905
092
343

Sheet1

Chart1

TRC Groups Interest-Bearing Debt-to-Equity
006
016
015
02

Sheet1

Chart1

TRC Groups EBITDA to interest
10412
2688
1628
1196

Sheet1

If you have any question please feel fee to contact Investor Relations Department Email ir_trctrc-concom or ounruentrc-concom

Tel +66 2022 7777-87 Ext 3201 3213 Fax +66 2022 7778

  • Slide Number 1
  • Slide Number 2
  • Slide Number 3
  • Key Corporate Milestone
  • Slide Number 5
  • Slide Number 6
  • May 2018 SKW obtained special class contractor from Department of Highways
  • Slide Number 8
  • Slide Number 9
  • TRC Group Backlog
  • Slide Number 11
  • Projects on Hand Period
  • Slide Number 13
  • Slide Number 14
  • Slide Number 15
  • Slide Number 16
  • Slide Number 17
  • Slide Number 18
  • Slide Number 19
  • Slide Number 20
  • Slide Number 21
  • Slide Number 22
  • Slide Number 23
  • Auto Motion Works Co Ltd (AMW) Leader manufactureof Automated Storage and Retrieval System (ASRS)Technology
  • Slide Number 25
  • Slide Number 26
  • Slide Number 27
  • Slide Number 28
  • Slide Number 29
  • Slide Number 30
  • Slide Number 31
  • Slide Number 32
  • Slide Number 33
  • Slide Number 34
  • Slide Number 35
  • Slide Number 36
TRC Groups EBITDA to interest
2015 10412
2016 2688
2017 1628
30 Jun 2018 1196
To resize chart data range drag lower right corner of range
2015
2016
2017
30 Jun 2018
TRC Groups Interest-Bearing Debt-to-Equity
31 Dec 15 006
31 Dec 16 016
31 Dec 17 015
30 Jun 18 020
To resize chart data range drag lower right corner of range
31 Dec 15
31 Dec 16
31 Dec 17
30 Jun 18
TRC and its subsidiaries Industry Group
2015 1599 1226
2016 1128 709
2017 338 256
30 Jun 17 1231 905
30 Jun 18 092 343
To resize chart data range drag lower right corner of range
2015 2015
2016 2016
2017 2017
30 Jun 17 30 Jun 17
30 Jun 18 30 Jun 18
2015 2016 2017 30 Jun 17 30 Jun 18
TRC and its subsidiaries 089 086 067 095 072
Industry Group 246 234 247 238 258
2015 2015 2015
2016 2016 2016
2017 2017 2017
30 Jun 17 30 Jun 17 30 Jun 17
30 Jun 18 30 Jun 18 30 Jun 18
Sources of Cash Uses of Cash
370 259
88 396
14 37
472 692
220
Sources of Cash Uses of Cash Withholding tax refund
Loan recived 370 376 Change in working Capital
Cash From operation (CFO) 88 259 Debt Service - repayment amp Dividend paid
Withholding tax refund 14 57 Investment
22 Investment in PPE
15 investment in joint venture
20 Tax paid
57
Sources of Cash Sources of Cash Sources of Cash
Uses of Cash Uses of Cash Uses of Cash
Non-current liabilities Loans and debentures Current liabilities Shareholders equity
31 Dec 16 77 404 1838 2684
31 Dec 17 75 400 1367 2756
30 Jun 18 76 546 1321 2706
To resize chart data range drag lower right corner of range
31 Dec 16 31 Dec 16 31 Dec 16 31 Dec 16
31 Dec 17 31 Dec 17 31 Dec 17 31 Dec 17
30 Jun 18 30 Jun 18 30 Jun 18 30 Jun 18
Current assets Other non-current assets Investment in associate and Investment in joint ventures Property plant and equipment
31 Dec 16 2874 72 1331 726
31 Dec 17 2599 48 1266 685
30 Jun 18 2698 50 1256 645
To resize chart data range drag lower right corner of range
31 Dec 16 31 Dec 16 31 Dec 16 31 Dec 16
31 Dec 17 31 Dec 17 31 Dec 17 31 Dec 17
30 Jun 18 30 Jun 18 30 Jun 18 30 Jun 18
Operating Profit Net Profit
2014 821 694
2015 787 789
2016 1065 786
2017 711 392
6-Month 2017 519 224
6-Month 2018 -051 -387
To resize chart data range drag lower right corner of range
2014 2014
2015 2015
2016 2016
2017 2017
6-Month 2017 6-Month 2017
6-Month 2018 6-Month 2018
Q1 Q2 Q3 Q4 Year End Operating profits
2014 726 687 802 880 3095 913 2557 2215 880
2015 774 927 871 1308 3880 962 2558 2572 1308
2016 1104 434 1170 989 3697 1160 2559 2708 989
2017 952 436 452 530 2370 818 2560 1840 530
2018 465 477 050 2561
To resize chart data range drag lower right corner of range
2014 2014 2014 2014 2014
2015 2015 2015 2015 2015
2016 2016 2016 2016 2016
2017 2017 2017 2017 2017
2018 2018 2018 2018 2018
1H2017 1H2018
Civil Work 369 238
Processing Plant 237 166
Pipeline System 782 538
1388 942 To resize chart data range drag lower right corner of range
Civil Work Civil Work
Processing Plant Processing Plant
Pipeline System Pipeline System
Civil Work Processing Plant Pipeline System
2016 742 1159 1796
2017 950 345 1075
1H2017 369 237 782
1H2018 238 166 538
To resize chart data range drag lower right corner of range
other
1
2016 2016 2016
2017 2017 2017
1H2017 1H2017 1H2017
1H2018 1H2018 1H2018
Column1
Pipeline 782 56
Processing Plant 237 1388 17
Civil 369 26
Sales amp Other 6 0
1394
To resize chart data range drag lower right corner of range
Pipeline
Processing Plant
Civil
Sales amp Other
Column1
Pipeline 539 56
Processing Plant 166 942 942 17
Civil 237 25
Sales amp Other 12 1
954
To resize chart data range drag lower right corner of range
Pipeline
Processing Plant
Civil
Sales amp Other
Gross Profit Margin Net Profit (Loss) Margin
2015 164 77
2016 203 78
2017 215 38
1H2017 190 22
1H2018 172 -38
2015 2015
2016 2016
2017 2017
1H2017 1H2017
1H2018 1H2018
Column1
Q12018 9
Q22018 -45
1H2017 31
1H2018 -36
Q12018
Q22018
1H2017
1H2018
Column1
Q12018 55
Q22018 -12 -67 -12182
1H2017 123
1H2018 43 -80 -6504
Q12018
Q22018
1H2017
1H2018
Q12018 471 เพม(ลด)
Q22018 482 11 234
1H2017 1394
1H2018 954 -440 -3156
Q12018
Q22018
1H2017
1H2018
Sales
Completed 682
Remaining 318
To resize chart data range drag lower right corner of range
Completed
Remaining
Page 38: TRC Corporate Presentation · 2018-09-19 · TRC Corporate Presentation . The 2. nd. Quarter 2018 Operating Performance . 7 September 2018 . ... determined by TRC based on information

Sheet1

Pipeline Journal World Pipeline June 2018

17

Pipeline Journal (cont)

18

Content

19

Financial Highlights 27

Future Developments 20

Backlog 10

Corporate Profile amp 1H 2018 Significant Events 4

Projects for Bidding

Project Name

Approximate TRC Grouprsquos Work Value

(Million Baht)

Estimated Bidding Period

A Pipeline A1 Pipeline for Floating Storage and Regasification Unit (FSRU) Project from EGAT 3500 Early of 2019

A2 The 5th Transmission Pipeline Phase 3 from PTT 1500 Early of 2019

A3 New distribution pipeline and modifyreroute pipeline from PTT

100-150 Q4 2018

B Processing Plant

B1 Clean Fuel Project (CFP) from Thai Oil (TRC submitted bid as subcontractor)

2000 Q1 2018

B2 Acrylic Resin Plant 300 Sep 2018

C Infrastructure Infrastructure Government Projects (ie Double Track Railway Projects Road Improvement amp Expansion)

3000 2H 2018

D ASRS Warehouse 2000 Q4 2018-Q2 2019

20

TRC Potential Project

Clean Fuel Project (CFP) Thai Oil Group

Floating Storage and Regasification Unit (FRSU) EGAT

โครงการทอสงกาซธรรมชาตจากสถาน

เกบรกษาและแปรสภาพกาซธรรมชาตจาก

ของเหลวเปนกาซแบบลอยนา (FRSU) ไปยงโรงไฟฟาพระนครใต ระยะทาง 58 กม

TOPrsquos EGM held on 27 August 2018 resolved to approve the investment in the Clean Fuel Project with the project value of approximately USD 4825 or approximately Baht 160279 million The period of the project will be 2019 - 2023

21

FSRUrsquos 3 Pilot Projects 2-year cooperation between EGAT and PTT bull FSRU in northern part of the gulf of Thailand bull FSRU in southern region to substitute for JDArsquos

supply bull FSRU in Myanmar for further development with

EGATrsquos power plant

SKW amp SHC Potential Project

Thailand Smart Metro by Metropolitan Electric Authority

bull Project Owner TOT Public Company Limited CAT Telecom Public Company Limited Metropolitan Electricity Authority Mass Rapid Transit Authority of Thailand bull 1273 km bull Year 2017- 2021

22

SKW Potential Project ASampRS Warehouse

Project Owner PTT Oil and Retail Business Public Company Limited (PTTOR)

Project Value Approximate of Baht 550- 600 million

Scope of Works EPC of Lubricants Distribution Center Installation Automated Storage and Retrieval System (ASampRS) Project Location Amphur Bang Pakong Chachoengsao Province Project Period 450 days

New innovative project under cooperation of strategic partner

23

Auto Motion Works Co Ltd (AMW) Leader manufacture of Automated Storage and Retrieval System (ASRS)Technology

References bull World Ceramic Center Co Ltd Head Office bull Scotch Industrial (Thailand) Co Ltd Bangbuathong Nonthaburi bull Siam Global House Public Company Limited Distribution Center Wangnoi Ayudhaya bull King Power Srivaree Samut Prakarn bull Thai Summit Eastern Seaboard Autoparts Industry Co Ltd Rayong

24

Business 2018 2019 2020 2021 2022 Total

Natural gas 3854 2463 1759 1676 1040 10792 3

Natural gas transmission pipeline 26049 17841 5819 6437 755 56901 17

Oil and international trading 14169 71 6 6 6 12258 3

Petrochemical amp Refining 21033 4 4 4 5 21050 7

Head office and others 7038 3532 4142 4259 3789 22760 6 Joint investment and investment in PTT wholly-owned entities

176470 21969 10771 8987 4 218201 64

Total 246613 45880 22501 21369 5599 341962 100

PTTrsquos 5-year Investment Plan (2018 ndash 2022)

(Unit Million Baht) I PTTrsquos news reported to the SET on 22 December 2017

PTTrsquos board of directors meeting held on June 18 2018 has reviewed investment plan to reflect the operation and current circumstances as well as effective budgeting by reducing the 2018 investment plan from Baht 246613 million to Baht 221294 million The reduction is mainly from the investment projects of oil and transmission pipeline business

II Revised 2018 Investment from 246613 MB to 221294 MB (18 June 18)

Reducing1027

25

Thailandrsquos EEC

Source Ministry of Industryrsquos presentation of ldquoEastern Economic Corridor Development Projectrdquo Driving Forward hellip dated 15 February 2017

26

Content

27

Financial Highlights 27

Future Developments 20

Backlog 10

Corporate Profile amp 1H 2018 Significant Events 4

Operating Performance 1H2018

471 482

1394

954

Q12018 Q22018 1H2017 1H2018

2 QoQ

32 YoY

Unit MB

Revenue

1H2017 1H2018

55

-12

123

43

Q12018 Q22018 1H2017 1H2018

9

-45

31

-36

Q12018 Q22018 1H2017 1H2018

65 YoY

122 QoQ

EBITDA

164 QoQ 217 YoY

164

203215

190172

77 78

3822

-38

-50

50

150

250

2015 2016 2017 1H2017 1H2018

Gross Profit Margin Net Profit (Loss) Margin

Gross Profit Margin amp Net Profit Margin

Profit (loss) for the period

28

Gross ProfitQ1 2018 117 MB 251Q2 2018 45 MB 956-M 2018 162 MB 172

Net ProfitQ1 2018 9 MB 19Q2 2018 -46 MB -946-M 2018 -37 MB -38

Service Income

1388 942

32 YoY

Chart1

471
482
1394
954

Sheet1

Chart1

Column1
55
-12
123
43

Sheet1

Chart1

Column1
9
-45
31
-36

Sheet1

Chart1

Gross Profit Margin
Net Profit (Loss) Margin
1644
774
203
778
215
38
1904
22
1717
-38

Sheet1

Chart1

Column1
Pipeline 57
Processing Plant 17
Civil 25
Sales amp Other 1
539
166
237
12

Sheet1

Chart1

Column1
782
237
369
6

Sheet1

Construction Services Income

1796

1075 782

538

1159

345

237

166

742

950

369

238

0

500

1000

1500

2000

2500

3000

3500

4000

2016 2017 1H2017 1H2018

Civil Work

Processing Plant

Pipeline System

3697

2370

1388

942

Unit MB

18

57

25

369

237

782

238166

538

Civil Work Processing Plant Pipeline System

Construction Services Income Comparison with last year (MB)

1H2017 1H2018

1st Half Comparison

29

Chart1

3697
2370
1388
942
Pipeline System
Processing Plant
Civil Work
1796
1159
742
1075
345
950
782
237
369
538
166
238

Sheet1

Chart1

1H2017
1H2018
Construction Services Income Comparison with last year (MB)
369
238
237
166
782
538

Sheet1

30

Construction Services Income

2014 2015 2016 2017 2018Q1 726 774 1104 952 465Q2 687 927 434 436 477Q3 802 871 1170 452Q4 880 1308 989 530Year End 3095 3880 3697 2370

726 774

1104952

465687

927

434 436 477

802 871

1170

452880

1308

989

530

3095

38803697

2370

0

500

1000

1500

2000

2500

3000

3500

4000

2018 (F) 2500-2800

(MB)

6-M 2018 942

Chart1

Q1
Q2
Q3
Q4
Year End
726
687
802
880
3095
774
927
871
1308
3880
1104
434
1170
989
3697
952
436
452
530
2370
465
477

Sheet1

Operating Profit amp Net Profit

2014 2015 2016 2017 6-Month2017

6-Month2018

Operating Profit 821 787 1065 711 519 -051 Net Profit 694 789 786 392 224 -387

-400

000

400

800

1200

2014 2015 2016 2017 6-M 2017

6-M 2018

Operating Profit (Loss) (MB) 25415 30539 39382 16863 7202 (479)

Net Profit (Loss) (MB) 21492 30596 29076 9279 3113 (3650)

31

to services income amp sales

Chart1

Operating Profit
Net Profit
821
694
787
789
1065
786
711
392
519
224
-051
-387

Sheet1

726 685 645

1331 1266 1256

72 48 50

2874 2599 2698

-

1000

2000

3000

4000

5000

31 Dec 16 31 Dec 17 30 Jun 18

Assets

Current assetsOther non-current assetsInvestment in associate and Investment in joint venturesProperty plant and equipment

50034598 4649

(MB)

Financial Position

2684 2756 2706

1838 1367 1321

404 400 546

77 75 76

-

1000

2000

3000

4000

5000

31 Dec 16 31 Dec 17 30 Jun 18

Liabilities and Shareholders Equity

Non-current liabilities

Loans and debentures

Current liabilities

Shareholders equity

50034598 4649

(MB)

(APOT 1259)

(APOT 1234)

(APOT 1328)

32

58

1

27

14

2

12

28

58

Chart1

5003
4598
4649
Property plant and equipment
Investment in associate and Investment in joint ventures
Other non-current assets
Current assets
Assets
726
1331
72
2874
685
1266
48
2599
645
1256
50
2698

Sheet1

Sheet2

Chart1

5003
4598
4649
Shareholders equity
Current liabilities
Loans and debentures
Non-current liabilities
Liabilities and Shareholders Equity
75
2684
1838
404
77
2756
1367
400
75
2706
1321
546
76

Sheet1

Debenture Issuance and Expiration

Issuance Date

Maturity Date

Issuance

Amount (MB)

Outstanding

Amount (MB)

Debenture

Holders

Interest Rate

(Per Year)

8 Jul 2015 8 Jul 2017

(2 years) 100

- (Expired)

10 persons 468

10 Mar 2016

10 Mar 2018

(2 Years)

200 -

(Expired) 10 persons 440

12 Jul 2017 12 Jul 2018

(1 year) 100

- (Expired)

10 persons 450

15 Mar 2018

17 Mar 2020

(2 yearsamp2 days)

180 180 9 persons 480

Outstanding debentures as at 7 Sep 18

180

I) Debentures Baht 500 million

II) Debentures Baht 2000 million Still not issue 33

Cash Flows

370259

8839614

37

Sources of Cash Uses of Cash

472

692

Change in Cash (220 MB)

Increase in translation

adjustment (073 MB)

Ending Cash 115 MB

Beginning Cash 336 MB

S-T loan received amp debenture issuance

Cash from operation

Withholding tax refund Change in working capital (376 MB) amp income tax paid (20 MB)

Debt service repayment amp dividend paid (12 MB)

Investment in equipment (22 MB) and capital increase in SH Crossing

by SKW (15 MB)

6-Month 2018 Sources and Uses of Cash (MB)

Financing Activities + 111 MB

Operating Activities (294 MB)

Investment Activities (37 MB)

Net CF (220 MB)

34

Chart1

472
692
370
88
14
259
396
37

Sheet1

TRC Group Industry Group (Construction Services)

089 086067

095072

246 234 247 240258

000

050

100

150

200

250

300

2015 2016 2017 30 Jun 17 30 Jun 18

1599

1128

338

1231

092

1226

709

256

905

343

000

500

1000

1500

2000

2015 2016 2017 30 Jun 17 30 Jun 18

()

Financial Ratio amp Covenants to Debenture Holders

Time(s) Return on Equity Debt to Equity Ratio

006

016 015

020

000

005

010

015

020

025

31 Dec 15 31 Dec 16 31 Dec 17 30 Jun 18

Time(s)

10412

26881628 1196

0002000400060008000

1000012000

2015 2016 2017 30 Jun 2018

EBITDA to Interest Time(s)

TRC TRC

Interest Bearing Debt to Equity

Covenant gt = 4 times Covenant lt = 2 times

35

Chart1

TRC and its subsidiaries
Industry Group
240
089
246
086
234
067
247
095
238
072
258

Sheet1

Chart1

TRC and its subsidiaries
Industry Group
1599
1226
1128
709
338
256
1231
905
092
343

Sheet1

Chart1

TRC Groups Interest-Bearing Debt-to-Equity
006
016
015
02

Sheet1

Chart1

TRC Groups EBITDA to interest
10412
2688
1628
1196

Sheet1

If you have any question please feel fee to contact Investor Relations Department Email ir_trctrc-concom or ounruentrc-concom

Tel +66 2022 7777-87 Ext 3201 3213 Fax +66 2022 7778

  • Slide Number 1
  • Slide Number 2
  • Slide Number 3
  • Key Corporate Milestone
  • Slide Number 5
  • Slide Number 6
  • May 2018 SKW obtained special class contractor from Department of Highways
  • Slide Number 8
  • Slide Number 9
  • TRC Group Backlog
  • Slide Number 11
  • Projects on Hand Period
  • Slide Number 13
  • Slide Number 14
  • Slide Number 15
  • Slide Number 16
  • Slide Number 17
  • Slide Number 18
  • Slide Number 19
  • Slide Number 20
  • Slide Number 21
  • Slide Number 22
  • Slide Number 23
  • Auto Motion Works Co Ltd (AMW) Leader manufactureof Automated Storage and Retrieval System (ASRS)Technology
  • Slide Number 25
  • Slide Number 26
  • Slide Number 27
  • Slide Number 28
  • Slide Number 29
  • Slide Number 30
  • Slide Number 31
  • Slide Number 32
  • Slide Number 33
  • Slide Number 34
  • Slide Number 35
  • Slide Number 36
TRC Groups EBITDA to interest
2015 10412
2016 2688
2017 1628
30 Jun 2018 1196
To resize chart data range drag lower right corner of range
2015
2016
2017
30 Jun 2018
TRC Groups Interest-Bearing Debt-to-Equity
31 Dec 15 006
31 Dec 16 016
31 Dec 17 015
30 Jun 18 020
To resize chart data range drag lower right corner of range
31 Dec 15
31 Dec 16
31 Dec 17
30 Jun 18
TRC and its subsidiaries Industry Group
2015 1599 1226
2016 1128 709
2017 338 256
30 Jun 17 1231 905
30 Jun 18 092 343
To resize chart data range drag lower right corner of range
2015 2015
2016 2016
2017 2017
30 Jun 17 30 Jun 17
30 Jun 18 30 Jun 18
2015 2016 2017 30 Jun 17 30 Jun 18
TRC and its subsidiaries 089 086 067 095 072
Industry Group 246 234 247 238 258
2015 2015 2015
2016 2016 2016
2017 2017 2017
30 Jun 17 30 Jun 17 30 Jun 17
30 Jun 18 30 Jun 18 30 Jun 18
Sources of Cash Uses of Cash
370 259
88 396
14 37
472 692
220
Sources of Cash Uses of Cash Withholding tax refund
Loan recived 370 376 Change in working Capital
Cash From operation (CFO) 88 259 Debt Service - repayment amp Dividend paid
Withholding tax refund 14 57 Investment
22 Investment in PPE
15 investment in joint venture
20 Tax paid
57
Sources of Cash Sources of Cash Sources of Cash
Uses of Cash Uses of Cash Uses of Cash
Non-current liabilities Loans and debentures Current liabilities Shareholders equity
31 Dec 16 77 404 1838 2684
31 Dec 17 75 400 1367 2756
30 Jun 18 76 546 1321 2706
To resize chart data range drag lower right corner of range
31 Dec 16 31 Dec 16 31 Dec 16 31 Dec 16
31 Dec 17 31 Dec 17 31 Dec 17 31 Dec 17
30 Jun 18 30 Jun 18 30 Jun 18 30 Jun 18
Current assets Other non-current assets Investment in associate and Investment in joint ventures Property plant and equipment
31 Dec 16 2874 72 1331 726
31 Dec 17 2599 48 1266 685
30 Jun 18 2698 50 1256 645
To resize chart data range drag lower right corner of range
31 Dec 16 31 Dec 16 31 Dec 16 31 Dec 16
31 Dec 17 31 Dec 17 31 Dec 17 31 Dec 17
30 Jun 18 30 Jun 18 30 Jun 18 30 Jun 18
Operating Profit Net Profit
2014 821 694
2015 787 789
2016 1065 786
2017 711 392
6-Month 2017 519 224
6-Month 2018 -051 -387
To resize chart data range drag lower right corner of range
2014 2014
2015 2015
2016 2016
2017 2017
6-Month 2017 6-Month 2017
6-Month 2018 6-Month 2018
Q1 Q2 Q3 Q4 Year End Operating profits
2014 726 687 802 880 3095 913 2557 2215 880
2015 774 927 871 1308 3880 962 2558 2572 1308
2016 1104 434 1170 989 3697 1160 2559 2708 989
2017 952 436 452 530 2370 818 2560 1840 530
2018 465 477 050 2561
To resize chart data range drag lower right corner of range
2014 2014 2014 2014 2014
2015 2015 2015 2015 2015
2016 2016 2016 2016 2016
2017 2017 2017 2017 2017
2018 2018 2018 2018 2018
1H2017 1H2018
Civil Work 369 238
Processing Plant 237 166
Pipeline System 782 538
1388 942 To resize chart data range drag lower right corner of range
Civil Work Civil Work
Processing Plant Processing Plant
Pipeline System Pipeline System
Civil Work Processing Plant Pipeline System
2016 742 1159 1796
2017 950 345 1075
1H2017 369 237 782
1H2018 238 166 538
To resize chart data range drag lower right corner of range
other
1
2016 2016 2016
2017 2017 2017
1H2017 1H2017 1H2017
1H2018 1H2018 1H2018
Column1
Pipeline 782 56
Processing Plant 237 1388 17
Civil 369 26
Sales amp Other 6 0
1394
To resize chart data range drag lower right corner of range
Pipeline
Processing Plant
Civil
Sales amp Other
Column1
Pipeline 539 56
Processing Plant 166 942 942 17
Civil 237 25
Sales amp Other 12 1
954
To resize chart data range drag lower right corner of range
Pipeline
Processing Plant
Civil
Sales amp Other
Gross Profit Margin Net Profit (Loss) Margin
2015 164 77
2016 203 78
2017 215 38
1H2017 190 22
1H2018 172 -38
2015 2015
2016 2016
2017 2017
1H2017 1H2017
1H2018 1H2018
Column1
Q12018 9
Q22018 -45
1H2017 31
1H2018 -36
Q12018
Q22018
1H2017
1H2018
Column1
Q12018 55
Q22018 -12 -67 -12182
1H2017 123
1H2018 43 -80 -6504
Q12018
Q22018
1H2017
1H2018
Q12018 471 เพม(ลด)
Q22018 482 11 234
1H2017 1394
1H2018 954 -440 -3156
Q12018
Q22018
1H2017
1H2018
Sales
Completed 682
Remaining 318
To resize chart data range drag lower right corner of range
Page 39: TRC Corporate Presentation · 2018-09-19 · TRC Corporate Presentation . The 2. nd. Quarter 2018 Operating Performance . 7 September 2018 . ... determined by TRC based on information

Pipeline Journal World Pipeline June 2018

17

Pipeline Journal (cont)

18

Content

19

Financial Highlights 27

Future Developments 20

Backlog 10

Corporate Profile amp 1H 2018 Significant Events 4

Projects for Bidding

Project Name

Approximate TRC Grouprsquos Work Value

(Million Baht)

Estimated Bidding Period

A Pipeline A1 Pipeline for Floating Storage and Regasification Unit (FSRU) Project from EGAT 3500 Early of 2019

A2 The 5th Transmission Pipeline Phase 3 from PTT 1500 Early of 2019

A3 New distribution pipeline and modifyreroute pipeline from PTT

100-150 Q4 2018

B Processing Plant

B1 Clean Fuel Project (CFP) from Thai Oil (TRC submitted bid as subcontractor)

2000 Q1 2018

B2 Acrylic Resin Plant 300 Sep 2018

C Infrastructure Infrastructure Government Projects (ie Double Track Railway Projects Road Improvement amp Expansion)

3000 2H 2018

D ASRS Warehouse 2000 Q4 2018-Q2 2019

20

TRC Potential Project

Clean Fuel Project (CFP) Thai Oil Group

Floating Storage and Regasification Unit (FRSU) EGAT

โครงการทอสงกาซธรรมชาตจากสถาน

เกบรกษาและแปรสภาพกาซธรรมชาตจาก

ของเหลวเปนกาซแบบลอยนา (FRSU) ไปยงโรงไฟฟาพระนครใต ระยะทาง 58 กม

TOPrsquos EGM held on 27 August 2018 resolved to approve the investment in the Clean Fuel Project with the project value of approximately USD 4825 or approximately Baht 160279 million The period of the project will be 2019 - 2023

21

FSRUrsquos 3 Pilot Projects 2-year cooperation between EGAT and PTT bull FSRU in northern part of the gulf of Thailand bull FSRU in southern region to substitute for JDArsquos

supply bull FSRU in Myanmar for further development with

EGATrsquos power plant

SKW amp SHC Potential Project

Thailand Smart Metro by Metropolitan Electric Authority

bull Project Owner TOT Public Company Limited CAT Telecom Public Company Limited Metropolitan Electricity Authority Mass Rapid Transit Authority of Thailand bull 1273 km bull Year 2017- 2021

22

SKW Potential Project ASampRS Warehouse

Project Owner PTT Oil and Retail Business Public Company Limited (PTTOR)

Project Value Approximate of Baht 550- 600 million

Scope of Works EPC of Lubricants Distribution Center Installation Automated Storage and Retrieval System (ASampRS) Project Location Amphur Bang Pakong Chachoengsao Province Project Period 450 days

New innovative project under cooperation of strategic partner

23

Auto Motion Works Co Ltd (AMW) Leader manufacture of Automated Storage and Retrieval System (ASRS)Technology

References bull World Ceramic Center Co Ltd Head Office bull Scotch Industrial (Thailand) Co Ltd Bangbuathong Nonthaburi bull Siam Global House Public Company Limited Distribution Center Wangnoi Ayudhaya bull King Power Srivaree Samut Prakarn bull Thai Summit Eastern Seaboard Autoparts Industry Co Ltd Rayong

24

Business 2018 2019 2020 2021 2022 Total

Natural gas 3854 2463 1759 1676 1040 10792 3

Natural gas transmission pipeline 26049 17841 5819 6437 755 56901 17

Oil and international trading 14169 71 6 6 6 12258 3

Petrochemical amp Refining 21033 4 4 4 5 21050 7

Head office and others 7038 3532 4142 4259 3789 22760 6 Joint investment and investment in PTT wholly-owned entities

176470 21969 10771 8987 4 218201 64

Total 246613 45880 22501 21369 5599 341962 100

PTTrsquos 5-year Investment Plan (2018 ndash 2022)

(Unit Million Baht) I PTTrsquos news reported to the SET on 22 December 2017

PTTrsquos board of directors meeting held on June 18 2018 has reviewed investment plan to reflect the operation and current circumstances as well as effective budgeting by reducing the 2018 investment plan from Baht 246613 million to Baht 221294 million The reduction is mainly from the investment projects of oil and transmission pipeline business

II Revised 2018 Investment from 246613 MB to 221294 MB (18 June 18)

Reducing1027

25

Thailandrsquos EEC

Source Ministry of Industryrsquos presentation of ldquoEastern Economic Corridor Development Projectrdquo Driving Forward hellip dated 15 February 2017

26

Content

27

Financial Highlights 27

Future Developments 20

Backlog 10

Corporate Profile amp 1H 2018 Significant Events 4

Operating Performance 1H2018

471 482

1394

954

Q12018 Q22018 1H2017 1H2018

2 QoQ

32 YoY

Unit MB

Revenue

1H2017 1H2018

55

-12

123

43

Q12018 Q22018 1H2017 1H2018

9

-45

31

-36

Q12018 Q22018 1H2017 1H2018

65 YoY

122 QoQ

EBITDA

164 QoQ 217 YoY

164

203215

190172

77 78

3822

-38

-50

50

150

250

2015 2016 2017 1H2017 1H2018

Gross Profit Margin Net Profit (Loss) Margin

Gross Profit Margin amp Net Profit Margin

Profit (loss) for the period

28

Gross ProfitQ1 2018 117 MB 251Q2 2018 45 MB 956-M 2018 162 MB 172

Net ProfitQ1 2018 9 MB 19Q2 2018 -46 MB -946-M 2018 -37 MB -38

Service Income

1388 942

32 YoY

Chart1

471
482
1394
954

Sheet1

Chart1

Column1
55
-12
123
43

Sheet1

Chart1

Column1
9
-45
31
-36

Sheet1

Chart1

Gross Profit Margin
Net Profit (Loss) Margin
1644
774
203
778
215
38
1904
22
1717
-38

Sheet1

Chart1

Column1
Pipeline 57
Processing Plant 17
Civil 25
Sales amp Other 1
539
166
237
12

Sheet1

Chart1

Column1
782
237
369
6

Sheet1

Construction Services Income

1796

1075 782

538

1159

345

237

166

742

950

369

238

0

500

1000

1500

2000

2500

3000

3500

4000

2016 2017 1H2017 1H2018

Civil Work

Processing Plant

Pipeline System

3697

2370

1388

942

Unit MB

18

57

25

369

237

782

238166

538

Civil Work Processing Plant Pipeline System

Construction Services Income Comparison with last year (MB)

1H2017 1H2018

1st Half Comparison

29

Chart1

3697
2370
1388
942
Pipeline System
Processing Plant
Civil Work
1796
1159
742
1075
345
950
782
237
369
538
166
238

Sheet1

Chart1

1H2017
1H2018
Construction Services Income Comparison with last year (MB)
369
238
237
166
782
538

Sheet1

30

Construction Services Income

2014 2015 2016 2017 2018Q1 726 774 1104 952 465Q2 687 927 434 436 477Q3 802 871 1170 452Q4 880 1308 989 530Year End 3095 3880 3697 2370

726 774

1104952

465687

927

434 436 477

802 871

1170

452880

1308

989

530

3095

38803697

2370

0

500

1000

1500

2000

2500

3000

3500

4000

2018 (F) 2500-2800

(MB)

6-M 2018 942

Chart1

Q1
Q2
Q3
Q4
Year End
726
687
802
880
3095
774
927
871
1308
3880
1104
434
1170
989
3697
952
436
452
530
2370
465
477

Sheet1

Operating Profit amp Net Profit

2014 2015 2016 2017 6-Month2017

6-Month2018

Operating Profit 821 787 1065 711 519 -051 Net Profit 694 789 786 392 224 -387

-400

000

400

800

1200

2014 2015 2016 2017 6-M 2017

6-M 2018

Operating Profit (Loss) (MB) 25415 30539 39382 16863 7202 (479)

Net Profit (Loss) (MB) 21492 30596 29076 9279 3113 (3650)

31

to services income amp sales

Chart1

Operating Profit
Net Profit
821
694
787
789
1065
786
711
392
519
224
-051
-387

Sheet1

726 685 645

1331 1266 1256

72 48 50

2874 2599 2698

-

1000

2000

3000

4000

5000

31 Dec 16 31 Dec 17 30 Jun 18

Assets

Current assetsOther non-current assetsInvestment in associate and Investment in joint venturesProperty plant and equipment

50034598 4649

(MB)

Financial Position

2684 2756 2706

1838 1367 1321

404 400 546

77 75 76

-

1000

2000

3000

4000

5000

31 Dec 16 31 Dec 17 30 Jun 18

Liabilities and Shareholders Equity

Non-current liabilities

Loans and debentures

Current liabilities

Shareholders equity

50034598 4649

(MB)

(APOT 1259)

(APOT 1234)

(APOT 1328)

32

58

1

27

14

2

12

28

58

Chart1

5003
4598
4649
Property plant and equipment
Investment in associate and Investment in joint ventures
Other non-current assets
Current assets
Assets
726
1331
72
2874
685
1266
48
2599
645
1256
50
2698

Sheet1

Sheet2

Chart1

5003
4598
4649
Shareholders equity
Current liabilities
Loans and debentures
Non-current liabilities
Liabilities and Shareholders Equity
75
2684
1838
404
77
2756
1367
400
75
2706
1321
546
76

Sheet1

Debenture Issuance and Expiration

Issuance Date

Maturity Date

Issuance

Amount (MB)

Outstanding

Amount (MB)

Debenture

Holders

Interest Rate

(Per Year)

8 Jul 2015 8 Jul 2017

(2 years) 100

- (Expired)

10 persons 468

10 Mar 2016

10 Mar 2018

(2 Years)

200 -

(Expired) 10 persons 440

12 Jul 2017 12 Jul 2018

(1 year) 100

- (Expired)

10 persons 450

15 Mar 2018

17 Mar 2020

(2 yearsamp2 days)

180 180 9 persons 480

Outstanding debentures as at 7 Sep 18

180

I) Debentures Baht 500 million

II) Debentures Baht 2000 million Still not issue 33

Cash Flows

370259

8839614

37

Sources of Cash Uses of Cash

472

692

Change in Cash (220 MB)

Increase in translation

adjustment (073 MB)

Ending Cash 115 MB

Beginning Cash 336 MB

S-T loan received amp debenture issuance

Cash from operation

Withholding tax refund Change in working capital (376 MB) amp income tax paid (20 MB)

Debt service repayment amp dividend paid (12 MB)

Investment in equipment (22 MB) and capital increase in SH Crossing

by SKW (15 MB)

6-Month 2018 Sources and Uses of Cash (MB)

Financing Activities + 111 MB

Operating Activities (294 MB)

Investment Activities (37 MB)

Net CF (220 MB)

34

Chart1

472
692
370
88
14
259
396
37

Sheet1

TRC Group Industry Group (Construction Services)

089 086067

095072

246 234 247 240258

000

050

100

150

200

250

300

2015 2016 2017 30 Jun 17 30 Jun 18

1599

1128

338

1231

092

1226

709

256

905

343

000

500

1000

1500

2000

2015 2016 2017 30 Jun 17 30 Jun 18

()

Financial Ratio amp Covenants to Debenture Holders

Time(s) Return on Equity Debt to Equity Ratio

006

016 015

020

000

005

010

015

020

025

31 Dec 15 31 Dec 16 31 Dec 17 30 Jun 18

Time(s)

10412

26881628 1196

0002000400060008000

1000012000

2015 2016 2017 30 Jun 2018

EBITDA to Interest Time(s)

TRC TRC

Interest Bearing Debt to Equity

Covenant gt = 4 times Covenant lt = 2 times

35

Chart1

TRC and its subsidiaries
Industry Group
240
089
246
086
234
067
247
095
238
072
258

Sheet1

Chart1

TRC and its subsidiaries
Industry Group
1599
1226
1128
709
338
256
1231
905
092
343

Sheet1

Chart1

TRC Groups Interest-Bearing Debt-to-Equity
006
016
015
02

Sheet1

Chart1

TRC Groups EBITDA to interest
10412
2688
1628
1196

Sheet1

If you have any question please feel fee to contact Investor Relations Department Email ir_trctrc-concom or ounruentrc-concom

Tel +66 2022 7777-87 Ext 3201 3213 Fax +66 2022 7778

  • Slide Number 1
  • Slide Number 2
  • Slide Number 3
  • Key Corporate Milestone
  • Slide Number 5
  • Slide Number 6
  • May 2018 SKW obtained special class contractor from Department of Highways
  • Slide Number 8
  • Slide Number 9
  • TRC Group Backlog
  • Slide Number 11
  • Projects on Hand Period
  • Slide Number 13
  • Slide Number 14
  • Slide Number 15
  • Slide Number 16
  • Slide Number 17
  • Slide Number 18
  • Slide Number 19
  • Slide Number 20
  • Slide Number 21
  • Slide Number 22
  • Slide Number 23
  • Auto Motion Works Co Ltd (AMW) Leader manufactureof Automated Storage and Retrieval System (ASRS)Technology
  • Slide Number 25
  • Slide Number 26
  • Slide Number 27
  • Slide Number 28
  • Slide Number 29
  • Slide Number 30
  • Slide Number 31
  • Slide Number 32
  • Slide Number 33
  • Slide Number 34
  • Slide Number 35
  • Slide Number 36
TRC Groups EBITDA to interest
2015 10412
2016 2688
2017 1628
30 Jun 2018 1196
To resize chart data range drag lower right corner of range
2015
2016
2017
30 Jun 2018
TRC Groups Interest-Bearing Debt-to-Equity
31 Dec 15 006
31 Dec 16 016
31 Dec 17 015
30 Jun 18 020
To resize chart data range drag lower right corner of range
31 Dec 15
31 Dec 16
31 Dec 17
30 Jun 18
TRC and its subsidiaries Industry Group
2015 1599 1226
2016 1128 709
2017 338 256
30 Jun 17 1231 905
30 Jun 18 092 343
To resize chart data range drag lower right corner of range
2015 2015
2016 2016
2017 2017
30 Jun 17 30 Jun 17
30 Jun 18 30 Jun 18
2015 2016 2017 30 Jun 17 30 Jun 18
TRC and its subsidiaries 089 086 067 095 072
Industry Group 246 234 247 238 258
2015 2015 2015
2016 2016 2016
2017 2017 2017
30 Jun 17 30 Jun 17 30 Jun 17
30 Jun 18 30 Jun 18 30 Jun 18
Sources of Cash Uses of Cash
370 259
88 396
14 37
472 692
220
Sources of Cash Uses of Cash Withholding tax refund
Loan recived 370 376 Change in working Capital
Cash From operation (CFO) 88 259 Debt Service - repayment amp Dividend paid
Withholding tax refund 14 57 Investment
22 Investment in PPE
15 investment in joint venture
20 Tax paid
57
Sources of Cash Sources of Cash Sources of Cash
Uses of Cash Uses of Cash Uses of Cash
Non-current liabilities Loans and debentures Current liabilities Shareholders equity
31 Dec 16 77 404 1838 2684
31 Dec 17 75 400 1367 2756
30 Jun 18 76 546 1321 2706
To resize chart data range drag lower right corner of range
31 Dec 16 31 Dec 16 31 Dec 16 31 Dec 16
31 Dec 17 31 Dec 17 31 Dec 17 31 Dec 17
30 Jun 18 30 Jun 18 30 Jun 18 30 Jun 18
Current assets Other non-current assets Investment in associate and Investment in joint ventures Property plant and equipment
31 Dec 16 2874 72 1331 726
31 Dec 17 2599 48 1266 685
30 Jun 18 2698 50 1256 645
To resize chart data range drag lower right corner of range
31 Dec 16 31 Dec 16 31 Dec 16 31 Dec 16
31 Dec 17 31 Dec 17 31 Dec 17 31 Dec 17
30 Jun 18 30 Jun 18 30 Jun 18 30 Jun 18
Operating Profit Net Profit
2014 821 694
2015 787 789
2016 1065 786
2017 711 392
6-Month 2017 519 224
6-Month 2018 -051 -387
To resize chart data range drag lower right corner of range
2014 2014
2015 2015
2016 2016
2017 2017
6-Month 2017 6-Month 2017
6-Month 2018 6-Month 2018
Q1 Q2 Q3 Q4 Year End Operating profits
2014 726 687 802 880 3095 913 2557 2215 880
2015 774 927 871 1308 3880 962 2558 2572 1308
2016 1104 434 1170 989 3697 1160 2559 2708 989
2017 952 436 452 530 2370 818 2560 1840 530
2018 465 477 050 2561
To resize chart data range drag lower right corner of range
2014 2014 2014 2014 2014
2015 2015 2015 2015 2015
2016 2016 2016 2016 2016
2017 2017 2017 2017 2017
2018 2018 2018 2018 2018
1H2017 1H2018
Civil Work 369 238
Processing Plant 237 166
Pipeline System 782 538
1388 942 To resize chart data range drag lower right corner of range
Civil Work Civil Work
Processing Plant Processing Plant
Pipeline System Pipeline System
Civil Work Processing Plant Pipeline System
2016 742 1159 1796
2017 950 345 1075
1H2017 369 237 782
1H2018 238 166 538
To resize chart data range drag lower right corner of range
other
1
2016 2016 2016
2017 2017 2017
1H2017 1H2017 1H2017
1H2018 1H2018 1H2018
Column1
Pipeline 782 56
Processing Plant 237 1388 17
Civil 369 26
Sales amp Other 6 0
1394
To resize chart data range drag lower right corner of range
Pipeline
Processing Plant
Civil
Sales amp Other
Column1
Pipeline 539 56
Processing Plant 166 942 942 17
Civil 237 25
Sales amp Other 12 1
954
To resize chart data range drag lower right corner of range
Pipeline
Processing Plant
Civil
Sales amp Other
Gross Profit Margin Net Profit (Loss) Margin
2015 164 77
2016 203 78
2017 215 38
1H2017 190 22
1H2018 172 -38
2015 2015
2016 2016
2017 2017
1H2017 1H2017
1H2018 1H2018
Column1
Q12018 9
Q22018 -45
1H2017 31
1H2018 -36
Q12018
Q22018
1H2017
1H2018
Column1
Q12018 55
Q22018 -12 -67 -12182
1H2017 123
1H2018 43 -80 -6504
Q12018
Q22018
1H2017
1H2018
Q12018 471 เพม(ลด)
Q22018 482 11 234
1H2017 1394
1H2018 954 -440 -3156
Q12018
Q22018
1H2017
1H2018
Page 40: TRC Corporate Presentation · 2018-09-19 · TRC Corporate Presentation . The 2. nd. Quarter 2018 Operating Performance . 7 September 2018 . ... determined by TRC based on information

Pipeline Journal (cont)

18

Content

19

Financial Highlights 27

Future Developments 20

Backlog 10

Corporate Profile amp 1H 2018 Significant Events 4

Projects for Bidding

Project Name

Approximate TRC Grouprsquos Work Value

(Million Baht)

Estimated Bidding Period

A Pipeline A1 Pipeline for Floating Storage and Regasification Unit (FSRU) Project from EGAT 3500 Early of 2019

A2 The 5th Transmission Pipeline Phase 3 from PTT 1500 Early of 2019

A3 New distribution pipeline and modifyreroute pipeline from PTT

100-150 Q4 2018

B Processing Plant

B1 Clean Fuel Project (CFP) from Thai Oil (TRC submitted bid as subcontractor)

2000 Q1 2018

B2 Acrylic Resin Plant 300 Sep 2018

C Infrastructure Infrastructure Government Projects (ie Double Track Railway Projects Road Improvement amp Expansion)

3000 2H 2018

D ASRS Warehouse 2000 Q4 2018-Q2 2019

20

TRC Potential Project

Clean Fuel Project (CFP) Thai Oil Group

Floating Storage and Regasification Unit (FRSU) EGAT

โครงการทอสงกาซธรรมชาตจากสถาน

เกบรกษาและแปรสภาพกาซธรรมชาตจาก

ของเหลวเปนกาซแบบลอยนา (FRSU) ไปยงโรงไฟฟาพระนครใต ระยะทาง 58 กม

TOPrsquos EGM held on 27 August 2018 resolved to approve the investment in the Clean Fuel Project with the project value of approximately USD 4825 or approximately Baht 160279 million The period of the project will be 2019 - 2023

21

FSRUrsquos 3 Pilot Projects 2-year cooperation between EGAT and PTT bull FSRU in northern part of the gulf of Thailand bull FSRU in southern region to substitute for JDArsquos

supply bull FSRU in Myanmar for further development with

EGATrsquos power plant

SKW amp SHC Potential Project

Thailand Smart Metro by Metropolitan Electric Authority

bull Project Owner TOT Public Company Limited CAT Telecom Public Company Limited Metropolitan Electricity Authority Mass Rapid Transit Authority of Thailand bull 1273 km bull Year 2017- 2021

22

SKW Potential Project ASampRS Warehouse

Project Owner PTT Oil and Retail Business Public Company Limited (PTTOR)

Project Value Approximate of Baht 550- 600 million

Scope of Works EPC of Lubricants Distribution Center Installation Automated Storage and Retrieval System (ASampRS) Project Location Amphur Bang Pakong Chachoengsao Province Project Period 450 days

New innovative project under cooperation of strategic partner

23

Auto Motion Works Co Ltd (AMW) Leader manufacture of Automated Storage and Retrieval System (ASRS)Technology

References bull World Ceramic Center Co Ltd Head Office bull Scotch Industrial (Thailand) Co Ltd Bangbuathong Nonthaburi bull Siam Global House Public Company Limited Distribution Center Wangnoi Ayudhaya bull King Power Srivaree Samut Prakarn bull Thai Summit Eastern Seaboard Autoparts Industry Co Ltd Rayong

24

Business 2018 2019 2020 2021 2022 Total

Natural gas 3854 2463 1759 1676 1040 10792 3

Natural gas transmission pipeline 26049 17841 5819 6437 755 56901 17

Oil and international trading 14169 71 6 6 6 12258 3

Petrochemical amp Refining 21033 4 4 4 5 21050 7

Head office and others 7038 3532 4142 4259 3789 22760 6 Joint investment and investment in PTT wholly-owned entities

176470 21969 10771 8987 4 218201 64

Total 246613 45880 22501 21369 5599 341962 100

PTTrsquos 5-year Investment Plan (2018 ndash 2022)

(Unit Million Baht) I PTTrsquos news reported to the SET on 22 December 2017

PTTrsquos board of directors meeting held on June 18 2018 has reviewed investment plan to reflect the operation and current circumstances as well as effective budgeting by reducing the 2018 investment plan from Baht 246613 million to Baht 221294 million The reduction is mainly from the investment projects of oil and transmission pipeline business

II Revised 2018 Investment from 246613 MB to 221294 MB (18 June 18)

Reducing1027

25

Thailandrsquos EEC

Source Ministry of Industryrsquos presentation of ldquoEastern Economic Corridor Development Projectrdquo Driving Forward hellip dated 15 February 2017

26

Content

27

Financial Highlights 27

Future Developments 20

Backlog 10

Corporate Profile amp 1H 2018 Significant Events 4

Operating Performance 1H2018

471 482

1394

954

Q12018 Q22018 1H2017 1H2018

2 QoQ

32 YoY

Unit MB

Revenue

1H2017 1H2018

55

-12

123

43

Q12018 Q22018 1H2017 1H2018

9

-45

31

-36

Q12018 Q22018 1H2017 1H2018

65 YoY

122 QoQ

EBITDA

164 QoQ 217 YoY

164

203215

190172

77 78

3822

-38

-50

50

150

250

2015 2016 2017 1H2017 1H2018

Gross Profit Margin Net Profit (Loss) Margin

Gross Profit Margin amp Net Profit Margin

Profit (loss) for the period

28

Gross ProfitQ1 2018 117 MB 251Q2 2018 45 MB 956-M 2018 162 MB 172

Net ProfitQ1 2018 9 MB 19Q2 2018 -46 MB -946-M 2018 -37 MB -38

Service Income

1388 942

32 YoY

Chart1

471
482
1394
954

Sheet1

Chart1

Column1
55
-12
123
43

Sheet1

Chart1

Column1
9
-45
31
-36

Sheet1

Chart1

Gross Profit Margin
Net Profit (Loss) Margin
1644
774
203
778
215
38
1904
22
1717
-38

Sheet1

Chart1

Column1
Pipeline 57
Processing Plant 17
Civil 25
Sales amp Other 1
539
166
237
12

Sheet1

Chart1

Column1
782
237
369
6

Sheet1

Construction Services Income

1796

1075 782

538

1159

345

237

166

742

950

369

238

0

500

1000

1500

2000

2500

3000

3500

4000

2016 2017 1H2017 1H2018

Civil Work

Processing Plant

Pipeline System

3697

2370

1388

942

Unit MB

18

57

25

369

237

782

238166

538

Civil Work Processing Plant Pipeline System

Construction Services Income Comparison with last year (MB)

1H2017 1H2018

1st Half Comparison

29

Chart1

3697
2370
1388
942
Pipeline System
Processing Plant
Civil Work
1796
1159
742
1075
345
950
782
237
369
538
166
238

Sheet1

Chart1

1H2017
1H2018
Construction Services Income Comparison with last year (MB)
369
238
237
166
782
538

Sheet1

30

Construction Services Income

2014 2015 2016 2017 2018Q1 726 774 1104 952 465Q2 687 927 434 436 477Q3 802 871 1170 452Q4 880 1308 989 530Year End 3095 3880 3697 2370

726 774

1104952

465687

927

434 436 477

802 871

1170

452880

1308

989

530

3095

38803697

2370

0

500

1000

1500

2000

2500

3000

3500

4000

2018 (F) 2500-2800

(MB)

6-M 2018 942

Chart1

Q1
Q2
Q3
Q4
Year End
726
687
802
880
3095
774
927
871
1308
3880
1104
434
1170
989
3697
952
436
452
530
2370
465
477

Sheet1

Operating Profit amp Net Profit

2014 2015 2016 2017 6-Month2017

6-Month2018

Operating Profit 821 787 1065 711 519 -051 Net Profit 694 789 786 392 224 -387

-400

000

400

800

1200

2014 2015 2016 2017 6-M 2017

6-M 2018

Operating Profit (Loss) (MB) 25415 30539 39382 16863 7202 (479)

Net Profit (Loss) (MB) 21492 30596 29076 9279 3113 (3650)

31

to services income amp sales

Chart1

Operating Profit
Net Profit
821
694
787
789
1065
786
711
392
519
224
-051
-387

Sheet1

726 685 645

1331 1266 1256

72 48 50

2874 2599 2698

-

1000

2000

3000

4000

5000

31 Dec 16 31 Dec 17 30 Jun 18

Assets

Current assetsOther non-current assetsInvestment in associate and Investment in joint venturesProperty plant and equipment

50034598 4649

(MB)

Financial Position

2684 2756 2706

1838 1367 1321

404 400 546

77 75 76

-

1000

2000

3000

4000

5000

31 Dec 16 31 Dec 17 30 Jun 18

Liabilities and Shareholders Equity

Non-current liabilities

Loans and debentures

Current liabilities

Shareholders equity

50034598 4649

(MB)

(APOT 1259)

(APOT 1234)

(APOT 1328)

32

58

1

27

14

2

12

28

58

Chart1

5003
4598
4649
Property plant and equipment
Investment in associate and Investment in joint ventures
Other non-current assets
Current assets
Assets
726
1331
72
2874
685
1266
48
2599
645
1256
50
2698

Sheet1

Sheet2

Chart1

5003
4598
4649
Shareholders equity
Current liabilities
Loans and debentures
Non-current liabilities
Liabilities and Shareholders Equity
75
2684
1838
404
77
2756
1367
400
75
2706
1321
546
76

Sheet1

Debenture Issuance and Expiration

Issuance Date

Maturity Date

Issuance

Amount (MB)

Outstanding

Amount (MB)

Debenture

Holders

Interest Rate

(Per Year)

8 Jul 2015 8 Jul 2017

(2 years) 100

- (Expired)

10 persons 468

10 Mar 2016

10 Mar 2018

(2 Years)

200 -

(Expired) 10 persons 440

12 Jul 2017 12 Jul 2018

(1 year) 100

- (Expired)

10 persons 450

15 Mar 2018

17 Mar 2020

(2 yearsamp2 days)

180 180 9 persons 480

Outstanding debentures as at 7 Sep 18

180

I) Debentures Baht 500 million

II) Debentures Baht 2000 million Still not issue 33

Cash Flows

370259

8839614

37

Sources of Cash Uses of Cash

472

692

Change in Cash (220 MB)

Increase in translation

adjustment (073 MB)

Ending Cash 115 MB

Beginning Cash 336 MB

S-T loan received amp debenture issuance

Cash from operation

Withholding tax refund Change in working capital (376 MB) amp income tax paid (20 MB)

Debt service repayment amp dividend paid (12 MB)

Investment in equipment (22 MB) and capital increase in SH Crossing

by SKW (15 MB)

6-Month 2018 Sources and Uses of Cash (MB)

Financing Activities + 111 MB

Operating Activities (294 MB)

Investment Activities (37 MB)

Net CF (220 MB)

34

Chart1

472
692
370
88
14
259
396
37

Sheet1

TRC Group Industry Group (Construction Services)

089 086067

095072

246 234 247 240258

000

050

100

150

200

250

300

2015 2016 2017 30 Jun 17 30 Jun 18

1599

1128

338

1231

092

1226

709

256

905

343

000

500

1000

1500

2000

2015 2016 2017 30 Jun 17 30 Jun 18

()

Financial Ratio amp Covenants to Debenture Holders

Time(s) Return on Equity Debt to Equity Ratio

006

016 015

020

000

005

010

015

020

025

31 Dec 15 31 Dec 16 31 Dec 17 30 Jun 18

Time(s)

10412

26881628 1196

0002000400060008000

1000012000

2015 2016 2017 30 Jun 2018

EBITDA to Interest Time(s)

TRC TRC

Interest Bearing Debt to Equity

Covenant gt = 4 times Covenant lt = 2 times

35

Chart1

TRC and its subsidiaries
Industry Group
240
089
246
086
234
067
247
095
238
072
258

Sheet1

Chart1

TRC and its subsidiaries
Industry Group
1599
1226
1128
709
338
256
1231
905
092
343

Sheet1

Chart1

TRC Groups Interest-Bearing Debt-to-Equity
006
016
015
02

Sheet1

Chart1

TRC Groups EBITDA to interest
10412
2688
1628
1196

Sheet1

If you have any question please feel fee to contact Investor Relations Department Email ir_trctrc-concom or ounruentrc-concom

Tel +66 2022 7777-87 Ext 3201 3213 Fax +66 2022 7778

  • Slide Number 1
  • Slide Number 2
  • Slide Number 3
  • Key Corporate Milestone
  • Slide Number 5
  • Slide Number 6
  • May 2018 SKW obtained special class contractor from Department of Highways
  • Slide Number 8
  • Slide Number 9
  • TRC Group Backlog
  • Slide Number 11
  • Projects on Hand Period
  • Slide Number 13
  • Slide Number 14
  • Slide Number 15
  • Slide Number 16
  • Slide Number 17
  • Slide Number 18
  • Slide Number 19
  • Slide Number 20
  • Slide Number 21
  • Slide Number 22
  • Slide Number 23
  • Auto Motion Works Co Ltd (AMW) Leader manufactureof Automated Storage and Retrieval System (ASRS)Technology
  • Slide Number 25
  • Slide Number 26
  • Slide Number 27
  • Slide Number 28
  • Slide Number 29
  • Slide Number 30
  • Slide Number 31
  • Slide Number 32
  • Slide Number 33
  • Slide Number 34
  • Slide Number 35
  • Slide Number 36
TRC Groups EBITDA to interest
2015 10412
2016 2688
2017 1628
30 Jun 2018 1196
To resize chart data range drag lower right corner of range
2015
2016
2017
30 Jun 2018
TRC Groups Interest-Bearing Debt-to-Equity
31 Dec 15 006
31 Dec 16 016
31 Dec 17 015
30 Jun 18 020
To resize chart data range drag lower right corner of range
31 Dec 15
31 Dec 16
31 Dec 17
30 Jun 18
TRC and its subsidiaries Industry Group
2015 1599 1226
2016 1128 709
2017 338 256
30 Jun 17 1231 905
30 Jun 18 092 343
To resize chart data range drag lower right corner of range
2015 2015
2016 2016
2017 2017
30 Jun 17 30 Jun 17
30 Jun 18 30 Jun 18
2015 2016 2017 30 Jun 17 30 Jun 18
TRC and its subsidiaries 089 086 067 095 072
Industry Group 246 234 247 238 258
2015 2015 2015
2016 2016 2016
2017 2017 2017
30 Jun 17 30 Jun 17 30 Jun 17
30 Jun 18 30 Jun 18 30 Jun 18
Sources of Cash Uses of Cash
370 259
88 396
14 37
472 692
220
Sources of Cash Uses of Cash Withholding tax refund
Loan recived 370 376 Change in working Capital
Cash From operation (CFO) 88 259 Debt Service - repayment amp Dividend paid
Withholding tax refund 14 57 Investment
22 Investment in PPE
15 investment in joint venture
20 Tax paid
57
Sources of Cash Sources of Cash Sources of Cash
Uses of Cash Uses of Cash Uses of Cash
Non-current liabilities Loans and debentures Current liabilities Shareholders equity
31 Dec 16 77 404 1838 2684
31 Dec 17 75 400 1367 2756
30 Jun 18 76 546 1321 2706
To resize chart data range drag lower right corner of range
31 Dec 16 31 Dec 16 31 Dec 16 31 Dec 16
31 Dec 17 31 Dec 17 31 Dec 17 31 Dec 17
30 Jun 18 30 Jun 18 30 Jun 18 30 Jun 18
Current assets Other non-current assets Investment in associate and Investment in joint ventures Property plant and equipment
31 Dec 16 2874 72 1331 726
31 Dec 17 2599 48 1266 685
30 Jun 18 2698 50 1256 645
To resize chart data range drag lower right corner of range
31 Dec 16 31 Dec 16 31 Dec 16 31 Dec 16
31 Dec 17 31 Dec 17 31 Dec 17 31 Dec 17
30 Jun 18 30 Jun 18 30 Jun 18 30 Jun 18
Operating Profit Net Profit
2014 821 694
2015 787 789
2016 1065 786
2017 711 392
6-Month 2017 519 224
6-Month 2018 -051 -387
To resize chart data range drag lower right corner of range
2014 2014
2015 2015
2016 2016
2017 2017
6-Month 2017 6-Month 2017
6-Month 2018 6-Month 2018
Q1 Q2 Q3 Q4 Year End Operating profits
2014 726 687 802 880 3095 913 2557 2215 880
2015 774 927 871 1308 3880 962 2558 2572 1308
2016 1104 434 1170 989 3697 1160 2559 2708 989
2017 952 436 452 530 2370 818 2560 1840 530
2018 465 477 050 2561
To resize chart data range drag lower right corner of range
2014 2014 2014 2014 2014
2015 2015 2015 2015 2015
2016 2016 2016 2016 2016
2017 2017 2017 2017 2017
2018 2018 2018 2018 2018
1H2017 1H2018
Civil Work 369 238
Processing Plant 237 166
Pipeline System 782 538
1388 942 To resize chart data range drag lower right corner of range
Civil Work Civil Work
Processing Plant Processing Plant
Pipeline System Pipeline System
Civil Work Processing Plant Pipeline System
2016 742 1159 1796
2017 950 345 1075
1H2017 369 237 782
1H2018 238 166 538
To resize chart data range drag lower right corner of range
other
1
2016 2016 2016
2017 2017 2017
1H2017 1H2017 1H2017
1H2018 1H2018 1H2018
Column1
Pipeline 782 56
Processing Plant 237 1388 17
Civil 369 26
Sales amp Other 6 0
1394
To resize chart data range drag lower right corner of range
Pipeline
Processing Plant
Civil
Sales amp Other
Column1
Pipeline 539 56
Processing Plant 166 942 942 17
Civil 237 25
Sales amp Other 12 1
954
To resize chart data range drag lower right corner of range
Pipeline
Processing Plant
Civil
Sales amp Other
Gross Profit Margin Net Profit (Loss) Margin
2015 164 77
2016 203 78
2017 215 38
1H2017 190 22
1H2018 172 -38
2015 2015
2016 2016
2017 2017
1H2017 1H2017
1H2018 1H2018
Column1
Q12018 9
Q22018 -45
1H2017 31
1H2018 -36
Q12018
Q22018
1H2017
1H2018
Column1
Q12018 55
Q22018 -12 -67 -12182
1H2017 123
1H2018 43 -80 -6504
Q12018
Q22018
1H2017
1H2018
Q12018 471 เพม(ลด)
Q22018 482 11 234
1H2017 1394
1H2018 954 -440 -3156
Q12018
Q22018
1H2017
1H2018
Page 41: TRC Corporate Presentation · 2018-09-19 · TRC Corporate Presentation . The 2. nd. Quarter 2018 Operating Performance . 7 September 2018 . ... determined by TRC based on information

Content

19

Financial Highlights 27

Future Developments 20

Backlog 10

Corporate Profile amp 1H 2018 Significant Events 4

Projects for Bidding

Project Name

Approximate TRC Grouprsquos Work Value

(Million Baht)

Estimated Bidding Period

A Pipeline A1 Pipeline for Floating Storage and Regasification Unit (FSRU) Project from EGAT 3500 Early of 2019

A2 The 5th Transmission Pipeline Phase 3 from PTT 1500 Early of 2019

A3 New distribution pipeline and modifyreroute pipeline from PTT

100-150 Q4 2018

B Processing Plant

B1 Clean Fuel Project (CFP) from Thai Oil (TRC submitted bid as subcontractor)

2000 Q1 2018

B2 Acrylic Resin Plant 300 Sep 2018

C Infrastructure Infrastructure Government Projects (ie Double Track Railway Projects Road Improvement amp Expansion)

3000 2H 2018

D ASRS Warehouse 2000 Q4 2018-Q2 2019

20

TRC Potential Project

Clean Fuel Project (CFP) Thai Oil Group

Floating Storage and Regasification Unit (FRSU) EGAT

โครงการทอสงกาซธรรมชาตจากสถาน

เกบรกษาและแปรสภาพกาซธรรมชาตจาก

ของเหลวเปนกาซแบบลอยนา (FRSU) ไปยงโรงไฟฟาพระนครใต ระยะทาง 58 กม

TOPrsquos EGM held on 27 August 2018 resolved to approve the investment in the Clean Fuel Project with the project value of approximately USD 4825 or approximately Baht 160279 million The period of the project will be 2019 - 2023

21

FSRUrsquos 3 Pilot Projects 2-year cooperation between EGAT and PTT bull FSRU in northern part of the gulf of Thailand bull FSRU in southern region to substitute for JDArsquos

supply bull FSRU in Myanmar for further development with

EGATrsquos power plant

SKW amp SHC Potential Project

Thailand Smart Metro by Metropolitan Electric Authority

bull Project Owner TOT Public Company Limited CAT Telecom Public Company Limited Metropolitan Electricity Authority Mass Rapid Transit Authority of Thailand bull 1273 km bull Year 2017- 2021

22

SKW Potential Project ASampRS Warehouse

Project Owner PTT Oil and Retail Business Public Company Limited (PTTOR)

Project Value Approximate of Baht 550- 600 million

Scope of Works EPC of Lubricants Distribution Center Installation Automated Storage and Retrieval System (ASampRS) Project Location Amphur Bang Pakong Chachoengsao Province Project Period 450 days

New innovative project under cooperation of strategic partner

23

Auto Motion Works Co Ltd (AMW) Leader manufacture of Automated Storage and Retrieval System (ASRS)Technology

References bull World Ceramic Center Co Ltd Head Office bull Scotch Industrial (Thailand) Co Ltd Bangbuathong Nonthaburi bull Siam Global House Public Company Limited Distribution Center Wangnoi Ayudhaya bull King Power Srivaree Samut Prakarn bull Thai Summit Eastern Seaboard Autoparts Industry Co Ltd Rayong

24

Business 2018 2019 2020 2021 2022 Total

Natural gas 3854 2463 1759 1676 1040 10792 3

Natural gas transmission pipeline 26049 17841 5819 6437 755 56901 17

Oil and international trading 14169 71 6 6 6 12258 3

Petrochemical amp Refining 21033 4 4 4 5 21050 7

Head office and others 7038 3532 4142 4259 3789 22760 6 Joint investment and investment in PTT wholly-owned entities

176470 21969 10771 8987 4 218201 64

Total 246613 45880 22501 21369 5599 341962 100

PTTrsquos 5-year Investment Plan (2018 ndash 2022)

(Unit Million Baht) I PTTrsquos news reported to the SET on 22 December 2017

PTTrsquos board of directors meeting held on June 18 2018 has reviewed investment plan to reflect the operation and current circumstances as well as effective budgeting by reducing the 2018 investment plan from Baht 246613 million to Baht 221294 million The reduction is mainly from the investment projects of oil and transmission pipeline business

II Revised 2018 Investment from 246613 MB to 221294 MB (18 June 18)

Reducing1027

25

Thailandrsquos EEC

Source Ministry of Industryrsquos presentation of ldquoEastern Economic Corridor Development Projectrdquo Driving Forward hellip dated 15 February 2017

26

Content

27

Financial Highlights 27

Future Developments 20

Backlog 10

Corporate Profile amp 1H 2018 Significant Events 4

Operating Performance 1H2018

471 482

1394

954

Q12018 Q22018 1H2017 1H2018

2 QoQ

32 YoY

Unit MB

Revenue

1H2017 1H2018

55

-12

123

43

Q12018 Q22018 1H2017 1H2018

9

-45

31

-36

Q12018 Q22018 1H2017 1H2018

65 YoY

122 QoQ

EBITDA

164 QoQ 217 YoY

164

203215

190172

77 78

3822

-38

-50

50

150

250

2015 2016 2017 1H2017 1H2018

Gross Profit Margin Net Profit (Loss) Margin

Gross Profit Margin amp Net Profit Margin

Profit (loss) for the period

28

Gross ProfitQ1 2018 117 MB 251Q2 2018 45 MB 956-M 2018 162 MB 172

Net ProfitQ1 2018 9 MB 19Q2 2018 -46 MB -946-M 2018 -37 MB -38

Service Income

1388 942

32 YoY

Chart1

471
482
1394
954

Sheet1

Chart1

Column1
55
-12
123
43

Sheet1

Chart1

Column1
9
-45
31
-36

Sheet1

Chart1

Gross Profit Margin
Net Profit (Loss) Margin
1644
774
203
778
215
38
1904
22
1717
-38

Sheet1

Chart1

Column1
Pipeline 57
Processing Plant 17
Civil 25
Sales amp Other 1
539
166
237
12

Sheet1

Chart1

Column1
782
237
369
6

Sheet1

Construction Services Income

1796

1075 782

538

1159

345

237

166

742

950

369

238

0

500

1000

1500

2000

2500

3000

3500

4000

2016 2017 1H2017 1H2018

Civil Work

Processing Plant

Pipeline System

3697

2370

1388

942

Unit MB

18

57

25

369

237

782

238166

538

Civil Work Processing Plant Pipeline System

Construction Services Income Comparison with last year (MB)

1H2017 1H2018

1st Half Comparison

29

Chart1

3697
2370
1388
942
Pipeline System
Processing Plant
Civil Work
1796
1159
742
1075
345
950
782
237
369
538
166
238

Sheet1

Chart1

1H2017
1H2018
Construction Services Income Comparison with last year (MB)
369
238
237
166
782
538

Sheet1

30

Construction Services Income

2014 2015 2016 2017 2018Q1 726 774 1104 952 465Q2 687 927 434 436 477Q3 802 871 1170 452Q4 880 1308 989 530Year End 3095 3880 3697 2370

726 774

1104952

465687

927

434 436 477

802 871

1170

452880

1308

989

530

3095

38803697

2370

0

500

1000

1500

2000

2500

3000

3500

4000

2018 (F) 2500-2800

(MB)

6-M 2018 942

Chart1

Q1
Q2
Q3
Q4
Year End
726
687
802
880
3095
774
927
871
1308
3880
1104
434
1170
989
3697
952
436
452
530
2370
465
477

Sheet1

Operating Profit amp Net Profit

2014 2015 2016 2017 6-Month2017

6-Month2018

Operating Profit 821 787 1065 711 519 -051 Net Profit 694 789 786 392 224 -387

-400

000

400

800

1200

2014 2015 2016 2017 6-M 2017

6-M 2018

Operating Profit (Loss) (MB) 25415 30539 39382 16863 7202 (479)

Net Profit (Loss) (MB) 21492 30596 29076 9279 3113 (3650)

31

to services income amp sales

Chart1

Operating Profit
Net Profit
821
694
787
789
1065
786
711
392
519
224
-051
-387

Sheet1

726 685 645

1331 1266 1256

72 48 50

2874 2599 2698

-

1000

2000

3000

4000

5000

31 Dec 16 31 Dec 17 30 Jun 18

Assets

Current assetsOther non-current assetsInvestment in associate and Investment in joint venturesProperty plant and equipment

50034598 4649

(MB)

Financial Position

2684 2756 2706

1838 1367 1321

404 400 546

77 75 76

-

1000

2000

3000

4000

5000

31 Dec 16 31 Dec 17 30 Jun 18

Liabilities and Shareholders Equity

Non-current liabilities

Loans and debentures

Current liabilities

Shareholders equity

50034598 4649

(MB)

(APOT 1259)

(APOT 1234)

(APOT 1328)

32

58

1

27

14

2

12

28

58

Chart1

5003
4598
4649
Property plant and equipment
Investment in associate and Investment in joint ventures
Other non-current assets
Current assets
Assets
726
1331
72
2874
685
1266
48
2599
645
1256
50
2698

Sheet1

Sheet2

Chart1

5003
4598
4649
Shareholders equity
Current liabilities
Loans and debentures
Non-current liabilities
Liabilities and Shareholders Equity
75
2684
1838
404
77
2756
1367
400
75
2706
1321
546
76

Sheet1

Debenture Issuance and Expiration

Issuance Date

Maturity Date

Issuance

Amount (MB)

Outstanding

Amount (MB)

Debenture

Holders

Interest Rate

(Per Year)

8 Jul 2015 8 Jul 2017

(2 years) 100

- (Expired)

10 persons 468

10 Mar 2016

10 Mar 2018

(2 Years)

200 -

(Expired) 10 persons 440

12 Jul 2017 12 Jul 2018

(1 year) 100

- (Expired)

10 persons 450

15 Mar 2018

17 Mar 2020

(2 yearsamp2 days)

180 180 9 persons 480

Outstanding debentures as at 7 Sep 18

180

I) Debentures Baht 500 million

II) Debentures Baht 2000 million Still not issue 33

Cash Flows

370259

8839614

37

Sources of Cash Uses of Cash

472

692

Change in Cash (220 MB)

Increase in translation

adjustment (073 MB)

Ending Cash 115 MB

Beginning Cash 336 MB

S-T loan received amp debenture issuance

Cash from operation

Withholding tax refund Change in working capital (376 MB) amp income tax paid (20 MB)

Debt service repayment amp dividend paid (12 MB)

Investment in equipment (22 MB) and capital increase in SH Crossing

by SKW (15 MB)

6-Month 2018 Sources and Uses of Cash (MB)

Financing Activities + 111 MB

Operating Activities (294 MB)

Investment Activities (37 MB)

Net CF (220 MB)

34

Chart1

472
692
370
88
14
259
396
37

Sheet1

TRC Group Industry Group (Construction Services)

089 086067

095072

246 234 247 240258

000

050

100

150

200

250

300

2015 2016 2017 30 Jun 17 30 Jun 18

1599

1128

338

1231

092

1226

709

256

905

343

000

500

1000

1500

2000

2015 2016 2017 30 Jun 17 30 Jun 18

()

Financial Ratio amp Covenants to Debenture Holders

Time(s) Return on Equity Debt to Equity Ratio

006

016 015

020

000

005

010

015

020

025

31 Dec 15 31 Dec 16 31 Dec 17 30 Jun 18

Time(s)

10412

26881628 1196

0002000400060008000

1000012000

2015 2016 2017 30 Jun 2018

EBITDA to Interest Time(s)

TRC TRC

Interest Bearing Debt to Equity

Covenant gt = 4 times Covenant lt = 2 times

35

Chart1

TRC and its subsidiaries
Industry Group
240
089
246
086
234
067
247
095
238
072
258

Sheet1

Chart1

TRC and its subsidiaries
Industry Group
1599
1226
1128
709
338
256
1231
905
092
343

Sheet1

Chart1

TRC Groups Interest-Bearing Debt-to-Equity
006
016
015
02

Sheet1

Chart1

TRC Groups EBITDA to interest
10412
2688
1628
1196

Sheet1

If you have any question please feel fee to contact Investor Relations Department Email ir_trctrc-concom or ounruentrc-concom

Tel +66 2022 7777-87 Ext 3201 3213 Fax +66 2022 7778

  • Slide Number 1
  • Slide Number 2
  • Slide Number 3
  • Key Corporate Milestone
  • Slide Number 5
  • Slide Number 6
  • May 2018 SKW obtained special class contractor from Department of Highways
  • Slide Number 8
  • Slide Number 9
  • TRC Group Backlog
  • Slide Number 11
  • Projects on Hand Period
  • Slide Number 13
  • Slide Number 14
  • Slide Number 15
  • Slide Number 16
  • Slide Number 17
  • Slide Number 18
  • Slide Number 19
  • Slide Number 20
  • Slide Number 21
  • Slide Number 22
  • Slide Number 23
  • Auto Motion Works Co Ltd (AMW) Leader manufactureof Automated Storage and Retrieval System (ASRS)Technology
  • Slide Number 25
  • Slide Number 26
  • Slide Number 27
  • Slide Number 28
  • Slide Number 29
  • Slide Number 30
  • Slide Number 31
  • Slide Number 32
  • Slide Number 33
  • Slide Number 34
  • Slide Number 35
  • Slide Number 36
TRC Groups EBITDA to interest
2015 10412
2016 2688
2017 1628
30 Jun 2018 1196
To resize chart data range drag lower right corner of range
2015
2016
2017
30 Jun 2018
TRC Groups Interest-Bearing Debt-to-Equity
31 Dec 15 006
31 Dec 16 016
31 Dec 17 015
30 Jun 18 020
To resize chart data range drag lower right corner of range
31 Dec 15
31 Dec 16
31 Dec 17
30 Jun 18
TRC and its subsidiaries Industry Group
2015 1599 1226
2016 1128 709
2017 338 256
30 Jun 17 1231 905
30 Jun 18 092 343
To resize chart data range drag lower right corner of range
2015 2015
2016 2016
2017 2017
30 Jun 17 30 Jun 17
30 Jun 18 30 Jun 18
2015 2016 2017 30 Jun 17 30 Jun 18
TRC and its subsidiaries 089 086 067 095 072
Industry Group 246 234 247 238 258
2015 2015 2015
2016 2016 2016
2017 2017 2017
30 Jun 17 30 Jun 17 30 Jun 17
30 Jun 18 30 Jun 18 30 Jun 18
Sources of Cash Uses of Cash
370 259
88 396
14 37
472 692
220
Sources of Cash Uses of Cash Withholding tax refund
Loan recived 370 376 Change in working Capital
Cash From operation (CFO) 88 259 Debt Service - repayment amp Dividend paid
Withholding tax refund 14 57 Investment
22 Investment in PPE
15 investment in joint venture
20 Tax paid
57
Sources of Cash Sources of Cash Sources of Cash
Uses of Cash Uses of Cash Uses of Cash
Non-current liabilities Loans and debentures Current liabilities Shareholders equity
31 Dec 16 77 404 1838 2684
31 Dec 17 75 400 1367 2756
30 Jun 18 76 546 1321 2706
To resize chart data range drag lower right corner of range
31 Dec 16 31 Dec 16 31 Dec 16 31 Dec 16
31 Dec 17 31 Dec 17 31 Dec 17 31 Dec 17
30 Jun 18 30 Jun 18 30 Jun 18 30 Jun 18
Current assets Other non-current assets Investment in associate and Investment in joint ventures Property plant and equipment
31 Dec 16 2874 72 1331 726
31 Dec 17 2599 48 1266 685
30 Jun 18 2698 50 1256 645
To resize chart data range drag lower right corner of range
31 Dec 16 31 Dec 16 31 Dec 16 31 Dec 16
31 Dec 17 31 Dec 17 31 Dec 17 31 Dec 17
30 Jun 18 30 Jun 18 30 Jun 18 30 Jun 18
Operating Profit Net Profit
2014 821 694
2015 787 789
2016 1065 786
2017 711 392
6-Month 2017 519 224
6-Month 2018 -051 -387
To resize chart data range drag lower right corner of range
2014 2014
2015 2015
2016 2016
2017 2017
6-Month 2017 6-Month 2017
6-Month 2018 6-Month 2018
Q1 Q2 Q3 Q4 Year End Operating profits
2014 726 687 802 880 3095 913 2557 2215 880
2015 774 927 871 1308 3880 962 2558 2572 1308
2016 1104 434 1170 989 3697 1160 2559 2708 989
2017 952 436 452 530 2370 818 2560 1840 530
2018 465 477 050 2561
To resize chart data range drag lower right corner of range
2014 2014 2014 2014 2014
2015 2015 2015 2015 2015
2016 2016 2016 2016 2016
2017 2017 2017 2017 2017
2018 2018 2018 2018 2018
1H2017 1H2018
Civil Work 369 238
Processing Plant 237 166
Pipeline System 782 538
1388 942 To resize chart data range drag lower right corner of range
Civil Work Civil Work
Processing Plant Processing Plant
Pipeline System Pipeline System
Civil Work Processing Plant Pipeline System
2016 742 1159 1796
2017 950 345 1075
1H2017 369 237 782
1H2018 238 166 538
To resize chart data range drag lower right corner of range
other
1
2016 2016 2016
2017 2017 2017
1H2017 1H2017 1H2017
1H2018 1H2018 1H2018
Column1
Pipeline 782 56
Processing Plant 237 1388 17
Civil 369 26
Sales amp Other 6 0
1394
To resize chart data range drag lower right corner of range
Pipeline
Processing Plant
Civil
Sales amp Other
Column1
Pipeline 539 56
Processing Plant 166 942 942 17
Civil 237 25
Sales amp Other 12 1
954
To resize chart data range drag lower right corner of range
Pipeline
Processing Plant
Civil
Sales amp Other
Gross Profit Margin Net Profit (Loss) Margin
2015 164 77
2016 203 78
2017 215 38
1H2017 190 22
1H2018 172 -38
2015 2015
2016 2016
2017 2017
1H2017 1H2017
1H2018 1H2018
Column1
Q12018 9
Q22018 -45
1H2017 31
1H2018 -36
Q12018
Q22018
1H2017
1H2018
Column1
Q12018 55
Q22018 -12 -67 -12182
1H2017 123
1H2018 43 -80 -6504
Q12018
Q22018
1H2017
1H2018
Q12018 471 เพม(ลด)
Q22018 482 11 234
1H2017 1394
1H2018 954 -440 -3156
Q12018
Q22018
1H2017
1H2018
Page 42: TRC Corporate Presentation · 2018-09-19 · TRC Corporate Presentation . The 2. nd. Quarter 2018 Operating Performance . 7 September 2018 . ... determined by TRC based on information

Projects for Bidding

Project Name

Approximate TRC Grouprsquos Work Value

(Million Baht)

Estimated Bidding Period

A Pipeline A1 Pipeline for Floating Storage and Regasification Unit (FSRU) Project from EGAT 3500 Early of 2019

A2 The 5th Transmission Pipeline Phase 3 from PTT 1500 Early of 2019

A3 New distribution pipeline and modifyreroute pipeline from PTT

100-150 Q4 2018

B Processing Plant

B1 Clean Fuel Project (CFP) from Thai Oil (TRC submitted bid as subcontractor)

2000 Q1 2018

B2 Acrylic Resin Plant 300 Sep 2018

C Infrastructure Infrastructure Government Projects (ie Double Track Railway Projects Road Improvement amp Expansion)

3000 2H 2018

D ASRS Warehouse 2000 Q4 2018-Q2 2019

20

TRC Potential Project

Clean Fuel Project (CFP) Thai Oil Group

Floating Storage and Regasification Unit (FRSU) EGAT

โครงการทอสงกาซธรรมชาตจากสถาน

เกบรกษาและแปรสภาพกาซธรรมชาตจาก

ของเหลวเปนกาซแบบลอยนา (FRSU) ไปยงโรงไฟฟาพระนครใต ระยะทาง 58 กม

TOPrsquos EGM held on 27 August 2018 resolved to approve the investment in the Clean Fuel Project with the project value of approximately USD 4825 or approximately Baht 160279 million The period of the project will be 2019 - 2023

21

FSRUrsquos 3 Pilot Projects 2-year cooperation between EGAT and PTT bull FSRU in northern part of the gulf of Thailand bull FSRU in southern region to substitute for JDArsquos

supply bull FSRU in Myanmar for further development with

EGATrsquos power plant

SKW amp SHC Potential Project

Thailand Smart Metro by Metropolitan Electric Authority

bull Project Owner TOT Public Company Limited CAT Telecom Public Company Limited Metropolitan Electricity Authority Mass Rapid Transit Authority of Thailand bull 1273 km bull Year 2017- 2021

22

SKW Potential Project ASampRS Warehouse

Project Owner PTT Oil and Retail Business Public Company Limited (PTTOR)

Project Value Approximate of Baht 550- 600 million

Scope of Works EPC of Lubricants Distribution Center Installation Automated Storage and Retrieval System (ASampRS) Project Location Amphur Bang Pakong Chachoengsao Province Project Period 450 days

New innovative project under cooperation of strategic partner

23

Auto Motion Works Co Ltd (AMW) Leader manufacture of Automated Storage and Retrieval System (ASRS)Technology

References bull World Ceramic Center Co Ltd Head Office bull Scotch Industrial (Thailand) Co Ltd Bangbuathong Nonthaburi bull Siam Global House Public Company Limited Distribution Center Wangnoi Ayudhaya bull King Power Srivaree Samut Prakarn bull Thai Summit Eastern Seaboard Autoparts Industry Co Ltd Rayong

24

Business 2018 2019 2020 2021 2022 Total

Natural gas 3854 2463 1759 1676 1040 10792 3

Natural gas transmission pipeline 26049 17841 5819 6437 755 56901 17

Oil and international trading 14169 71 6 6 6 12258 3

Petrochemical amp Refining 21033 4 4 4 5 21050 7

Head office and others 7038 3532 4142 4259 3789 22760 6 Joint investment and investment in PTT wholly-owned entities

176470 21969 10771 8987 4 218201 64

Total 246613 45880 22501 21369 5599 341962 100

PTTrsquos 5-year Investment Plan (2018 ndash 2022)

(Unit Million Baht) I PTTrsquos news reported to the SET on 22 December 2017

PTTrsquos board of directors meeting held on June 18 2018 has reviewed investment plan to reflect the operation and current circumstances as well as effective budgeting by reducing the 2018 investment plan from Baht 246613 million to Baht 221294 million The reduction is mainly from the investment projects of oil and transmission pipeline business

II Revised 2018 Investment from 246613 MB to 221294 MB (18 June 18)

Reducing1027

25

Thailandrsquos EEC

Source Ministry of Industryrsquos presentation of ldquoEastern Economic Corridor Development Projectrdquo Driving Forward hellip dated 15 February 2017

26

Content

27

Financial Highlights 27

Future Developments 20

Backlog 10

Corporate Profile amp 1H 2018 Significant Events 4

Operating Performance 1H2018

471 482

1394

954

Q12018 Q22018 1H2017 1H2018

2 QoQ

32 YoY

Unit MB

Revenue

1H2017 1H2018

55

-12

123

43

Q12018 Q22018 1H2017 1H2018

9

-45

31

-36

Q12018 Q22018 1H2017 1H2018

65 YoY

122 QoQ

EBITDA

164 QoQ 217 YoY

164

203215

190172

77 78

3822

-38

-50

50

150

250

2015 2016 2017 1H2017 1H2018

Gross Profit Margin Net Profit (Loss) Margin

Gross Profit Margin amp Net Profit Margin

Profit (loss) for the period

28

Gross ProfitQ1 2018 117 MB 251Q2 2018 45 MB 956-M 2018 162 MB 172

Net ProfitQ1 2018 9 MB 19Q2 2018 -46 MB -946-M 2018 -37 MB -38

Service Income

1388 942

32 YoY

Chart1

471
482
1394
954

Sheet1

Chart1

Column1
55
-12
123
43

Sheet1

Chart1

Column1
9
-45
31
-36

Sheet1

Chart1

Gross Profit Margin
Net Profit (Loss) Margin
1644
774
203
778
215
38
1904
22
1717
-38

Sheet1

Chart1

Column1
Pipeline 57
Processing Plant 17
Civil 25
Sales amp Other 1
539
166
237
12

Sheet1

Chart1

Column1
782
237
369
6

Sheet1

Construction Services Income

1796

1075 782

538

1159

345

237

166

742

950

369

238

0

500

1000

1500

2000

2500

3000

3500

4000

2016 2017 1H2017 1H2018

Civil Work

Processing Plant

Pipeline System

3697

2370

1388

942

Unit MB

18

57

25

369

237

782

238166

538

Civil Work Processing Plant Pipeline System

Construction Services Income Comparison with last year (MB)

1H2017 1H2018

1st Half Comparison

29

Chart1

3697
2370
1388
942
Pipeline System
Processing Plant
Civil Work
1796
1159
742
1075
345
950
782
237
369
538
166
238

Sheet1

Chart1

1H2017
1H2018
Construction Services Income Comparison with last year (MB)
369
238
237
166
782
538

Sheet1

30

Construction Services Income

2014 2015 2016 2017 2018Q1 726 774 1104 952 465Q2 687 927 434 436 477Q3 802 871 1170 452Q4 880 1308 989 530Year End 3095 3880 3697 2370

726 774

1104952

465687

927

434 436 477

802 871

1170

452880

1308

989

530

3095

38803697

2370

0

500

1000

1500

2000

2500

3000

3500

4000

2018 (F) 2500-2800

(MB)

6-M 2018 942

Chart1

Q1
Q2
Q3
Q4
Year End
726
687
802
880
3095
774
927
871
1308
3880
1104
434
1170
989
3697
952
436
452
530
2370
465
477

Sheet1

Operating Profit amp Net Profit

2014 2015 2016 2017 6-Month2017

6-Month2018

Operating Profit 821 787 1065 711 519 -051 Net Profit 694 789 786 392 224 -387

-400

000

400

800

1200

2014 2015 2016 2017 6-M 2017

6-M 2018

Operating Profit (Loss) (MB) 25415 30539 39382 16863 7202 (479)

Net Profit (Loss) (MB) 21492 30596 29076 9279 3113 (3650)

31

to services income amp sales

Chart1

Operating Profit
Net Profit
821
694
787
789
1065
786
711
392
519
224
-051
-387

Sheet1

726 685 645

1331 1266 1256

72 48 50

2874 2599 2698

-

1000

2000

3000

4000

5000

31 Dec 16 31 Dec 17 30 Jun 18

Assets

Current assetsOther non-current assetsInvestment in associate and Investment in joint venturesProperty plant and equipment

50034598 4649

(MB)

Financial Position

2684 2756 2706

1838 1367 1321

404 400 546

77 75 76

-

1000

2000

3000

4000

5000

31 Dec 16 31 Dec 17 30 Jun 18

Liabilities and Shareholders Equity

Non-current liabilities

Loans and debentures

Current liabilities

Shareholders equity

50034598 4649

(MB)

(APOT 1259)

(APOT 1234)

(APOT 1328)

32

58

1

27

14

2

12

28

58

Chart1

5003
4598
4649
Property plant and equipment
Investment in associate and Investment in joint ventures
Other non-current assets
Current assets
Assets
726
1331
72
2874
685
1266
48
2599
645
1256
50
2698

Sheet1

Sheet2

Chart1

5003
4598
4649
Shareholders equity
Current liabilities
Loans and debentures
Non-current liabilities
Liabilities and Shareholders Equity
75
2684
1838
404
77
2756
1367
400
75
2706
1321
546
76

Sheet1

Debenture Issuance and Expiration

Issuance Date

Maturity Date

Issuance

Amount (MB)

Outstanding

Amount (MB)

Debenture

Holders

Interest Rate

(Per Year)

8 Jul 2015 8 Jul 2017

(2 years) 100

- (Expired)

10 persons 468

10 Mar 2016

10 Mar 2018

(2 Years)

200 -

(Expired) 10 persons 440

12 Jul 2017 12 Jul 2018

(1 year) 100

- (Expired)

10 persons 450

15 Mar 2018

17 Mar 2020

(2 yearsamp2 days)

180 180 9 persons 480

Outstanding debentures as at 7 Sep 18

180

I) Debentures Baht 500 million

II) Debentures Baht 2000 million Still not issue 33

Cash Flows

370259

8839614

37

Sources of Cash Uses of Cash

472

692

Change in Cash (220 MB)

Increase in translation

adjustment (073 MB)

Ending Cash 115 MB

Beginning Cash 336 MB

S-T loan received amp debenture issuance

Cash from operation

Withholding tax refund Change in working capital (376 MB) amp income tax paid (20 MB)

Debt service repayment amp dividend paid (12 MB)

Investment in equipment (22 MB) and capital increase in SH Crossing

by SKW (15 MB)

6-Month 2018 Sources and Uses of Cash (MB)

Financing Activities + 111 MB

Operating Activities (294 MB)

Investment Activities (37 MB)

Net CF (220 MB)

34

Chart1

472
692
370
88
14
259
396
37

Sheet1

TRC Group Industry Group (Construction Services)

089 086067

095072

246 234 247 240258

000

050

100

150

200

250

300

2015 2016 2017 30 Jun 17 30 Jun 18

1599

1128

338

1231

092

1226

709

256

905

343

000

500

1000

1500

2000

2015 2016 2017 30 Jun 17 30 Jun 18

()

Financial Ratio amp Covenants to Debenture Holders

Time(s) Return on Equity Debt to Equity Ratio

006

016 015

020

000

005

010

015

020

025

31 Dec 15 31 Dec 16 31 Dec 17 30 Jun 18

Time(s)

10412

26881628 1196

0002000400060008000

1000012000

2015 2016 2017 30 Jun 2018

EBITDA to Interest Time(s)

TRC TRC

Interest Bearing Debt to Equity

Covenant gt = 4 times Covenant lt = 2 times

35

Chart1

TRC and its subsidiaries
Industry Group
240
089
246
086
234
067
247
095
238
072
258

Sheet1

Chart1

TRC and its subsidiaries
Industry Group
1599
1226
1128
709
338
256
1231
905
092
343

Sheet1

Chart1

TRC Groups Interest-Bearing Debt-to-Equity
006
016
015
02

Sheet1

Chart1

TRC Groups EBITDA to interest
10412
2688
1628
1196

Sheet1

If you have any question please feel fee to contact Investor Relations Department Email ir_trctrc-concom or ounruentrc-concom

Tel +66 2022 7777-87 Ext 3201 3213 Fax +66 2022 7778

  • Slide Number 1
  • Slide Number 2
  • Slide Number 3
  • Key Corporate Milestone
  • Slide Number 5
  • Slide Number 6
  • May 2018 SKW obtained special class contractor from Department of Highways
  • Slide Number 8
  • Slide Number 9
  • TRC Group Backlog
  • Slide Number 11
  • Projects on Hand Period
  • Slide Number 13
  • Slide Number 14
  • Slide Number 15
  • Slide Number 16
  • Slide Number 17
  • Slide Number 18
  • Slide Number 19
  • Slide Number 20
  • Slide Number 21
  • Slide Number 22
  • Slide Number 23
  • Auto Motion Works Co Ltd (AMW) Leader manufactureof Automated Storage and Retrieval System (ASRS)Technology
  • Slide Number 25
  • Slide Number 26
  • Slide Number 27
  • Slide Number 28
  • Slide Number 29
  • Slide Number 30
  • Slide Number 31
  • Slide Number 32
  • Slide Number 33
  • Slide Number 34
  • Slide Number 35
  • Slide Number 36
TRC Groups EBITDA to interest
2015 10412
2016 2688
2017 1628
30 Jun 2018 1196
To resize chart data range drag lower right corner of range
2015
2016
2017
30 Jun 2018
TRC Groups Interest-Bearing Debt-to-Equity
31 Dec 15 006
31 Dec 16 016
31 Dec 17 015
30 Jun 18 020
To resize chart data range drag lower right corner of range
31 Dec 15
31 Dec 16
31 Dec 17
30 Jun 18
TRC and its subsidiaries Industry Group
2015 1599 1226
2016 1128 709
2017 338 256
30 Jun 17 1231 905
30 Jun 18 092 343
To resize chart data range drag lower right corner of range
2015 2015
2016 2016
2017 2017
30 Jun 17 30 Jun 17
30 Jun 18 30 Jun 18
2015 2016 2017 30 Jun 17 30 Jun 18
TRC and its subsidiaries 089 086 067 095 072
Industry Group 246 234 247 238 258
2015 2015 2015
2016 2016 2016
2017 2017 2017
30 Jun 17 30 Jun 17 30 Jun 17
30 Jun 18 30 Jun 18 30 Jun 18
Sources of Cash Uses of Cash
370 259
88 396
14 37
472 692
220
Sources of Cash Uses of Cash Withholding tax refund
Loan recived 370 376 Change in working Capital
Cash From operation (CFO) 88 259 Debt Service - repayment amp Dividend paid
Withholding tax refund 14 57 Investment
22 Investment in PPE
15 investment in joint venture
20 Tax paid
57
Sources of Cash Sources of Cash Sources of Cash
Uses of Cash Uses of Cash Uses of Cash
Non-current liabilities Loans and debentures Current liabilities Shareholders equity
31 Dec 16 77 404 1838 2684
31 Dec 17 75 400 1367 2756
30 Jun 18 76 546 1321 2706
To resize chart data range drag lower right corner of range
31 Dec 16 31 Dec 16 31 Dec 16 31 Dec 16
31 Dec 17 31 Dec 17 31 Dec 17 31 Dec 17
30 Jun 18 30 Jun 18 30 Jun 18 30 Jun 18
Current assets Other non-current assets Investment in associate and Investment in joint ventures Property plant and equipment
31 Dec 16 2874 72 1331 726
31 Dec 17 2599 48 1266 685
30 Jun 18 2698 50 1256 645
To resize chart data range drag lower right corner of range
31 Dec 16 31 Dec 16 31 Dec 16 31 Dec 16
31 Dec 17 31 Dec 17 31 Dec 17 31 Dec 17
30 Jun 18 30 Jun 18 30 Jun 18 30 Jun 18
Operating Profit Net Profit
2014 821 694
2015 787 789
2016 1065 786
2017 711 392
6-Month 2017 519 224
6-Month 2018 -051 -387
To resize chart data range drag lower right corner of range
2014 2014
2015 2015
2016 2016
2017 2017
6-Month 2017 6-Month 2017
6-Month 2018 6-Month 2018
Q1 Q2 Q3 Q4 Year End Operating profits
2014 726 687 802 880 3095 913 2557 2215 880
2015 774 927 871 1308 3880 962 2558 2572 1308
2016 1104 434 1170 989 3697 1160 2559 2708 989
2017 952 436 452 530 2370 818 2560 1840 530
2018 465 477 050 2561
To resize chart data range drag lower right corner of range
2014 2014 2014 2014 2014
2015 2015 2015 2015 2015
2016 2016 2016 2016 2016
2017 2017 2017 2017 2017
2018 2018 2018 2018 2018
1H2017 1H2018
Civil Work 369 238
Processing Plant 237 166
Pipeline System 782 538
1388 942 To resize chart data range drag lower right corner of range
Civil Work Civil Work
Processing Plant Processing Plant
Pipeline System Pipeline System
Civil Work Processing Plant Pipeline System
2016 742 1159 1796
2017 950 345 1075
1H2017 369 237 782
1H2018 238 166 538
To resize chart data range drag lower right corner of range
other
1
2016 2016 2016
2017 2017 2017
1H2017 1H2017 1H2017
1H2018 1H2018 1H2018
Column1
Pipeline 782 56
Processing Plant 237 1388 17
Civil 369 26
Sales amp Other 6 0
1394
To resize chart data range drag lower right corner of range
Pipeline
Processing Plant
Civil
Sales amp Other
Column1
Pipeline 539 56
Processing Plant 166 942 942 17
Civil 237 25
Sales amp Other 12 1
954
To resize chart data range drag lower right corner of range
Pipeline
Processing Plant
Civil
Sales amp Other
Gross Profit Margin Net Profit (Loss) Margin
2015 164 77
2016 203 78
2017 215 38
1H2017 190 22
1H2018 172 -38
2015 2015
2016 2016
2017 2017
1H2017 1H2017
1H2018 1H2018
Column1
Q12018 9
Q22018 -45
1H2017 31
1H2018 -36
Q12018
Q22018
1H2017
1H2018
Column1
Q12018 55
Q22018 -12 -67 -12182
1H2017 123
1H2018 43 -80 -6504
Q12018
Q22018
1H2017
1H2018
Q12018 471 เพม(ลด)
Q22018 482 11 234
1H2017 1394
1H2018 954 -440 -3156
Q12018
Q22018
1H2017
1H2018
Page 43: TRC Corporate Presentation · 2018-09-19 · TRC Corporate Presentation . The 2. nd. Quarter 2018 Operating Performance . 7 September 2018 . ... determined by TRC based on information

TRC Potential Project

Clean Fuel Project (CFP) Thai Oil Group

Floating Storage and Regasification Unit (FRSU) EGAT

โครงการทอสงกาซธรรมชาตจากสถาน

เกบรกษาและแปรสภาพกาซธรรมชาตจาก

ของเหลวเปนกาซแบบลอยนา (FRSU) ไปยงโรงไฟฟาพระนครใต ระยะทาง 58 กม

TOPrsquos EGM held on 27 August 2018 resolved to approve the investment in the Clean Fuel Project with the project value of approximately USD 4825 or approximately Baht 160279 million The period of the project will be 2019 - 2023

21

FSRUrsquos 3 Pilot Projects 2-year cooperation between EGAT and PTT bull FSRU in northern part of the gulf of Thailand bull FSRU in southern region to substitute for JDArsquos

supply bull FSRU in Myanmar for further development with

EGATrsquos power plant

SKW amp SHC Potential Project

Thailand Smart Metro by Metropolitan Electric Authority

bull Project Owner TOT Public Company Limited CAT Telecom Public Company Limited Metropolitan Electricity Authority Mass Rapid Transit Authority of Thailand bull 1273 km bull Year 2017- 2021

22

SKW Potential Project ASampRS Warehouse

Project Owner PTT Oil and Retail Business Public Company Limited (PTTOR)

Project Value Approximate of Baht 550- 600 million

Scope of Works EPC of Lubricants Distribution Center Installation Automated Storage and Retrieval System (ASampRS) Project Location Amphur Bang Pakong Chachoengsao Province Project Period 450 days

New innovative project under cooperation of strategic partner

23

Auto Motion Works Co Ltd (AMW) Leader manufacture of Automated Storage and Retrieval System (ASRS)Technology

References bull World Ceramic Center Co Ltd Head Office bull Scotch Industrial (Thailand) Co Ltd Bangbuathong Nonthaburi bull Siam Global House Public Company Limited Distribution Center Wangnoi Ayudhaya bull King Power Srivaree Samut Prakarn bull Thai Summit Eastern Seaboard Autoparts Industry Co Ltd Rayong

24

Business 2018 2019 2020 2021 2022 Total

Natural gas 3854 2463 1759 1676 1040 10792 3

Natural gas transmission pipeline 26049 17841 5819 6437 755 56901 17

Oil and international trading 14169 71 6 6 6 12258 3

Petrochemical amp Refining 21033 4 4 4 5 21050 7

Head office and others 7038 3532 4142 4259 3789 22760 6 Joint investment and investment in PTT wholly-owned entities

176470 21969 10771 8987 4 218201 64

Total 246613 45880 22501 21369 5599 341962 100

PTTrsquos 5-year Investment Plan (2018 ndash 2022)

(Unit Million Baht) I PTTrsquos news reported to the SET on 22 December 2017

PTTrsquos board of directors meeting held on June 18 2018 has reviewed investment plan to reflect the operation and current circumstances as well as effective budgeting by reducing the 2018 investment plan from Baht 246613 million to Baht 221294 million The reduction is mainly from the investment projects of oil and transmission pipeline business

II Revised 2018 Investment from 246613 MB to 221294 MB (18 June 18)

Reducing1027

25

Thailandrsquos EEC

Source Ministry of Industryrsquos presentation of ldquoEastern Economic Corridor Development Projectrdquo Driving Forward hellip dated 15 February 2017

26

Content

27

Financial Highlights 27

Future Developments 20

Backlog 10

Corporate Profile amp 1H 2018 Significant Events 4

Operating Performance 1H2018

471 482

1394

954

Q12018 Q22018 1H2017 1H2018

2 QoQ

32 YoY

Unit MB

Revenue

1H2017 1H2018

55

-12

123

43

Q12018 Q22018 1H2017 1H2018

9

-45

31

-36

Q12018 Q22018 1H2017 1H2018

65 YoY

122 QoQ

EBITDA

164 QoQ 217 YoY

164

203215

190172

77 78

3822

-38

-50

50

150

250

2015 2016 2017 1H2017 1H2018

Gross Profit Margin Net Profit (Loss) Margin

Gross Profit Margin amp Net Profit Margin

Profit (loss) for the period

28

Gross ProfitQ1 2018 117 MB 251Q2 2018 45 MB 956-M 2018 162 MB 172

Net ProfitQ1 2018 9 MB 19Q2 2018 -46 MB -946-M 2018 -37 MB -38

Service Income

1388 942

32 YoY

Chart1

471
482
1394
954

Sheet1

Chart1

Column1
55
-12
123
43

Sheet1

Chart1

Column1
9
-45
31
-36

Sheet1

Chart1

Gross Profit Margin
Net Profit (Loss) Margin
1644
774
203
778
215
38
1904
22
1717
-38

Sheet1

Chart1

Column1
Pipeline 57
Processing Plant 17
Civil 25
Sales amp Other 1
539
166
237
12

Sheet1

Chart1

Column1
782
237
369
6

Sheet1

Construction Services Income

1796

1075 782

538

1159

345

237

166

742

950

369

238

0

500

1000

1500

2000

2500

3000

3500

4000

2016 2017 1H2017 1H2018

Civil Work

Processing Plant

Pipeline System

3697

2370

1388

942

Unit MB

18

57

25

369

237

782

238166

538

Civil Work Processing Plant Pipeline System

Construction Services Income Comparison with last year (MB)

1H2017 1H2018

1st Half Comparison

29

Chart1

3697
2370
1388
942
Pipeline System
Processing Plant
Civil Work
1796
1159
742
1075
345
950
782
237
369
538
166
238

Sheet1

Chart1

1H2017
1H2018
Construction Services Income Comparison with last year (MB)
369
238
237
166
782
538

Sheet1

30

Construction Services Income

2014 2015 2016 2017 2018Q1 726 774 1104 952 465Q2 687 927 434 436 477Q3 802 871 1170 452Q4 880 1308 989 530Year End 3095 3880 3697 2370

726 774

1104952

465687

927

434 436 477

802 871

1170

452880

1308

989

530

3095

38803697

2370

0

500

1000

1500

2000

2500

3000

3500

4000

2018 (F) 2500-2800

(MB)

6-M 2018 942

Chart1

Q1
Q2
Q3
Q4
Year End
726
687
802
880
3095
774
927
871
1308
3880
1104
434
1170
989
3697
952
436
452
530
2370
465
477

Sheet1

Operating Profit amp Net Profit

2014 2015 2016 2017 6-Month2017

6-Month2018

Operating Profit 821 787 1065 711 519 -051 Net Profit 694 789 786 392 224 -387

-400

000

400

800

1200

2014 2015 2016 2017 6-M 2017

6-M 2018

Operating Profit (Loss) (MB) 25415 30539 39382 16863 7202 (479)

Net Profit (Loss) (MB) 21492 30596 29076 9279 3113 (3650)

31

to services income amp sales

Chart1

Operating Profit
Net Profit
821
694
787
789
1065
786
711
392
519
224
-051
-387

Sheet1

726 685 645

1331 1266 1256

72 48 50

2874 2599 2698

-

1000

2000

3000

4000

5000

31 Dec 16 31 Dec 17 30 Jun 18

Assets

Current assetsOther non-current assetsInvestment in associate and Investment in joint venturesProperty plant and equipment

50034598 4649

(MB)

Financial Position

2684 2756 2706

1838 1367 1321

404 400 546

77 75 76

-

1000

2000

3000

4000

5000

31 Dec 16 31 Dec 17 30 Jun 18

Liabilities and Shareholders Equity

Non-current liabilities

Loans and debentures

Current liabilities

Shareholders equity

50034598 4649

(MB)

(APOT 1259)

(APOT 1234)

(APOT 1328)

32

58

1

27

14

2

12

28

58

Chart1

5003
4598
4649
Property plant and equipment
Investment in associate and Investment in joint ventures
Other non-current assets
Current assets
Assets
726
1331
72
2874
685
1266
48
2599
645
1256
50
2698

Sheet1

Sheet2

Chart1

5003
4598
4649
Shareholders equity
Current liabilities
Loans and debentures
Non-current liabilities
Liabilities and Shareholders Equity
75
2684
1838
404
77
2756
1367
400
75
2706
1321
546
76

Sheet1

Debenture Issuance and Expiration

Issuance Date

Maturity Date

Issuance

Amount (MB)

Outstanding

Amount (MB)

Debenture

Holders

Interest Rate

(Per Year)

8 Jul 2015 8 Jul 2017

(2 years) 100

- (Expired)

10 persons 468

10 Mar 2016

10 Mar 2018

(2 Years)

200 -

(Expired) 10 persons 440

12 Jul 2017 12 Jul 2018

(1 year) 100

- (Expired)

10 persons 450

15 Mar 2018

17 Mar 2020

(2 yearsamp2 days)

180 180 9 persons 480

Outstanding debentures as at 7 Sep 18

180

I) Debentures Baht 500 million

II) Debentures Baht 2000 million Still not issue 33

Cash Flows

370259

8839614

37

Sources of Cash Uses of Cash

472

692

Change in Cash (220 MB)

Increase in translation

adjustment (073 MB)

Ending Cash 115 MB

Beginning Cash 336 MB

S-T loan received amp debenture issuance

Cash from operation

Withholding tax refund Change in working capital (376 MB) amp income tax paid (20 MB)

Debt service repayment amp dividend paid (12 MB)

Investment in equipment (22 MB) and capital increase in SH Crossing

by SKW (15 MB)

6-Month 2018 Sources and Uses of Cash (MB)

Financing Activities + 111 MB

Operating Activities (294 MB)

Investment Activities (37 MB)

Net CF (220 MB)

34

Chart1

472
692
370
88
14
259
396
37

Sheet1

TRC Group Industry Group (Construction Services)

089 086067

095072

246 234 247 240258

000

050

100

150

200

250

300

2015 2016 2017 30 Jun 17 30 Jun 18

1599

1128

338

1231

092

1226

709

256

905

343

000

500

1000

1500

2000

2015 2016 2017 30 Jun 17 30 Jun 18

()

Financial Ratio amp Covenants to Debenture Holders

Time(s) Return on Equity Debt to Equity Ratio

006

016 015

020

000

005

010

015

020

025

31 Dec 15 31 Dec 16 31 Dec 17 30 Jun 18

Time(s)

10412

26881628 1196

0002000400060008000

1000012000

2015 2016 2017 30 Jun 2018

EBITDA to Interest Time(s)

TRC TRC

Interest Bearing Debt to Equity

Covenant gt = 4 times Covenant lt = 2 times

35

Chart1

TRC and its subsidiaries
Industry Group
240
089
246
086
234
067
247
095
238
072
258

Sheet1

Chart1

TRC and its subsidiaries
Industry Group
1599
1226
1128
709
338
256
1231
905
092
343

Sheet1

Chart1

TRC Groups Interest-Bearing Debt-to-Equity
006
016
015
02

Sheet1

Chart1

TRC Groups EBITDA to interest
10412
2688
1628
1196

Sheet1

If you have any question please feel fee to contact Investor Relations Department Email ir_trctrc-concom or ounruentrc-concom

Tel +66 2022 7777-87 Ext 3201 3213 Fax +66 2022 7778

  • Slide Number 1
  • Slide Number 2
  • Slide Number 3
  • Key Corporate Milestone
  • Slide Number 5
  • Slide Number 6
  • May 2018 SKW obtained special class contractor from Department of Highways
  • Slide Number 8
  • Slide Number 9
  • TRC Group Backlog
  • Slide Number 11
  • Projects on Hand Period
  • Slide Number 13
  • Slide Number 14
  • Slide Number 15
  • Slide Number 16
  • Slide Number 17
  • Slide Number 18
  • Slide Number 19
  • Slide Number 20
  • Slide Number 21
  • Slide Number 22
  • Slide Number 23
  • Auto Motion Works Co Ltd (AMW) Leader manufactureof Automated Storage and Retrieval System (ASRS)Technology
  • Slide Number 25
  • Slide Number 26
  • Slide Number 27
  • Slide Number 28
  • Slide Number 29
  • Slide Number 30
  • Slide Number 31
  • Slide Number 32
  • Slide Number 33
  • Slide Number 34
  • Slide Number 35
  • Slide Number 36
TRC Groups EBITDA to interest
2015 10412
2016 2688
2017 1628
30 Jun 2018 1196
To resize chart data range drag lower right corner of range
2015
2016
2017
30 Jun 2018
TRC Groups Interest-Bearing Debt-to-Equity
31 Dec 15 006
31 Dec 16 016
31 Dec 17 015
30 Jun 18 020
To resize chart data range drag lower right corner of range
31 Dec 15
31 Dec 16
31 Dec 17
30 Jun 18
TRC and its subsidiaries Industry Group
2015 1599 1226
2016 1128 709
2017 338 256
30 Jun 17 1231 905
30 Jun 18 092 343
To resize chart data range drag lower right corner of range
2015 2015
2016 2016
2017 2017
30 Jun 17 30 Jun 17
30 Jun 18 30 Jun 18
2015 2016 2017 30 Jun 17 30 Jun 18
TRC and its subsidiaries 089 086 067 095 072
Industry Group 246 234 247 238 258
2015 2015 2015
2016 2016 2016
2017 2017 2017
30 Jun 17 30 Jun 17 30 Jun 17
30 Jun 18 30 Jun 18 30 Jun 18
Sources of Cash Uses of Cash
370 259
88 396
14 37
472 692
220
Sources of Cash Uses of Cash Withholding tax refund
Loan recived 370 376 Change in working Capital
Cash From operation (CFO) 88 259 Debt Service - repayment amp Dividend paid
Withholding tax refund 14 57 Investment
22 Investment in PPE
15 investment in joint venture
20 Tax paid
57
Sources of Cash Sources of Cash Sources of Cash
Uses of Cash Uses of Cash Uses of Cash
Non-current liabilities Loans and debentures Current liabilities Shareholders equity
31 Dec 16 77 404 1838 2684
31 Dec 17 75 400 1367 2756
30 Jun 18 76 546 1321 2706
To resize chart data range drag lower right corner of range
31 Dec 16 31 Dec 16 31 Dec 16 31 Dec 16
31 Dec 17 31 Dec 17 31 Dec 17 31 Dec 17
30 Jun 18 30 Jun 18 30 Jun 18 30 Jun 18
Current assets Other non-current assets Investment in associate and Investment in joint ventures Property plant and equipment
31 Dec 16 2874 72 1331 726
31 Dec 17 2599 48 1266 685
30 Jun 18 2698 50 1256 645
To resize chart data range drag lower right corner of range
31 Dec 16 31 Dec 16 31 Dec 16 31 Dec 16
31 Dec 17 31 Dec 17 31 Dec 17 31 Dec 17
30 Jun 18 30 Jun 18 30 Jun 18 30 Jun 18
Operating Profit Net Profit
2014 821 694
2015 787 789
2016 1065 786
2017 711 392
6-Month 2017 519 224
6-Month 2018 -051 -387
To resize chart data range drag lower right corner of range
2014 2014
2015 2015
2016 2016
2017 2017
6-Month 2017 6-Month 2017
6-Month 2018 6-Month 2018
Q1 Q2 Q3 Q4 Year End Operating profits
2014 726 687 802 880 3095 913 2557 2215 880
2015 774 927 871 1308 3880 962 2558 2572 1308
2016 1104 434 1170 989 3697 1160 2559 2708 989
2017 952 436 452 530 2370 818 2560 1840 530
2018 465 477 050 2561
To resize chart data range drag lower right corner of range
2014 2014 2014 2014 2014
2015 2015 2015 2015 2015
2016 2016 2016 2016 2016
2017 2017 2017 2017 2017
2018 2018 2018 2018 2018
1H2017 1H2018
Civil Work 369 238
Processing Plant 237 166
Pipeline System 782 538
1388 942 To resize chart data range drag lower right corner of range
Civil Work Civil Work
Processing Plant Processing Plant
Pipeline System Pipeline System
Civil Work Processing Plant Pipeline System
2016 742 1159 1796
2017 950 345 1075
1H2017 369 237 782
1H2018 238 166 538
To resize chart data range drag lower right corner of range
other
1
2016 2016 2016
2017 2017 2017
1H2017 1H2017 1H2017
1H2018 1H2018 1H2018
Column1
Pipeline 782 56
Processing Plant 237 1388 17
Civil 369 26
Sales amp Other 6 0
1394
To resize chart data range drag lower right corner of range
Pipeline
Processing Plant
Civil
Sales amp Other
Column1
Pipeline 539 56
Processing Plant 166 942 942 17
Civil 237 25
Sales amp Other 12 1
954
To resize chart data range drag lower right corner of range
Pipeline
Processing Plant
Civil
Sales amp Other
Gross Profit Margin Net Profit (Loss) Margin
2015 164 77
2016 203 78
2017 215 38
1H2017 190 22
1H2018 172 -38
2015 2015
2016 2016
2017 2017
1H2017 1H2017
1H2018 1H2018
Column1
Q12018 9
Q22018 -45
1H2017 31
1H2018 -36
Q12018
Q22018
1H2017
1H2018
Column1
Q12018 55
Q22018 -12 -67 -12182
1H2017 123
1H2018 43 -80 -6504
Q12018
Q22018
1H2017
1H2018
Q12018 471 เพม(ลด)
Q22018 482 11 234
1H2017 1394
1H2018 954 -440 -3156
Q12018
Q22018
1H2017
1H2018
Page 44: TRC Corporate Presentation · 2018-09-19 · TRC Corporate Presentation . The 2. nd. Quarter 2018 Operating Performance . 7 September 2018 . ... determined by TRC based on information

SKW amp SHC Potential Project

Thailand Smart Metro by Metropolitan Electric Authority

bull Project Owner TOT Public Company Limited CAT Telecom Public Company Limited Metropolitan Electricity Authority Mass Rapid Transit Authority of Thailand bull 1273 km bull Year 2017- 2021

22

SKW Potential Project ASampRS Warehouse

Project Owner PTT Oil and Retail Business Public Company Limited (PTTOR)

Project Value Approximate of Baht 550- 600 million

Scope of Works EPC of Lubricants Distribution Center Installation Automated Storage and Retrieval System (ASampRS) Project Location Amphur Bang Pakong Chachoengsao Province Project Period 450 days

New innovative project under cooperation of strategic partner

23

Auto Motion Works Co Ltd (AMW) Leader manufacture of Automated Storage and Retrieval System (ASRS)Technology

References bull World Ceramic Center Co Ltd Head Office bull Scotch Industrial (Thailand) Co Ltd Bangbuathong Nonthaburi bull Siam Global House Public Company Limited Distribution Center Wangnoi Ayudhaya bull King Power Srivaree Samut Prakarn bull Thai Summit Eastern Seaboard Autoparts Industry Co Ltd Rayong

24

Business 2018 2019 2020 2021 2022 Total

Natural gas 3854 2463 1759 1676 1040 10792 3

Natural gas transmission pipeline 26049 17841 5819 6437 755 56901 17

Oil and international trading 14169 71 6 6 6 12258 3

Petrochemical amp Refining 21033 4 4 4 5 21050 7

Head office and others 7038 3532 4142 4259 3789 22760 6 Joint investment and investment in PTT wholly-owned entities

176470 21969 10771 8987 4 218201 64

Total 246613 45880 22501 21369 5599 341962 100

PTTrsquos 5-year Investment Plan (2018 ndash 2022)

(Unit Million Baht) I PTTrsquos news reported to the SET on 22 December 2017

PTTrsquos board of directors meeting held on June 18 2018 has reviewed investment plan to reflect the operation and current circumstances as well as effective budgeting by reducing the 2018 investment plan from Baht 246613 million to Baht 221294 million The reduction is mainly from the investment projects of oil and transmission pipeline business

II Revised 2018 Investment from 246613 MB to 221294 MB (18 June 18)

Reducing1027

25

Thailandrsquos EEC

Source Ministry of Industryrsquos presentation of ldquoEastern Economic Corridor Development Projectrdquo Driving Forward hellip dated 15 February 2017

26

Content

27

Financial Highlights 27

Future Developments 20

Backlog 10

Corporate Profile amp 1H 2018 Significant Events 4

Operating Performance 1H2018

471 482

1394

954

Q12018 Q22018 1H2017 1H2018

2 QoQ

32 YoY

Unit MB

Revenue

1H2017 1H2018

55

-12

123

43

Q12018 Q22018 1H2017 1H2018

9

-45

31

-36

Q12018 Q22018 1H2017 1H2018

65 YoY

122 QoQ

EBITDA

164 QoQ 217 YoY

164

203215

190172

77 78

3822

-38

-50

50

150

250

2015 2016 2017 1H2017 1H2018

Gross Profit Margin Net Profit (Loss) Margin

Gross Profit Margin amp Net Profit Margin

Profit (loss) for the period

28

Gross ProfitQ1 2018 117 MB 251Q2 2018 45 MB 956-M 2018 162 MB 172

Net ProfitQ1 2018 9 MB 19Q2 2018 -46 MB -946-M 2018 -37 MB -38

Service Income

1388 942

32 YoY

Chart1

471
482
1394
954

Sheet1

Chart1

Column1
55
-12
123
43

Sheet1

Chart1

Column1
9
-45
31
-36

Sheet1

Chart1

Gross Profit Margin
Net Profit (Loss) Margin
1644
774
203
778
215
38
1904
22
1717
-38

Sheet1

Chart1

Column1
Pipeline 57
Processing Plant 17
Civil 25
Sales amp Other 1
539
166
237
12

Sheet1

Chart1

Column1
782
237
369
6

Sheet1

Construction Services Income

1796

1075 782

538

1159

345

237

166

742

950

369

238

0

500

1000

1500

2000

2500

3000

3500

4000

2016 2017 1H2017 1H2018

Civil Work

Processing Plant

Pipeline System

3697

2370

1388

942

Unit MB

18

57

25

369

237

782

238166

538

Civil Work Processing Plant Pipeline System

Construction Services Income Comparison with last year (MB)

1H2017 1H2018

1st Half Comparison

29

Chart1

3697
2370
1388
942
Pipeline System
Processing Plant
Civil Work
1796
1159
742
1075
345
950
782
237
369
538
166
238

Sheet1

Chart1

1H2017
1H2018
Construction Services Income Comparison with last year (MB)
369
238
237
166
782
538

Sheet1

30

Construction Services Income

2014 2015 2016 2017 2018Q1 726 774 1104 952 465Q2 687 927 434 436 477Q3 802 871 1170 452Q4 880 1308 989 530Year End 3095 3880 3697 2370

726 774

1104952

465687

927

434 436 477

802 871

1170

452880

1308

989

530

3095

38803697

2370

0

500

1000

1500

2000

2500

3000

3500

4000

2018 (F) 2500-2800

(MB)

6-M 2018 942

Chart1

Q1
Q2
Q3
Q4
Year End
726
687
802
880
3095
774
927
871
1308
3880
1104
434
1170
989
3697
952
436
452
530
2370
465
477

Sheet1

Operating Profit amp Net Profit

2014 2015 2016 2017 6-Month2017

6-Month2018

Operating Profit 821 787 1065 711 519 -051 Net Profit 694 789 786 392 224 -387

-400

000

400

800

1200

2014 2015 2016 2017 6-M 2017

6-M 2018

Operating Profit (Loss) (MB) 25415 30539 39382 16863 7202 (479)

Net Profit (Loss) (MB) 21492 30596 29076 9279 3113 (3650)

31

to services income amp sales

Chart1

Operating Profit
Net Profit
821
694
787
789
1065
786
711
392
519
224
-051
-387

Sheet1

726 685 645

1331 1266 1256

72 48 50

2874 2599 2698

-

1000

2000

3000

4000

5000

31 Dec 16 31 Dec 17 30 Jun 18

Assets

Current assetsOther non-current assetsInvestment in associate and Investment in joint venturesProperty plant and equipment

50034598 4649

(MB)

Financial Position

2684 2756 2706

1838 1367 1321

404 400 546

77 75 76

-

1000

2000

3000

4000

5000

31 Dec 16 31 Dec 17 30 Jun 18

Liabilities and Shareholders Equity

Non-current liabilities

Loans and debentures

Current liabilities

Shareholders equity

50034598 4649

(MB)

(APOT 1259)

(APOT 1234)

(APOT 1328)

32

58

1

27

14

2

12

28

58

Chart1

5003
4598
4649
Property plant and equipment
Investment in associate and Investment in joint ventures
Other non-current assets
Current assets
Assets
726
1331
72
2874
685
1266
48
2599
645
1256
50
2698

Sheet1

Sheet2

Chart1

5003
4598
4649
Shareholders equity
Current liabilities
Loans and debentures
Non-current liabilities
Liabilities and Shareholders Equity
75
2684
1838
404
77
2756
1367
400
75
2706
1321
546
76

Sheet1

Debenture Issuance and Expiration

Issuance Date

Maturity Date

Issuance

Amount (MB)

Outstanding

Amount (MB)

Debenture

Holders

Interest Rate

(Per Year)

8 Jul 2015 8 Jul 2017

(2 years) 100

- (Expired)

10 persons 468

10 Mar 2016

10 Mar 2018

(2 Years)

200 -

(Expired) 10 persons 440

12 Jul 2017 12 Jul 2018

(1 year) 100

- (Expired)

10 persons 450

15 Mar 2018

17 Mar 2020

(2 yearsamp2 days)

180 180 9 persons 480

Outstanding debentures as at 7 Sep 18

180

I) Debentures Baht 500 million

II) Debentures Baht 2000 million Still not issue 33

Cash Flows

370259

8839614

37

Sources of Cash Uses of Cash

472

692

Change in Cash (220 MB)

Increase in translation

adjustment (073 MB)

Ending Cash 115 MB

Beginning Cash 336 MB

S-T loan received amp debenture issuance

Cash from operation

Withholding tax refund Change in working capital (376 MB) amp income tax paid (20 MB)

Debt service repayment amp dividend paid (12 MB)

Investment in equipment (22 MB) and capital increase in SH Crossing

by SKW (15 MB)

6-Month 2018 Sources and Uses of Cash (MB)

Financing Activities + 111 MB

Operating Activities (294 MB)

Investment Activities (37 MB)

Net CF (220 MB)

34

Chart1

472
692
370
88
14
259
396
37

Sheet1

TRC Group Industry Group (Construction Services)

089 086067

095072

246 234 247 240258

000

050

100

150

200

250

300

2015 2016 2017 30 Jun 17 30 Jun 18

1599

1128

338

1231

092

1226

709

256

905

343

000

500

1000

1500

2000

2015 2016 2017 30 Jun 17 30 Jun 18

()

Financial Ratio amp Covenants to Debenture Holders

Time(s) Return on Equity Debt to Equity Ratio

006

016 015

020

000

005

010

015

020

025

31 Dec 15 31 Dec 16 31 Dec 17 30 Jun 18

Time(s)

10412

26881628 1196

0002000400060008000

1000012000

2015 2016 2017 30 Jun 2018

EBITDA to Interest Time(s)

TRC TRC

Interest Bearing Debt to Equity

Covenant gt = 4 times Covenant lt = 2 times

35

Chart1

TRC and its subsidiaries
Industry Group
240
089
246
086
234
067
247
095
238
072
258

Sheet1

Chart1

TRC and its subsidiaries
Industry Group
1599
1226
1128
709
338
256
1231
905
092
343

Sheet1

Chart1

TRC Groups Interest-Bearing Debt-to-Equity
006
016
015
02

Sheet1

Chart1

TRC Groups EBITDA to interest
10412
2688
1628
1196

Sheet1

If you have any question please feel fee to contact Investor Relations Department Email ir_trctrc-concom or ounruentrc-concom

Tel +66 2022 7777-87 Ext 3201 3213 Fax +66 2022 7778

  • Slide Number 1
  • Slide Number 2
  • Slide Number 3
  • Key Corporate Milestone
  • Slide Number 5
  • Slide Number 6
  • May 2018 SKW obtained special class contractor from Department of Highways
  • Slide Number 8
  • Slide Number 9
  • TRC Group Backlog
  • Slide Number 11
  • Projects on Hand Period
  • Slide Number 13
  • Slide Number 14
  • Slide Number 15
  • Slide Number 16
  • Slide Number 17
  • Slide Number 18
  • Slide Number 19
  • Slide Number 20
  • Slide Number 21
  • Slide Number 22
  • Slide Number 23
  • Auto Motion Works Co Ltd (AMW) Leader manufactureof Automated Storage and Retrieval System (ASRS)Technology
  • Slide Number 25
  • Slide Number 26
  • Slide Number 27
  • Slide Number 28
  • Slide Number 29
  • Slide Number 30
  • Slide Number 31
  • Slide Number 32
  • Slide Number 33
  • Slide Number 34
  • Slide Number 35
  • Slide Number 36
TRC Groups EBITDA to interest
2015 10412
2016 2688
2017 1628
30 Jun 2018 1196
To resize chart data range drag lower right corner of range
2015
2016
2017
30 Jun 2018
TRC Groups Interest-Bearing Debt-to-Equity
31 Dec 15 006
31 Dec 16 016
31 Dec 17 015
30 Jun 18 020
To resize chart data range drag lower right corner of range
31 Dec 15
31 Dec 16
31 Dec 17
30 Jun 18
TRC and its subsidiaries Industry Group
2015 1599 1226
2016 1128 709
2017 338 256
30 Jun 17 1231 905
30 Jun 18 092 343
To resize chart data range drag lower right corner of range
2015 2015
2016 2016
2017 2017
30 Jun 17 30 Jun 17
30 Jun 18 30 Jun 18
2015 2016 2017 30 Jun 17 30 Jun 18
TRC and its subsidiaries 089 086 067 095 072
Industry Group 246 234 247 238 258
2015 2015 2015
2016 2016 2016
2017 2017 2017
30 Jun 17 30 Jun 17 30 Jun 17
30 Jun 18 30 Jun 18 30 Jun 18
Sources of Cash Uses of Cash
370 259
88 396
14 37
472 692
220
Sources of Cash Uses of Cash Withholding tax refund
Loan recived 370 376 Change in working Capital
Cash From operation (CFO) 88 259 Debt Service - repayment amp Dividend paid
Withholding tax refund 14 57 Investment
22 Investment in PPE
15 investment in joint venture
20 Tax paid
57
Sources of Cash Sources of Cash Sources of Cash
Uses of Cash Uses of Cash Uses of Cash
Non-current liabilities Loans and debentures Current liabilities Shareholders equity
31 Dec 16 77 404 1838 2684
31 Dec 17 75 400 1367 2756
30 Jun 18 76 546 1321 2706
To resize chart data range drag lower right corner of range
31 Dec 16 31 Dec 16 31 Dec 16 31 Dec 16
31 Dec 17 31 Dec 17 31 Dec 17 31 Dec 17
30 Jun 18 30 Jun 18 30 Jun 18 30 Jun 18
Current assets Other non-current assets Investment in associate and Investment in joint ventures Property plant and equipment
31 Dec 16 2874 72 1331 726
31 Dec 17 2599 48 1266 685
30 Jun 18 2698 50 1256 645
To resize chart data range drag lower right corner of range
31 Dec 16 31 Dec 16 31 Dec 16 31 Dec 16
31 Dec 17 31 Dec 17 31 Dec 17 31 Dec 17
30 Jun 18 30 Jun 18 30 Jun 18 30 Jun 18
Operating Profit Net Profit
2014 821 694
2015 787 789
2016 1065 786
2017 711 392
6-Month 2017 519 224
6-Month 2018 -051 -387
To resize chart data range drag lower right corner of range
2014 2014
2015 2015
2016 2016
2017 2017
6-Month 2017 6-Month 2017
6-Month 2018 6-Month 2018
Q1 Q2 Q3 Q4 Year End Operating profits
2014 726 687 802 880 3095 913 2557 2215 880
2015 774 927 871 1308 3880 962 2558 2572 1308
2016 1104 434 1170 989 3697 1160 2559 2708 989
2017 952 436 452 530 2370 818 2560 1840 530
2018 465 477 050 2561
To resize chart data range drag lower right corner of range
2014 2014 2014 2014 2014
2015 2015 2015 2015 2015
2016 2016 2016 2016 2016
2017 2017 2017 2017 2017
2018 2018 2018 2018 2018
1H2017 1H2018
Civil Work 369 238
Processing Plant 237 166
Pipeline System 782 538
1388 942 To resize chart data range drag lower right corner of range
Civil Work Civil Work
Processing Plant Processing Plant
Pipeline System Pipeline System
Civil Work Processing Plant Pipeline System
2016 742 1159 1796
2017 950 345 1075
1H2017 369 237 782
1H2018 238 166 538
To resize chart data range drag lower right corner of range
other
1
2016 2016 2016
2017 2017 2017
1H2017 1H2017 1H2017
1H2018 1H2018 1H2018
Column1
Pipeline 782 56
Processing Plant 237 1388 17
Civil 369 26
Sales amp Other 6 0
1394
To resize chart data range drag lower right corner of range
Pipeline
Processing Plant
Civil
Sales amp Other
Column1
Pipeline 539 56
Processing Plant 166 942 942 17
Civil 237 25
Sales amp Other 12 1
954
To resize chart data range drag lower right corner of range
Pipeline
Processing Plant
Civil
Sales amp Other
Gross Profit Margin Net Profit (Loss) Margin
2015 164 77
2016 203 78
2017 215 38
1H2017 190 22
1H2018 172 -38
2015 2015
2016 2016
2017 2017
1H2017 1H2017
1H2018 1H2018
Column1
Q12018 9
Q22018 -45
1H2017 31
1H2018 -36
Q12018
Q22018
1H2017
1H2018
Column1
Q12018 55
Q22018 -12 -67 -12182
1H2017 123
1H2018 43 -80 -6504
Q12018
Q22018
1H2017
1H2018
Q12018 471 เพม(ลด)
Q22018 482 11 234
1H2017 1394
1H2018 954 -440 -3156
Q12018
Q22018
1H2017
1H2018
Page 45: TRC Corporate Presentation · 2018-09-19 · TRC Corporate Presentation . The 2. nd. Quarter 2018 Operating Performance . 7 September 2018 . ... determined by TRC based on information

SKW Potential Project ASampRS Warehouse

Project Owner PTT Oil and Retail Business Public Company Limited (PTTOR)

Project Value Approximate of Baht 550- 600 million

Scope of Works EPC of Lubricants Distribution Center Installation Automated Storage and Retrieval System (ASampRS) Project Location Amphur Bang Pakong Chachoengsao Province Project Period 450 days

New innovative project under cooperation of strategic partner

23

Auto Motion Works Co Ltd (AMW) Leader manufacture of Automated Storage and Retrieval System (ASRS)Technology

References bull World Ceramic Center Co Ltd Head Office bull Scotch Industrial (Thailand) Co Ltd Bangbuathong Nonthaburi bull Siam Global House Public Company Limited Distribution Center Wangnoi Ayudhaya bull King Power Srivaree Samut Prakarn bull Thai Summit Eastern Seaboard Autoparts Industry Co Ltd Rayong

24

Business 2018 2019 2020 2021 2022 Total

Natural gas 3854 2463 1759 1676 1040 10792 3

Natural gas transmission pipeline 26049 17841 5819 6437 755 56901 17

Oil and international trading 14169 71 6 6 6 12258 3

Petrochemical amp Refining 21033 4 4 4 5 21050 7

Head office and others 7038 3532 4142 4259 3789 22760 6 Joint investment and investment in PTT wholly-owned entities

176470 21969 10771 8987 4 218201 64

Total 246613 45880 22501 21369 5599 341962 100

PTTrsquos 5-year Investment Plan (2018 ndash 2022)

(Unit Million Baht) I PTTrsquos news reported to the SET on 22 December 2017

PTTrsquos board of directors meeting held on June 18 2018 has reviewed investment plan to reflect the operation and current circumstances as well as effective budgeting by reducing the 2018 investment plan from Baht 246613 million to Baht 221294 million The reduction is mainly from the investment projects of oil and transmission pipeline business

II Revised 2018 Investment from 246613 MB to 221294 MB (18 June 18)

Reducing1027

25

Thailandrsquos EEC

Source Ministry of Industryrsquos presentation of ldquoEastern Economic Corridor Development Projectrdquo Driving Forward hellip dated 15 February 2017

26

Content

27

Financial Highlights 27

Future Developments 20

Backlog 10

Corporate Profile amp 1H 2018 Significant Events 4

Operating Performance 1H2018

471 482

1394

954

Q12018 Q22018 1H2017 1H2018

2 QoQ

32 YoY

Unit MB

Revenue

1H2017 1H2018

55

-12

123

43

Q12018 Q22018 1H2017 1H2018

9

-45

31

-36

Q12018 Q22018 1H2017 1H2018

65 YoY

122 QoQ

EBITDA

164 QoQ 217 YoY

164

203215

190172

77 78

3822

-38

-50

50

150

250

2015 2016 2017 1H2017 1H2018

Gross Profit Margin Net Profit (Loss) Margin

Gross Profit Margin amp Net Profit Margin

Profit (loss) for the period

28

Gross ProfitQ1 2018 117 MB 251Q2 2018 45 MB 956-M 2018 162 MB 172

Net ProfitQ1 2018 9 MB 19Q2 2018 -46 MB -946-M 2018 -37 MB -38

Service Income

1388 942

32 YoY

Chart1

471
482
1394
954

Sheet1

Chart1

Column1
55
-12
123
43

Sheet1

Chart1

Column1
9
-45
31
-36

Sheet1

Chart1

Gross Profit Margin
Net Profit (Loss) Margin
1644
774
203
778
215
38
1904
22
1717
-38

Sheet1

Chart1

Column1
Pipeline 57
Processing Plant 17
Civil 25
Sales amp Other 1
539
166
237
12

Sheet1

Chart1

Column1
782
237
369
6

Sheet1

Construction Services Income

1796

1075 782

538

1159

345

237

166

742

950

369

238

0

500

1000

1500

2000

2500

3000

3500

4000

2016 2017 1H2017 1H2018

Civil Work

Processing Plant

Pipeline System

3697

2370

1388

942

Unit MB

18

57

25

369

237

782

238166

538

Civil Work Processing Plant Pipeline System

Construction Services Income Comparison with last year (MB)

1H2017 1H2018

1st Half Comparison

29

Chart1

3697
2370
1388
942
Pipeline System
Processing Plant
Civil Work
1796
1159
742
1075
345
950
782
237
369
538
166
238

Sheet1

Chart1

1H2017
1H2018
Construction Services Income Comparison with last year (MB)
369
238
237
166
782
538

Sheet1

30

Construction Services Income

2014 2015 2016 2017 2018Q1 726 774 1104 952 465Q2 687 927 434 436 477Q3 802 871 1170 452Q4 880 1308 989 530Year End 3095 3880 3697 2370

726 774

1104952

465687

927

434 436 477

802 871

1170

452880

1308

989

530

3095

38803697

2370

0

500

1000

1500

2000

2500

3000

3500

4000

2018 (F) 2500-2800

(MB)

6-M 2018 942

Chart1

Q1
Q2
Q3
Q4
Year End
726
687
802
880
3095
774
927
871
1308
3880
1104
434
1170
989
3697
952
436
452
530
2370
465
477

Sheet1

Operating Profit amp Net Profit

2014 2015 2016 2017 6-Month2017

6-Month2018

Operating Profit 821 787 1065 711 519 -051 Net Profit 694 789 786 392 224 -387

-400

000

400

800

1200

2014 2015 2016 2017 6-M 2017

6-M 2018

Operating Profit (Loss) (MB) 25415 30539 39382 16863 7202 (479)

Net Profit (Loss) (MB) 21492 30596 29076 9279 3113 (3650)

31

to services income amp sales

Chart1

Operating Profit
Net Profit
821
694
787
789
1065
786
711
392
519
224
-051
-387

Sheet1

726 685 645

1331 1266 1256

72 48 50

2874 2599 2698

-

1000

2000

3000

4000

5000

31 Dec 16 31 Dec 17 30 Jun 18

Assets

Current assetsOther non-current assetsInvestment in associate and Investment in joint venturesProperty plant and equipment

50034598 4649

(MB)

Financial Position

2684 2756 2706

1838 1367 1321

404 400 546

77 75 76

-

1000

2000

3000

4000

5000

31 Dec 16 31 Dec 17 30 Jun 18

Liabilities and Shareholders Equity

Non-current liabilities

Loans and debentures

Current liabilities

Shareholders equity

50034598 4649

(MB)

(APOT 1259)

(APOT 1234)

(APOT 1328)

32

58

1

27

14

2

12

28

58

Chart1

5003
4598
4649
Property plant and equipment
Investment in associate and Investment in joint ventures
Other non-current assets
Current assets
Assets
726
1331
72
2874
685
1266
48
2599
645
1256
50
2698

Sheet1

Sheet2

Chart1

5003
4598
4649
Shareholders equity
Current liabilities
Loans and debentures
Non-current liabilities
Liabilities and Shareholders Equity
75
2684
1838
404
77
2756
1367
400
75
2706
1321
546
76

Sheet1

Debenture Issuance and Expiration

Issuance Date

Maturity Date

Issuance

Amount (MB)

Outstanding

Amount (MB)

Debenture

Holders

Interest Rate

(Per Year)

8 Jul 2015 8 Jul 2017

(2 years) 100

- (Expired)

10 persons 468

10 Mar 2016

10 Mar 2018

(2 Years)

200 -

(Expired) 10 persons 440

12 Jul 2017 12 Jul 2018

(1 year) 100

- (Expired)

10 persons 450

15 Mar 2018

17 Mar 2020

(2 yearsamp2 days)

180 180 9 persons 480

Outstanding debentures as at 7 Sep 18

180

I) Debentures Baht 500 million

II) Debentures Baht 2000 million Still not issue 33

Cash Flows

370259

8839614

37

Sources of Cash Uses of Cash

472

692

Change in Cash (220 MB)

Increase in translation

adjustment (073 MB)

Ending Cash 115 MB

Beginning Cash 336 MB

S-T loan received amp debenture issuance

Cash from operation

Withholding tax refund Change in working capital (376 MB) amp income tax paid (20 MB)

Debt service repayment amp dividend paid (12 MB)

Investment in equipment (22 MB) and capital increase in SH Crossing

by SKW (15 MB)

6-Month 2018 Sources and Uses of Cash (MB)

Financing Activities + 111 MB

Operating Activities (294 MB)

Investment Activities (37 MB)

Net CF (220 MB)

34

Chart1

472
692
370
88
14
259
396
37

Sheet1

TRC Group Industry Group (Construction Services)

089 086067

095072

246 234 247 240258

000

050

100

150

200

250

300

2015 2016 2017 30 Jun 17 30 Jun 18

1599

1128

338

1231

092

1226

709

256

905

343

000

500

1000

1500

2000

2015 2016 2017 30 Jun 17 30 Jun 18

()

Financial Ratio amp Covenants to Debenture Holders

Time(s) Return on Equity Debt to Equity Ratio

006

016 015

020

000

005

010

015

020

025

31 Dec 15 31 Dec 16 31 Dec 17 30 Jun 18

Time(s)

10412

26881628 1196

0002000400060008000

1000012000

2015 2016 2017 30 Jun 2018

EBITDA to Interest Time(s)

TRC TRC

Interest Bearing Debt to Equity

Covenant gt = 4 times Covenant lt = 2 times

35

Chart1

TRC and its subsidiaries
Industry Group
240
089
246
086
234
067
247
095
238
072
258

Sheet1

Chart1

TRC and its subsidiaries
Industry Group
1599
1226
1128
709
338
256
1231
905
092
343

Sheet1

Chart1

TRC Groups Interest-Bearing Debt-to-Equity
006
016
015
02

Sheet1

Chart1

TRC Groups EBITDA to interest
10412
2688
1628
1196

Sheet1

If you have any question please feel fee to contact Investor Relations Department Email ir_trctrc-concom or ounruentrc-concom

Tel +66 2022 7777-87 Ext 3201 3213 Fax +66 2022 7778

  • Slide Number 1
  • Slide Number 2
  • Slide Number 3
  • Key Corporate Milestone
  • Slide Number 5
  • Slide Number 6
  • May 2018 SKW obtained special class contractor from Department of Highways
  • Slide Number 8
  • Slide Number 9
  • TRC Group Backlog
  • Slide Number 11
  • Projects on Hand Period
  • Slide Number 13
  • Slide Number 14
  • Slide Number 15
  • Slide Number 16
  • Slide Number 17
  • Slide Number 18
  • Slide Number 19
  • Slide Number 20
  • Slide Number 21
  • Slide Number 22
  • Slide Number 23
  • Auto Motion Works Co Ltd (AMW) Leader manufactureof Automated Storage and Retrieval System (ASRS)Technology
  • Slide Number 25
  • Slide Number 26
  • Slide Number 27
  • Slide Number 28
  • Slide Number 29
  • Slide Number 30
  • Slide Number 31
  • Slide Number 32
  • Slide Number 33
  • Slide Number 34
  • Slide Number 35
  • Slide Number 36
TRC Groups EBITDA to interest
2015 10412
2016 2688
2017 1628
30 Jun 2018 1196
To resize chart data range drag lower right corner of range
2015
2016
2017
30 Jun 2018
TRC Groups Interest-Bearing Debt-to-Equity
31 Dec 15 006
31 Dec 16 016
31 Dec 17 015
30 Jun 18 020
To resize chart data range drag lower right corner of range
31 Dec 15
31 Dec 16
31 Dec 17
30 Jun 18
TRC and its subsidiaries Industry Group
2015 1599 1226
2016 1128 709
2017 338 256
30 Jun 17 1231 905
30 Jun 18 092 343
To resize chart data range drag lower right corner of range
2015 2015
2016 2016
2017 2017
30 Jun 17 30 Jun 17
30 Jun 18 30 Jun 18
2015 2016 2017 30 Jun 17 30 Jun 18
TRC and its subsidiaries 089 086 067 095 072
Industry Group 246 234 247 238 258
2015 2015 2015
2016 2016 2016
2017 2017 2017
30 Jun 17 30 Jun 17 30 Jun 17
30 Jun 18 30 Jun 18 30 Jun 18
Sources of Cash Uses of Cash
370 259
88 396
14 37
472 692
220
Sources of Cash Uses of Cash Withholding tax refund
Loan recived 370 376 Change in working Capital
Cash From operation (CFO) 88 259 Debt Service - repayment amp Dividend paid
Withholding tax refund 14 57 Investment
22 Investment in PPE
15 investment in joint venture
20 Tax paid
57
Sources of Cash Sources of Cash Sources of Cash
Uses of Cash Uses of Cash Uses of Cash
Non-current liabilities Loans and debentures Current liabilities Shareholders equity
31 Dec 16 77 404 1838 2684
31 Dec 17 75 400 1367 2756
30 Jun 18 76 546 1321 2706
To resize chart data range drag lower right corner of range
31 Dec 16 31 Dec 16 31 Dec 16 31 Dec 16
31 Dec 17 31 Dec 17 31 Dec 17 31 Dec 17
30 Jun 18 30 Jun 18 30 Jun 18 30 Jun 18
Current assets Other non-current assets Investment in associate and Investment in joint ventures Property plant and equipment
31 Dec 16 2874 72 1331 726
31 Dec 17 2599 48 1266 685
30 Jun 18 2698 50 1256 645
To resize chart data range drag lower right corner of range
31 Dec 16 31 Dec 16 31 Dec 16 31 Dec 16
31 Dec 17 31 Dec 17 31 Dec 17 31 Dec 17
30 Jun 18 30 Jun 18 30 Jun 18 30 Jun 18
Operating Profit Net Profit
2014 821 694
2015 787 789
2016 1065 786
2017 711 392
6-Month 2017 519 224
6-Month 2018 -051 -387
To resize chart data range drag lower right corner of range
2014 2014
2015 2015
2016 2016
2017 2017
6-Month 2017 6-Month 2017
6-Month 2018 6-Month 2018
Q1 Q2 Q3 Q4 Year End Operating profits
2014 726 687 802 880 3095 913 2557 2215 880
2015 774 927 871 1308 3880 962 2558 2572 1308
2016 1104 434 1170 989 3697 1160 2559 2708 989
2017 952 436 452 530 2370 818 2560 1840 530
2018 465 477 050 2561
To resize chart data range drag lower right corner of range
2014 2014 2014 2014 2014
2015 2015 2015 2015 2015
2016 2016 2016 2016 2016
2017 2017 2017 2017 2017
2018 2018 2018 2018 2018
1H2017 1H2018
Civil Work 369 238
Processing Plant 237 166
Pipeline System 782 538
1388 942 To resize chart data range drag lower right corner of range
Civil Work Civil Work
Processing Plant Processing Plant
Pipeline System Pipeline System
Civil Work Processing Plant Pipeline System
2016 742 1159 1796
2017 950 345 1075
1H2017 369 237 782
1H2018 238 166 538
To resize chart data range drag lower right corner of range
other
1
2016 2016 2016
2017 2017 2017
1H2017 1H2017 1H2017
1H2018 1H2018 1H2018
Column1
Pipeline 782 56
Processing Plant 237 1388 17
Civil 369 26
Sales amp Other 6 0
1394
To resize chart data range drag lower right corner of range
Pipeline
Processing Plant
Civil
Sales amp Other
Column1
Pipeline 539 56
Processing Plant 166 942 942 17
Civil 237 25
Sales amp Other 12 1
954
To resize chart data range drag lower right corner of range
Pipeline
Processing Plant
Civil
Sales amp Other
Gross Profit Margin Net Profit (Loss) Margin
2015 164 77
2016 203 78
2017 215 38
1H2017 190 22
1H2018 172 -38
2015 2015
2016 2016
2017 2017
1H2017 1H2017
1H2018 1H2018
Column1
Q12018 9
Q22018 -45
1H2017 31
1H2018 -36
Q12018
Q22018
1H2017
1H2018
Column1
Q12018 55
Q22018 -12 -67 -12182
1H2017 123
1H2018 43 -80 -6504
Q12018
Q22018
1H2017
1H2018
Q12018 471 เพม(ลด)
Q22018 482 11 234
1H2017 1394
1H2018 954 -440 -3156
Q12018
Q22018
1H2017
1H2018
Page 46: TRC Corporate Presentation · 2018-09-19 · TRC Corporate Presentation . The 2. nd. Quarter 2018 Operating Performance . 7 September 2018 . ... determined by TRC based on information

Auto Motion Works Co Ltd (AMW) Leader manufacture of Automated Storage and Retrieval System (ASRS)Technology

References bull World Ceramic Center Co Ltd Head Office bull Scotch Industrial (Thailand) Co Ltd Bangbuathong Nonthaburi bull Siam Global House Public Company Limited Distribution Center Wangnoi Ayudhaya bull King Power Srivaree Samut Prakarn bull Thai Summit Eastern Seaboard Autoparts Industry Co Ltd Rayong

24

Business 2018 2019 2020 2021 2022 Total

Natural gas 3854 2463 1759 1676 1040 10792 3

Natural gas transmission pipeline 26049 17841 5819 6437 755 56901 17

Oil and international trading 14169 71 6 6 6 12258 3

Petrochemical amp Refining 21033 4 4 4 5 21050 7

Head office and others 7038 3532 4142 4259 3789 22760 6 Joint investment and investment in PTT wholly-owned entities

176470 21969 10771 8987 4 218201 64

Total 246613 45880 22501 21369 5599 341962 100

PTTrsquos 5-year Investment Plan (2018 ndash 2022)

(Unit Million Baht) I PTTrsquos news reported to the SET on 22 December 2017

PTTrsquos board of directors meeting held on June 18 2018 has reviewed investment plan to reflect the operation and current circumstances as well as effective budgeting by reducing the 2018 investment plan from Baht 246613 million to Baht 221294 million The reduction is mainly from the investment projects of oil and transmission pipeline business

II Revised 2018 Investment from 246613 MB to 221294 MB (18 June 18)

Reducing1027

25

Thailandrsquos EEC

Source Ministry of Industryrsquos presentation of ldquoEastern Economic Corridor Development Projectrdquo Driving Forward hellip dated 15 February 2017

26

Content

27

Financial Highlights 27

Future Developments 20

Backlog 10

Corporate Profile amp 1H 2018 Significant Events 4

Operating Performance 1H2018

471 482

1394

954

Q12018 Q22018 1H2017 1H2018

2 QoQ

32 YoY

Unit MB

Revenue

1H2017 1H2018

55

-12

123

43

Q12018 Q22018 1H2017 1H2018

9

-45

31

-36

Q12018 Q22018 1H2017 1H2018

65 YoY

122 QoQ

EBITDA

164 QoQ 217 YoY

164

203215

190172

77 78

3822

-38

-50

50

150

250

2015 2016 2017 1H2017 1H2018

Gross Profit Margin Net Profit (Loss) Margin

Gross Profit Margin amp Net Profit Margin

Profit (loss) for the period

28

Gross ProfitQ1 2018 117 MB 251Q2 2018 45 MB 956-M 2018 162 MB 172

Net ProfitQ1 2018 9 MB 19Q2 2018 -46 MB -946-M 2018 -37 MB -38

Service Income

1388 942

32 YoY

Chart1

471
482
1394
954

Sheet1

Chart1

Column1
55
-12
123
43

Sheet1

Chart1

Column1
9
-45
31
-36

Sheet1

Chart1

Gross Profit Margin
Net Profit (Loss) Margin
1644
774
203
778
215
38
1904
22
1717
-38

Sheet1

Chart1

Column1
Pipeline 57
Processing Plant 17
Civil 25
Sales amp Other 1
539
166
237
12

Sheet1

Chart1

Column1
782
237
369
6

Sheet1

Construction Services Income

1796

1075 782

538

1159

345

237

166

742

950

369

238

0

500

1000

1500

2000

2500

3000

3500

4000

2016 2017 1H2017 1H2018

Civil Work

Processing Plant

Pipeline System

3697

2370

1388

942

Unit MB

18

57

25

369

237

782

238166

538

Civil Work Processing Plant Pipeline System

Construction Services Income Comparison with last year (MB)

1H2017 1H2018

1st Half Comparison

29

Chart1

3697
2370
1388
942
Pipeline System
Processing Plant
Civil Work
1796
1159
742
1075
345
950
782
237
369
538
166
238

Sheet1

Chart1

1H2017
1H2018
Construction Services Income Comparison with last year (MB)
369
238
237
166
782
538

Sheet1

30

Construction Services Income

2014 2015 2016 2017 2018Q1 726 774 1104 952 465Q2 687 927 434 436 477Q3 802 871 1170 452Q4 880 1308 989 530Year End 3095 3880 3697 2370

726 774

1104952

465687

927

434 436 477

802 871

1170

452880

1308

989

530

3095

38803697

2370

0

500

1000

1500

2000

2500

3000

3500

4000

2018 (F) 2500-2800

(MB)

6-M 2018 942

Chart1

Q1
Q2
Q3
Q4
Year End
726
687
802
880
3095
774
927
871
1308
3880
1104
434
1170
989
3697
952
436
452
530
2370
465
477

Sheet1

Operating Profit amp Net Profit

2014 2015 2016 2017 6-Month2017

6-Month2018

Operating Profit 821 787 1065 711 519 -051 Net Profit 694 789 786 392 224 -387

-400

000

400

800

1200

2014 2015 2016 2017 6-M 2017

6-M 2018

Operating Profit (Loss) (MB) 25415 30539 39382 16863 7202 (479)

Net Profit (Loss) (MB) 21492 30596 29076 9279 3113 (3650)

31

to services income amp sales

Chart1

Operating Profit
Net Profit
821
694
787
789
1065
786
711
392
519
224
-051
-387

Sheet1

726 685 645

1331 1266 1256

72 48 50

2874 2599 2698

-

1000

2000

3000

4000

5000

31 Dec 16 31 Dec 17 30 Jun 18

Assets

Current assetsOther non-current assetsInvestment in associate and Investment in joint venturesProperty plant and equipment

50034598 4649

(MB)

Financial Position

2684 2756 2706

1838 1367 1321

404 400 546

77 75 76

-

1000

2000

3000

4000

5000

31 Dec 16 31 Dec 17 30 Jun 18

Liabilities and Shareholders Equity

Non-current liabilities

Loans and debentures

Current liabilities

Shareholders equity

50034598 4649

(MB)

(APOT 1259)

(APOT 1234)

(APOT 1328)

32

58

1

27

14

2

12

28

58

Chart1

5003
4598
4649
Property plant and equipment
Investment in associate and Investment in joint ventures
Other non-current assets
Current assets
Assets
726
1331
72
2874
685
1266
48
2599
645
1256
50
2698

Sheet1

Sheet2

Chart1

5003
4598
4649
Shareholders equity
Current liabilities
Loans and debentures
Non-current liabilities
Liabilities and Shareholders Equity
75
2684
1838
404
77
2756
1367
400
75
2706
1321
546
76

Sheet1

Debenture Issuance and Expiration

Issuance Date

Maturity Date

Issuance

Amount (MB)

Outstanding

Amount (MB)

Debenture

Holders

Interest Rate

(Per Year)

8 Jul 2015 8 Jul 2017

(2 years) 100

- (Expired)

10 persons 468

10 Mar 2016

10 Mar 2018

(2 Years)

200 -

(Expired) 10 persons 440

12 Jul 2017 12 Jul 2018

(1 year) 100

- (Expired)

10 persons 450

15 Mar 2018

17 Mar 2020

(2 yearsamp2 days)

180 180 9 persons 480

Outstanding debentures as at 7 Sep 18

180

I) Debentures Baht 500 million

II) Debentures Baht 2000 million Still not issue 33

Cash Flows

370259

8839614

37

Sources of Cash Uses of Cash

472

692

Change in Cash (220 MB)

Increase in translation

adjustment (073 MB)

Ending Cash 115 MB

Beginning Cash 336 MB

S-T loan received amp debenture issuance

Cash from operation

Withholding tax refund Change in working capital (376 MB) amp income tax paid (20 MB)

Debt service repayment amp dividend paid (12 MB)

Investment in equipment (22 MB) and capital increase in SH Crossing

by SKW (15 MB)

6-Month 2018 Sources and Uses of Cash (MB)

Financing Activities + 111 MB

Operating Activities (294 MB)

Investment Activities (37 MB)

Net CF (220 MB)

34

Chart1

472
692
370
88
14
259
396
37

Sheet1

TRC Group Industry Group (Construction Services)

089 086067

095072

246 234 247 240258

000

050

100

150

200

250

300

2015 2016 2017 30 Jun 17 30 Jun 18

1599

1128

338

1231

092

1226

709

256

905

343

000

500

1000

1500

2000

2015 2016 2017 30 Jun 17 30 Jun 18

()

Financial Ratio amp Covenants to Debenture Holders

Time(s) Return on Equity Debt to Equity Ratio

006

016 015

020

000

005

010

015

020

025

31 Dec 15 31 Dec 16 31 Dec 17 30 Jun 18

Time(s)

10412

26881628 1196

0002000400060008000

1000012000

2015 2016 2017 30 Jun 2018

EBITDA to Interest Time(s)

TRC TRC

Interest Bearing Debt to Equity

Covenant gt = 4 times Covenant lt = 2 times

35

Chart1

TRC and its subsidiaries
Industry Group
240
089
246
086
234
067
247
095
238
072
258

Sheet1

Chart1

TRC and its subsidiaries
Industry Group
1599
1226
1128
709
338
256
1231
905
092
343

Sheet1

Chart1

TRC Groups Interest-Bearing Debt-to-Equity
006
016
015
02

Sheet1

Chart1

TRC Groups EBITDA to interest
10412
2688
1628
1196

Sheet1

If you have any question please feel fee to contact Investor Relations Department Email ir_trctrc-concom or ounruentrc-concom

Tel +66 2022 7777-87 Ext 3201 3213 Fax +66 2022 7778

  • Slide Number 1
  • Slide Number 2
  • Slide Number 3
  • Key Corporate Milestone
  • Slide Number 5
  • Slide Number 6
  • May 2018 SKW obtained special class contractor from Department of Highways
  • Slide Number 8
  • Slide Number 9
  • TRC Group Backlog
  • Slide Number 11
  • Projects on Hand Period
  • Slide Number 13
  • Slide Number 14
  • Slide Number 15
  • Slide Number 16
  • Slide Number 17
  • Slide Number 18
  • Slide Number 19
  • Slide Number 20
  • Slide Number 21
  • Slide Number 22
  • Slide Number 23
  • Auto Motion Works Co Ltd (AMW) Leader manufactureof Automated Storage and Retrieval System (ASRS)Technology
  • Slide Number 25
  • Slide Number 26
  • Slide Number 27
  • Slide Number 28
  • Slide Number 29
  • Slide Number 30
  • Slide Number 31
  • Slide Number 32
  • Slide Number 33
  • Slide Number 34
  • Slide Number 35
  • Slide Number 36
TRC Groups EBITDA to interest
2015 10412
2016 2688
2017 1628
30 Jun 2018 1196
To resize chart data range drag lower right corner of range
2015
2016
2017
30 Jun 2018
TRC Groups Interest-Bearing Debt-to-Equity
31 Dec 15 006
31 Dec 16 016
31 Dec 17 015
30 Jun 18 020
To resize chart data range drag lower right corner of range
31 Dec 15
31 Dec 16
31 Dec 17
30 Jun 18
TRC and its subsidiaries Industry Group
2015 1599 1226
2016 1128 709
2017 338 256
30 Jun 17 1231 905
30 Jun 18 092 343
To resize chart data range drag lower right corner of range
2015 2015
2016 2016
2017 2017
30 Jun 17 30 Jun 17
30 Jun 18 30 Jun 18
2015 2016 2017 30 Jun 17 30 Jun 18
TRC and its subsidiaries 089 086 067 095 072
Industry Group 246 234 247 238 258
2015 2015 2015
2016 2016 2016
2017 2017 2017
30 Jun 17 30 Jun 17 30 Jun 17
30 Jun 18 30 Jun 18 30 Jun 18
Sources of Cash Uses of Cash
370 259
88 396
14 37
472 692
220
Sources of Cash Uses of Cash Withholding tax refund
Loan recived 370 376 Change in working Capital
Cash From operation (CFO) 88 259 Debt Service - repayment amp Dividend paid
Withholding tax refund 14 57 Investment
22 Investment in PPE
15 investment in joint venture
20 Tax paid
57
Sources of Cash Sources of Cash Sources of Cash
Uses of Cash Uses of Cash Uses of Cash
Non-current liabilities Loans and debentures Current liabilities Shareholders equity
31 Dec 16 77 404 1838 2684
31 Dec 17 75 400 1367 2756
30 Jun 18 76 546 1321 2706
To resize chart data range drag lower right corner of range
31 Dec 16 31 Dec 16 31 Dec 16 31 Dec 16
31 Dec 17 31 Dec 17 31 Dec 17 31 Dec 17
30 Jun 18 30 Jun 18 30 Jun 18 30 Jun 18
Current assets Other non-current assets Investment in associate and Investment in joint ventures Property plant and equipment
31 Dec 16 2874 72 1331 726
31 Dec 17 2599 48 1266 685
30 Jun 18 2698 50 1256 645
To resize chart data range drag lower right corner of range
31 Dec 16 31 Dec 16 31 Dec 16 31 Dec 16
31 Dec 17 31 Dec 17 31 Dec 17 31 Dec 17
30 Jun 18 30 Jun 18 30 Jun 18 30 Jun 18
Operating Profit Net Profit
2014 821 694
2015 787 789
2016 1065 786
2017 711 392
6-Month 2017 519 224
6-Month 2018 -051 -387
To resize chart data range drag lower right corner of range
2014 2014
2015 2015
2016 2016
2017 2017
6-Month 2017 6-Month 2017
6-Month 2018 6-Month 2018
Q1 Q2 Q3 Q4 Year End Operating profits
2014 726 687 802 880 3095 913 2557 2215 880
2015 774 927 871 1308 3880 962 2558 2572 1308
2016 1104 434 1170 989 3697 1160 2559 2708 989
2017 952 436 452 530 2370 818 2560 1840 530
2018 465 477 050 2561
To resize chart data range drag lower right corner of range
2014 2014 2014 2014 2014
2015 2015 2015 2015 2015
2016 2016 2016 2016 2016
2017 2017 2017 2017 2017
2018 2018 2018 2018 2018
1H2017 1H2018
Civil Work 369 238
Processing Plant 237 166
Pipeline System 782 538
1388 942 To resize chart data range drag lower right corner of range
Civil Work Civil Work
Processing Plant Processing Plant
Pipeline System Pipeline System
Civil Work Processing Plant Pipeline System
2016 742 1159 1796
2017 950 345 1075
1H2017 369 237 782
1H2018 238 166 538
To resize chart data range drag lower right corner of range
other
1
2016 2016 2016
2017 2017 2017
1H2017 1H2017 1H2017
1H2018 1H2018 1H2018
Column1
Pipeline 782 56
Processing Plant 237 1388 17
Civil 369 26
Sales amp Other 6 0
1394
To resize chart data range drag lower right corner of range
Pipeline
Processing Plant
Civil
Sales amp Other
Column1
Pipeline 539 56
Processing Plant 166 942 942 17
Civil 237 25
Sales amp Other 12 1
954
To resize chart data range drag lower right corner of range
Pipeline
Processing Plant
Civil
Sales amp Other
Gross Profit Margin Net Profit (Loss) Margin
2015 164 77
2016 203 78
2017 215 38
1H2017 190 22
1H2018 172 -38
2015 2015
2016 2016
2017 2017
1H2017 1H2017
1H2018 1H2018
Column1
Q12018 9
Q22018 -45
1H2017 31
1H2018 -36
Q12018
Q22018
1H2017
1H2018
Column1
Q12018 55
Q22018 -12 -67 -12182
1H2017 123
1H2018 43 -80 -6504
Q12018
Q22018
1H2017
1H2018
Q12018 471 เพม(ลด)
Q22018 482 11 234
1H2017 1394
1H2018 954 -440 -3156
Q12018
Q22018
1H2017
1H2018
Page 47: TRC Corporate Presentation · 2018-09-19 · TRC Corporate Presentation . The 2. nd. Quarter 2018 Operating Performance . 7 September 2018 . ... determined by TRC based on information

Business 2018 2019 2020 2021 2022 Total

Natural gas 3854 2463 1759 1676 1040 10792 3

Natural gas transmission pipeline 26049 17841 5819 6437 755 56901 17

Oil and international trading 14169 71 6 6 6 12258 3

Petrochemical amp Refining 21033 4 4 4 5 21050 7

Head office and others 7038 3532 4142 4259 3789 22760 6 Joint investment and investment in PTT wholly-owned entities

176470 21969 10771 8987 4 218201 64

Total 246613 45880 22501 21369 5599 341962 100

PTTrsquos 5-year Investment Plan (2018 ndash 2022)

(Unit Million Baht) I PTTrsquos news reported to the SET on 22 December 2017

PTTrsquos board of directors meeting held on June 18 2018 has reviewed investment plan to reflect the operation and current circumstances as well as effective budgeting by reducing the 2018 investment plan from Baht 246613 million to Baht 221294 million The reduction is mainly from the investment projects of oil and transmission pipeline business

II Revised 2018 Investment from 246613 MB to 221294 MB (18 June 18)

Reducing1027

25

Thailandrsquos EEC

Source Ministry of Industryrsquos presentation of ldquoEastern Economic Corridor Development Projectrdquo Driving Forward hellip dated 15 February 2017

26

Content

27

Financial Highlights 27

Future Developments 20

Backlog 10

Corporate Profile amp 1H 2018 Significant Events 4

Operating Performance 1H2018

471 482

1394

954

Q12018 Q22018 1H2017 1H2018

2 QoQ

32 YoY

Unit MB

Revenue

1H2017 1H2018

55

-12

123

43

Q12018 Q22018 1H2017 1H2018

9

-45

31

-36

Q12018 Q22018 1H2017 1H2018

65 YoY

122 QoQ

EBITDA

164 QoQ 217 YoY

164

203215

190172

77 78

3822

-38

-50

50

150

250

2015 2016 2017 1H2017 1H2018

Gross Profit Margin Net Profit (Loss) Margin

Gross Profit Margin amp Net Profit Margin

Profit (loss) for the period

28

Gross ProfitQ1 2018 117 MB 251Q2 2018 45 MB 956-M 2018 162 MB 172

Net ProfitQ1 2018 9 MB 19Q2 2018 -46 MB -946-M 2018 -37 MB -38

Service Income

1388 942

32 YoY

Chart1

471
482
1394
954

Sheet1

Chart1

Column1
55
-12
123
43

Sheet1

Chart1

Column1
9
-45
31
-36

Sheet1

Chart1

Gross Profit Margin
Net Profit (Loss) Margin
1644
774
203
778
215
38
1904
22
1717
-38

Sheet1

Chart1

Column1
Pipeline 57
Processing Plant 17
Civil 25
Sales amp Other 1
539
166
237
12

Sheet1

Chart1

Column1
782
237
369
6

Sheet1

Construction Services Income

1796

1075 782

538

1159

345

237

166

742

950

369

238

0

500

1000

1500

2000

2500

3000

3500

4000

2016 2017 1H2017 1H2018

Civil Work

Processing Plant

Pipeline System

3697

2370

1388

942

Unit MB

18

57

25

369

237

782

238166

538

Civil Work Processing Plant Pipeline System

Construction Services Income Comparison with last year (MB)

1H2017 1H2018

1st Half Comparison

29

Chart1

3697
2370
1388
942
Pipeline System
Processing Plant
Civil Work
1796
1159
742
1075
345
950
782
237
369
538
166
238

Sheet1

Chart1

1H2017
1H2018
Construction Services Income Comparison with last year (MB)
369
238
237
166
782
538

Sheet1

30

Construction Services Income

2014 2015 2016 2017 2018Q1 726 774 1104 952 465Q2 687 927 434 436 477Q3 802 871 1170 452Q4 880 1308 989 530Year End 3095 3880 3697 2370

726 774

1104952

465687

927

434 436 477

802 871

1170

452880

1308

989

530

3095

38803697

2370

0

500

1000

1500

2000

2500

3000

3500

4000

2018 (F) 2500-2800

(MB)

6-M 2018 942

Chart1

Q1
Q2
Q3
Q4
Year End
726
687
802
880
3095
774
927
871
1308
3880
1104
434
1170
989
3697
952
436
452
530
2370
465
477

Sheet1

Operating Profit amp Net Profit

2014 2015 2016 2017 6-Month2017

6-Month2018

Operating Profit 821 787 1065 711 519 -051 Net Profit 694 789 786 392 224 -387

-400

000

400

800

1200

2014 2015 2016 2017 6-M 2017

6-M 2018

Operating Profit (Loss) (MB) 25415 30539 39382 16863 7202 (479)

Net Profit (Loss) (MB) 21492 30596 29076 9279 3113 (3650)

31

to services income amp sales

Chart1

Operating Profit
Net Profit
821
694
787
789
1065
786
711
392
519
224
-051
-387

Sheet1

726 685 645

1331 1266 1256

72 48 50

2874 2599 2698

-

1000

2000

3000

4000

5000

31 Dec 16 31 Dec 17 30 Jun 18

Assets

Current assetsOther non-current assetsInvestment in associate and Investment in joint venturesProperty plant and equipment

50034598 4649

(MB)

Financial Position

2684 2756 2706

1838 1367 1321

404 400 546

77 75 76

-

1000

2000

3000

4000

5000

31 Dec 16 31 Dec 17 30 Jun 18

Liabilities and Shareholders Equity

Non-current liabilities

Loans and debentures

Current liabilities

Shareholders equity

50034598 4649

(MB)

(APOT 1259)

(APOT 1234)

(APOT 1328)

32

58

1

27

14

2

12

28

58

Chart1

5003
4598
4649
Property plant and equipment
Investment in associate and Investment in joint ventures
Other non-current assets
Current assets
Assets
726
1331
72
2874
685
1266
48
2599
645
1256
50
2698

Sheet1

Sheet2

Chart1

5003
4598
4649
Shareholders equity
Current liabilities
Loans and debentures
Non-current liabilities
Liabilities and Shareholders Equity
75
2684
1838
404
77
2756
1367
400
75
2706
1321
546
76

Sheet1

Debenture Issuance and Expiration

Issuance Date

Maturity Date

Issuance

Amount (MB)

Outstanding

Amount (MB)

Debenture

Holders

Interest Rate

(Per Year)

8 Jul 2015 8 Jul 2017

(2 years) 100

- (Expired)

10 persons 468

10 Mar 2016

10 Mar 2018

(2 Years)

200 -

(Expired) 10 persons 440

12 Jul 2017 12 Jul 2018

(1 year) 100

- (Expired)

10 persons 450

15 Mar 2018

17 Mar 2020

(2 yearsamp2 days)

180 180 9 persons 480

Outstanding debentures as at 7 Sep 18

180

I) Debentures Baht 500 million

II) Debentures Baht 2000 million Still not issue 33

Cash Flows

370259

8839614

37

Sources of Cash Uses of Cash

472

692

Change in Cash (220 MB)

Increase in translation

adjustment (073 MB)

Ending Cash 115 MB

Beginning Cash 336 MB

S-T loan received amp debenture issuance

Cash from operation

Withholding tax refund Change in working capital (376 MB) amp income tax paid (20 MB)

Debt service repayment amp dividend paid (12 MB)

Investment in equipment (22 MB) and capital increase in SH Crossing

by SKW (15 MB)

6-Month 2018 Sources and Uses of Cash (MB)

Financing Activities + 111 MB

Operating Activities (294 MB)

Investment Activities (37 MB)

Net CF (220 MB)

34

Chart1

472
692
370
88
14
259
396
37

Sheet1

TRC Group Industry Group (Construction Services)

089 086067

095072

246 234 247 240258

000

050

100

150

200

250

300

2015 2016 2017 30 Jun 17 30 Jun 18

1599

1128

338

1231

092

1226

709

256

905

343

000

500

1000

1500

2000

2015 2016 2017 30 Jun 17 30 Jun 18

()

Financial Ratio amp Covenants to Debenture Holders

Time(s) Return on Equity Debt to Equity Ratio

006

016 015

020

000

005

010

015

020

025

31 Dec 15 31 Dec 16 31 Dec 17 30 Jun 18

Time(s)

10412

26881628 1196

0002000400060008000

1000012000

2015 2016 2017 30 Jun 2018

EBITDA to Interest Time(s)

TRC TRC

Interest Bearing Debt to Equity

Covenant gt = 4 times Covenant lt = 2 times

35

Chart1

TRC and its subsidiaries
Industry Group
240
089
246
086
234
067
247
095
238
072
258

Sheet1

Chart1

TRC and its subsidiaries
Industry Group
1599
1226
1128
709
338
256
1231
905
092
343

Sheet1

Chart1

TRC Groups Interest-Bearing Debt-to-Equity
006
016
015
02

Sheet1

Chart1

TRC Groups EBITDA to interest
10412
2688
1628
1196

Sheet1

If you have any question please feel fee to contact Investor Relations Department Email ir_trctrc-concom or ounruentrc-concom

Tel +66 2022 7777-87 Ext 3201 3213 Fax +66 2022 7778

  • Slide Number 1
  • Slide Number 2
  • Slide Number 3
  • Key Corporate Milestone
  • Slide Number 5
  • Slide Number 6
  • May 2018 SKW obtained special class contractor from Department of Highways
  • Slide Number 8
  • Slide Number 9
  • TRC Group Backlog
  • Slide Number 11
  • Projects on Hand Period
  • Slide Number 13
  • Slide Number 14
  • Slide Number 15
  • Slide Number 16
  • Slide Number 17
  • Slide Number 18
  • Slide Number 19
  • Slide Number 20
  • Slide Number 21
  • Slide Number 22
  • Slide Number 23
  • Auto Motion Works Co Ltd (AMW) Leader manufactureof Automated Storage and Retrieval System (ASRS)Technology
  • Slide Number 25
  • Slide Number 26
  • Slide Number 27
  • Slide Number 28
  • Slide Number 29
  • Slide Number 30
  • Slide Number 31
  • Slide Number 32
  • Slide Number 33
  • Slide Number 34
  • Slide Number 35
  • Slide Number 36
TRC Groups EBITDA to interest
2015 10412
2016 2688
2017 1628
30 Jun 2018 1196
To resize chart data range drag lower right corner of range
2015
2016
2017
30 Jun 2018
TRC Groups Interest-Bearing Debt-to-Equity
31 Dec 15 006
31 Dec 16 016
31 Dec 17 015
30 Jun 18 020
To resize chart data range drag lower right corner of range
31 Dec 15
31 Dec 16
31 Dec 17
30 Jun 18
TRC and its subsidiaries Industry Group
2015 1599 1226
2016 1128 709
2017 338 256
30 Jun 17 1231 905
30 Jun 18 092 343
To resize chart data range drag lower right corner of range
2015 2015
2016 2016
2017 2017
30 Jun 17 30 Jun 17
30 Jun 18 30 Jun 18
2015 2016 2017 30 Jun 17 30 Jun 18
TRC and its subsidiaries 089 086 067 095 072
Industry Group 246 234 247 238 258
2015 2015 2015
2016 2016 2016
2017 2017 2017
30 Jun 17 30 Jun 17 30 Jun 17
30 Jun 18 30 Jun 18 30 Jun 18
Sources of Cash Uses of Cash
370 259
88 396
14 37
472 692
220
Sources of Cash Uses of Cash Withholding tax refund
Loan recived 370 376 Change in working Capital
Cash From operation (CFO) 88 259 Debt Service - repayment amp Dividend paid
Withholding tax refund 14 57 Investment
22 Investment in PPE
15 investment in joint venture
20 Tax paid
57
Sources of Cash Sources of Cash Sources of Cash
Uses of Cash Uses of Cash Uses of Cash
Non-current liabilities Loans and debentures Current liabilities Shareholders equity
31 Dec 16 77 404 1838 2684
31 Dec 17 75 400 1367 2756
30 Jun 18 76 546 1321 2706
To resize chart data range drag lower right corner of range
31 Dec 16 31 Dec 16 31 Dec 16 31 Dec 16
31 Dec 17 31 Dec 17 31 Dec 17 31 Dec 17
30 Jun 18 30 Jun 18 30 Jun 18 30 Jun 18
Current assets Other non-current assets Investment in associate and Investment in joint ventures Property plant and equipment
31 Dec 16 2874 72 1331 726
31 Dec 17 2599 48 1266 685
30 Jun 18 2698 50 1256 645
To resize chart data range drag lower right corner of range
31 Dec 16 31 Dec 16 31 Dec 16 31 Dec 16
31 Dec 17 31 Dec 17 31 Dec 17 31 Dec 17
30 Jun 18 30 Jun 18 30 Jun 18 30 Jun 18
Operating Profit Net Profit
2014 821 694
2015 787 789
2016 1065 786
2017 711 392
6-Month 2017 519 224
6-Month 2018 -051 -387
To resize chart data range drag lower right corner of range
2014 2014
2015 2015
2016 2016
2017 2017
6-Month 2017 6-Month 2017
6-Month 2018 6-Month 2018
Q1 Q2 Q3 Q4 Year End Operating profits
2014 726 687 802 880 3095 913 2557 2215 880
2015 774 927 871 1308 3880 962 2558 2572 1308
2016 1104 434 1170 989 3697 1160 2559 2708 989
2017 952 436 452 530 2370 818 2560 1840 530
2018 465 477 050 2561
To resize chart data range drag lower right corner of range
2014 2014 2014 2014 2014
2015 2015 2015 2015 2015
2016 2016 2016 2016 2016
2017 2017 2017 2017 2017
2018 2018 2018 2018 2018
1H2017 1H2018
Civil Work 369 238
Processing Plant 237 166
Pipeline System 782 538
1388 942 To resize chart data range drag lower right corner of range
Civil Work Civil Work
Processing Plant Processing Plant
Pipeline System Pipeline System
Civil Work Processing Plant Pipeline System
2016 742 1159 1796
2017 950 345 1075
1H2017 369 237 782
1H2018 238 166 538
To resize chart data range drag lower right corner of range
other
1
2016 2016 2016
2017 2017 2017
1H2017 1H2017 1H2017
1H2018 1H2018 1H2018
Column1
Pipeline 782 56
Processing Plant 237 1388 17
Civil 369 26
Sales amp Other 6 0
1394
To resize chart data range drag lower right corner of range
Pipeline
Processing Plant
Civil
Sales amp Other
Column1
Pipeline 539 56
Processing Plant 166 942 942 17
Civil 237 25
Sales amp Other 12 1
954
To resize chart data range drag lower right corner of range
Pipeline
Processing Plant
Civil
Sales amp Other
Gross Profit Margin Net Profit (Loss) Margin
2015 164 77
2016 203 78
2017 215 38
1H2017 190 22
1H2018 172 -38
2015 2015
2016 2016
2017 2017
1H2017 1H2017
1H2018 1H2018
Column1
Q12018 9
Q22018 -45
1H2017 31
1H2018 -36
Q12018
Q22018
1H2017
1H2018
Column1
Q12018 55
Q22018 -12 -67 -12182
1H2017 123
1H2018 43 -80 -6504
Q12018
Q22018
1H2017
1H2018
Q12018 471 เพม(ลด)
Q22018 482 11 234
1H2017 1394
1H2018 954 -440 -3156
Q12018
Q22018
1H2017
1H2018
Page 48: TRC Corporate Presentation · 2018-09-19 · TRC Corporate Presentation . The 2. nd. Quarter 2018 Operating Performance . 7 September 2018 . ... determined by TRC based on information

Thailandrsquos EEC

Source Ministry of Industryrsquos presentation of ldquoEastern Economic Corridor Development Projectrdquo Driving Forward hellip dated 15 February 2017

26

Content

27

Financial Highlights 27

Future Developments 20

Backlog 10

Corporate Profile amp 1H 2018 Significant Events 4

Operating Performance 1H2018

471 482

1394

954

Q12018 Q22018 1H2017 1H2018

2 QoQ

32 YoY

Unit MB

Revenue

1H2017 1H2018

55

-12

123

43

Q12018 Q22018 1H2017 1H2018

9

-45

31

-36

Q12018 Q22018 1H2017 1H2018

65 YoY

122 QoQ

EBITDA

164 QoQ 217 YoY

164

203215

190172

77 78

3822

-38

-50

50

150

250

2015 2016 2017 1H2017 1H2018

Gross Profit Margin Net Profit (Loss) Margin

Gross Profit Margin amp Net Profit Margin

Profit (loss) for the period

28

Gross ProfitQ1 2018 117 MB 251Q2 2018 45 MB 956-M 2018 162 MB 172

Net ProfitQ1 2018 9 MB 19Q2 2018 -46 MB -946-M 2018 -37 MB -38

Service Income

1388 942

32 YoY

Chart1

471
482
1394
954

Sheet1

Chart1

Column1
55
-12
123
43

Sheet1

Chart1

Column1
9
-45
31
-36

Sheet1

Chart1

Gross Profit Margin
Net Profit (Loss) Margin
1644
774
203
778
215
38
1904
22
1717
-38

Sheet1

Chart1

Column1
Pipeline 57
Processing Plant 17
Civil 25
Sales amp Other 1
539
166
237
12

Sheet1

Chart1

Column1
782
237
369
6

Sheet1

Construction Services Income

1796

1075 782

538

1159

345

237

166

742

950

369

238

0

500

1000

1500

2000

2500

3000

3500

4000

2016 2017 1H2017 1H2018

Civil Work

Processing Plant

Pipeline System

3697

2370

1388

942

Unit MB

18

57

25

369

237

782

238166

538

Civil Work Processing Plant Pipeline System

Construction Services Income Comparison with last year (MB)

1H2017 1H2018

1st Half Comparison

29

Chart1

3697
2370
1388
942
Pipeline System
Processing Plant
Civil Work
1796
1159
742
1075
345
950
782
237
369
538
166
238

Sheet1

Chart1

1H2017
1H2018
Construction Services Income Comparison with last year (MB)
369
238
237
166
782
538

Sheet1

30

Construction Services Income

2014 2015 2016 2017 2018Q1 726 774 1104 952 465Q2 687 927 434 436 477Q3 802 871 1170 452Q4 880 1308 989 530Year End 3095 3880 3697 2370

726 774

1104952

465687

927

434 436 477

802 871

1170

452880

1308

989

530

3095

38803697

2370

0

500

1000

1500

2000

2500

3000

3500

4000

2018 (F) 2500-2800

(MB)

6-M 2018 942

Chart1

Q1
Q2
Q3
Q4
Year End
726
687
802
880
3095
774
927
871
1308
3880
1104
434
1170
989
3697
952
436
452
530
2370
465
477

Sheet1

Operating Profit amp Net Profit

2014 2015 2016 2017 6-Month2017

6-Month2018

Operating Profit 821 787 1065 711 519 -051 Net Profit 694 789 786 392 224 -387

-400

000

400

800

1200

2014 2015 2016 2017 6-M 2017

6-M 2018

Operating Profit (Loss) (MB) 25415 30539 39382 16863 7202 (479)

Net Profit (Loss) (MB) 21492 30596 29076 9279 3113 (3650)

31

to services income amp sales

Chart1

Operating Profit
Net Profit
821
694
787
789
1065
786
711
392
519
224
-051
-387

Sheet1

726 685 645

1331 1266 1256

72 48 50

2874 2599 2698

-

1000

2000

3000

4000

5000

31 Dec 16 31 Dec 17 30 Jun 18

Assets

Current assetsOther non-current assetsInvestment in associate and Investment in joint venturesProperty plant and equipment

50034598 4649

(MB)

Financial Position

2684 2756 2706

1838 1367 1321

404 400 546

77 75 76

-

1000

2000

3000

4000

5000

31 Dec 16 31 Dec 17 30 Jun 18

Liabilities and Shareholders Equity

Non-current liabilities

Loans and debentures

Current liabilities

Shareholders equity

50034598 4649

(MB)

(APOT 1259)

(APOT 1234)

(APOT 1328)

32

58

1

27

14

2

12

28

58

Chart1

5003
4598
4649
Property plant and equipment
Investment in associate and Investment in joint ventures
Other non-current assets
Current assets
Assets
726
1331
72
2874
685
1266
48
2599
645
1256
50
2698

Sheet1

Sheet2

Chart1

5003
4598
4649
Shareholders equity
Current liabilities
Loans and debentures
Non-current liabilities
Liabilities and Shareholders Equity
75
2684
1838
404
77
2756
1367
400
75
2706
1321
546
76

Sheet1

Debenture Issuance and Expiration

Issuance Date

Maturity Date

Issuance

Amount (MB)

Outstanding

Amount (MB)

Debenture

Holders

Interest Rate

(Per Year)

8 Jul 2015 8 Jul 2017

(2 years) 100

- (Expired)

10 persons 468

10 Mar 2016

10 Mar 2018

(2 Years)

200 -

(Expired) 10 persons 440

12 Jul 2017 12 Jul 2018

(1 year) 100

- (Expired)

10 persons 450

15 Mar 2018

17 Mar 2020

(2 yearsamp2 days)

180 180 9 persons 480

Outstanding debentures as at 7 Sep 18

180

I) Debentures Baht 500 million

II) Debentures Baht 2000 million Still not issue 33

Cash Flows

370259

8839614

37

Sources of Cash Uses of Cash

472

692

Change in Cash (220 MB)

Increase in translation

adjustment (073 MB)

Ending Cash 115 MB

Beginning Cash 336 MB

S-T loan received amp debenture issuance

Cash from operation

Withholding tax refund Change in working capital (376 MB) amp income tax paid (20 MB)

Debt service repayment amp dividend paid (12 MB)

Investment in equipment (22 MB) and capital increase in SH Crossing

by SKW (15 MB)

6-Month 2018 Sources and Uses of Cash (MB)

Financing Activities + 111 MB

Operating Activities (294 MB)

Investment Activities (37 MB)

Net CF (220 MB)

34

Chart1

472
692
370
88
14
259
396
37

Sheet1

TRC Group Industry Group (Construction Services)

089 086067

095072

246 234 247 240258

000

050

100

150

200

250

300

2015 2016 2017 30 Jun 17 30 Jun 18

1599

1128

338

1231

092

1226

709

256

905

343

000

500

1000

1500

2000

2015 2016 2017 30 Jun 17 30 Jun 18

()

Financial Ratio amp Covenants to Debenture Holders

Time(s) Return on Equity Debt to Equity Ratio

006

016 015

020

000

005

010

015

020

025

31 Dec 15 31 Dec 16 31 Dec 17 30 Jun 18

Time(s)

10412

26881628 1196

0002000400060008000

1000012000

2015 2016 2017 30 Jun 2018

EBITDA to Interest Time(s)

TRC TRC

Interest Bearing Debt to Equity

Covenant gt = 4 times Covenant lt = 2 times

35

Chart1

TRC and its subsidiaries
Industry Group
240
089
246
086
234
067
247
095
238
072
258

Sheet1

Chart1

TRC and its subsidiaries
Industry Group
1599
1226
1128
709
338
256
1231
905
092
343

Sheet1

Chart1

TRC Groups Interest-Bearing Debt-to-Equity
006
016
015
02

Sheet1

Chart1

TRC Groups EBITDA to interest
10412
2688
1628
1196

Sheet1

If you have any question please feel fee to contact Investor Relations Department Email ir_trctrc-concom or ounruentrc-concom

Tel +66 2022 7777-87 Ext 3201 3213 Fax +66 2022 7778

  • Slide Number 1
  • Slide Number 2
  • Slide Number 3
  • Key Corporate Milestone
  • Slide Number 5
  • Slide Number 6
  • May 2018 SKW obtained special class contractor from Department of Highways
  • Slide Number 8
  • Slide Number 9
  • TRC Group Backlog
  • Slide Number 11
  • Projects on Hand Period
  • Slide Number 13
  • Slide Number 14
  • Slide Number 15
  • Slide Number 16
  • Slide Number 17
  • Slide Number 18
  • Slide Number 19
  • Slide Number 20
  • Slide Number 21
  • Slide Number 22
  • Slide Number 23
  • Auto Motion Works Co Ltd (AMW) Leader manufactureof Automated Storage and Retrieval System (ASRS)Technology
  • Slide Number 25
  • Slide Number 26
  • Slide Number 27
  • Slide Number 28
  • Slide Number 29
  • Slide Number 30
  • Slide Number 31
  • Slide Number 32
  • Slide Number 33
  • Slide Number 34
  • Slide Number 35
  • Slide Number 36
TRC Groups EBITDA to interest
2015 10412
2016 2688
2017 1628
30 Jun 2018 1196
To resize chart data range drag lower right corner of range
2015
2016
2017
30 Jun 2018
TRC Groups Interest-Bearing Debt-to-Equity
31 Dec 15 006
31 Dec 16 016
31 Dec 17 015
30 Jun 18 020
To resize chart data range drag lower right corner of range
31 Dec 15
31 Dec 16
31 Dec 17
30 Jun 18
TRC and its subsidiaries Industry Group
2015 1599 1226
2016 1128 709
2017 338 256
30 Jun 17 1231 905
30 Jun 18 092 343
To resize chart data range drag lower right corner of range
2015 2015
2016 2016
2017 2017
30 Jun 17 30 Jun 17
30 Jun 18 30 Jun 18
2015 2016 2017 30 Jun 17 30 Jun 18
TRC and its subsidiaries 089 086 067 095 072
Industry Group 246 234 247 238 258
2015 2015 2015
2016 2016 2016
2017 2017 2017
30 Jun 17 30 Jun 17 30 Jun 17
30 Jun 18 30 Jun 18 30 Jun 18
Sources of Cash Uses of Cash
370 259
88 396
14 37
472 692
220
Sources of Cash Uses of Cash Withholding tax refund
Loan recived 370 376 Change in working Capital
Cash From operation (CFO) 88 259 Debt Service - repayment amp Dividend paid
Withholding tax refund 14 57 Investment
22 Investment in PPE
15 investment in joint venture
20 Tax paid
57
Sources of Cash Sources of Cash Sources of Cash
Uses of Cash Uses of Cash Uses of Cash
Non-current liabilities Loans and debentures Current liabilities Shareholders equity
31 Dec 16 77 404 1838 2684
31 Dec 17 75 400 1367 2756
30 Jun 18 76 546 1321 2706
To resize chart data range drag lower right corner of range
31 Dec 16 31 Dec 16 31 Dec 16 31 Dec 16
31 Dec 17 31 Dec 17 31 Dec 17 31 Dec 17
30 Jun 18 30 Jun 18 30 Jun 18 30 Jun 18
Current assets Other non-current assets Investment in associate and Investment in joint ventures Property plant and equipment
31 Dec 16 2874 72 1331 726
31 Dec 17 2599 48 1266 685
30 Jun 18 2698 50 1256 645
To resize chart data range drag lower right corner of range
31 Dec 16 31 Dec 16 31 Dec 16 31 Dec 16
31 Dec 17 31 Dec 17 31 Dec 17 31 Dec 17
30 Jun 18 30 Jun 18 30 Jun 18 30 Jun 18
Operating Profit Net Profit
2014 821 694
2015 787 789
2016 1065 786
2017 711 392
6-Month 2017 519 224
6-Month 2018 -051 -387
To resize chart data range drag lower right corner of range
2014 2014
2015 2015
2016 2016
2017 2017
6-Month 2017 6-Month 2017
6-Month 2018 6-Month 2018
Q1 Q2 Q3 Q4 Year End Operating profits
2014 726 687 802 880 3095 913 2557 2215 880
2015 774 927 871 1308 3880 962 2558 2572 1308
2016 1104 434 1170 989 3697 1160 2559 2708 989
2017 952 436 452 530 2370 818 2560 1840 530
2018 465 477 050 2561
To resize chart data range drag lower right corner of range
2014 2014 2014 2014 2014
2015 2015 2015 2015 2015
2016 2016 2016 2016 2016
2017 2017 2017 2017 2017
2018 2018 2018 2018 2018
1H2017 1H2018
Civil Work 369 238
Processing Plant 237 166
Pipeline System 782 538
1388 942 To resize chart data range drag lower right corner of range
Civil Work Civil Work
Processing Plant Processing Plant
Pipeline System Pipeline System
Civil Work Processing Plant Pipeline System
2016 742 1159 1796
2017 950 345 1075
1H2017 369 237 782
1H2018 238 166 538
To resize chart data range drag lower right corner of range
other
1
2016 2016 2016
2017 2017 2017
1H2017 1H2017 1H2017
1H2018 1H2018 1H2018
Column1
Pipeline 782 56
Processing Plant 237 1388 17
Civil 369 26
Sales amp Other 6 0
1394
To resize chart data range drag lower right corner of range
Pipeline
Processing Plant
Civil
Sales amp Other
Column1
Pipeline 539 56
Processing Plant 166 942 942 17
Civil 237 25
Sales amp Other 12 1
954
To resize chart data range drag lower right corner of range
Pipeline
Processing Plant
Civil
Sales amp Other
Gross Profit Margin Net Profit (Loss) Margin
2015 164 77
2016 203 78
2017 215 38
1H2017 190 22
1H2018 172 -38
2015 2015
2016 2016
2017 2017
1H2017 1H2017
1H2018 1H2018
Column1
Q12018 9
Q22018 -45
1H2017 31
1H2018 -36
Q12018
Q22018
1H2017
1H2018
Column1
Q12018 55
Q22018 -12 -67 -12182
1H2017 123
1H2018 43 -80 -6504
Q12018
Q22018
1H2017
1H2018
Q12018 471 เพม(ลด)
Q22018 482 11 234
1H2017 1394
1H2018 954 -440 -3156
Q12018
Q22018
1H2017
1H2018
Page 49: TRC Corporate Presentation · 2018-09-19 · TRC Corporate Presentation . The 2. nd. Quarter 2018 Operating Performance . 7 September 2018 . ... determined by TRC based on information

Content

27

Financial Highlights 27

Future Developments 20

Backlog 10

Corporate Profile amp 1H 2018 Significant Events 4

Operating Performance 1H2018

471 482

1394

954

Q12018 Q22018 1H2017 1H2018

2 QoQ

32 YoY

Unit MB

Revenue

1H2017 1H2018

55

-12

123

43

Q12018 Q22018 1H2017 1H2018

9

-45

31

-36

Q12018 Q22018 1H2017 1H2018

65 YoY

122 QoQ

EBITDA

164 QoQ 217 YoY

164

203215

190172

77 78

3822

-38

-50

50

150

250

2015 2016 2017 1H2017 1H2018

Gross Profit Margin Net Profit (Loss) Margin

Gross Profit Margin amp Net Profit Margin

Profit (loss) for the period

28

Gross ProfitQ1 2018 117 MB 251Q2 2018 45 MB 956-M 2018 162 MB 172

Net ProfitQ1 2018 9 MB 19Q2 2018 -46 MB -946-M 2018 -37 MB -38

Service Income

1388 942

32 YoY

Chart1

471
482
1394
954

Sheet1

Chart1

Column1
55
-12
123
43

Sheet1

Chart1

Column1
9
-45
31
-36

Sheet1

Chart1

Gross Profit Margin
Net Profit (Loss) Margin
1644
774
203
778
215
38
1904
22
1717
-38

Sheet1

Chart1

Column1
Pipeline 57
Processing Plant 17
Civil 25
Sales amp Other 1
539
166
237
12

Sheet1

Chart1

Column1
782
237
369
6

Sheet1

Construction Services Income

1796

1075 782

538

1159

345

237

166

742

950

369

238

0

500

1000

1500

2000

2500

3000

3500

4000

2016 2017 1H2017 1H2018

Civil Work

Processing Plant

Pipeline System

3697

2370

1388

942

Unit MB

18

57

25

369

237

782

238166

538

Civil Work Processing Plant Pipeline System

Construction Services Income Comparison with last year (MB)

1H2017 1H2018

1st Half Comparison

29

Chart1

3697
2370
1388
942
Pipeline System
Processing Plant
Civil Work
1796
1159
742
1075
345
950
782
237
369
538
166
238

Sheet1

Chart1

1H2017
1H2018
Construction Services Income Comparison with last year (MB)
369
238
237
166
782
538

Sheet1

30

Construction Services Income

2014 2015 2016 2017 2018Q1 726 774 1104 952 465Q2 687 927 434 436 477Q3 802 871 1170 452Q4 880 1308 989 530Year End 3095 3880 3697 2370

726 774

1104952

465687

927

434 436 477

802 871

1170

452880

1308

989

530

3095

38803697

2370

0

500

1000

1500

2000

2500

3000

3500

4000

2018 (F) 2500-2800

(MB)

6-M 2018 942

Chart1

Q1
Q2
Q3
Q4
Year End
726
687
802
880
3095
774
927
871
1308
3880
1104
434
1170
989
3697
952
436
452
530
2370
465
477

Sheet1

Operating Profit amp Net Profit

2014 2015 2016 2017 6-Month2017

6-Month2018

Operating Profit 821 787 1065 711 519 -051 Net Profit 694 789 786 392 224 -387

-400

000

400

800

1200

2014 2015 2016 2017 6-M 2017

6-M 2018

Operating Profit (Loss) (MB) 25415 30539 39382 16863 7202 (479)

Net Profit (Loss) (MB) 21492 30596 29076 9279 3113 (3650)

31

to services income amp sales

Chart1

Operating Profit
Net Profit
821
694
787
789
1065
786
711
392
519
224
-051
-387

Sheet1

726 685 645

1331 1266 1256

72 48 50

2874 2599 2698

-

1000

2000

3000

4000

5000

31 Dec 16 31 Dec 17 30 Jun 18

Assets

Current assetsOther non-current assetsInvestment in associate and Investment in joint venturesProperty plant and equipment

50034598 4649

(MB)

Financial Position

2684 2756 2706

1838 1367 1321

404 400 546

77 75 76

-

1000

2000

3000

4000

5000

31 Dec 16 31 Dec 17 30 Jun 18

Liabilities and Shareholders Equity

Non-current liabilities

Loans and debentures

Current liabilities

Shareholders equity

50034598 4649

(MB)

(APOT 1259)

(APOT 1234)

(APOT 1328)

32

58

1

27

14

2

12

28

58

Chart1

5003
4598
4649
Property plant and equipment
Investment in associate and Investment in joint ventures
Other non-current assets
Current assets
Assets
726
1331
72
2874
685
1266
48
2599
645
1256
50
2698

Sheet1

Sheet2

Chart1

5003
4598
4649
Shareholders equity
Current liabilities
Loans and debentures
Non-current liabilities
Liabilities and Shareholders Equity
75
2684
1838
404
77
2756
1367
400
75
2706
1321
546
76

Sheet1

Debenture Issuance and Expiration

Issuance Date

Maturity Date

Issuance

Amount (MB)

Outstanding

Amount (MB)

Debenture

Holders

Interest Rate

(Per Year)

8 Jul 2015 8 Jul 2017

(2 years) 100

- (Expired)

10 persons 468

10 Mar 2016

10 Mar 2018

(2 Years)

200 -

(Expired) 10 persons 440

12 Jul 2017 12 Jul 2018

(1 year) 100

- (Expired)

10 persons 450

15 Mar 2018

17 Mar 2020

(2 yearsamp2 days)

180 180 9 persons 480

Outstanding debentures as at 7 Sep 18

180

I) Debentures Baht 500 million

II) Debentures Baht 2000 million Still not issue 33

Cash Flows

370259

8839614

37

Sources of Cash Uses of Cash

472

692

Change in Cash (220 MB)

Increase in translation

adjustment (073 MB)

Ending Cash 115 MB

Beginning Cash 336 MB

S-T loan received amp debenture issuance

Cash from operation

Withholding tax refund Change in working capital (376 MB) amp income tax paid (20 MB)

Debt service repayment amp dividend paid (12 MB)

Investment in equipment (22 MB) and capital increase in SH Crossing

by SKW (15 MB)

6-Month 2018 Sources and Uses of Cash (MB)

Financing Activities + 111 MB

Operating Activities (294 MB)

Investment Activities (37 MB)

Net CF (220 MB)

34

Chart1

472
692
370
88
14
259
396
37

Sheet1

TRC Group Industry Group (Construction Services)

089 086067

095072

246 234 247 240258

000

050

100

150

200

250

300

2015 2016 2017 30 Jun 17 30 Jun 18

1599

1128

338

1231

092

1226

709

256

905

343

000

500

1000

1500

2000

2015 2016 2017 30 Jun 17 30 Jun 18

()

Financial Ratio amp Covenants to Debenture Holders

Time(s) Return on Equity Debt to Equity Ratio

006

016 015

020

000

005

010

015

020

025

31 Dec 15 31 Dec 16 31 Dec 17 30 Jun 18

Time(s)

10412

26881628 1196

0002000400060008000

1000012000

2015 2016 2017 30 Jun 2018

EBITDA to Interest Time(s)

TRC TRC

Interest Bearing Debt to Equity

Covenant gt = 4 times Covenant lt = 2 times

35

Chart1

TRC and its subsidiaries
Industry Group
240
089
246
086
234
067
247
095
238
072
258

Sheet1

Chart1

TRC and its subsidiaries
Industry Group
1599
1226
1128
709
338
256
1231
905
092
343

Sheet1

Chart1

TRC Groups Interest-Bearing Debt-to-Equity
006
016
015
02

Sheet1

Chart1

TRC Groups EBITDA to interest
10412
2688
1628
1196

Sheet1

If you have any question please feel fee to contact Investor Relations Department Email ir_trctrc-concom or ounruentrc-concom

Tel +66 2022 7777-87 Ext 3201 3213 Fax +66 2022 7778

  • Slide Number 1
  • Slide Number 2
  • Slide Number 3
  • Key Corporate Milestone
  • Slide Number 5
  • Slide Number 6
  • May 2018 SKW obtained special class contractor from Department of Highways
  • Slide Number 8
  • Slide Number 9
  • TRC Group Backlog
  • Slide Number 11
  • Projects on Hand Period
  • Slide Number 13
  • Slide Number 14
  • Slide Number 15
  • Slide Number 16
  • Slide Number 17
  • Slide Number 18
  • Slide Number 19
  • Slide Number 20
  • Slide Number 21
  • Slide Number 22
  • Slide Number 23
  • Auto Motion Works Co Ltd (AMW) Leader manufactureof Automated Storage and Retrieval System (ASRS)Technology
  • Slide Number 25
  • Slide Number 26
  • Slide Number 27
  • Slide Number 28
  • Slide Number 29
  • Slide Number 30
  • Slide Number 31
  • Slide Number 32
  • Slide Number 33
  • Slide Number 34
  • Slide Number 35
  • Slide Number 36
TRC Groups EBITDA to interest
2015 10412
2016 2688
2017 1628
30 Jun 2018 1196
To resize chart data range drag lower right corner of range
2015
2016
2017
30 Jun 2018
TRC Groups Interest-Bearing Debt-to-Equity
31 Dec 15 006
31 Dec 16 016
31 Dec 17 015
30 Jun 18 020
To resize chart data range drag lower right corner of range
31 Dec 15
31 Dec 16
31 Dec 17
30 Jun 18
TRC and its subsidiaries Industry Group
2015 1599 1226
2016 1128 709
2017 338 256
30 Jun 17 1231 905
30 Jun 18 092 343
To resize chart data range drag lower right corner of range
2015 2015
2016 2016
2017 2017
30 Jun 17 30 Jun 17
30 Jun 18 30 Jun 18
2015 2016 2017 30 Jun 17 30 Jun 18
TRC and its subsidiaries 089 086 067 095 072
Industry Group 246 234 247 238 258
2015 2015 2015
2016 2016 2016
2017 2017 2017
30 Jun 17 30 Jun 17 30 Jun 17
30 Jun 18 30 Jun 18 30 Jun 18
Sources of Cash Uses of Cash
370 259
88 396
14 37
472 692
220
Sources of Cash Uses of Cash Withholding tax refund
Loan recived 370 376 Change in working Capital
Cash From operation (CFO) 88 259 Debt Service - repayment amp Dividend paid
Withholding tax refund 14 57 Investment
22 Investment in PPE
15 investment in joint venture
20 Tax paid
57
Sources of Cash Sources of Cash Sources of Cash
Uses of Cash Uses of Cash Uses of Cash
Non-current liabilities Loans and debentures Current liabilities Shareholders equity
31 Dec 16 77 404 1838 2684
31 Dec 17 75 400 1367 2756
30 Jun 18 76 546 1321 2706
To resize chart data range drag lower right corner of range
31 Dec 16 31 Dec 16 31 Dec 16 31 Dec 16
31 Dec 17 31 Dec 17 31 Dec 17 31 Dec 17
30 Jun 18 30 Jun 18 30 Jun 18 30 Jun 18
Current assets Other non-current assets Investment in associate and Investment in joint ventures Property plant and equipment
31 Dec 16 2874 72 1331 726
31 Dec 17 2599 48 1266 685
30 Jun 18 2698 50 1256 645
To resize chart data range drag lower right corner of range
31 Dec 16 31 Dec 16 31 Dec 16 31 Dec 16
31 Dec 17 31 Dec 17 31 Dec 17 31 Dec 17
30 Jun 18 30 Jun 18 30 Jun 18 30 Jun 18
Operating Profit Net Profit
2014 821 694
2015 787 789
2016 1065 786
2017 711 392
6-Month 2017 519 224
6-Month 2018 -051 -387
To resize chart data range drag lower right corner of range
2014 2014
2015 2015
2016 2016
2017 2017
6-Month 2017 6-Month 2017
6-Month 2018 6-Month 2018
Q1 Q2 Q3 Q4 Year End Operating profits
2014 726 687 802 880 3095 913 2557 2215 880
2015 774 927 871 1308 3880 962 2558 2572 1308
2016 1104 434 1170 989 3697 1160 2559 2708 989
2017 952 436 452 530 2370 818 2560 1840 530
2018 465 477 050 2561
To resize chart data range drag lower right corner of range
2014 2014 2014 2014 2014
2015 2015 2015 2015 2015
2016 2016 2016 2016 2016
2017 2017 2017 2017 2017
2018 2018 2018 2018 2018
1H2017 1H2018
Civil Work 369 238
Processing Plant 237 166
Pipeline System 782 538
1388 942 To resize chart data range drag lower right corner of range
Civil Work Civil Work
Processing Plant Processing Plant
Pipeline System Pipeline System
Civil Work Processing Plant Pipeline System
2016 742 1159 1796
2017 950 345 1075
1H2017 369 237 782
1H2018 238 166 538
To resize chart data range drag lower right corner of range
other
1
2016 2016 2016
2017 2017 2017
1H2017 1H2017 1H2017
1H2018 1H2018 1H2018
Column1
Pipeline 782 56
Processing Plant 237 1388 17
Civil 369 26
Sales amp Other 6 0
1394
To resize chart data range drag lower right corner of range
Pipeline
Processing Plant
Civil
Sales amp Other
Column1
Pipeline 539 56
Processing Plant 166 942 942 17
Civil 237 25
Sales amp Other 12 1
954
To resize chart data range drag lower right corner of range
Pipeline
Processing Plant
Civil
Sales amp Other
Gross Profit Margin Net Profit (Loss) Margin
2015 164 77
2016 203 78
2017 215 38
1H2017 190 22
1H2018 172 -38
2015 2015
2016 2016
2017 2017
1H2017 1H2017
1H2018 1H2018
Column1
Q12018 9
Q22018 -45
1H2017 31
1H2018 -36
Q12018
Q22018
1H2017
1H2018
Column1
Q12018 55
Q22018 -12 -67 -12182
1H2017 123
1H2018 43 -80 -6504
Q12018
Q22018
1H2017
1H2018
Q12018 471 เพม(ลด)
Q22018 482 11 234
1H2017 1394
1H2018 954 -440 -3156
Q12018
Q22018
1H2017
1H2018
Page 50: TRC Corporate Presentation · 2018-09-19 · TRC Corporate Presentation . The 2. nd. Quarter 2018 Operating Performance . 7 September 2018 . ... determined by TRC based on information

Operating Performance 1H2018

471 482

1394

954

Q12018 Q22018 1H2017 1H2018

2 QoQ

32 YoY

Unit MB

Revenue

1H2017 1H2018

55

-12

123

43

Q12018 Q22018 1H2017 1H2018

9

-45

31

-36

Q12018 Q22018 1H2017 1H2018

65 YoY

122 QoQ

EBITDA

164 QoQ 217 YoY

164

203215

190172

77 78

3822

-38

-50

50

150

250

2015 2016 2017 1H2017 1H2018

Gross Profit Margin Net Profit (Loss) Margin

Gross Profit Margin amp Net Profit Margin

Profit (loss) for the period

28

Gross ProfitQ1 2018 117 MB 251Q2 2018 45 MB 956-M 2018 162 MB 172

Net ProfitQ1 2018 9 MB 19Q2 2018 -46 MB -946-M 2018 -37 MB -38

Service Income

1388 942

32 YoY

Chart1

471
482
1394
954

Sheet1

Chart1

Column1
55
-12
123
43

Sheet1

Chart1

Column1
9
-45
31
-36

Sheet1

Chart1

Gross Profit Margin
Net Profit (Loss) Margin
1644
774
203
778
215
38
1904
22
1717
-38

Sheet1

Chart1

Column1
Pipeline 57
Processing Plant 17
Civil 25
Sales amp Other 1
539
166
237
12

Sheet1

Chart1

Column1
782
237
369
6

Sheet1

Construction Services Income

1796

1075 782

538

1159

345

237

166

742

950

369

238

0

500

1000

1500

2000

2500

3000

3500

4000

2016 2017 1H2017 1H2018

Civil Work

Processing Plant

Pipeline System

3697

2370

1388

942

Unit MB

18

57

25

369

237

782

238166

538

Civil Work Processing Plant Pipeline System

Construction Services Income Comparison with last year (MB)

1H2017 1H2018

1st Half Comparison

29

Chart1

3697
2370
1388
942
Pipeline System
Processing Plant
Civil Work
1796
1159
742
1075
345
950
782
237
369
538
166
238

Sheet1

Chart1

1H2017
1H2018
Construction Services Income Comparison with last year (MB)
369
238
237
166
782
538

Sheet1

30

Construction Services Income

2014 2015 2016 2017 2018Q1 726 774 1104 952 465Q2 687 927 434 436 477Q3 802 871 1170 452Q4 880 1308 989 530Year End 3095 3880 3697 2370

726 774

1104952

465687

927

434 436 477

802 871

1170

452880

1308

989

530

3095

38803697

2370

0

500

1000

1500

2000

2500

3000

3500

4000

2018 (F) 2500-2800

(MB)

6-M 2018 942

Chart1

Q1
Q2
Q3
Q4
Year End
726
687
802
880
3095
774
927
871
1308
3880
1104
434
1170
989
3697
952
436
452
530
2370
465
477

Sheet1

Operating Profit amp Net Profit

2014 2015 2016 2017 6-Month2017

6-Month2018

Operating Profit 821 787 1065 711 519 -051 Net Profit 694 789 786 392 224 -387

-400

000

400

800

1200

2014 2015 2016 2017 6-M 2017

6-M 2018

Operating Profit (Loss) (MB) 25415 30539 39382 16863 7202 (479)

Net Profit (Loss) (MB) 21492 30596 29076 9279 3113 (3650)

31

to services income amp sales

Chart1

Operating Profit
Net Profit
821
694
787
789
1065
786
711
392
519
224
-051
-387

Sheet1

726 685 645

1331 1266 1256

72 48 50

2874 2599 2698

-

1000

2000

3000

4000

5000

31 Dec 16 31 Dec 17 30 Jun 18

Assets

Current assetsOther non-current assetsInvestment in associate and Investment in joint venturesProperty plant and equipment

50034598 4649

(MB)

Financial Position

2684 2756 2706

1838 1367 1321

404 400 546

77 75 76

-

1000

2000

3000

4000

5000

31 Dec 16 31 Dec 17 30 Jun 18

Liabilities and Shareholders Equity

Non-current liabilities

Loans and debentures

Current liabilities

Shareholders equity

50034598 4649

(MB)

(APOT 1259)

(APOT 1234)

(APOT 1328)

32

58

1

27

14

2

12

28

58

Chart1

5003
4598
4649
Property plant and equipment
Investment in associate and Investment in joint ventures
Other non-current assets
Current assets
Assets
726
1331
72
2874
685
1266
48
2599
645
1256
50
2698

Sheet1

Sheet2

Chart1

5003
4598
4649
Shareholders equity
Current liabilities
Loans and debentures
Non-current liabilities
Liabilities and Shareholders Equity
75
2684
1838
404
77
2756
1367
400
75
2706
1321
546
76

Sheet1

Debenture Issuance and Expiration

Issuance Date

Maturity Date

Issuance

Amount (MB)

Outstanding

Amount (MB)

Debenture

Holders

Interest Rate

(Per Year)

8 Jul 2015 8 Jul 2017

(2 years) 100

- (Expired)

10 persons 468

10 Mar 2016

10 Mar 2018

(2 Years)

200 -

(Expired) 10 persons 440

12 Jul 2017 12 Jul 2018

(1 year) 100

- (Expired)

10 persons 450

15 Mar 2018

17 Mar 2020

(2 yearsamp2 days)

180 180 9 persons 480

Outstanding debentures as at 7 Sep 18

180

I) Debentures Baht 500 million

II) Debentures Baht 2000 million Still not issue 33

Cash Flows

370259

8839614

37

Sources of Cash Uses of Cash

472

692

Change in Cash (220 MB)

Increase in translation

adjustment (073 MB)

Ending Cash 115 MB

Beginning Cash 336 MB

S-T loan received amp debenture issuance

Cash from operation

Withholding tax refund Change in working capital (376 MB) amp income tax paid (20 MB)

Debt service repayment amp dividend paid (12 MB)

Investment in equipment (22 MB) and capital increase in SH Crossing

by SKW (15 MB)

6-Month 2018 Sources and Uses of Cash (MB)

Financing Activities + 111 MB

Operating Activities (294 MB)

Investment Activities (37 MB)

Net CF (220 MB)

34

Chart1

472
692
370
88
14
259
396
37

Sheet1

TRC Group Industry Group (Construction Services)

089 086067

095072

246 234 247 240258

000

050

100

150

200

250

300

2015 2016 2017 30 Jun 17 30 Jun 18

1599

1128

338

1231

092

1226

709

256

905

343

000

500

1000

1500

2000

2015 2016 2017 30 Jun 17 30 Jun 18

()

Financial Ratio amp Covenants to Debenture Holders

Time(s) Return on Equity Debt to Equity Ratio

006

016 015

020

000

005

010

015

020

025

31 Dec 15 31 Dec 16 31 Dec 17 30 Jun 18

Time(s)

10412

26881628 1196

0002000400060008000

1000012000

2015 2016 2017 30 Jun 2018

EBITDA to Interest Time(s)

TRC TRC

Interest Bearing Debt to Equity

Covenant gt = 4 times Covenant lt = 2 times

35

Chart1

TRC and its subsidiaries
Industry Group
240
089
246
086
234
067
247
095
238
072
258

Sheet1

Chart1

TRC and its subsidiaries
Industry Group
1599
1226
1128
709
338
256
1231
905
092
343

Sheet1

Chart1

TRC Groups Interest-Bearing Debt-to-Equity
006
016
015
02

Sheet1

Chart1

TRC Groups EBITDA to interest
10412
2688
1628
1196

Sheet1

If you have any question please feel fee to contact Investor Relations Department Email ir_trctrc-concom or ounruentrc-concom

Tel +66 2022 7777-87 Ext 3201 3213 Fax +66 2022 7778

  • Slide Number 1
  • Slide Number 2
  • Slide Number 3
  • Key Corporate Milestone
  • Slide Number 5
  • Slide Number 6
  • May 2018 SKW obtained special class contractor from Department of Highways
  • Slide Number 8
  • Slide Number 9
  • TRC Group Backlog
  • Slide Number 11
  • Projects on Hand Period
  • Slide Number 13
  • Slide Number 14
  • Slide Number 15
  • Slide Number 16
  • Slide Number 17
  • Slide Number 18
  • Slide Number 19
  • Slide Number 20
  • Slide Number 21
  • Slide Number 22
  • Slide Number 23
  • Auto Motion Works Co Ltd (AMW) Leader manufactureof Automated Storage and Retrieval System (ASRS)Technology
  • Slide Number 25
  • Slide Number 26
  • Slide Number 27
  • Slide Number 28
  • Slide Number 29
  • Slide Number 30
  • Slide Number 31
  • Slide Number 32
  • Slide Number 33
  • Slide Number 34
  • Slide Number 35
  • Slide Number 36
TRC Groups EBITDA to interest
2015 10412
2016 2688
2017 1628
30 Jun 2018 1196
To resize chart data range drag lower right corner of range
2015
2016
2017
30 Jun 2018
TRC Groups Interest-Bearing Debt-to-Equity
31 Dec 15 006
31 Dec 16 016
31 Dec 17 015
30 Jun 18 020
To resize chart data range drag lower right corner of range
31 Dec 15
31 Dec 16
31 Dec 17
30 Jun 18
TRC and its subsidiaries Industry Group
2015 1599 1226
2016 1128 709
2017 338 256
30 Jun 17 1231 905
30 Jun 18 092 343
To resize chart data range drag lower right corner of range
2015 2015
2016 2016
2017 2017
30 Jun 17 30 Jun 17
30 Jun 18 30 Jun 18
2015 2016 2017 30 Jun 17 30 Jun 18
TRC and its subsidiaries 089 086 067 095 072
Industry Group 246 234 247 238 258
2015 2015 2015
2016 2016 2016
2017 2017 2017
30 Jun 17 30 Jun 17 30 Jun 17
30 Jun 18 30 Jun 18 30 Jun 18
Sources of Cash Uses of Cash
370 259
88 396
14 37
472 692
220
Sources of Cash Uses of Cash Withholding tax refund
Loan recived 370 376 Change in working Capital
Cash From operation (CFO) 88 259 Debt Service - repayment amp Dividend paid
Withholding tax refund 14 57 Investment
22 Investment in PPE
15 investment in joint venture
20 Tax paid
57
Sources of Cash Sources of Cash Sources of Cash
Uses of Cash Uses of Cash Uses of Cash
Non-current liabilities Loans and debentures Current liabilities Shareholders equity
31 Dec 16 77 404 1838 2684
31 Dec 17 75 400 1367 2756
30 Jun 18 76 546 1321 2706
To resize chart data range drag lower right corner of range
31 Dec 16 31 Dec 16 31 Dec 16 31 Dec 16
31 Dec 17 31 Dec 17 31 Dec 17 31 Dec 17
30 Jun 18 30 Jun 18 30 Jun 18 30 Jun 18
Current assets Other non-current assets Investment in associate and Investment in joint ventures Property plant and equipment
31 Dec 16 2874 72 1331 726
31 Dec 17 2599 48 1266 685
30 Jun 18 2698 50 1256 645
To resize chart data range drag lower right corner of range
31 Dec 16 31 Dec 16 31 Dec 16 31 Dec 16
31 Dec 17 31 Dec 17 31 Dec 17 31 Dec 17
30 Jun 18 30 Jun 18 30 Jun 18 30 Jun 18
Operating Profit Net Profit
2014 821 694
2015 787 789
2016 1065 786
2017 711 392
6-Month 2017 519 224
6-Month 2018 -051 -387
To resize chart data range drag lower right corner of range
2014 2014
2015 2015
2016 2016
2017 2017
6-Month 2017 6-Month 2017
6-Month 2018 6-Month 2018
Q1 Q2 Q3 Q4 Year End Operating profits
2014 726 687 802 880 3095 913 2557 2215 880
2015 774 927 871 1308 3880 962 2558 2572 1308
2016 1104 434 1170 989 3697 1160 2559 2708 989
2017 952 436 452 530 2370 818 2560 1840 530
2018 465 477 050 2561
To resize chart data range drag lower right corner of range
2014 2014 2014 2014 2014
2015 2015 2015 2015 2015
2016 2016 2016 2016 2016
2017 2017 2017 2017 2017
2018 2018 2018 2018 2018
1H2017 1H2018
Civil Work 369 238
Processing Plant 237 166
Pipeline System 782 538
1388 942 To resize chart data range drag lower right corner of range
Civil Work Civil Work
Processing Plant Processing Plant
Pipeline System Pipeline System
Civil Work Processing Plant Pipeline System
2016 742 1159 1796
2017 950 345 1075
1H2017 369 237 782
1H2018 238 166 538
To resize chart data range drag lower right corner of range
other
1
2016 2016 2016
2017 2017 2017
1H2017 1H2017 1H2017
1H2018 1H2018 1H2018
Column1
Pipeline 782 56
Processing Plant 237 1388 17
Civil 369 26
Sales amp Other 6 0
1394
To resize chart data range drag lower right corner of range
Pipeline
Processing Plant
Civil
Sales amp Other
Column1
Pipeline 539 56
Processing Plant 166 942 942 17
Civil 237 25
Sales amp Other 12 1
954
To resize chart data range drag lower right corner of range
Pipeline
Processing Plant
Civil
Sales amp Other
Gross Profit Margin Net Profit (Loss) Margin
2015 164 77
2016 203 78
2017 215 38
1H2017 190 22
1H2018 172 -38
2015 2015
2016 2016
2017 2017
1H2017 1H2017
1H2018 1H2018
Column1
Q12018 9
Q22018 -45
1H2017 31
1H2018 -36
Q12018
Q22018
1H2017
1H2018
Column1
Q12018 55
Q22018 -12 -67 -12182
1H2017 123
1H2018 43 -80 -6504
Q12018
Q22018
1H2017
1H2018
Q12018 471 เพม(ลด)
Q22018 482 11 234
1H2017 1394
1H2018 954 -440 -3156
Q12018
Q22018
1H2017
1H2018
Page 51: TRC Corporate Presentation · 2018-09-19 · TRC Corporate Presentation . The 2. nd. Quarter 2018 Operating Performance . 7 September 2018 . ... determined by TRC based on information

Chart1

471
482
1394
954

Sheet1

Chart1

Column1
55
-12
123
43

Sheet1

Chart1

Column1
9
-45
31
-36

Sheet1

Chart1

Gross Profit Margin
Net Profit (Loss) Margin
1644
774
203
778
215
38
1904
22
1717
-38

Sheet1

Chart1

Column1
Pipeline 57
Processing Plant 17
Civil 25
Sales amp Other 1
539
166
237
12

Sheet1

Chart1

Column1
782
237
369
6

Sheet1

Construction Services Income

1796

1075 782

538

1159

345

237

166

742

950

369

238

0

500

1000

1500

2000

2500

3000

3500

4000

2016 2017 1H2017 1H2018

Civil Work

Processing Plant

Pipeline System

3697

2370

1388

942

Unit MB

18

57

25

369

237

782

238166

538

Civil Work Processing Plant Pipeline System

Construction Services Income Comparison with last year (MB)

1H2017 1H2018

1st Half Comparison

29

Chart1

3697
2370
1388
942
Pipeline System
Processing Plant
Civil Work
1796
1159
742
1075
345
950
782
237
369
538
166
238

Sheet1

Chart1

1H2017
1H2018
Construction Services Income Comparison with last year (MB)
369
238
237
166
782
538

Sheet1

30

Construction Services Income

2014 2015 2016 2017 2018Q1 726 774 1104 952 465Q2 687 927 434 436 477Q3 802 871 1170 452Q4 880 1308 989 530Year End 3095 3880 3697 2370

726 774

1104952

465687

927

434 436 477

802 871

1170

452880

1308

989

530

3095

38803697

2370

0

500

1000

1500

2000

2500

3000

3500

4000

2018 (F) 2500-2800

(MB)

6-M 2018 942

Chart1

Q1
Q2
Q3
Q4
Year End
726
687
802
880
3095
774
927
871
1308
3880
1104
434
1170
989
3697
952
436
452
530
2370
465
477

Sheet1

Operating Profit amp Net Profit

2014 2015 2016 2017 6-Month2017

6-Month2018

Operating Profit 821 787 1065 711 519 -051 Net Profit 694 789 786 392 224 -387

-400

000

400

800

1200

2014 2015 2016 2017 6-M 2017

6-M 2018

Operating Profit (Loss) (MB) 25415 30539 39382 16863 7202 (479)

Net Profit (Loss) (MB) 21492 30596 29076 9279 3113 (3650)

31

to services income amp sales

Chart1

Operating Profit
Net Profit
821
694
787
789
1065
786
711
392
519
224
-051
-387

Sheet1

726 685 645

1331 1266 1256

72 48 50

2874 2599 2698

-

1000

2000

3000

4000

5000

31 Dec 16 31 Dec 17 30 Jun 18

Assets

Current assetsOther non-current assetsInvestment in associate and Investment in joint venturesProperty plant and equipment

50034598 4649

(MB)

Financial Position

2684 2756 2706

1838 1367 1321

404 400 546

77 75 76

-

1000

2000

3000

4000

5000

31 Dec 16 31 Dec 17 30 Jun 18

Liabilities and Shareholders Equity

Non-current liabilities

Loans and debentures

Current liabilities

Shareholders equity

50034598 4649

(MB)

(APOT 1259)

(APOT 1234)

(APOT 1328)

32

58

1

27

14

2

12

28

58

Chart1

5003
4598
4649
Property plant and equipment
Investment in associate and Investment in joint ventures
Other non-current assets
Current assets
Assets
726
1331
72
2874
685
1266
48
2599
645
1256
50
2698

Sheet1

Sheet2

Chart1

5003
4598
4649
Shareholders equity
Current liabilities
Loans and debentures
Non-current liabilities
Liabilities and Shareholders Equity
75
2684
1838
404
77
2756
1367
400
75
2706
1321
546
76

Sheet1

Debenture Issuance and Expiration

Issuance Date

Maturity Date

Issuance

Amount (MB)

Outstanding

Amount (MB)

Debenture

Holders

Interest Rate

(Per Year)

8 Jul 2015 8 Jul 2017

(2 years) 100

- (Expired)

10 persons 468

10 Mar 2016

10 Mar 2018

(2 Years)

200 -

(Expired) 10 persons 440

12 Jul 2017 12 Jul 2018

(1 year) 100

- (Expired)

10 persons 450

15 Mar 2018

17 Mar 2020

(2 yearsamp2 days)

180 180 9 persons 480

Outstanding debentures as at 7 Sep 18

180

I) Debentures Baht 500 million

II) Debentures Baht 2000 million Still not issue 33

Cash Flows

370259

8839614

37

Sources of Cash Uses of Cash

472

692

Change in Cash (220 MB)

Increase in translation

adjustment (073 MB)

Ending Cash 115 MB

Beginning Cash 336 MB

S-T loan received amp debenture issuance

Cash from operation

Withholding tax refund Change in working capital (376 MB) amp income tax paid (20 MB)

Debt service repayment amp dividend paid (12 MB)

Investment in equipment (22 MB) and capital increase in SH Crossing

by SKW (15 MB)

6-Month 2018 Sources and Uses of Cash (MB)

Financing Activities + 111 MB

Operating Activities (294 MB)

Investment Activities (37 MB)

Net CF (220 MB)

34

Chart1

472
692
370
88
14
259
396
37

Sheet1

TRC Group Industry Group (Construction Services)

089 086067

095072

246 234 247 240258

000

050

100

150

200

250

300

2015 2016 2017 30 Jun 17 30 Jun 18

1599

1128

338

1231

092

1226

709

256

905

343

000

500

1000

1500

2000

2015 2016 2017 30 Jun 17 30 Jun 18

()

Financial Ratio amp Covenants to Debenture Holders

Time(s) Return on Equity Debt to Equity Ratio

006

016 015

020

000

005

010

015

020

025

31 Dec 15 31 Dec 16 31 Dec 17 30 Jun 18

Time(s)

10412

26881628 1196

0002000400060008000

1000012000

2015 2016 2017 30 Jun 2018

EBITDA to Interest Time(s)

TRC TRC

Interest Bearing Debt to Equity

Covenant gt = 4 times Covenant lt = 2 times

35

Chart1

TRC and its subsidiaries
Industry Group
240
089
246
086
234
067
247
095
238
072
258

Sheet1

Chart1

TRC and its subsidiaries
Industry Group
1599
1226
1128
709
338
256
1231
905
092
343

Sheet1

Chart1

TRC Groups Interest-Bearing Debt-to-Equity
006
016
015
02

Sheet1

Chart1

TRC Groups EBITDA to interest
10412
2688
1628
1196

Sheet1

If you have any question please feel fee to contact Investor Relations Department Email ir_trctrc-concom or ounruentrc-concom

Tel +66 2022 7777-87 Ext 3201 3213 Fax +66 2022 7778

  • Slide Number 1
  • Slide Number 2
  • Slide Number 3
  • Key Corporate Milestone
  • Slide Number 5
  • Slide Number 6
  • May 2018 SKW obtained special class contractor from Department of Highways
  • Slide Number 8
  • Slide Number 9
  • TRC Group Backlog
  • Slide Number 11
  • Projects on Hand Period
  • Slide Number 13
  • Slide Number 14
  • Slide Number 15
  • Slide Number 16
  • Slide Number 17
  • Slide Number 18
  • Slide Number 19
  • Slide Number 20
  • Slide Number 21
  • Slide Number 22
  • Slide Number 23
  • Auto Motion Works Co Ltd (AMW) Leader manufactureof Automated Storage and Retrieval System (ASRS)Technology
  • Slide Number 25
  • Slide Number 26
  • Slide Number 27
  • Slide Number 28
  • Slide Number 29
  • Slide Number 30
  • Slide Number 31
  • Slide Number 32
  • Slide Number 33
  • Slide Number 34
  • Slide Number 35
  • Slide Number 36
TRC Groups EBITDA to interest
2015 10412
2016 2688
2017 1628
30 Jun 2018 1196
To resize chart data range drag lower right corner of range
2015
2016
2017
30 Jun 2018
TRC Groups Interest-Bearing Debt-to-Equity
31 Dec 15 006
31 Dec 16 016
31 Dec 17 015
30 Jun 18 020
To resize chart data range drag lower right corner of range
31 Dec 15
31 Dec 16
31 Dec 17
30 Jun 18
TRC and its subsidiaries Industry Group
2015 1599 1226
2016 1128 709
2017 338 256
30 Jun 17 1231 905
30 Jun 18 092 343
To resize chart data range drag lower right corner of range
2015 2015
2016 2016
2017 2017
30 Jun 17 30 Jun 17
30 Jun 18 30 Jun 18
2015 2016 2017 30 Jun 17 30 Jun 18
TRC and its subsidiaries 089 086 067 095 072
Industry Group 246 234 247 238 258
2015 2015 2015
2016 2016 2016
2017 2017 2017
30 Jun 17 30 Jun 17 30 Jun 17
30 Jun 18 30 Jun 18 30 Jun 18
Sources of Cash Uses of Cash
370 259
88 396
14 37
472 692
220
Sources of Cash Uses of Cash Withholding tax refund
Loan recived 370 376 Change in working Capital
Cash From operation (CFO) 88 259 Debt Service - repayment amp Dividend paid
Withholding tax refund 14 57 Investment
22 Investment in PPE
15 investment in joint venture
20 Tax paid
57
Sources of Cash Sources of Cash Sources of Cash
Uses of Cash Uses of Cash Uses of Cash
Non-current liabilities Loans and debentures Current liabilities Shareholders equity
31 Dec 16 77 404 1838 2684
31 Dec 17 75 400 1367 2756
30 Jun 18 76 546 1321 2706
To resize chart data range drag lower right corner of range
31 Dec 16 31 Dec 16 31 Dec 16 31 Dec 16
31 Dec 17 31 Dec 17 31 Dec 17 31 Dec 17
30 Jun 18 30 Jun 18 30 Jun 18 30 Jun 18
Current assets Other non-current assets Investment in associate and Investment in joint ventures Property plant and equipment
31 Dec 16 2874 72 1331 726
31 Dec 17 2599 48 1266 685
30 Jun 18 2698 50 1256 645
To resize chart data range drag lower right corner of range
31 Dec 16 31 Dec 16 31 Dec 16 31 Dec 16
31 Dec 17 31 Dec 17 31 Dec 17 31 Dec 17
30 Jun 18 30 Jun 18 30 Jun 18 30 Jun 18
Operating Profit Net Profit
2014 821 694
2015 787 789
2016 1065 786
2017 711 392
6-Month 2017 519 224
6-Month 2018 -051 -387
To resize chart data range drag lower right corner of range
2014 2014
2015 2015
2016 2016
2017 2017
6-Month 2017 6-Month 2017
6-Month 2018 6-Month 2018
Q1 Q2 Q3 Q4 Year End Operating profits
2014 726 687 802 880 3095 913 2557 2215 880
2015 774 927 871 1308 3880 962 2558 2572 1308
2016 1104 434 1170 989 3697 1160 2559 2708 989
2017 952 436 452 530 2370 818 2560 1840 530
2018 465 477 050 2561
To resize chart data range drag lower right corner of range
2014 2014 2014 2014 2014
2015 2015 2015 2015 2015
2016 2016 2016 2016 2016
2017 2017 2017 2017 2017
2018 2018 2018 2018 2018
1H2017 1H2018
Civil Work 369 238
Processing Plant 237 166
Pipeline System 782 538
1388 942 To resize chart data range drag lower right corner of range
Civil Work Civil Work
Processing Plant Processing Plant
Pipeline System Pipeline System
Civil Work Processing Plant Pipeline System
2016 742 1159 1796
2017 950 345 1075
1H2017 369 237 782
1H2018 238 166 538
To resize chart data range drag lower right corner of range
other
1
2016 2016 2016
2017 2017 2017
1H2017 1H2017 1H2017
1H2018 1H2018 1H2018
Column1
Pipeline 782 56
Processing Plant 237 1388 17
Civil 369 26
Sales amp Other 6 0
1394
To resize chart data range drag lower right corner of range
Pipeline
Processing Plant
Civil
Sales amp Other
Column1
Pipeline 539 56
Processing Plant 166 942 942 17
Civil 237 25
Sales amp Other 12 1
954
To resize chart data range drag lower right corner of range
Pipeline
Processing Plant
Civil
Sales amp Other
Gross Profit Margin Net Profit (Loss) Margin
2015 164 77
2016 203 78
2017 215 38
1H2017 190 22
1H2018 172 -38
2015 2015
2016 2016
2017 2017
1H2017 1H2017
1H2018 1H2018
Column1
Q12018 9
Q22018 -45
1H2017 31
1H2018 -36
Q12018
Q22018
1H2017
1H2018
Column1
Q12018 55
Q22018 -12 -67 -12182
1H2017 123
1H2018 43 -80 -6504
Q12018
Q22018
1H2017
1H2018
Q12018 471 เพม(ลด)
Q22018 482 11 234
1H2017 1394
1H2018 954 -440 -3156
Q12018
Q22018
1H2017
1H2018
Page 52: TRC Corporate Presentation · 2018-09-19 · TRC Corporate Presentation . The 2. nd. Quarter 2018 Operating Performance . 7 September 2018 . ... determined by TRC based on information

Sheet1

Chart1

Column1
55
-12
123
43

Sheet1

Chart1

Column1
9
-45
31
-36

Sheet1

Chart1

Gross Profit Margin
Net Profit (Loss) Margin
1644
774
203
778
215
38
1904
22
1717
-38

Sheet1

Chart1

Column1
Pipeline 57
Processing Plant 17
Civil 25
Sales amp Other 1
539
166
237
12

Sheet1

Chart1

Column1
782
237
369
6

Sheet1

Construction Services Income

1796

1075 782

538

1159

345

237

166

742

950

369

238

0

500

1000

1500

2000

2500

3000

3500

4000

2016 2017 1H2017 1H2018

Civil Work

Processing Plant

Pipeline System

3697

2370

1388

942

Unit MB

18

57

25

369

237

782

238166

538

Civil Work Processing Plant Pipeline System

Construction Services Income Comparison with last year (MB)

1H2017 1H2018

1st Half Comparison

29

Chart1

3697
2370
1388
942
Pipeline System
Processing Plant
Civil Work
1796
1159
742
1075
345
950
782
237
369
538
166
238

Sheet1

Chart1

1H2017
1H2018
Construction Services Income Comparison with last year (MB)
369
238
237
166
782
538

Sheet1

30

Construction Services Income

2014 2015 2016 2017 2018Q1 726 774 1104 952 465Q2 687 927 434 436 477Q3 802 871 1170 452Q4 880 1308 989 530Year End 3095 3880 3697 2370

726 774

1104952

465687

927

434 436 477

802 871

1170

452880

1308

989

530

3095

38803697

2370

0

500

1000

1500

2000

2500

3000

3500

4000

2018 (F) 2500-2800

(MB)

6-M 2018 942

Chart1

Q1
Q2
Q3
Q4
Year End
726
687
802
880
3095
774
927
871
1308
3880
1104
434
1170
989
3697
952
436
452
530
2370
465
477

Sheet1

Operating Profit amp Net Profit

2014 2015 2016 2017 6-Month2017

6-Month2018

Operating Profit 821 787 1065 711 519 -051 Net Profit 694 789 786 392 224 -387

-400

000

400

800

1200

2014 2015 2016 2017 6-M 2017

6-M 2018

Operating Profit (Loss) (MB) 25415 30539 39382 16863 7202 (479)

Net Profit (Loss) (MB) 21492 30596 29076 9279 3113 (3650)

31

to services income amp sales

Chart1

Operating Profit
Net Profit
821
694
787
789
1065
786
711
392
519
224
-051
-387

Sheet1

726 685 645

1331 1266 1256

72 48 50

2874 2599 2698

-

1000

2000

3000

4000

5000

31 Dec 16 31 Dec 17 30 Jun 18

Assets

Current assetsOther non-current assetsInvestment in associate and Investment in joint venturesProperty plant and equipment

50034598 4649

(MB)

Financial Position

2684 2756 2706

1838 1367 1321

404 400 546

77 75 76

-

1000

2000

3000

4000

5000

31 Dec 16 31 Dec 17 30 Jun 18

Liabilities and Shareholders Equity

Non-current liabilities

Loans and debentures

Current liabilities

Shareholders equity

50034598 4649

(MB)

(APOT 1259)

(APOT 1234)

(APOT 1328)

32

58

1

27

14

2

12

28

58

Chart1

5003
4598
4649
Property plant and equipment
Investment in associate and Investment in joint ventures
Other non-current assets
Current assets
Assets
726
1331
72
2874
685
1266
48
2599
645
1256
50
2698

Sheet1

Sheet2

Chart1

5003
4598
4649
Shareholders equity
Current liabilities
Loans and debentures
Non-current liabilities
Liabilities and Shareholders Equity
75
2684
1838
404
77
2756
1367
400
75
2706
1321
546
76

Sheet1

Debenture Issuance and Expiration

Issuance Date

Maturity Date

Issuance

Amount (MB)

Outstanding

Amount (MB)

Debenture

Holders

Interest Rate

(Per Year)

8 Jul 2015 8 Jul 2017

(2 years) 100

- (Expired)

10 persons 468

10 Mar 2016

10 Mar 2018

(2 Years)

200 -

(Expired) 10 persons 440

12 Jul 2017 12 Jul 2018

(1 year) 100

- (Expired)

10 persons 450

15 Mar 2018

17 Mar 2020

(2 yearsamp2 days)

180 180 9 persons 480

Outstanding debentures as at 7 Sep 18

180

I) Debentures Baht 500 million

II) Debentures Baht 2000 million Still not issue 33

Cash Flows

370259

8839614

37

Sources of Cash Uses of Cash

472

692

Change in Cash (220 MB)

Increase in translation

adjustment (073 MB)

Ending Cash 115 MB

Beginning Cash 336 MB

S-T loan received amp debenture issuance

Cash from operation

Withholding tax refund Change in working capital (376 MB) amp income tax paid (20 MB)

Debt service repayment amp dividend paid (12 MB)

Investment in equipment (22 MB) and capital increase in SH Crossing

by SKW (15 MB)

6-Month 2018 Sources and Uses of Cash (MB)

Financing Activities + 111 MB

Operating Activities (294 MB)

Investment Activities (37 MB)

Net CF (220 MB)

34

Chart1

472
692
370
88
14
259
396
37

Sheet1

TRC Group Industry Group (Construction Services)

089 086067

095072

246 234 247 240258

000

050

100

150

200

250

300

2015 2016 2017 30 Jun 17 30 Jun 18

1599

1128

338

1231

092

1226

709

256

905

343

000

500

1000

1500

2000

2015 2016 2017 30 Jun 17 30 Jun 18

()

Financial Ratio amp Covenants to Debenture Holders

Time(s) Return on Equity Debt to Equity Ratio

006

016 015

020

000

005

010

015

020

025

31 Dec 15 31 Dec 16 31 Dec 17 30 Jun 18

Time(s)

10412

26881628 1196

0002000400060008000

1000012000

2015 2016 2017 30 Jun 2018

EBITDA to Interest Time(s)

TRC TRC

Interest Bearing Debt to Equity

Covenant gt = 4 times Covenant lt = 2 times

35

Chart1

TRC and its subsidiaries
Industry Group
240
089
246
086
234
067
247
095
238
072
258

Sheet1

Chart1

TRC and its subsidiaries
Industry Group
1599
1226
1128
709
338
256
1231
905
092
343

Sheet1

Chart1

TRC Groups Interest-Bearing Debt-to-Equity
006
016
015
02

Sheet1

Chart1

TRC Groups EBITDA to interest
10412
2688
1628
1196

Sheet1

If you have any question please feel fee to contact Investor Relations Department Email ir_trctrc-concom or ounruentrc-concom

Tel +66 2022 7777-87 Ext 3201 3213 Fax +66 2022 7778

  • Slide Number 1
  • Slide Number 2
  • Slide Number 3
  • Key Corporate Milestone
  • Slide Number 5
  • Slide Number 6
  • May 2018 SKW obtained special class contractor from Department of Highways
  • Slide Number 8
  • Slide Number 9
  • TRC Group Backlog
  • Slide Number 11
  • Projects on Hand Period
  • Slide Number 13
  • Slide Number 14
  • Slide Number 15
  • Slide Number 16
  • Slide Number 17
  • Slide Number 18
  • Slide Number 19
  • Slide Number 20
  • Slide Number 21
  • Slide Number 22
  • Slide Number 23
  • Auto Motion Works Co Ltd (AMW) Leader manufactureof Automated Storage and Retrieval System (ASRS)Technology
  • Slide Number 25
  • Slide Number 26
  • Slide Number 27
  • Slide Number 28
  • Slide Number 29
  • Slide Number 30
  • Slide Number 31
  • Slide Number 32
  • Slide Number 33
  • Slide Number 34
  • Slide Number 35
  • Slide Number 36
TRC Groups EBITDA to interest
2015 10412
2016 2688
2017 1628
30 Jun 2018 1196
To resize chart data range drag lower right corner of range
2015
2016
2017
30 Jun 2018
TRC Groups Interest-Bearing Debt-to-Equity
31 Dec 15 006
31 Dec 16 016
31 Dec 17 015
30 Jun 18 020
To resize chart data range drag lower right corner of range
31 Dec 15
31 Dec 16
31 Dec 17
30 Jun 18
TRC and its subsidiaries Industry Group
2015 1599 1226
2016 1128 709
2017 338 256
30 Jun 17 1231 905
30 Jun 18 092 343
To resize chart data range drag lower right corner of range
2015 2015
2016 2016
2017 2017
30 Jun 17 30 Jun 17
30 Jun 18 30 Jun 18
2015 2016 2017 30 Jun 17 30 Jun 18
TRC and its subsidiaries 089 086 067 095 072
Industry Group 246 234 247 238 258
2015 2015 2015
2016 2016 2016
2017 2017 2017
30 Jun 17 30 Jun 17 30 Jun 17
30 Jun 18 30 Jun 18 30 Jun 18
Sources of Cash Uses of Cash
370 259
88 396
14 37
472 692
220
Sources of Cash Uses of Cash Withholding tax refund
Loan recived 370 376 Change in working Capital
Cash From operation (CFO) 88 259 Debt Service - repayment amp Dividend paid
Withholding tax refund 14 57 Investment
22 Investment in PPE
15 investment in joint venture
20 Tax paid
57
Sources of Cash Sources of Cash Sources of Cash
Uses of Cash Uses of Cash Uses of Cash
Non-current liabilities Loans and debentures Current liabilities Shareholders equity
31 Dec 16 77 404 1838 2684
31 Dec 17 75 400 1367 2756
30 Jun 18 76 546 1321 2706
To resize chart data range drag lower right corner of range
31 Dec 16 31 Dec 16 31 Dec 16 31 Dec 16
31 Dec 17 31 Dec 17 31 Dec 17 31 Dec 17
30 Jun 18 30 Jun 18 30 Jun 18 30 Jun 18
Current assets Other non-current assets Investment in associate and Investment in joint ventures Property plant and equipment
31 Dec 16 2874 72 1331 726
31 Dec 17 2599 48 1266 685
30 Jun 18 2698 50 1256 645
To resize chart data range drag lower right corner of range
31 Dec 16 31 Dec 16 31 Dec 16 31 Dec 16
31 Dec 17 31 Dec 17 31 Dec 17 31 Dec 17
30 Jun 18 30 Jun 18 30 Jun 18 30 Jun 18
Operating Profit Net Profit
2014 821 694
2015 787 789
2016 1065 786
2017 711 392
6-Month 2017 519 224
6-Month 2018 -051 -387
To resize chart data range drag lower right corner of range
2014 2014
2015 2015
2016 2016
2017 2017
6-Month 2017 6-Month 2017
6-Month 2018 6-Month 2018
Q1 Q2 Q3 Q4 Year End Operating profits
2014 726 687 802 880 3095 913 2557 2215 880
2015 774 927 871 1308 3880 962 2558 2572 1308
2016 1104 434 1170 989 3697 1160 2559 2708 989
2017 952 436 452 530 2370 818 2560 1840 530
2018 465 477 050 2561
To resize chart data range drag lower right corner of range
2014 2014 2014 2014 2014
2015 2015 2015 2015 2015
2016 2016 2016 2016 2016
2017 2017 2017 2017 2017
2018 2018 2018 2018 2018
1H2017 1H2018
Civil Work 369 238
Processing Plant 237 166
Pipeline System 782 538
1388 942 To resize chart data range drag lower right corner of range
Civil Work Civil Work
Processing Plant Processing Plant
Pipeline System Pipeline System
Civil Work Processing Plant Pipeline System
2016 742 1159 1796
2017 950 345 1075
1H2017 369 237 782
1H2018 238 166 538
To resize chart data range drag lower right corner of range
other
1
2016 2016 2016
2017 2017 2017
1H2017 1H2017 1H2017
1H2018 1H2018 1H2018
Column1
Pipeline 782 56
Processing Plant 237 1388 17
Civil 369 26
Sales amp Other 6 0
1394
To resize chart data range drag lower right corner of range
Pipeline
Processing Plant
Civil
Sales amp Other
Column1
Pipeline 539 56
Processing Plant 166 942 942 17
Civil 237 25
Sales amp Other 12 1
954
To resize chart data range drag lower right corner of range
Pipeline
Processing Plant
Civil
Sales amp Other
Gross Profit Margin Net Profit (Loss) Margin
2015 164 77
2016 203 78
2017 215 38
1H2017 190 22
1H2018 172 -38
2015 2015
2016 2016
2017 2017
1H2017 1H2017
1H2018 1H2018
Column1
Q12018 9
Q22018 -45
1H2017 31
1H2018 -36
Q12018
Q22018
1H2017
1H2018
Column1
Q12018 55
Q22018 -12 -67 -12182
1H2017 123
1H2018 43 -80 -6504
Q12018
Q22018
1H2017
1H2018
Q12018 471 เพม(ลด)
Q22018 482 11 234
1H2017 1394
1H2018 954 -440 -3156
Page 53: TRC Corporate Presentation · 2018-09-19 · TRC Corporate Presentation . The 2. nd. Quarter 2018 Operating Performance . 7 September 2018 . ... determined by TRC based on information

Chart1

Column1
55
-12
123
43

Sheet1

Chart1

Column1
9
-45
31
-36

Sheet1

Chart1

Gross Profit Margin
Net Profit (Loss) Margin
1644
774
203
778
215
38
1904
22
1717
-38

Sheet1

Chart1

Column1
Pipeline 57
Processing Plant 17
Civil 25
Sales amp Other 1
539
166
237
12

Sheet1

Chart1

Column1
782
237
369
6

Sheet1

Construction Services Income

1796

1075 782

538

1159

345

237

166

742

950

369

238

0

500

1000

1500

2000

2500

3000

3500

4000

2016 2017 1H2017 1H2018

Civil Work

Processing Plant

Pipeline System

3697

2370

1388

942

Unit MB

18

57

25

369

237

782

238166

538

Civil Work Processing Plant Pipeline System

Construction Services Income Comparison with last year (MB)

1H2017 1H2018

1st Half Comparison

29

Chart1

3697
2370
1388
942
Pipeline System
Processing Plant
Civil Work
1796
1159
742
1075
345
950
782
237
369
538
166
238

Sheet1

Chart1

1H2017
1H2018
Construction Services Income Comparison with last year (MB)
369
238
237
166
782
538

Sheet1

30

Construction Services Income

2014 2015 2016 2017 2018Q1 726 774 1104 952 465Q2 687 927 434 436 477Q3 802 871 1170 452Q4 880 1308 989 530Year End 3095 3880 3697 2370

726 774

1104952

465687

927

434 436 477

802 871

1170

452880

1308

989

530

3095

38803697

2370

0

500

1000

1500

2000

2500

3000

3500

4000

2018 (F) 2500-2800

(MB)

6-M 2018 942

Chart1

Q1
Q2
Q3
Q4
Year End
726
687
802
880
3095
774
927
871
1308
3880
1104
434
1170
989
3697
952
436
452
530
2370
465
477

Sheet1

Operating Profit amp Net Profit

2014 2015 2016 2017 6-Month2017

6-Month2018

Operating Profit 821 787 1065 711 519 -051 Net Profit 694 789 786 392 224 -387

-400

000

400

800

1200

2014 2015 2016 2017 6-M 2017

6-M 2018

Operating Profit (Loss) (MB) 25415 30539 39382 16863 7202 (479)

Net Profit (Loss) (MB) 21492 30596 29076 9279 3113 (3650)

31

to services income amp sales

Chart1

Operating Profit
Net Profit
821
694
787
789
1065
786
711
392
519
224
-051
-387

Sheet1

726 685 645

1331 1266 1256

72 48 50

2874 2599 2698

-

1000

2000

3000

4000

5000

31 Dec 16 31 Dec 17 30 Jun 18

Assets

Current assetsOther non-current assetsInvestment in associate and Investment in joint venturesProperty plant and equipment

50034598 4649

(MB)

Financial Position

2684 2756 2706

1838 1367 1321

404 400 546

77 75 76

-

1000

2000

3000

4000

5000

31 Dec 16 31 Dec 17 30 Jun 18

Liabilities and Shareholders Equity

Non-current liabilities

Loans and debentures

Current liabilities

Shareholders equity

50034598 4649

(MB)

(APOT 1259)

(APOT 1234)

(APOT 1328)

32

58

1

27

14

2

12

28

58

Chart1

5003
4598
4649
Property plant and equipment
Investment in associate and Investment in joint ventures
Other non-current assets
Current assets
Assets
726
1331
72
2874
685
1266
48
2599
645
1256
50
2698

Sheet1

Sheet2

Chart1

5003
4598
4649
Shareholders equity
Current liabilities
Loans and debentures
Non-current liabilities
Liabilities and Shareholders Equity
75
2684
1838
404
77
2756
1367
400
75
2706
1321
546
76

Sheet1

Debenture Issuance and Expiration

Issuance Date

Maturity Date

Issuance

Amount (MB)

Outstanding

Amount (MB)

Debenture

Holders

Interest Rate

(Per Year)

8 Jul 2015 8 Jul 2017

(2 years) 100

- (Expired)

10 persons 468

10 Mar 2016

10 Mar 2018

(2 Years)

200 -

(Expired) 10 persons 440

12 Jul 2017 12 Jul 2018

(1 year) 100

- (Expired)

10 persons 450

15 Mar 2018

17 Mar 2020

(2 yearsamp2 days)

180 180 9 persons 480

Outstanding debentures as at 7 Sep 18

180

I) Debentures Baht 500 million

II) Debentures Baht 2000 million Still not issue 33

Cash Flows

370259

8839614

37

Sources of Cash Uses of Cash

472

692

Change in Cash (220 MB)

Increase in translation

adjustment (073 MB)

Ending Cash 115 MB

Beginning Cash 336 MB

S-T loan received amp debenture issuance

Cash from operation

Withholding tax refund Change in working capital (376 MB) amp income tax paid (20 MB)

Debt service repayment amp dividend paid (12 MB)

Investment in equipment (22 MB) and capital increase in SH Crossing

by SKW (15 MB)

6-Month 2018 Sources and Uses of Cash (MB)

Financing Activities + 111 MB

Operating Activities (294 MB)

Investment Activities (37 MB)

Net CF (220 MB)

34

Chart1

472
692
370
88
14
259
396
37

Sheet1

TRC Group Industry Group (Construction Services)

089 086067

095072

246 234 247 240258

000

050

100

150

200

250

300

2015 2016 2017 30 Jun 17 30 Jun 18

1599

1128

338

1231

092

1226

709

256

905

343

000

500

1000

1500

2000

2015 2016 2017 30 Jun 17 30 Jun 18

()

Financial Ratio amp Covenants to Debenture Holders

Time(s) Return on Equity Debt to Equity Ratio

006

016 015

020

000

005

010

015

020

025

31 Dec 15 31 Dec 16 31 Dec 17 30 Jun 18

Time(s)

10412

26881628 1196

0002000400060008000

1000012000

2015 2016 2017 30 Jun 2018

EBITDA to Interest Time(s)

TRC TRC

Interest Bearing Debt to Equity

Covenant gt = 4 times Covenant lt = 2 times

35

Chart1

TRC and its subsidiaries
Industry Group
240
089
246
086
234
067
247
095
238
072
258

Sheet1

Chart1

TRC and its subsidiaries
Industry Group
1599
1226
1128
709
338
256
1231
905
092
343

Sheet1

Chart1

TRC Groups Interest-Bearing Debt-to-Equity
006
016
015
02

Sheet1

Chart1

TRC Groups EBITDA to interest
10412
2688
1628
1196

Sheet1

If you have any question please feel fee to contact Investor Relations Department Email ir_trctrc-concom or ounruentrc-concom

Tel +66 2022 7777-87 Ext 3201 3213 Fax +66 2022 7778

  • Slide Number 1
  • Slide Number 2
  • Slide Number 3
  • Key Corporate Milestone
  • Slide Number 5
  • Slide Number 6
  • May 2018 SKW obtained special class contractor from Department of Highways
  • Slide Number 8
  • Slide Number 9
  • TRC Group Backlog
  • Slide Number 11
  • Projects on Hand Period
  • Slide Number 13
  • Slide Number 14
  • Slide Number 15
  • Slide Number 16
  • Slide Number 17
  • Slide Number 18
  • Slide Number 19
  • Slide Number 20
  • Slide Number 21
  • Slide Number 22
  • Slide Number 23
  • Auto Motion Works Co Ltd (AMW) Leader manufactureof Automated Storage and Retrieval System (ASRS)Technology
  • Slide Number 25
  • Slide Number 26
  • Slide Number 27
  • Slide Number 28
  • Slide Number 29
  • Slide Number 30
  • Slide Number 31
  • Slide Number 32
  • Slide Number 33
  • Slide Number 34
  • Slide Number 35
  • Slide Number 36
TRC Groups EBITDA to interest
2015 10412
2016 2688
2017 1628
30 Jun 2018 1196
To resize chart data range drag lower right corner of range
2015
2016
2017
30 Jun 2018
TRC Groups Interest-Bearing Debt-to-Equity
31 Dec 15 006
31 Dec 16 016
31 Dec 17 015
30 Jun 18 020
To resize chart data range drag lower right corner of range
31 Dec 15
31 Dec 16
31 Dec 17
30 Jun 18
TRC and its subsidiaries Industry Group
2015 1599 1226
2016 1128 709
2017 338 256
30 Jun 17 1231 905
30 Jun 18 092 343
To resize chart data range drag lower right corner of range
2015 2015
2016 2016
2017 2017
30 Jun 17 30 Jun 17
30 Jun 18 30 Jun 18
2015 2016 2017 30 Jun 17 30 Jun 18
TRC and its subsidiaries 089 086 067 095 072
Industry Group 246 234 247 238 258
2015 2015 2015
2016 2016 2016
2017 2017 2017
30 Jun 17 30 Jun 17 30 Jun 17
30 Jun 18 30 Jun 18 30 Jun 18
Sources of Cash Uses of Cash
370 259
88 396
14 37
472 692
220
Sources of Cash Uses of Cash Withholding tax refund
Loan recived 370 376 Change in working Capital
Cash From operation (CFO) 88 259 Debt Service - repayment amp Dividend paid
Withholding tax refund 14 57 Investment
22 Investment in PPE
15 investment in joint venture
20 Tax paid
57
Sources of Cash Sources of Cash Sources of Cash
Uses of Cash Uses of Cash Uses of Cash
Non-current liabilities Loans and debentures Current liabilities Shareholders equity
31 Dec 16 77 404 1838 2684
31 Dec 17 75 400 1367 2756
30 Jun 18 76 546 1321 2706
To resize chart data range drag lower right corner of range
31 Dec 16 31 Dec 16 31 Dec 16 31 Dec 16
31 Dec 17 31 Dec 17 31 Dec 17 31 Dec 17
30 Jun 18 30 Jun 18 30 Jun 18 30 Jun 18
Current assets Other non-current assets Investment in associate and Investment in joint ventures Property plant and equipment
31 Dec 16 2874 72 1331 726
31 Dec 17 2599 48 1266 685
30 Jun 18 2698 50 1256 645
To resize chart data range drag lower right corner of range
31 Dec 16 31 Dec 16 31 Dec 16 31 Dec 16
31 Dec 17 31 Dec 17 31 Dec 17 31 Dec 17
30 Jun 18 30 Jun 18 30 Jun 18 30 Jun 18
Operating Profit Net Profit
2014 821 694
2015 787 789
2016 1065 786
2017 711 392
6-Month 2017 519 224
6-Month 2018 -051 -387
To resize chart data range drag lower right corner of range
2014 2014
2015 2015
2016 2016
2017 2017
6-Month 2017 6-Month 2017
6-Month 2018 6-Month 2018
Q1 Q2 Q3 Q4 Year End Operating profits
2014 726 687 802 880 3095 913 2557 2215 880
2015 774 927 871 1308 3880 962 2558 2572 1308
2016 1104 434 1170 989 3697 1160 2559 2708 989
2017 952 436 452 530 2370 818 2560 1840 530
2018 465 477 050 2561
To resize chart data range drag lower right corner of range
2014 2014 2014 2014 2014
2015 2015 2015 2015 2015
2016 2016 2016 2016 2016
2017 2017 2017 2017 2017
2018 2018 2018 2018 2018
1H2017 1H2018
Civil Work 369 238
Processing Plant 237 166
Pipeline System 782 538
1388 942 To resize chart data range drag lower right corner of range
Civil Work Civil Work
Processing Plant Processing Plant
Pipeline System Pipeline System
Civil Work Processing Plant Pipeline System
2016 742 1159 1796
2017 950 345 1075
1H2017 369 237 782
1H2018 238 166 538
To resize chart data range drag lower right corner of range
other
1
2016 2016 2016
2017 2017 2017
1H2017 1H2017 1H2017
1H2018 1H2018 1H2018
Column1
Pipeline 782 56
Processing Plant 237 1388 17
Civil 369 26
Sales amp Other 6 0
1394
To resize chart data range drag lower right corner of range
Pipeline
Processing Plant
Civil
Sales amp Other
Column1
Pipeline 539 56
Processing Plant 166 942 942 17
Civil 237 25
Sales amp Other 12 1
954
To resize chart data range drag lower right corner of range
Pipeline
Processing Plant
Civil
Sales amp Other
Gross Profit Margin Net Profit (Loss) Margin
2015 164 77
2016 203 78
2017 215 38
1H2017 190 22
1H2018 172 -38
2015 2015
2016 2016
2017 2017
1H2017 1H2017
1H2018 1H2018
Column1
Q12018 9
Q22018 -45
1H2017 31
1H2018 -36
Q12018
Q22018
1H2017
1H2018
Column1
Q12018 55
Q22018 -12 -67 -12182
1H2017 123
1H2018 43 -80 -6504
Q12018
Q22018
1H2017
1H2018
Page 54: TRC Corporate Presentation · 2018-09-19 · TRC Corporate Presentation . The 2. nd. Quarter 2018 Operating Performance . 7 September 2018 . ... determined by TRC based on information

Sheet1

Chart1

Column1
9
-45
31
-36

Sheet1

Chart1

Gross Profit Margin
Net Profit (Loss) Margin
1644
774
203
778
215
38
1904
22
1717
-38

Sheet1

Chart1

Column1
Pipeline 57
Processing Plant 17
Civil 25
Sales amp Other 1
539
166
237
12

Sheet1

Chart1

Column1
782
237
369
6

Sheet1

Construction Services Income

1796

1075 782

538

1159

345

237

166

742

950

369

238

0

500

1000

1500

2000

2500

3000

3500

4000

2016 2017 1H2017 1H2018

Civil Work

Processing Plant

Pipeline System

3697

2370

1388

942

Unit MB

18

57

25

369

237

782

238166

538

Civil Work Processing Plant Pipeline System

Construction Services Income Comparison with last year (MB)

1H2017 1H2018

1st Half Comparison

29

Chart1

3697
2370
1388
942
Pipeline System
Processing Plant
Civil Work
1796
1159
742
1075
345
950
782
237
369
538
166
238

Sheet1

Chart1

1H2017
1H2018
Construction Services Income Comparison with last year (MB)
369
238
237
166
782
538

Sheet1

30

Construction Services Income

2014 2015 2016 2017 2018Q1 726 774 1104 952 465Q2 687 927 434 436 477Q3 802 871 1170 452Q4 880 1308 989 530Year End 3095 3880 3697 2370

726 774

1104952

465687

927

434 436 477

802 871

1170

452880

1308

989

530

3095

38803697

2370

0

500

1000

1500

2000

2500

3000

3500

4000

2018 (F) 2500-2800

(MB)

6-M 2018 942

Chart1

Q1
Q2
Q3
Q4
Year End
726
687
802
880
3095
774
927
871
1308
3880
1104
434
1170
989
3697
952
436
452
530
2370
465
477

Sheet1

Operating Profit amp Net Profit

2014 2015 2016 2017 6-Month2017

6-Month2018

Operating Profit 821 787 1065 711 519 -051 Net Profit 694 789 786 392 224 -387

-400

000

400

800

1200

2014 2015 2016 2017 6-M 2017

6-M 2018

Operating Profit (Loss) (MB) 25415 30539 39382 16863 7202 (479)

Net Profit (Loss) (MB) 21492 30596 29076 9279 3113 (3650)

31

to services income amp sales

Chart1

Operating Profit
Net Profit
821
694
787
789
1065
786
711
392
519
224
-051
-387

Sheet1

726 685 645

1331 1266 1256

72 48 50

2874 2599 2698

-

1000

2000

3000

4000

5000

31 Dec 16 31 Dec 17 30 Jun 18

Assets

Current assetsOther non-current assetsInvestment in associate and Investment in joint venturesProperty plant and equipment

50034598 4649

(MB)

Financial Position

2684 2756 2706

1838 1367 1321

404 400 546

77 75 76

-

1000

2000

3000

4000

5000

31 Dec 16 31 Dec 17 30 Jun 18

Liabilities and Shareholders Equity

Non-current liabilities

Loans and debentures

Current liabilities

Shareholders equity

50034598 4649

(MB)

(APOT 1259)

(APOT 1234)

(APOT 1328)

32

58

1

27

14

2

12

28

58

Chart1

5003
4598
4649
Property plant and equipment
Investment in associate and Investment in joint ventures
Other non-current assets
Current assets
Assets
726
1331
72
2874
685
1266
48
2599
645
1256
50
2698

Sheet1

Sheet2

Chart1

5003
4598
4649
Shareholders equity
Current liabilities
Loans and debentures
Non-current liabilities
Liabilities and Shareholders Equity
75
2684
1838
404
77
2756
1367
400
75
2706
1321
546
76

Sheet1

Debenture Issuance and Expiration

Issuance Date

Maturity Date

Issuance

Amount (MB)

Outstanding

Amount (MB)

Debenture

Holders

Interest Rate

(Per Year)

8 Jul 2015 8 Jul 2017

(2 years) 100

- (Expired)

10 persons 468

10 Mar 2016

10 Mar 2018

(2 Years)

200 -

(Expired) 10 persons 440

12 Jul 2017 12 Jul 2018

(1 year) 100

- (Expired)

10 persons 450

15 Mar 2018

17 Mar 2020

(2 yearsamp2 days)

180 180 9 persons 480

Outstanding debentures as at 7 Sep 18

180

I) Debentures Baht 500 million

II) Debentures Baht 2000 million Still not issue 33

Cash Flows

370259

8839614

37

Sources of Cash Uses of Cash

472

692

Change in Cash (220 MB)

Increase in translation

adjustment (073 MB)

Ending Cash 115 MB

Beginning Cash 336 MB

S-T loan received amp debenture issuance

Cash from operation

Withholding tax refund Change in working capital (376 MB) amp income tax paid (20 MB)

Debt service repayment amp dividend paid (12 MB)

Investment in equipment (22 MB) and capital increase in SH Crossing

by SKW (15 MB)

6-Month 2018 Sources and Uses of Cash (MB)

Financing Activities + 111 MB

Operating Activities (294 MB)

Investment Activities (37 MB)

Net CF (220 MB)

34

Chart1

472
692
370
88
14
259
396
37

Sheet1

TRC Group Industry Group (Construction Services)

089 086067

095072

246 234 247 240258

000

050

100

150

200

250

300

2015 2016 2017 30 Jun 17 30 Jun 18

1599

1128

338

1231

092

1226

709

256

905

343

000

500

1000

1500

2000

2015 2016 2017 30 Jun 17 30 Jun 18

()

Financial Ratio amp Covenants to Debenture Holders

Time(s) Return on Equity Debt to Equity Ratio

006

016 015

020

000

005

010

015

020

025

31 Dec 15 31 Dec 16 31 Dec 17 30 Jun 18

Time(s)

10412

26881628 1196

0002000400060008000

1000012000

2015 2016 2017 30 Jun 2018

EBITDA to Interest Time(s)

TRC TRC

Interest Bearing Debt to Equity

Covenant gt = 4 times Covenant lt = 2 times

35

Chart1

TRC and its subsidiaries
Industry Group
240
089
246
086
234
067
247
095
238
072
258

Sheet1

Chart1

TRC and its subsidiaries
Industry Group
1599
1226
1128
709
338
256
1231
905
092
343

Sheet1

Chart1

TRC Groups Interest-Bearing Debt-to-Equity
006
016
015
02

Sheet1

Chart1

TRC Groups EBITDA to interest
10412
2688
1628
1196

Sheet1

If you have any question please feel fee to contact Investor Relations Department Email ir_trctrc-concom or ounruentrc-concom

Tel +66 2022 7777-87 Ext 3201 3213 Fax +66 2022 7778

  • Slide Number 1
  • Slide Number 2
  • Slide Number 3
  • Key Corporate Milestone
  • Slide Number 5
  • Slide Number 6
  • May 2018 SKW obtained special class contractor from Department of Highways
  • Slide Number 8
  • Slide Number 9
  • TRC Group Backlog
  • Slide Number 11
  • Projects on Hand Period
  • Slide Number 13
  • Slide Number 14
  • Slide Number 15
  • Slide Number 16
  • Slide Number 17
  • Slide Number 18
  • Slide Number 19
  • Slide Number 20
  • Slide Number 21
  • Slide Number 22
  • Slide Number 23
  • Auto Motion Works Co Ltd (AMW) Leader manufactureof Automated Storage and Retrieval System (ASRS)Technology
  • Slide Number 25
  • Slide Number 26
  • Slide Number 27
  • Slide Number 28
  • Slide Number 29
  • Slide Number 30
  • Slide Number 31
  • Slide Number 32
  • Slide Number 33
  • Slide Number 34
  • Slide Number 35
  • Slide Number 36
TRC Groups EBITDA to interest
2015 10412
2016 2688
2017 1628
30 Jun 2018 1196
To resize chart data range drag lower right corner of range
2015
2016
2017
30 Jun 2018
TRC Groups Interest-Bearing Debt-to-Equity
31 Dec 15 006
31 Dec 16 016
31 Dec 17 015
30 Jun 18 020
To resize chart data range drag lower right corner of range
31 Dec 15
31 Dec 16
31 Dec 17
30 Jun 18
TRC and its subsidiaries Industry Group
2015 1599 1226
2016 1128 709
2017 338 256
30 Jun 17 1231 905
30 Jun 18 092 343
To resize chart data range drag lower right corner of range
2015 2015
2016 2016
2017 2017
30 Jun 17 30 Jun 17
30 Jun 18 30 Jun 18
2015 2016 2017 30 Jun 17 30 Jun 18
TRC and its subsidiaries 089 086 067 095 072
Industry Group 246 234 247 238 258
2015 2015 2015
2016 2016 2016
2017 2017 2017
30 Jun 17 30 Jun 17 30 Jun 17
30 Jun 18 30 Jun 18 30 Jun 18
Sources of Cash Uses of Cash
370 259
88 396
14 37
472 692
220
Sources of Cash Uses of Cash Withholding tax refund
Loan recived 370 376 Change in working Capital
Cash From operation (CFO) 88 259 Debt Service - repayment amp Dividend paid
Withholding tax refund 14 57 Investment
22 Investment in PPE
15 investment in joint venture
20 Tax paid
57
Sources of Cash Sources of Cash Sources of Cash
Uses of Cash Uses of Cash Uses of Cash
Non-current liabilities Loans and debentures Current liabilities Shareholders equity
31 Dec 16 77 404 1838 2684
31 Dec 17 75 400 1367 2756
30 Jun 18 76 546 1321 2706
To resize chart data range drag lower right corner of range
31 Dec 16 31 Dec 16 31 Dec 16 31 Dec 16
31 Dec 17 31 Dec 17 31 Dec 17 31 Dec 17
30 Jun 18 30 Jun 18 30 Jun 18 30 Jun 18
Current assets Other non-current assets Investment in associate and Investment in joint ventures Property plant and equipment
31 Dec 16 2874 72 1331 726
31 Dec 17 2599 48 1266 685
30 Jun 18 2698 50 1256 645
To resize chart data range drag lower right corner of range
31 Dec 16 31 Dec 16 31 Dec 16 31 Dec 16
31 Dec 17 31 Dec 17 31 Dec 17 31 Dec 17
30 Jun 18 30 Jun 18 30 Jun 18 30 Jun 18
Operating Profit Net Profit
2014 821 694
2015 787 789
2016 1065 786
2017 711 392
6-Month 2017 519 224
6-Month 2018 -051 -387
To resize chart data range drag lower right corner of range
2014 2014
2015 2015
2016 2016
2017 2017
6-Month 2017 6-Month 2017
6-Month 2018 6-Month 2018
Q1 Q2 Q3 Q4 Year End Operating profits
2014 726 687 802 880 3095 913 2557 2215 880
2015 774 927 871 1308 3880 962 2558 2572 1308
2016 1104 434 1170 989 3697 1160 2559 2708 989
2017 952 436 452 530 2370 818 2560 1840 530
2018 465 477 050 2561
To resize chart data range drag lower right corner of range
2014 2014 2014 2014 2014
2015 2015 2015 2015 2015
2016 2016 2016 2016 2016
2017 2017 2017 2017 2017
2018 2018 2018 2018 2018
1H2017 1H2018
Civil Work 369 238
Processing Plant 237 166
Pipeline System 782 538
1388 942 To resize chart data range drag lower right corner of range
Civil Work Civil Work
Processing Plant Processing Plant
Pipeline System Pipeline System
Civil Work Processing Plant Pipeline System
2016 742 1159 1796
2017 950 345 1075
1H2017 369 237 782
1H2018 238 166 538
To resize chart data range drag lower right corner of range
other
1
2016 2016 2016
2017 2017 2017
1H2017 1H2017 1H2017
1H2018 1H2018 1H2018
Column1
Pipeline 782 56
Processing Plant 237 1388 17
Civil 369 26
Sales amp Other 6 0
1394
To resize chart data range drag lower right corner of range
Pipeline
Processing Plant
Civil
Sales amp Other
Column1
Pipeline 539 56
Processing Plant 166 942 942 17
Civil 237 25
Sales amp Other 12 1
954
To resize chart data range drag lower right corner of range
Pipeline
Processing Plant
Civil
Sales amp Other
Gross Profit Margin Net Profit (Loss) Margin
2015 164 77
2016 203 78
2017 215 38
1H2017 190 22
1H2018 172 -38
2015 2015
2016 2016
2017 2017
1H2017 1H2017
1H2018 1H2018
Column1
Q12018 9
Q22018 -45
1H2017 31
1H2018 -36
Q12018
Q22018
1H2017
1H2018
Column1
Q12018 55
Q22018 -12 -67 -12182
1H2017 123
1H2018 43 -80 -6504
Page 55: TRC Corporate Presentation · 2018-09-19 · TRC Corporate Presentation . The 2. nd. Quarter 2018 Operating Performance . 7 September 2018 . ... determined by TRC based on information

Chart1

Column1
9
-45
31
-36

Sheet1

Chart1

Gross Profit Margin
Net Profit (Loss) Margin
1644
774
203
778
215
38
1904
22
1717
-38

Sheet1

Chart1

Column1
Pipeline 57
Processing Plant 17
Civil 25
Sales amp Other 1
539
166
237
12

Sheet1

Chart1

Column1
782
237
369
6

Sheet1

Construction Services Income

1796

1075 782

538

1159

345

237

166

742

950

369

238

0

500

1000

1500

2000

2500

3000

3500

4000

2016 2017 1H2017 1H2018

Civil Work

Processing Plant

Pipeline System

3697

2370

1388

942

Unit MB

18

57

25

369

237

782

238166

538

Civil Work Processing Plant Pipeline System

Construction Services Income Comparison with last year (MB)

1H2017 1H2018

1st Half Comparison

29

Chart1

3697
2370
1388
942
Pipeline System
Processing Plant
Civil Work
1796
1159
742
1075
345
950
782
237
369
538
166
238

Sheet1

Chart1

1H2017
1H2018
Construction Services Income Comparison with last year (MB)
369
238
237
166
782
538

Sheet1

30

Construction Services Income

2014 2015 2016 2017 2018Q1 726 774 1104 952 465Q2 687 927 434 436 477Q3 802 871 1170 452Q4 880 1308 989 530Year End 3095 3880 3697 2370

726 774

1104952

465687

927

434 436 477

802 871

1170

452880

1308

989

530

3095

38803697

2370

0

500

1000

1500

2000

2500

3000

3500

4000

2018 (F) 2500-2800

(MB)

6-M 2018 942

Chart1

Q1
Q2
Q3
Q4
Year End
726
687
802
880
3095
774
927
871
1308
3880
1104
434
1170
989
3697
952
436
452
530
2370
465
477

Sheet1

Operating Profit amp Net Profit

2014 2015 2016 2017 6-Month2017

6-Month2018

Operating Profit 821 787 1065 711 519 -051 Net Profit 694 789 786 392 224 -387

-400

000

400

800

1200

2014 2015 2016 2017 6-M 2017

6-M 2018

Operating Profit (Loss) (MB) 25415 30539 39382 16863 7202 (479)

Net Profit (Loss) (MB) 21492 30596 29076 9279 3113 (3650)

31

to services income amp sales

Chart1

Operating Profit
Net Profit
821
694
787
789
1065
786
711
392
519
224
-051
-387

Sheet1

726 685 645

1331 1266 1256

72 48 50

2874 2599 2698

-

1000

2000

3000

4000

5000

31 Dec 16 31 Dec 17 30 Jun 18

Assets

Current assetsOther non-current assetsInvestment in associate and Investment in joint venturesProperty plant and equipment

50034598 4649

(MB)

Financial Position

2684 2756 2706

1838 1367 1321

404 400 546

77 75 76

-

1000

2000

3000

4000

5000

31 Dec 16 31 Dec 17 30 Jun 18

Liabilities and Shareholders Equity

Non-current liabilities

Loans and debentures

Current liabilities

Shareholders equity

50034598 4649

(MB)

(APOT 1259)

(APOT 1234)

(APOT 1328)

32

58

1

27

14

2

12

28

58

Chart1

5003
4598
4649
Property plant and equipment
Investment in associate and Investment in joint ventures
Other non-current assets
Current assets
Assets
726
1331
72
2874
685
1266
48
2599
645
1256
50
2698

Sheet1

Sheet2

Chart1

5003
4598
4649
Shareholders equity
Current liabilities
Loans and debentures
Non-current liabilities
Liabilities and Shareholders Equity
75
2684
1838
404
77
2756
1367
400
75
2706
1321
546
76

Sheet1

Debenture Issuance and Expiration

Issuance Date

Maturity Date

Issuance

Amount (MB)

Outstanding

Amount (MB)

Debenture

Holders

Interest Rate

(Per Year)

8 Jul 2015 8 Jul 2017

(2 years) 100

- (Expired)

10 persons 468

10 Mar 2016

10 Mar 2018

(2 Years)

200 -

(Expired) 10 persons 440

12 Jul 2017 12 Jul 2018

(1 year) 100

- (Expired)

10 persons 450

15 Mar 2018

17 Mar 2020

(2 yearsamp2 days)

180 180 9 persons 480

Outstanding debentures as at 7 Sep 18

180

I) Debentures Baht 500 million

II) Debentures Baht 2000 million Still not issue 33

Cash Flows

370259

8839614

37

Sources of Cash Uses of Cash

472

692

Change in Cash (220 MB)

Increase in translation

adjustment (073 MB)

Ending Cash 115 MB

Beginning Cash 336 MB

S-T loan received amp debenture issuance

Cash from operation

Withholding tax refund Change in working capital (376 MB) amp income tax paid (20 MB)

Debt service repayment amp dividend paid (12 MB)

Investment in equipment (22 MB) and capital increase in SH Crossing

by SKW (15 MB)

6-Month 2018 Sources and Uses of Cash (MB)

Financing Activities + 111 MB

Operating Activities (294 MB)

Investment Activities (37 MB)

Net CF (220 MB)

34

Chart1

472
692
370
88
14
259
396
37

Sheet1

TRC Group Industry Group (Construction Services)

089 086067

095072

246 234 247 240258

000

050

100

150

200

250

300

2015 2016 2017 30 Jun 17 30 Jun 18

1599

1128

338

1231

092

1226

709

256

905

343

000

500

1000

1500

2000

2015 2016 2017 30 Jun 17 30 Jun 18

()

Financial Ratio amp Covenants to Debenture Holders

Time(s) Return on Equity Debt to Equity Ratio

006

016 015

020

000

005

010

015

020

025

31 Dec 15 31 Dec 16 31 Dec 17 30 Jun 18

Time(s)

10412

26881628 1196

0002000400060008000

1000012000

2015 2016 2017 30 Jun 2018

EBITDA to Interest Time(s)

TRC TRC

Interest Bearing Debt to Equity

Covenant gt = 4 times Covenant lt = 2 times

35

Chart1

TRC and its subsidiaries
Industry Group
240
089
246
086
234
067
247
095
238
072
258

Sheet1

Chart1

TRC and its subsidiaries
Industry Group
1599
1226
1128
709
338
256
1231
905
092
343

Sheet1

Chart1

TRC Groups Interest-Bearing Debt-to-Equity
006
016
015
02

Sheet1

Chart1

TRC Groups EBITDA to interest
10412
2688
1628
1196

Sheet1

If you have any question please feel fee to contact Investor Relations Department Email ir_trctrc-concom or ounruentrc-concom

Tel +66 2022 7777-87 Ext 3201 3213 Fax +66 2022 7778

  • Slide Number 1
  • Slide Number 2
  • Slide Number 3
  • Key Corporate Milestone
  • Slide Number 5
  • Slide Number 6
  • May 2018 SKW obtained special class contractor from Department of Highways
  • Slide Number 8
  • Slide Number 9
  • TRC Group Backlog
  • Slide Number 11
  • Projects on Hand Period
  • Slide Number 13
  • Slide Number 14
  • Slide Number 15
  • Slide Number 16
  • Slide Number 17
  • Slide Number 18
  • Slide Number 19
  • Slide Number 20
  • Slide Number 21
  • Slide Number 22
  • Slide Number 23
  • Auto Motion Works Co Ltd (AMW) Leader manufactureof Automated Storage and Retrieval System (ASRS)Technology
  • Slide Number 25
  • Slide Number 26
  • Slide Number 27
  • Slide Number 28
  • Slide Number 29
  • Slide Number 30
  • Slide Number 31
  • Slide Number 32
  • Slide Number 33
  • Slide Number 34
  • Slide Number 35
  • Slide Number 36
TRC Groups EBITDA to interest
2015 10412
2016 2688
2017 1628
30 Jun 2018 1196
To resize chart data range drag lower right corner of range
2015
2016
2017
30 Jun 2018
TRC Groups Interest-Bearing Debt-to-Equity
31 Dec 15 006
31 Dec 16 016
31 Dec 17 015
30 Jun 18 020
To resize chart data range drag lower right corner of range
31 Dec 15
31 Dec 16
31 Dec 17
30 Jun 18
TRC and its subsidiaries Industry Group
2015 1599 1226
2016 1128 709
2017 338 256
30 Jun 17 1231 905
30 Jun 18 092 343
To resize chart data range drag lower right corner of range
2015 2015
2016 2016
2017 2017
30 Jun 17 30 Jun 17
30 Jun 18 30 Jun 18
2015 2016 2017 30 Jun 17 30 Jun 18
TRC and its subsidiaries 089 086 067 095 072
Industry Group 246 234 247 238 258
2015 2015 2015
2016 2016 2016
2017 2017 2017
30 Jun 17 30 Jun 17 30 Jun 17
30 Jun 18 30 Jun 18 30 Jun 18
Sources of Cash Uses of Cash
370 259
88 396
14 37
472 692
220
Sources of Cash Uses of Cash Withholding tax refund
Loan recived 370 376 Change in working Capital
Cash From operation (CFO) 88 259 Debt Service - repayment amp Dividend paid
Withholding tax refund 14 57 Investment
22 Investment in PPE
15 investment in joint venture
20 Tax paid
57
Sources of Cash Sources of Cash Sources of Cash
Uses of Cash Uses of Cash Uses of Cash
Non-current liabilities Loans and debentures Current liabilities Shareholders equity
31 Dec 16 77 404 1838 2684
31 Dec 17 75 400 1367 2756
30 Jun 18 76 546 1321 2706
To resize chart data range drag lower right corner of range
31 Dec 16 31 Dec 16 31 Dec 16 31 Dec 16
31 Dec 17 31 Dec 17 31 Dec 17 31 Dec 17
30 Jun 18 30 Jun 18 30 Jun 18 30 Jun 18
Current assets Other non-current assets Investment in associate and Investment in joint ventures Property plant and equipment
31 Dec 16 2874 72 1331 726
31 Dec 17 2599 48 1266 685
30 Jun 18 2698 50 1256 645
To resize chart data range drag lower right corner of range
31 Dec 16 31 Dec 16 31 Dec 16 31 Dec 16
31 Dec 17 31 Dec 17 31 Dec 17 31 Dec 17
30 Jun 18 30 Jun 18 30 Jun 18 30 Jun 18
Operating Profit Net Profit
2014 821 694
2015 787 789
2016 1065 786
2017 711 392
6-Month 2017 519 224
6-Month 2018 -051 -387
To resize chart data range drag lower right corner of range
2014 2014
2015 2015
2016 2016
2017 2017
6-Month 2017 6-Month 2017
6-Month 2018 6-Month 2018
Q1 Q2 Q3 Q4 Year End Operating profits
2014 726 687 802 880 3095 913 2557 2215 880
2015 774 927 871 1308 3880 962 2558 2572 1308
2016 1104 434 1170 989 3697 1160 2559 2708 989
2017 952 436 452 530 2370 818 2560 1840 530
2018 465 477 050 2561
To resize chart data range drag lower right corner of range
2014 2014 2014 2014 2014
2015 2015 2015 2015 2015
2016 2016 2016 2016 2016
2017 2017 2017 2017 2017
2018 2018 2018 2018 2018
1H2017 1H2018
Civil Work 369 238
Processing Plant 237 166
Pipeline System 782 538
1388 942 To resize chart data range drag lower right corner of range
Civil Work Civil Work
Processing Plant Processing Plant
Pipeline System Pipeline System
Civil Work Processing Plant Pipeline System
2016 742 1159 1796
2017 950 345 1075
1H2017 369 237 782
1H2018 238 166 538
To resize chart data range drag lower right corner of range
other
1
2016 2016 2016
2017 2017 2017
1H2017 1H2017 1H2017
1H2018 1H2018 1H2018
Column1
Pipeline 782 56
Processing Plant 237 1388 17
Civil 369 26
Sales amp Other 6 0
1394
To resize chart data range drag lower right corner of range
Pipeline
Processing Plant
Civil
Sales amp Other
Column1
Pipeline 539 56
Processing Plant 166 942 942 17
Civil 237 25
Sales amp Other 12 1
954
To resize chart data range drag lower right corner of range
Pipeline
Processing Plant
Civil
Sales amp Other
Gross Profit Margin Net Profit (Loss) Margin
2015 164 77
2016 203 78
2017 215 38
1H2017 190 22
1H2018 172 -38
2015 2015
2016 2016
2017 2017
1H2017 1H2017
1H2018 1H2018
Column1
Q12018 9
Q22018 -45
1H2017 31
1H2018 -36
Q12018
Q22018
1H2017
1H2018
Page 56: TRC Corporate Presentation · 2018-09-19 · TRC Corporate Presentation . The 2. nd. Quarter 2018 Operating Performance . 7 September 2018 . ... determined by TRC based on information

Sheet1

Chart1

Gross Profit Margin
Net Profit (Loss) Margin
1644
774
203
778
215
38
1904
22
1717
-38

Sheet1

Chart1

Column1
Pipeline 57
Processing Plant 17
Civil 25
Sales amp Other 1
539
166
237
12

Sheet1

Chart1

Column1
782
237
369
6

Sheet1

Construction Services Income

1796

1075 782

538

1159

345

237

166

742

950

369

238

0

500

1000

1500

2000

2500

3000

3500

4000

2016 2017 1H2017 1H2018

Civil Work

Processing Plant

Pipeline System

3697

2370

1388

942

Unit MB

18

57

25

369

237

782

238166

538

Civil Work Processing Plant Pipeline System

Construction Services Income Comparison with last year (MB)

1H2017 1H2018

1st Half Comparison

29

Chart1

3697
2370
1388
942
Pipeline System
Processing Plant
Civil Work
1796
1159
742
1075
345
950
782
237
369
538
166
238

Sheet1

Chart1

1H2017
1H2018
Construction Services Income Comparison with last year (MB)
369
238
237
166
782
538

Sheet1

30

Construction Services Income

2014 2015 2016 2017 2018Q1 726 774 1104 952 465Q2 687 927 434 436 477Q3 802 871 1170 452Q4 880 1308 989 530Year End 3095 3880 3697 2370

726 774

1104952

465687

927

434 436 477

802 871

1170

452880

1308

989

530

3095

38803697

2370

0

500

1000

1500

2000

2500

3000

3500

4000

2018 (F) 2500-2800

(MB)

6-M 2018 942

Chart1

Q1
Q2
Q3
Q4
Year End
726
687
802
880
3095
774
927
871
1308
3880
1104
434
1170
989
3697
952
436
452
530
2370
465
477

Sheet1

Operating Profit amp Net Profit

2014 2015 2016 2017 6-Month2017

6-Month2018

Operating Profit 821 787 1065 711 519 -051 Net Profit 694 789 786 392 224 -387

-400

000

400

800

1200

2014 2015 2016 2017 6-M 2017

6-M 2018

Operating Profit (Loss) (MB) 25415 30539 39382 16863 7202 (479)

Net Profit (Loss) (MB) 21492 30596 29076 9279 3113 (3650)

31

to services income amp sales

Chart1

Operating Profit
Net Profit
821
694
787
789
1065
786
711
392
519
224
-051
-387

Sheet1

726 685 645

1331 1266 1256

72 48 50

2874 2599 2698

-

1000

2000

3000

4000

5000

31 Dec 16 31 Dec 17 30 Jun 18

Assets

Current assetsOther non-current assetsInvestment in associate and Investment in joint venturesProperty plant and equipment

50034598 4649

(MB)

Financial Position

2684 2756 2706

1838 1367 1321

404 400 546

77 75 76

-

1000

2000

3000

4000

5000

31 Dec 16 31 Dec 17 30 Jun 18

Liabilities and Shareholders Equity

Non-current liabilities

Loans and debentures

Current liabilities

Shareholders equity

50034598 4649

(MB)

(APOT 1259)

(APOT 1234)

(APOT 1328)

32

58

1

27

14

2

12

28

58

Chart1

5003
4598
4649
Property plant and equipment
Investment in associate and Investment in joint ventures
Other non-current assets
Current assets
Assets
726
1331
72
2874
685
1266
48
2599
645
1256
50
2698

Sheet1

Sheet2

Chart1

5003
4598
4649
Shareholders equity
Current liabilities
Loans and debentures
Non-current liabilities
Liabilities and Shareholders Equity
75
2684
1838
404
77
2756
1367
400
75
2706
1321
546
76

Sheet1

Debenture Issuance and Expiration

Issuance Date

Maturity Date

Issuance

Amount (MB)

Outstanding

Amount (MB)

Debenture

Holders

Interest Rate

(Per Year)

8 Jul 2015 8 Jul 2017

(2 years) 100

- (Expired)

10 persons 468

10 Mar 2016

10 Mar 2018

(2 Years)

200 -

(Expired) 10 persons 440

12 Jul 2017 12 Jul 2018

(1 year) 100

- (Expired)

10 persons 450

15 Mar 2018

17 Mar 2020

(2 yearsamp2 days)

180 180 9 persons 480

Outstanding debentures as at 7 Sep 18

180

I) Debentures Baht 500 million

II) Debentures Baht 2000 million Still not issue 33

Cash Flows

370259

8839614

37

Sources of Cash Uses of Cash

472

692

Change in Cash (220 MB)

Increase in translation

adjustment (073 MB)

Ending Cash 115 MB

Beginning Cash 336 MB

S-T loan received amp debenture issuance

Cash from operation

Withholding tax refund Change in working capital (376 MB) amp income tax paid (20 MB)

Debt service repayment amp dividend paid (12 MB)

Investment in equipment (22 MB) and capital increase in SH Crossing

by SKW (15 MB)

6-Month 2018 Sources and Uses of Cash (MB)

Financing Activities + 111 MB

Operating Activities (294 MB)

Investment Activities (37 MB)

Net CF (220 MB)

34

Chart1

472
692
370
88
14
259
396
37

Sheet1

TRC Group Industry Group (Construction Services)

089 086067

095072

246 234 247 240258

000

050

100

150

200

250

300

2015 2016 2017 30 Jun 17 30 Jun 18

1599

1128

338

1231

092

1226

709

256

905

343

000

500

1000

1500

2000

2015 2016 2017 30 Jun 17 30 Jun 18

()

Financial Ratio amp Covenants to Debenture Holders

Time(s) Return on Equity Debt to Equity Ratio

006

016 015

020

000

005

010

015

020

025

31 Dec 15 31 Dec 16 31 Dec 17 30 Jun 18

Time(s)

10412

26881628 1196

0002000400060008000

1000012000

2015 2016 2017 30 Jun 2018

EBITDA to Interest Time(s)

TRC TRC

Interest Bearing Debt to Equity

Covenant gt = 4 times Covenant lt = 2 times

35

Chart1

TRC and its subsidiaries
Industry Group
240
089
246
086
234
067
247
095
238
072
258

Sheet1

Chart1

TRC and its subsidiaries
Industry Group
1599
1226
1128
709
338
256
1231
905
092
343

Sheet1

Chart1

TRC Groups Interest-Bearing Debt-to-Equity
006
016
015
02

Sheet1

Chart1

TRC Groups EBITDA to interest
10412
2688
1628
1196

Sheet1

If you have any question please feel fee to contact Investor Relations Department Email ir_trctrc-concom or ounruentrc-concom

Tel +66 2022 7777-87 Ext 3201 3213 Fax +66 2022 7778

  • Slide Number 1
  • Slide Number 2
  • Slide Number 3
  • Key Corporate Milestone
  • Slide Number 5
  • Slide Number 6
  • May 2018 SKW obtained special class contractor from Department of Highways
  • Slide Number 8
  • Slide Number 9
  • TRC Group Backlog
  • Slide Number 11
  • Projects on Hand Period
  • Slide Number 13
  • Slide Number 14
  • Slide Number 15
  • Slide Number 16
  • Slide Number 17
  • Slide Number 18
  • Slide Number 19
  • Slide Number 20
  • Slide Number 21
  • Slide Number 22
  • Slide Number 23
  • Auto Motion Works Co Ltd (AMW) Leader manufactureof Automated Storage and Retrieval System (ASRS)Technology
  • Slide Number 25
  • Slide Number 26
  • Slide Number 27
  • Slide Number 28
  • Slide Number 29
  • Slide Number 30
  • Slide Number 31
  • Slide Number 32
  • Slide Number 33
  • Slide Number 34
  • Slide Number 35
  • Slide Number 36
TRC Groups EBITDA to interest
2015 10412
2016 2688
2017 1628
30 Jun 2018 1196
To resize chart data range drag lower right corner of range
2015
2016
2017
30 Jun 2018
TRC Groups Interest-Bearing Debt-to-Equity
31 Dec 15 006
31 Dec 16 016
31 Dec 17 015
30 Jun 18 020
To resize chart data range drag lower right corner of range
31 Dec 15
31 Dec 16
31 Dec 17
30 Jun 18
TRC and its subsidiaries Industry Group
2015 1599 1226
2016 1128 709
2017 338 256
30 Jun 17 1231 905
30 Jun 18 092 343
To resize chart data range drag lower right corner of range
2015 2015
2016 2016
2017 2017
30 Jun 17 30 Jun 17
30 Jun 18 30 Jun 18
2015 2016 2017 30 Jun 17 30 Jun 18
TRC and its subsidiaries 089 086 067 095 072
Industry Group 246 234 247 238 258
2015 2015 2015
2016 2016 2016
2017 2017 2017
30 Jun 17 30 Jun 17 30 Jun 17
30 Jun 18 30 Jun 18 30 Jun 18
Sources of Cash Uses of Cash
370 259
88 396
14 37
472 692
220
Sources of Cash Uses of Cash Withholding tax refund
Loan recived 370 376 Change in working Capital
Cash From operation (CFO) 88 259 Debt Service - repayment amp Dividend paid
Withholding tax refund 14 57 Investment
22 Investment in PPE
15 investment in joint venture
20 Tax paid
57
Sources of Cash Sources of Cash Sources of Cash
Uses of Cash Uses of Cash Uses of Cash
Non-current liabilities Loans and debentures Current liabilities Shareholders equity
31 Dec 16 77 404 1838 2684
31 Dec 17 75 400 1367 2756
30 Jun 18 76 546 1321 2706
To resize chart data range drag lower right corner of range
31 Dec 16 31 Dec 16 31 Dec 16 31 Dec 16
31 Dec 17 31 Dec 17 31 Dec 17 31 Dec 17
30 Jun 18 30 Jun 18 30 Jun 18 30 Jun 18
Current assets Other non-current assets Investment in associate and Investment in joint ventures Property plant and equipment
31 Dec 16 2874 72 1331 726
31 Dec 17 2599 48 1266 685
30 Jun 18 2698 50 1256 645
To resize chart data range drag lower right corner of range
31 Dec 16 31 Dec 16 31 Dec 16 31 Dec 16
31 Dec 17 31 Dec 17 31 Dec 17 31 Dec 17
30 Jun 18 30 Jun 18 30 Jun 18 30 Jun 18
Operating Profit Net Profit
2014 821 694
2015 787 789
2016 1065 786
2017 711 392
6-Month 2017 519 224
6-Month 2018 -051 -387
To resize chart data range drag lower right corner of range
2014 2014
2015 2015
2016 2016
2017 2017
6-Month 2017 6-Month 2017
6-Month 2018 6-Month 2018
Q1 Q2 Q3 Q4 Year End Operating profits
2014 726 687 802 880 3095 913 2557 2215 880
2015 774 927 871 1308 3880 962 2558 2572 1308
2016 1104 434 1170 989 3697 1160 2559 2708 989
2017 952 436 452 530 2370 818 2560 1840 530
2018 465 477 050 2561
To resize chart data range drag lower right corner of range
2014 2014 2014 2014 2014
2015 2015 2015 2015 2015
2016 2016 2016 2016 2016
2017 2017 2017 2017 2017
2018 2018 2018 2018 2018
1H2017 1H2018
Civil Work 369 238
Processing Plant 237 166
Pipeline System 782 538
1388 942 To resize chart data range drag lower right corner of range
Civil Work Civil Work
Processing Plant Processing Plant
Pipeline System Pipeline System
Civil Work Processing Plant Pipeline System
2016 742 1159 1796
2017 950 345 1075
1H2017 369 237 782
1H2018 238 166 538
To resize chart data range drag lower right corner of range
other
1
2016 2016 2016
2017 2017 2017
1H2017 1H2017 1H2017
1H2018 1H2018 1H2018
Column1
Pipeline 782 56
Processing Plant 237 1388 17
Civil 369 26
Sales amp Other 6 0
1394
To resize chart data range drag lower right corner of range
Pipeline
Processing Plant
Civil
Sales amp Other
Column1
Pipeline 539 56
Processing Plant 166 942 942 17
Civil 237 25
Sales amp Other 12 1
954
To resize chart data range drag lower right corner of range
Pipeline
Processing Plant
Civil
Sales amp Other
Gross Profit Margin Net Profit (Loss) Margin
2015 164 77
2016 203 78
2017 215 38
1H2017 190 22
1H2018 172 -38
2015 2015
2016 2016
2017 2017
1H2017 1H2017
1H2018 1H2018
Column1
Q12018 9
Q22018 -45
1H2017 31
1H2018 -36
Page 57: TRC Corporate Presentation · 2018-09-19 · TRC Corporate Presentation . The 2. nd. Quarter 2018 Operating Performance . 7 September 2018 . ... determined by TRC based on information

Chart1

Gross Profit Margin
Net Profit (Loss) Margin
1644
774
203
778
215
38
1904
22
1717
-38

Sheet1

Chart1

Column1
Pipeline 57
Processing Plant 17
Civil 25
Sales amp Other 1
539
166
237
12

Sheet1

Chart1

Column1
782
237
369
6

Sheet1

Construction Services Income

1796

1075 782

538

1159

345

237

166

742

950

369

238

0

500

1000

1500

2000

2500

3000

3500

4000

2016 2017 1H2017 1H2018

Civil Work

Processing Plant

Pipeline System

3697

2370

1388

942

Unit MB

18

57

25

369

237

782

238166

538

Civil Work Processing Plant Pipeline System

Construction Services Income Comparison with last year (MB)

1H2017 1H2018

1st Half Comparison

29

Chart1

3697
2370
1388
942
Pipeline System
Processing Plant
Civil Work
1796
1159
742
1075
345
950
782
237
369
538
166
238

Sheet1

Chart1

1H2017
1H2018
Construction Services Income Comparison with last year (MB)
369
238
237
166
782
538

Sheet1

30

Construction Services Income

2014 2015 2016 2017 2018Q1 726 774 1104 952 465Q2 687 927 434 436 477Q3 802 871 1170 452Q4 880 1308 989 530Year End 3095 3880 3697 2370

726 774

1104952

465687

927

434 436 477

802 871

1170

452880

1308

989

530

3095

38803697

2370

0

500

1000

1500

2000

2500

3000

3500

4000

2018 (F) 2500-2800

(MB)

6-M 2018 942

Chart1

Q1
Q2
Q3
Q4
Year End
726
687
802
880
3095
774
927
871
1308
3880
1104
434
1170
989
3697
952
436
452
530
2370
465
477

Sheet1

Operating Profit amp Net Profit

2014 2015 2016 2017 6-Month2017

6-Month2018

Operating Profit 821 787 1065 711 519 -051 Net Profit 694 789 786 392 224 -387

-400

000

400

800

1200

2014 2015 2016 2017 6-M 2017

6-M 2018

Operating Profit (Loss) (MB) 25415 30539 39382 16863 7202 (479)

Net Profit (Loss) (MB) 21492 30596 29076 9279 3113 (3650)

31

to services income amp sales

Chart1

Operating Profit
Net Profit
821
694
787
789
1065
786
711
392
519
224
-051
-387

Sheet1

726 685 645

1331 1266 1256

72 48 50

2874 2599 2698

-

1000

2000

3000

4000

5000

31 Dec 16 31 Dec 17 30 Jun 18

Assets

Current assetsOther non-current assetsInvestment in associate and Investment in joint venturesProperty plant and equipment

50034598 4649

(MB)

Financial Position

2684 2756 2706

1838 1367 1321

404 400 546

77 75 76

-

1000

2000

3000

4000

5000

31 Dec 16 31 Dec 17 30 Jun 18

Liabilities and Shareholders Equity

Non-current liabilities

Loans and debentures

Current liabilities

Shareholders equity

50034598 4649

(MB)

(APOT 1259)

(APOT 1234)

(APOT 1328)

32

58

1

27

14

2

12

28

58

Chart1

5003
4598
4649
Property plant and equipment
Investment in associate and Investment in joint ventures
Other non-current assets
Current assets
Assets
726
1331
72
2874
685
1266
48
2599
645
1256
50
2698

Sheet1

Sheet2

Chart1

5003
4598
4649
Shareholders equity
Current liabilities
Loans and debentures
Non-current liabilities
Liabilities and Shareholders Equity
75
2684
1838
404
77
2756
1367
400
75
2706
1321
546
76

Sheet1

Debenture Issuance and Expiration

Issuance Date

Maturity Date

Issuance

Amount (MB)

Outstanding

Amount (MB)

Debenture

Holders

Interest Rate

(Per Year)

8 Jul 2015 8 Jul 2017

(2 years) 100

- (Expired)

10 persons 468

10 Mar 2016

10 Mar 2018

(2 Years)

200 -

(Expired) 10 persons 440

12 Jul 2017 12 Jul 2018

(1 year) 100

- (Expired)

10 persons 450

15 Mar 2018

17 Mar 2020

(2 yearsamp2 days)

180 180 9 persons 480

Outstanding debentures as at 7 Sep 18

180

I) Debentures Baht 500 million

II) Debentures Baht 2000 million Still not issue 33

Cash Flows

370259

8839614

37

Sources of Cash Uses of Cash

472

692

Change in Cash (220 MB)

Increase in translation

adjustment (073 MB)

Ending Cash 115 MB

Beginning Cash 336 MB

S-T loan received amp debenture issuance

Cash from operation

Withholding tax refund Change in working capital (376 MB) amp income tax paid (20 MB)

Debt service repayment amp dividend paid (12 MB)

Investment in equipment (22 MB) and capital increase in SH Crossing

by SKW (15 MB)

6-Month 2018 Sources and Uses of Cash (MB)

Financing Activities + 111 MB

Operating Activities (294 MB)

Investment Activities (37 MB)

Net CF (220 MB)

34

Chart1

472
692
370
88
14
259
396
37

Sheet1

TRC Group Industry Group (Construction Services)

089 086067

095072

246 234 247 240258

000

050

100

150

200

250

300

2015 2016 2017 30 Jun 17 30 Jun 18

1599

1128

338

1231

092

1226

709

256

905

343

000

500

1000

1500

2000

2015 2016 2017 30 Jun 17 30 Jun 18

()

Financial Ratio amp Covenants to Debenture Holders

Time(s) Return on Equity Debt to Equity Ratio

006

016 015

020

000

005

010

015

020

025

31 Dec 15 31 Dec 16 31 Dec 17 30 Jun 18

Time(s)

10412

26881628 1196

0002000400060008000

1000012000

2015 2016 2017 30 Jun 2018

EBITDA to Interest Time(s)

TRC TRC

Interest Bearing Debt to Equity

Covenant gt = 4 times Covenant lt = 2 times

35

Chart1

TRC and its subsidiaries
Industry Group
240
089
246
086
234
067
247
095
238
072
258

Sheet1

Chart1

TRC and its subsidiaries
Industry Group
1599
1226
1128
709
338
256
1231
905
092
343

Sheet1

Chart1

TRC Groups Interest-Bearing Debt-to-Equity
006
016
015
02

Sheet1

Chart1

TRC Groups EBITDA to interest
10412
2688
1628
1196

Sheet1

If you have any question please feel fee to contact Investor Relations Department Email ir_trctrc-concom or ounruentrc-concom

Tel +66 2022 7777-87 Ext 3201 3213 Fax +66 2022 7778

  • Slide Number 1
  • Slide Number 2
  • Slide Number 3
  • Key Corporate Milestone
  • Slide Number 5
  • Slide Number 6
  • May 2018 SKW obtained special class contractor from Department of Highways
  • Slide Number 8
  • Slide Number 9
  • TRC Group Backlog
  • Slide Number 11
  • Projects on Hand Period
  • Slide Number 13
  • Slide Number 14
  • Slide Number 15
  • Slide Number 16
  • Slide Number 17
  • Slide Number 18
  • Slide Number 19
  • Slide Number 20
  • Slide Number 21
  • Slide Number 22
  • Slide Number 23
  • Auto Motion Works Co Ltd (AMW) Leader manufactureof Automated Storage and Retrieval System (ASRS)Technology
  • Slide Number 25
  • Slide Number 26
  • Slide Number 27
  • Slide Number 28
  • Slide Number 29
  • Slide Number 30
  • Slide Number 31
  • Slide Number 32
  • Slide Number 33
  • Slide Number 34
  • Slide Number 35
  • Slide Number 36
TRC Groups EBITDA to interest
2015 10412
2016 2688
2017 1628
30 Jun 2018 1196
To resize chart data range drag lower right corner of range
2015
2016
2017
30 Jun 2018
TRC Groups Interest-Bearing Debt-to-Equity
31 Dec 15 006
31 Dec 16 016
31 Dec 17 015
30 Jun 18 020
To resize chart data range drag lower right corner of range
31 Dec 15
31 Dec 16
31 Dec 17
30 Jun 18
TRC and its subsidiaries Industry Group
2015 1599 1226
2016 1128 709
2017 338 256
30 Jun 17 1231 905
30 Jun 18 092 343
To resize chart data range drag lower right corner of range
2015 2015
2016 2016
2017 2017
30 Jun 17 30 Jun 17
30 Jun 18 30 Jun 18
2015 2016 2017 30 Jun 17 30 Jun 18
TRC and its subsidiaries 089 086 067 095 072
Industry Group 246 234 247 238 258
2015 2015 2015
2016 2016 2016
2017 2017 2017
30 Jun 17 30 Jun 17 30 Jun 17
30 Jun 18 30 Jun 18 30 Jun 18
Sources of Cash Uses of Cash
370 259
88 396
14 37
472 692
220
Sources of Cash Uses of Cash Withholding tax refund
Loan recived 370 376 Change in working Capital
Cash From operation (CFO) 88 259 Debt Service - repayment amp Dividend paid
Withholding tax refund 14 57 Investment
22 Investment in PPE
15 investment in joint venture
20 Tax paid
57
Sources of Cash Sources of Cash Sources of Cash
Uses of Cash Uses of Cash Uses of Cash
Non-current liabilities Loans and debentures Current liabilities Shareholders equity
31 Dec 16 77 404 1838 2684
31 Dec 17 75 400 1367 2756
30 Jun 18 76 546 1321 2706
To resize chart data range drag lower right corner of range
31 Dec 16 31 Dec 16 31 Dec 16 31 Dec 16
31 Dec 17 31 Dec 17 31 Dec 17 31 Dec 17
30 Jun 18 30 Jun 18 30 Jun 18 30 Jun 18
Current assets Other non-current assets Investment in associate and Investment in joint ventures Property plant and equipment
31 Dec 16 2874 72 1331 726
31 Dec 17 2599 48 1266 685
30 Jun 18 2698 50 1256 645
To resize chart data range drag lower right corner of range
31 Dec 16 31 Dec 16 31 Dec 16 31 Dec 16
31 Dec 17 31 Dec 17 31 Dec 17 31 Dec 17
30 Jun 18 30 Jun 18 30 Jun 18 30 Jun 18
Operating Profit Net Profit
2014 821 694
2015 787 789
2016 1065 786
2017 711 392
6-Month 2017 519 224
6-Month 2018 -051 -387
To resize chart data range drag lower right corner of range
2014 2014
2015 2015
2016 2016
2017 2017
6-Month 2017 6-Month 2017
6-Month 2018 6-Month 2018
Q1 Q2 Q3 Q4 Year End Operating profits
2014 726 687 802 880 3095 913 2557 2215 880
2015 774 927 871 1308 3880 962 2558 2572 1308
2016 1104 434 1170 989 3697 1160 2559 2708 989
2017 952 436 452 530 2370 818 2560 1840 530
2018 465 477 050 2561
To resize chart data range drag lower right corner of range
2014 2014 2014 2014 2014
2015 2015 2015 2015 2015
2016 2016 2016 2016 2016
2017 2017 2017 2017 2017
2018 2018 2018 2018 2018
1H2017 1H2018
Civil Work 369 238
Processing Plant 237 166
Pipeline System 782 538
1388 942 To resize chart data range drag lower right corner of range
Civil Work Civil Work
Processing Plant Processing Plant
Pipeline System Pipeline System
Civil Work Processing Plant Pipeline System
2016 742 1159 1796
2017 950 345 1075
1H2017 369 237 782
1H2018 238 166 538
To resize chart data range drag lower right corner of range
other
1
2016 2016 2016
2017 2017 2017
1H2017 1H2017 1H2017
1H2018 1H2018 1H2018
Column1
Pipeline 782 56
Processing Plant 237 1388 17
Civil 369 26
Sales amp Other 6 0
1394
To resize chart data range drag lower right corner of range
Pipeline
Processing Plant
Civil
Sales amp Other
Column1
Pipeline 539 56
Processing Plant 166 942 942 17
Civil 237 25
Sales amp Other 12 1
954
To resize chart data range drag lower right corner of range
Pipeline
Processing Plant
Civil
Sales amp Other
Gross Profit Margin Net Profit (Loss) Margin
2015 164 77
2016 203 78
2017 215 38
1H2017 190 22
1H2018 172 -38
2015 2015
2016 2016
2017 2017
1H2017 1H2017
1H2018 1H2018
Page 58: TRC Corporate Presentation · 2018-09-19 · TRC Corporate Presentation . The 2. nd. Quarter 2018 Operating Performance . 7 September 2018 . ... determined by TRC based on information

Sheet1

Chart1

Column1
Pipeline 57
Processing Plant 17
Civil 25
Sales amp Other 1
539
166
237
12

Sheet1

Chart1

Column1
782
237
369
6

Sheet1

Construction Services Income

1796

1075 782

538

1159

345

237

166

742

950

369

238

0

500

1000

1500

2000

2500

3000

3500

4000

2016 2017 1H2017 1H2018

Civil Work

Processing Plant

Pipeline System

3697

2370

1388

942

Unit MB

18

57

25

369

237

782

238166

538

Civil Work Processing Plant Pipeline System

Construction Services Income Comparison with last year (MB)

1H2017 1H2018

1st Half Comparison

29

Chart1

3697
2370
1388
942
Pipeline System
Processing Plant
Civil Work
1796
1159
742
1075
345
950
782
237
369
538
166
238

Sheet1

Chart1

1H2017
1H2018
Construction Services Income Comparison with last year (MB)
369
238
237
166
782
538

Sheet1

30

Construction Services Income

2014 2015 2016 2017 2018Q1 726 774 1104 952 465Q2 687 927 434 436 477Q3 802 871 1170 452Q4 880 1308 989 530Year End 3095 3880 3697 2370

726 774

1104952

465687

927

434 436 477

802 871

1170

452880

1308

989

530

3095

38803697

2370

0

500

1000

1500

2000

2500

3000

3500

4000

2018 (F) 2500-2800

(MB)

6-M 2018 942

Chart1

Q1
Q2
Q3
Q4
Year End
726
687
802
880
3095
774
927
871
1308
3880
1104
434
1170
989
3697
952
436
452
530
2370
465
477

Sheet1

Operating Profit amp Net Profit

2014 2015 2016 2017 6-Month2017

6-Month2018

Operating Profit 821 787 1065 711 519 -051 Net Profit 694 789 786 392 224 -387

-400

000

400

800

1200

2014 2015 2016 2017 6-M 2017

6-M 2018

Operating Profit (Loss) (MB) 25415 30539 39382 16863 7202 (479)

Net Profit (Loss) (MB) 21492 30596 29076 9279 3113 (3650)

31

to services income amp sales

Chart1

Operating Profit
Net Profit
821
694
787
789
1065
786
711
392
519
224
-051
-387

Sheet1

726 685 645

1331 1266 1256

72 48 50

2874 2599 2698

-

1000

2000

3000

4000

5000

31 Dec 16 31 Dec 17 30 Jun 18

Assets

Current assetsOther non-current assetsInvestment in associate and Investment in joint venturesProperty plant and equipment

50034598 4649

(MB)

Financial Position

2684 2756 2706

1838 1367 1321

404 400 546

77 75 76

-

1000

2000

3000

4000

5000

31 Dec 16 31 Dec 17 30 Jun 18

Liabilities and Shareholders Equity

Non-current liabilities

Loans and debentures

Current liabilities

Shareholders equity

50034598 4649

(MB)

(APOT 1259)

(APOT 1234)

(APOT 1328)

32

58

1

27

14

2

12

28

58

Chart1

5003
4598
4649
Property plant and equipment
Investment in associate and Investment in joint ventures
Other non-current assets
Current assets
Assets
726
1331
72
2874
685
1266
48
2599
645
1256
50
2698

Sheet1

Sheet2

Chart1

5003
4598
4649
Shareholders equity
Current liabilities
Loans and debentures
Non-current liabilities
Liabilities and Shareholders Equity
75
2684
1838
404
77
2756
1367
400
75
2706
1321
546
76

Sheet1

Debenture Issuance and Expiration

Issuance Date

Maturity Date

Issuance

Amount (MB)

Outstanding

Amount (MB)

Debenture

Holders

Interest Rate

(Per Year)

8 Jul 2015 8 Jul 2017

(2 years) 100

- (Expired)

10 persons 468

10 Mar 2016

10 Mar 2018

(2 Years)

200 -

(Expired) 10 persons 440

12 Jul 2017 12 Jul 2018

(1 year) 100

- (Expired)

10 persons 450

15 Mar 2018

17 Mar 2020

(2 yearsamp2 days)

180 180 9 persons 480

Outstanding debentures as at 7 Sep 18

180

I) Debentures Baht 500 million

II) Debentures Baht 2000 million Still not issue 33

Cash Flows

370259

8839614

37

Sources of Cash Uses of Cash

472

692

Change in Cash (220 MB)

Increase in translation

adjustment (073 MB)

Ending Cash 115 MB

Beginning Cash 336 MB

S-T loan received amp debenture issuance

Cash from operation

Withholding tax refund Change in working capital (376 MB) amp income tax paid (20 MB)

Debt service repayment amp dividend paid (12 MB)

Investment in equipment (22 MB) and capital increase in SH Crossing

by SKW (15 MB)

6-Month 2018 Sources and Uses of Cash (MB)

Financing Activities + 111 MB

Operating Activities (294 MB)

Investment Activities (37 MB)

Net CF (220 MB)

34

Chart1

472
692
370
88
14
259
396
37

Sheet1

TRC Group Industry Group (Construction Services)

089 086067

095072

246 234 247 240258

000

050

100

150

200

250

300

2015 2016 2017 30 Jun 17 30 Jun 18

1599

1128

338

1231

092

1226

709

256

905

343

000

500

1000

1500

2000

2015 2016 2017 30 Jun 17 30 Jun 18

()

Financial Ratio amp Covenants to Debenture Holders

Time(s) Return on Equity Debt to Equity Ratio

006

016 015

020

000

005

010

015

020

025

31 Dec 15 31 Dec 16 31 Dec 17 30 Jun 18

Time(s)

10412

26881628 1196

0002000400060008000

1000012000

2015 2016 2017 30 Jun 2018

EBITDA to Interest Time(s)

TRC TRC

Interest Bearing Debt to Equity

Covenant gt = 4 times Covenant lt = 2 times

35

Chart1

TRC and its subsidiaries
Industry Group
240
089
246
086
234
067
247
095
238
072
258

Sheet1

Chart1

TRC and its subsidiaries
Industry Group
1599
1226
1128
709
338
256
1231
905
092
343

Sheet1

Chart1

TRC Groups Interest-Bearing Debt-to-Equity
006
016
015
02

Sheet1

Chart1

TRC Groups EBITDA to interest
10412
2688
1628
1196

Sheet1

If you have any question please feel fee to contact Investor Relations Department Email ir_trctrc-concom or ounruentrc-concom

Tel +66 2022 7777-87 Ext 3201 3213 Fax +66 2022 7778

  • Slide Number 1
  • Slide Number 2
  • Slide Number 3
  • Key Corporate Milestone
  • Slide Number 5
  • Slide Number 6
  • May 2018 SKW obtained special class contractor from Department of Highways
  • Slide Number 8
  • Slide Number 9
  • TRC Group Backlog
  • Slide Number 11
  • Projects on Hand Period
  • Slide Number 13
  • Slide Number 14
  • Slide Number 15
  • Slide Number 16
  • Slide Number 17
  • Slide Number 18
  • Slide Number 19
  • Slide Number 20
  • Slide Number 21
  • Slide Number 22
  • Slide Number 23
  • Auto Motion Works Co Ltd (AMW) Leader manufactureof Automated Storage and Retrieval System (ASRS)Technology
  • Slide Number 25
  • Slide Number 26
  • Slide Number 27
  • Slide Number 28
  • Slide Number 29
  • Slide Number 30
  • Slide Number 31
  • Slide Number 32
  • Slide Number 33
  • Slide Number 34
  • Slide Number 35
  • Slide Number 36
TRC Groups EBITDA to interest
2015 10412
2016 2688
2017 1628
30 Jun 2018 1196
To resize chart data range drag lower right corner of range
2015
2016
2017
30 Jun 2018
TRC Groups Interest-Bearing Debt-to-Equity
31 Dec 15 006
31 Dec 16 016
31 Dec 17 015
30 Jun 18 020
To resize chart data range drag lower right corner of range
31 Dec 15
31 Dec 16
31 Dec 17
30 Jun 18
TRC and its subsidiaries Industry Group
2015 1599 1226
2016 1128 709
2017 338 256
30 Jun 17 1231 905
30 Jun 18 092 343
To resize chart data range drag lower right corner of range
2015 2015
2016 2016
2017 2017
30 Jun 17 30 Jun 17
30 Jun 18 30 Jun 18
2015 2016 2017 30 Jun 17 30 Jun 18
TRC and its subsidiaries 089 086 067 095 072
Industry Group 246 234 247 238 258
2015 2015 2015
2016 2016 2016
2017 2017 2017
30 Jun 17 30 Jun 17 30 Jun 17
30 Jun 18 30 Jun 18 30 Jun 18
Sources of Cash Uses of Cash
370 259
88 396
14 37
472 692
220
Sources of Cash Uses of Cash Withholding tax refund
Loan recived 370 376 Change in working Capital
Cash From operation (CFO) 88 259 Debt Service - repayment amp Dividend paid
Withholding tax refund 14 57 Investment
22 Investment in PPE
15 investment in joint venture
20 Tax paid
57
Sources of Cash Sources of Cash Sources of Cash
Uses of Cash Uses of Cash Uses of Cash
Non-current liabilities Loans and debentures Current liabilities Shareholders equity
31 Dec 16 77 404 1838 2684
31 Dec 17 75 400 1367 2756
30 Jun 18 76 546 1321 2706
To resize chart data range drag lower right corner of range
31 Dec 16 31 Dec 16 31 Dec 16 31 Dec 16
31 Dec 17 31 Dec 17 31 Dec 17 31 Dec 17
30 Jun 18 30 Jun 18 30 Jun 18 30 Jun 18
Current assets Other non-current assets Investment in associate and Investment in joint ventures Property plant and equipment
31 Dec 16 2874 72 1331 726
31 Dec 17 2599 48 1266 685
30 Jun 18 2698 50 1256 645
To resize chart data range drag lower right corner of range
31 Dec 16 31 Dec 16 31 Dec 16 31 Dec 16
31 Dec 17 31 Dec 17 31 Dec 17 31 Dec 17
30 Jun 18 30 Jun 18 30 Jun 18 30 Jun 18
Operating Profit Net Profit
2014 821 694
2015 787 789
2016 1065 786
2017 711 392
6-Month 2017 519 224
6-Month 2018 -051 -387
To resize chart data range drag lower right corner of range
2014 2014
2015 2015
2016 2016
2017 2017
6-Month 2017 6-Month 2017
6-Month 2018 6-Month 2018
Q1 Q2 Q3 Q4 Year End Operating profits
2014 726 687 802 880 3095 913 2557 2215 880
2015 774 927 871 1308 3880 962 2558 2572 1308
2016 1104 434 1170 989 3697 1160 2559 2708 989
2017 952 436 452 530 2370 818 2560 1840 530
2018 465 477 050 2561
To resize chart data range drag lower right corner of range
2014 2014 2014 2014 2014
2015 2015 2015 2015 2015
2016 2016 2016 2016 2016
2017 2017 2017 2017 2017
2018 2018 2018 2018 2018
1H2017 1H2018
Civil Work 369 238
Processing Plant 237 166
Pipeline System 782 538
1388 942 To resize chart data range drag lower right corner of range
Civil Work Civil Work
Processing Plant Processing Plant
Pipeline System Pipeline System
Civil Work Processing Plant Pipeline System
2016 742 1159 1796
2017 950 345 1075
1H2017 369 237 782
1H2018 238 166 538
To resize chart data range drag lower right corner of range
other
1
2016 2016 2016
2017 2017 2017
1H2017 1H2017 1H2017
1H2018 1H2018 1H2018
Column1
Pipeline 782 56
Processing Plant 237 1388 17
Civil 369 26
Sales amp Other 6 0
1394
To resize chart data range drag lower right corner of range
Pipeline
Processing Plant
Civil
Sales amp Other
Column1
Pipeline 539 56
Processing Plant 166 942 942 17
Civil 237 25
Sales amp Other 12 1
954
To resize chart data range drag lower right corner of range
Pipeline
Processing Plant
Civil
Sales amp Other
Gross Profit Margin Net Profit (Loss) Margin
2015 164 77
2016 203 78
2017 215 38
1H2017 190 22
1H2018 172 -38
Page 59: TRC Corporate Presentation · 2018-09-19 · TRC Corporate Presentation . The 2. nd. Quarter 2018 Operating Performance . 7 September 2018 . ... determined by TRC based on information

Chart1

Column1
Pipeline 57
Processing Plant 17
Civil 25
Sales amp Other 1
539
166
237
12

Sheet1

Chart1

Column1
782
237
369
6

Sheet1

Construction Services Income

1796

1075 782

538

1159

345

237

166

742

950

369

238

0

500

1000

1500

2000

2500

3000

3500

4000

2016 2017 1H2017 1H2018

Civil Work

Processing Plant

Pipeline System

3697

2370

1388

942

Unit MB

18

57

25

369

237

782

238166

538

Civil Work Processing Plant Pipeline System

Construction Services Income Comparison with last year (MB)

1H2017 1H2018

1st Half Comparison

29

Chart1

3697
2370
1388
942
Pipeline System
Processing Plant
Civil Work
1796
1159
742
1075
345
950
782
237
369
538
166
238

Sheet1

Chart1

1H2017
1H2018
Construction Services Income Comparison with last year (MB)
369
238
237
166
782
538

Sheet1

30

Construction Services Income

2014 2015 2016 2017 2018Q1 726 774 1104 952 465Q2 687 927 434 436 477Q3 802 871 1170 452Q4 880 1308 989 530Year End 3095 3880 3697 2370

726 774

1104952

465687

927

434 436 477

802 871

1170

452880

1308

989

530

3095

38803697

2370

0

500

1000

1500

2000

2500

3000

3500

4000

2018 (F) 2500-2800

(MB)

6-M 2018 942

Chart1

Q1
Q2
Q3
Q4
Year End
726
687
802
880
3095
774
927
871
1308
3880
1104
434
1170
989
3697
952
436
452
530
2370
465
477

Sheet1

Operating Profit amp Net Profit

2014 2015 2016 2017 6-Month2017

6-Month2018

Operating Profit 821 787 1065 711 519 -051 Net Profit 694 789 786 392 224 -387

-400

000

400

800

1200

2014 2015 2016 2017 6-M 2017

6-M 2018

Operating Profit (Loss) (MB) 25415 30539 39382 16863 7202 (479)

Net Profit (Loss) (MB) 21492 30596 29076 9279 3113 (3650)

31

to services income amp sales

Chart1

Operating Profit
Net Profit
821
694
787
789
1065
786
711
392
519
224
-051
-387

Sheet1

726 685 645

1331 1266 1256

72 48 50

2874 2599 2698

-

1000

2000

3000

4000

5000

31 Dec 16 31 Dec 17 30 Jun 18

Assets

Current assetsOther non-current assetsInvestment in associate and Investment in joint venturesProperty plant and equipment

50034598 4649

(MB)

Financial Position

2684 2756 2706

1838 1367 1321

404 400 546

77 75 76

-

1000

2000

3000

4000

5000

31 Dec 16 31 Dec 17 30 Jun 18

Liabilities and Shareholders Equity

Non-current liabilities

Loans and debentures

Current liabilities

Shareholders equity

50034598 4649

(MB)

(APOT 1259)

(APOT 1234)

(APOT 1328)

32

58

1

27

14

2

12

28

58

Chart1

5003
4598
4649
Property plant and equipment
Investment in associate and Investment in joint ventures
Other non-current assets
Current assets
Assets
726
1331
72
2874
685
1266
48
2599
645
1256
50
2698

Sheet1

Sheet2

Chart1

5003
4598
4649
Shareholders equity
Current liabilities
Loans and debentures
Non-current liabilities
Liabilities and Shareholders Equity
75
2684
1838
404
77
2756
1367
400
75
2706
1321
546
76

Sheet1

Debenture Issuance and Expiration

Issuance Date

Maturity Date

Issuance

Amount (MB)

Outstanding

Amount (MB)

Debenture

Holders

Interest Rate

(Per Year)

8 Jul 2015 8 Jul 2017

(2 years) 100

- (Expired)

10 persons 468

10 Mar 2016

10 Mar 2018

(2 Years)

200 -

(Expired) 10 persons 440

12 Jul 2017 12 Jul 2018

(1 year) 100

- (Expired)

10 persons 450

15 Mar 2018

17 Mar 2020

(2 yearsamp2 days)

180 180 9 persons 480

Outstanding debentures as at 7 Sep 18

180

I) Debentures Baht 500 million

II) Debentures Baht 2000 million Still not issue 33

Cash Flows

370259

8839614

37

Sources of Cash Uses of Cash

472

692

Change in Cash (220 MB)

Increase in translation

adjustment (073 MB)

Ending Cash 115 MB

Beginning Cash 336 MB

S-T loan received amp debenture issuance

Cash from operation

Withholding tax refund Change in working capital (376 MB) amp income tax paid (20 MB)

Debt service repayment amp dividend paid (12 MB)

Investment in equipment (22 MB) and capital increase in SH Crossing

by SKW (15 MB)

6-Month 2018 Sources and Uses of Cash (MB)

Financing Activities + 111 MB

Operating Activities (294 MB)

Investment Activities (37 MB)

Net CF (220 MB)

34

Chart1

472
692
370
88
14
259
396
37

Sheet1

TRC Group Industry Group (Construction Services)

089 086067

095072

246 234 247 240258

000

050

100

150

200

250

300

2015 2016 2017 30 Jun 17 30 Jun 18

1599

1128

338

1231

092

1226

709

256

905

343

000

500

1000

1500

2000

2015 2016 2017 30 Jun 17 30 Jun 18

()

Financial Ratio amp Covenants to Debenture Holders

Time(s) Return on Equity Debt to Equity Ratio

006

016 015

020

000

005

010

015

020

025

31 Dec 15 31 Dec 16 31 Dec 17 30 Jun 18

Time(s)

10412

26881628 1196

0002000400060008000

1000012000

2015 2016 2017 30 Jun 2018

EBITDA to Interest Time(s)

TRC TRC

Interest Bearing Debt to Equity

Covenant gt = 4 times Covenant lt = 2 times

35

Chart1

TRC and its subsidiaries
Industry Group
240
089
246
086
234
067
247
095
238
072
258

Sheet1

Chart1

TRC and its subsidiaries
Industry Group
1599
1226
1128
709
338
256
1231
905
092
343

Sheet1

Chart1

TRC Groups Interest-Bearing Debt-to-Equity
006
016
015
02

Sheet1

Chart1

TRC Groups EBITDA to interest
10412
2688
1628
1196

Sheet1

If you have any question please feel fee to contact Investor Relations Department Email ir_trctrc-concom or ounruentrc-concom

Tel +66 2022 7777-87 Ext 3201 3213 Fax +66 2022 7778

  • Slide Number 1
  • Slide Number 2
  • Slide Number 3
  • Key Corporate Milestone
  • Slide Number 5
  • Slide Number 6
  • May 2018 SKW obtained special class contractor from Department of Highways
  • Slide Number 8
  • Slide Number 9
  • TRC Group Backlog
  • Slide Number 11
  • Projects on Hand Period
  • Slide Number 13
  • Slide Number 14
  • Slide Number 15
  • Slide Number 16
  • Slide Number 17
  • Slide Number 18
  • Slide Number 19
  • Slide Number 20
  • Slide Number 21
  • Slide Number 22
  • Slide Number 23
  • Auto Motion Works Co Ltd (AMW) Leader manufactureof Automated Storage and Retrieval System (ASRS)Technology
  • Slide Number 25
  • Slide Number 26
  • Slide Number 27
  • Slide Number 28
  • Slide Number 29
  • Slide Number 30
  • Slide Number 31
  • Slide Number 32
  • Slide Number 33
  • Slide Number 34
  • Slide Number 35
  • Slide Number 36
TRC Groups EBITDA to interest
2015 10412
2016 2688
2017 1628
30 Jun 2018 1196
To resize chart data range drag lower right corner of range
2015
2016
2017
30 Jun 2018
TRC Groups Interest-Bearing Debt-to-Equity
31 Dec 15 006
31 Dec 16 016
31 Dec 17 015
30 Jun 18 020
To resize chart data range drag lower right corner of range
31 Dec 15
31 Dec 16
31 Dec 17
30 Jun 18
TRC and its subsidiaries Industry Group
2015 1599 1226
2016 1128 709
2017 338 256
30 Jun 17 1231 905
30 Jun 18 092 343
To resize chart data range drag lower right corner of range
2015 2015
2016 2016
2017 2017
30 Jun 17 30 Jun 17
30 Jun 18 30 Jun 18
2015 2016 2017 30 Jun 17 30 Jun 18
TRC and its subsidiaries 089 086 067 095 072
Industry Group 246 234 247 238 258
2015 2015 2015
2016 2016 2016
2017 2017 2017
30 Jun 17 30 Jun 17 30 Jun 17
30 Jun 18 30 Jun 18 30 Jun 18
Sources of Cash Uses of Cash
370 259
88 396
14 37
472 692
220
Sources of Cash Uses of Cash Withholding tax refund
Loan recived 370 376 Change in working Capital
Cash From operation (CFO) 88 259 Debt Service - repayment amp Dividend paid
Withholding tax refund 14 57 Investment
22 Investment in PPE
15 investment in joint venture
20 Tax paid
57
Sources of Cash Sources of Cash Sources of Cash
Uses of Cash Uses of Cash Uses of Cash
Non-current liabilities Loans and debentures Current liabilities Shareholders equity
31 Dec 16 77 404 1838 2684
31 Dec 17 75 400 1367 2756
30 Jun 18 76 546 1321 2706
To resize chart data range drag lower right corner of range
31 Dec 16 31 Dec 16 31 Dec 16 31 Dec 16
31 Dec 17 31 Dec 17 31 Dec 17 31 Dec 17
30 Jun 18 30 Jun 18 30 Jun 18 30 Jun 18
Current assets Other non-current assets Investment in associate and Investment in joint ventures Property plant and equipment
31 Dec 16 2874 72 1331 726
31 Dec 17 2599 48 1266 685
30 Jun 18 2698 50 1256 645
To resize chart data range drag lower right corner of range
31 Dec 16 31 Dec 16 31 Dec 16 31 Dec 16
31 Dec 17 31 Dec 17 31 Dec 17 31 Dec 17
30 Jun 18 30 Jun 18 30 Jun 18 30 Jun 18
Operating Profit Net Profit
2014 821 694
2015 787 789
2016 1065 786
2017 711 392
6-Month 2017 519 224
6-Month 2018 -051 -387
To resize chart data range drag lower right corner of range
2014 2014
2015 2015
2016 2016
2017 2017
6-Month 2017 6-Month 2017
6-Month 2018 6-Month 2018
Q1 Q2 Q3 Q4 Year End Operating profits
2014 726 687 802 880 3095 913 2557 2215 880
2015 774 927 871 1308 3880 962 2558 2572 1308
2016 1104 434 1170 989 3697 1160 2559 2708 989
2017 952 436 452 530 2370 818 2560 1840 530
2018 465 477 050 2561
To resize chart data range drag lower right corner of range
2014 2014 2014 2014 2014
2015 2015 2015 2015 2015
2016 2016 2016 2016 2016
2017 2017 2017 2017 2017
2018 2018 2018 2018 2018
1H2017 1H2018
Civil Work 369 238
Processing Plant 237 166
Pipeline System 782 538
1388 942 To resize chart data range drag lower right corner of range
Civil Work Civil Work
Processing Plant Processing Plant
Pipeline System Pipeline System
Civil Work Processing Plant Pipeline System
2016 742 1159 1796
2017 950 345 1075
1H2017 369 237 782
1H2018 238 166 538
To resize chart data range drag lower right corner of range
other
1
2016 2016 2016
2017 2017 2017
1H2017 1H2017 1H2017
1H2018 1H2018 1H2018
Column1
Pipeline 782 56
Processing Plant 237 1388 17
Civil 369 26
Sales amp Other 6 0
1394
To resize chart data range drag lower right corner of range
Pipeline
Processing Plant
Civil
Sales amp Other
Column1
Pipeline 539 56
Processing Plant 166 942 942 17
Civil 237 25
Sales amp Other 12 1
954
To resize chart data range drag lower right corner of range
Pipeline
Processing Plant
Civil
Sales amp Other
Page 60: TRC Corporate Presentation · 2018-09-19 · TRC Corporate Presentation . The 2. nd. Quarter 2018 Operating Performance . 7 September 2018 . ... determined by TRC based on information

Sheet1

Chart1

Column1
782
237
369
6

Sheet1

Construction Services Income

1796

1075 782

538

1159

345

237

166

742

950

369

238

0

500

1000

1500

2000

2500

3000

3500

4000

2016 2017 1H2017 1H2018

Civil Work

Processing Plant

Pipeline System

3697

2370

1388

942

Unit MB

18

57

25

369

237

782

238166

538

Civil Work Processing Plant Pipeline System

Construction Services Income Comparison with last year (MB)

1H2017 1H2018

1st Half Comparison

29

Chart1

3697
2370
1388
942
Pipeline System
Processing Plant
Civil Work
1796
1159
742
1075
345
950
782
237
369
538
166
238

Sheet1

Chart1

1H2017
1H2018
Construction Services Income Comparison with last year (MB)
369
238
237
166
782
538

Sheet1

30

Construction Services Income

2014 2015 2016 2017 2018Q1 726 774 1104 952 465Q2 687 927 434 436 477Q3 802 871 1170 452Q4 880 1308 989 530Year End 3095 3880 3697 2370

726 774

1104952

465687

927

434 436 477

802 871

1170

452880

1308

989

530

3095

38803697

2370

0

500

1000

1500

2000

2500

3000

3500

4000

2018 (F) 2500-2800

(MB)

6-M 2018 942

Chart1

Q1
Q2
Q3
Q4
Year End
726
687
802
880
3095
774
927
871
1308
3880
1104
434
1170
989
3697
952
436
452
530
2370
465
477

Sheet1

Operating Profit amp Net Profit

2014 2015 2016 2017 6-Month2017

6-Month2018

Operating Profit 821 787 1065 711 519 -051 Net Profit 694 789 786 392 224 -387

-400

000

400

800

1200

2014 2015 2016 2017 6-M 2017

6-M 2018

Operating Profit (Loss) (MB) 25415 30539 39382 16863 7202 (479)

Net Profit (Loss) (MB) 21492 30596 29076 9279 3113 (3650)

31

to services income amp sales

Chart1

Operating Profit
Net Profit
821
694
787
789
1065
786
711
392
519
224
-051
-387

Sheet1

726 685 645

1331 1266 1256

72 48 50

2874 2599 2698

-

1000

2000

3000

4000

5000

31 Dec 16 31 Dec 17 30 Jun 18

Assets

Current assetsOther non-current assetsInvestment in associate and Investment in joint venturesProperty plant and equipment

50034598 4649

(MB)

Financial Position

2684 2756 2706

1838 1367 1321

404 400 546

77 75 76

-

1000

2000

3000

4000

5000

31 Dec 16 31 Dec 17 30 Jun 18

Liabilities and Shareholders Equity

Non-current liabilities

Loans and debentures

Current liabilities

Shareholders equity

50034598 4649

(MB)

(APOT 1259)

(APOT 1234)

(APOT 1328)

32

58

1

27

14

2

12

28

58

Chart1

5003
4598
4649
Property plant and equipment
Investment in associate and Investment in joint ventures
Other non-current assets
Current assets
Assets
726
1331
72
2874
685
1266
48
2599
645
1256
50
2698

Sheet1

Sheet2

Chart1

5003
4598
4649
Shareholders equity
Current liabilities
Loans and debentures
Non-current liabilities
Liabilities and Shareholders Equity
75
2684
1838
404
77
2756
1367
400
75
2706
1321
546
76

Sheet1

Debenture Issuance and Expiration

Issuance Date

Maturity Date

Issuance

Amount (MB)

Outstanding

Amount (MB)

Debenture

Holders

Interest Rate

(Per Year)

8 Jul 2015 8 Jul 2017

(2 years) 100

- (Expired)

10 persons 468

10 Mar 2016

10 Mar 2018

(2 Years)

200 -

(Expired) 10 persons 440

12 Jul 2017 12 Jul 2018

(1 year) 100

- (Expired)

10 persons 450

15 Mar 2018

17 Mar 2020

(2 yearsamp2 days)

180 180 9 persons 480

Outstanding debentures as at 7 Sep 18

180

I) Debentures Baht 500 million

II) Debentures Baht 2000 million Still not issue 33

Cash Flows

370259

8839614

37

Sources of Cash Uses of Cash

472

692

Change in Cash (220 MB)

Increase in translation

adjustment (073 MB)

Ending Cash 115 MB

Beginning Cash 336 MB

S-T loan received amp debenture issuance

Cash from operation

Withholding tax refund Change in working capital (376 MB) amp income tax paid (20 MB)

Debt service repayment amp dividend paid (12 MB)

Investment in equipment (22 MB) and capital increase in SH Crossing

by SKW (15 MB)

6-Month 2018 Sources and Uses of Cash (MB)

Financing Activities + 111 MB

Operating Activities (294 MB)

Investment Activities (37 MB)

Net CF (220 MB)

34

Chart1

472
692
370
88
14
259
396
37

Sheet1

TRC Group Industry Group (Construction Services)

089 086067

095072

246 234 247 240258

000

050

100

150

200

250

300

2015 2016 2017 30 Jun 17 30 Jun 18

1599

1128

338

1231

092

1226

709

256

905

343

000

500

1000

1500

2000

2015 2016 2017 30 Jun 17 30 Jun 18

()

Financial Ratio amp Covenants to Debenture Holders

Time(s) Return on Equity Debt to Equity Ratio

006

016 015

020

000

005

010

015

020

025

31 Dec 15 31 Dec 16 31 Dec 17 30 Jun 18

Time(s)

10412

26881628 1196

0002000400060008000

1000012000

2015 2016 2017 30 Jun 2018

EBITDA to Interest Time(s)

TRC TRC

Interest Bearing Debt to Equity

Covenant gt = 4 times Covenant lt = 2 times

35

Chart1

TRC and its subsidiaries
Industry Group
240
089
246
086
234
067
247
095
238
072
258

Sheet1

Chart1

TRC and its subsidiaries
Industry Group
1599
1226
1128
709
338
256
1231
905
092
343

Sheet1

Chart1

TRC Groups Interest-Bearing Debt-to-Equity
006
016
015
02

Sheet1

Chart1

TRC Groups EBITDA to interest
10412
2688
1628
1196

Sheet1

If you have any question please feel fee to contact Investor Relations Department Email ir_trctrc-concom or ounruentrc-concom

Tel +66 2022 7777-87 Ext 3201 3213 Fax +66 2022 7778

  • Slide Number 1
  • Slide Number 2
  • Slide Number 3
  • Key Corporate Milestone
  • Slide Number 5
  • Slide Number 6
  • May 2018 SKW obtained special class contractor from Department of Highways
  • Slide Number 8
  • Slide Number 9
  • TRC Group Backlog
  • Slide Number 11
  • Projects on Hand Period
  • Slide Number 13
  • Slide Number 14
  • Slide Number 15
  • Slide Number 16
  • Slide Number 17
  • Slide Number 18
  • Slide Number 19
  • Slide Number 20
  • Slide Number 21
  • Slide Number 22
  • Slide Number 23
  • Auto Motion Works Co Ltd (AMW) Leader manufactureof Automated Storage and Retrieval System (ASRS)Technology
  • Slide Number 25
  • Slide Number 26
  • Slide Number 27
  • Slide Number 28
  • Slide Number 29
  • Slide Number 30
  • Slide Number 31
  • Slide Number 32
  • Slide Number 33
  • Slide Number 34
  • Slide Number 35
  • Slide Number 36
TRC Groups EBITDA to interest
2015 10412
2016 2688
2017 1628
30 Jun 2018 1196
To resize chart data range drag lower right corner of range
2015
2016
2017
30 Jun 2018
TRC Groups Interest-Bearing Debt-to-Equity
31 Dec 15 006
31 Dec 16 016
31 Dec 17 015
30 Jun 18 020
To resize chart data range drag lower right corner of range
31 Dec 15
31 Dec 16
31 Dec 17
30 Jun 18
TRC and its subsidiaries Industry Group
2015 1599 1226
2016 1128 709
2017 338 256
30 Jun 17 1231 905
30 Jun 18 092 343
To resize chart data range drag lower right corner of range
2015 2015
2016 2016
2017 2017
30 Jun 17 30 Jun 17
30 Jun 18 30 Jun 18
2015 2016 2017 30 Jun 17 30 Jun 18
TRC and its subsidiaries 089 086 067 095 072
Industry Group 246 234 247 238 258
2015 2015 2015
2016 2016 2016
2017 2017 2017
30 Jun 17 30 Jun 17 30 Jun 17
30 Jun 18 30 Jun 18 30 Jun 18
Sources of Cash Uses of Cash
370 259
88 396
14 37
472 692
220
Sources of Cash Uses of Cash Withholding tax refund
Loan recived 370 376 Change in working Capital
Cash From operation (CFO) 88 259 Debt Service - repayment amp Dividend paid
Withholding tax refund 14 57 Investment
22 Investment in PPE
15 investment in joint venture
20 Tax paid
57
Sources of Cash Sources of Cash Sources of Cash
Uses of Cash Uses of Cash Uses of Cash
Non-current liabilities Loans and debentures Current liabilities Shareholders equity
31 Dec 16 77 404 1838 2684
31 Dec 17 75 400 1367 2756
30 Jun 18 76 546 1321 2706
To resize chart data range drag lower right corner of range
31 Dec 16 31 Dec 16 31 Dec 16 31 Dec 16
31 Dec 17 31 Dec 17 31 Dec 17 31 Dec 17
30 Jun 18 30 Jun 18 30 Jun 18 30 Jun 18
Current assets Other non-current assets Investment in associate and Investment in joint ventures Property plant and equipment
31 Dec 16 2874 72 1331 726
31 Dec 17 2599 48 1266 685
30 Jun 18 2698 50 1256 645
To resize chart data range drag lower right corner of range
31 Dec 16 31 Dec 16 31 Dec 16 31 Dec 16
31 Dec 17 31 Dec 17 31 Dec 17 31 Dec 17
30 Jun 18 30 Jun 18 30 Jun 18 30 Jun 18
Operating Profit Net Profit
2014 821 694
2015 787 789
2016 1065 786
2017 711 392
6-Month 2017 519 224
6-Month 2018 -051 -387
To resize chart data range drag lower right corner of range
2014 2014
2015 2015
2016 2016
2017 2017
6-Month 2017 6-Month 2017
6-Month 2018 6-Month 2018
Q1 Q2 Q3 Q4 Year End Operating profits
2014 726 687 802 880 3095 913 2557 2215 880
2015 774 927 871 1308 3880 962 2558 2572 1308
2016 1104 434 1170 989 3697 1160 2559 2708 989
2017 952 436 452 530 2370 818 2560 1840 530
2018 465 477 050 2561
To resize chart data range drag lower right corner of range
2014 2014 2014 2014 2014
2015 2015 2015 2015 2015
2016 2016 2016 2016 2016
2017 2017 2017 2017 2017
2018 2018 2018 2018 2018
1H2017 1H2018
Civil Work 369 238
Processing Plant 237 166
Pipeline System 782 538
1388 942 To resize chart data range drag lower right corner of range
Civil Work Civil Work
Processing Plant Processing Plant
Pipeline System Pipeline System
Civil Work Processing Plant Pipeline System
2016 742 1159 1796
2017 950 345 1075
1H2017 369 237 782
1H2018 238 166 538
To resize chart data range drag lower right corner of range
other
1
2016 2016 2016
2017 2017 2017
1H2017 1H2017 1H2017
1H2018 1H2018 1H2018
Column1
Pipeline 782 56
Processing Plant 237 1388 17
Civil 369 26
Sales amp Other 6 0
1394
To resize chart data range drag lower right corner of range
Pipeline
Processing Plant
Civil
Sales amp Other
Column1
Pipeline 539 56
Processing Plant 166 942 942 17
Civil 237 25
Sales amp Other 12 1
954
To resize chart data range drag lower right corner of range
Page 61: TRC Corporate Presentation · 2018-09-19 · TRC Corporate Presentation . The 2. nd. Quarter 2018 Operating Performance . 7 September 2018 . ... determined by TRC based on information

Chart1

Column1
782
237
369
6

Sheet1

Construction Services Income

1796

1075 782

538

1159

345

237

166

742

950

369

238

0

500

1000

1500

2000

2500

3000

3500

4000

2016 2017 1H2017 1H2018

Civil Work

Processing Plant

Pipeline System

3697

2370

1388

942

Unit MB

18

57

25

369

237

782

238166

538

Civil Work Processing Plant Pipeline System

Construction Services Income Comparison with last year (MB)

1H2017 1H2018

1st Half Comparison

29

Chart1

3697
2370
1388
942
Pipeline System
Processing Plant
Civil Work
1796
1159
742
1075
345
950
782
237
369
538
166
238

Sheet1

Chart1

1H2017
1H2018
Construction Services Income Comparison with last year (MB)
369
238
237
166
782
538

Sheet1

30

Construction Services Income

2014 2015 2016 2017 2018Q1 726 774 1104 952 465Q2 687 927 434 436 477Q3 802 871 1170 452Q4 880 1308 989 530Year End 3095 3880 3697 2370

726 774

1104952

465687

927

434 436 477

802 871

1170

452880

1308

989

530

3095

38803697

2370

0

500

1000

1500

2000

2500

3000

3500

4000

2018 (F) 2500-2800

(MB)

6-M 2018 942

Chart1

Q1
Q2
Q3
Q4
Year End
726
687
802
880
3095
774
927
871
1308
3880
1104
434
1170
989
3697
952
436
452
530
2370
465
477

Sheet1

Operating Profit amp Net Profit

2014 2015 2016 2017 6-Month2017

6-Month2018

Operating Profit 821 787 1065 711 519 -051 Net Profit 694 789 786 392 224 -387

-400

000

400

800

1200

2014 2015 2016 2017 6-M 2017

6-M 2018

Operating Profit (Loss) (MB) 25415 30539 39382 16863 7202 (479)

Net Profit (Loss) (MB) 21492 30596 29076 9279 3113 (3650)

31

to services income amp sales

Chart1

Operating Profit
Net Profit
821
694
787
789
1065
786
711
392
519
224
-051
-387

Sheet1

726 685 645

1331 1266 1256

72 48 50

2874 2599 2698

-

1000

2000

3000

4000

5000

31 Dec 16 31 Dec 17 30 Jun 18

Assets

Current assetsOther non-current assetsInvestment in associate and Investment in joint venturesProperty plant and equipment

50034598 4649

(MB)

Financial Position

2684 2756 2706

1838 1367 1321

404 400 546

77 75 76

-

1000

2000

3000

4000

5000

31 Dec 16 31 Dec 17 30 Jun 18

Liabilities and Shareholders Equity

Non-current liabilities

Loans and debentures

Current liabilities

Shareholders equity

50034598 4649

(MB)

(APOT 1259)

(APOT 1234)

(APOT 1328)

32

58

1

27

14

2

12

28

58

Chart1

5003
4598
4649
Property plant and equipment
Investment in associate and Investment in joint ventures
Other non-current assets
Current assets
Assets
726
1331
72
2874
685
1266
48
2599
645
1256
50
2698

Sheet1

Sheet2

Chart1

5003
4598
4649
Shareholders equity
Current liabilities
Loans and debentures
Non-current liabilities
Liabilities and Shareholders Equity
75
2684
1838
404
77
2756
1367
400
75
2706
1321
546
76

Sheet1

Debenture Issuance and Expiration

Issuance Date

Maturity Date

Issuance

Amount (MB)

Outstanding

Amount (MB)

Debenture

Holders

Interest Rate

(Per Year)

8 Jul 2015 8 Jul 2017

(2 years) 100

- (Expired)

10 persons 468

10 Mar 2016

10 Mar 2018

(2 Years)

200 -

(Expired) 10 persons 440

12 Jul 2017 12 Jul 2018

(1 year) 100

- (Expired)

10 persons 450

15 Mar 2018

17 Mar 2020

(2 yearsamp2 days)

180 180 9 persons 480

Outstanding debentures as at 7 Sep 18

180

I) Debentures Baht 500 million

II) Debentures Baht 2000 million Still not issue 33

Cash Flows

370259

8839614

37

Sources of Cash Uses of Cash

472

692

Change in Cash (220 MB)

Increase in translation

adjustment (073 MB)

Ending Cash 115 MB

Beginning Cash 336 MB

S-T loan received amp debenture issuance

Cash from operation

Withholding tax refund Change in working capital (376 MB) amp income tax paid (20 MB)

Debt service repayment amp dividend paid (12 MB)

Investment in equipment (22 MB) and capital increase in SH Crossing

by SKW (15 MB)

6-Month 2018 Sources and Uses of Cash (MB)

Financing Activities + 111 MB

Operating Activities (294 MB)

Investment Activities (37 MB)

Net CF (220 MB)

34

Chart1

472
692
370
88
14
259
396
37

Sheet1

TRC Group Industry Group (Construction Services)

089 086067

095072

246 234 247 240258

000

050

100

150

200

250

300

2015 2016 2017 30 Jun 17 30 Jun 18

1599

1128

338

1231

092

1226

709

256

905

343

000

500

1000

1500

2000

2015 2016 2017 30 Jun 17 30 Jun 18

()

Financial Ratio amp Covenants to Debenture Holders

Time(s) Return on Equity Debt to Equity Ratio

006

016 015

020

000

005

010

015

020

025

31 Dec 15 31 Dec 16 31 Dec 17 30 Jun 18

Time(s)

10412

26881628 1196

0002000400060008000

1000012000

2015 2016 2017 30 Jun 2018

EBITDA to Interest Time(s)

TRC TRC

Interest Bearing Debt to Equity

Covenant gt = 4 times Covenant lt = 2 times

35

Chart1

TRC and its subsidiaries
Industry Group
240
089
246
086
234
067
247
095
238
072
258

Sheet1

Chart1

TRC and its subsidiaries
Industry Group
1599
1226
1128
709
338
256
1231
905
092
343

Sheet1

Chart1

TRC Groups Interest-Bearing Debt-to-Equity
006
016
015
02

Sheet1

Chart1

TRC Groups EBITDA to interest
10412
2688
1628
1196

Sheet1

If you have any question please feel fee to contact Investor Relations Department Email ir_trctrc-concom or ounruentrc-concom

Tel +66 2022 7777-87 Ext 3201 3213 Fax +66 2022 7778

  • Slide Number 1
  • Slide Number 2
  • Slide Number 3
  • Key Corporate Milestone
  • Slide Number 5
  • Slide Number 6
  • May 2018 SKW obtained special class contractor from Department of Highways
  • Slide Number 8
  • Slide Number 9
  • TRC Group Backlog
  • Slide Number 11
  • Projects on Hand Period
  • Slide Number 13
  • Slide Number 14
  • Slide Number 15
  • Slide Number 16
  • Slide Number 17
  • Slide Number 18
  • Slide Number 19
  • Slide Number 20
  • Slide Number 21
  • Slide Number 22
  • Slide Number 23
  • Auto Motion Works Co Ltd (AMW) Leader manufactureof Automated Storage and Retrieval System (ASRS)Technology
  • Slide Number 25
  • Slide Number 26
  • Slide Number 27
  • Slide Number 28
  • Slide Number 29
  • Slide Number 30
  • Slide Number 31
  • Slide Number 32
  • Slide Number 33
  • Slide Number 34
  • Slide Number 35
  • Slide Number 36
TRC Groups EBITDA to interest
2015 10412
2016 2688
2017 1628
30 Jun 2018 1196
To resize chart data range drag lower right corner of range
2015
2016
2017
30 Jun 2018
TRC Groups Interest-Bearing Debt-to-Equity
31 Dec 15 006
31 Dec 16 016
31 Dec 17 015
30 Jun 18 020
To resize chart data range drag lower right corner of range
31 Dec 15
31 Dec 16
31 Dec 17
30 Jun 18
TRC and its subsidiaries Industry Group
2015 1599 1226
2016 1128 709
2017 338 256
30 Jun 17 1231 905
30 Jun 18 092 343
To resize chart data range drag lower right corner of range
2015 2015
2016 2016
2017 2017
30 Jun 17 30 Jun 17
30 Jun 18 30 Jun 18
2015 2016 2017 30 Jun 17 30 Jun 18
TRC and its subsidiaries 089 086 067 095 072
Industry Group 246 234 247 238 258
2015 2015 2015
2016 2016 2016
2017 2017 2017
30 Jun 17 30 Jun 17 30 Jun 17
30 Jun 18 30 Jun 18 30 Jun 18
Sources of Cash Uses of Cash
370 259
88 396
14 37
472 692
220
Sources of Cash Uses of Cash Withholding tax refund
Loan recived 370 376 Change in working Capital
Cash From operation (CFO) 88 259 Debt Service - repayment amp Dividend paid
Withholding tax refund 14 57 Investment
22 Investment in PPE
15 investment in joint venture
20 Tax paid
57
Sources of Cash Sources of Cash Sources of Cash
Uses of Cash Uses of Cash Uses of Cash
Non-current liabilities Loans and debentures Current liabilities Shareholders equity
31 Dec 16 77 404 1838 2684
31 Dec 17 75 400 1367 2756
30 Jun 18 76 546 1321 2706
To resize chart data range drag lower right corner of range
31 Dec 16 31 Dec 16 31 Dec 16 31 Dec 16
31 Dec 17 31 Dec 17 31 Dec 17 31 Dec 17
30 Jun 18 30 Jun 18 30 Jun 18 30 Jun 18
Current assets Other non-current assets Investment in associate and Investment in joint ventures Property plant and equipment
31 Dec 16 2874 72 1331 726
31 Dec 17 2599 48 1266 685
30 Jun 18 2698 50 1256 645
To resize chart data range drag lower right corner of range
31 Dec 16 31 Dec 16 31 Dec 16 31 Dec 16
31 Dec 17 31 Dec 17 31 Dec 17 31 Dec 17
30 Jun 18 30 Jun 18 30 Jun 18 30 Jun 18
Operating Profit Net Profit
2014 821 694
2015 787 789
2016 1065 786
2017 711 392
6-Month 2017 519 224
6-Month 2018 -051 -387
To resize chart data range drag lower right corner of range
2014 2014
2015 2015
2016 2016
2017 2017
6-Month 2017 6-Month 2017
6-Month 2018 6-Month 2018
Q1 Q2 Q3 Q4 Year End Operating profits
2014 726 687 802 880 3095 913 2557 2215 880
2015 774 927 871 1308 3880 962 2558 2572 1308
2016 1104 434 1170 989 3697 1160 2559 2708 989
2017 952 436 452 530 2370 818 2560 1840 530
2018 465 477 050 2561
To resize chart data range drag lower right corner of range
2014 2014 2014 2014 2014
2015 2015 2015 2015 2015
2016 2016 2016 2016 2016
2017 2017 2017 2017 2017
2018 2018 2018 2018 2018
1H2017 1H2018
Civil Work 369 238
Processing Plant 237 166
Pipeline System 782 538
1388 942 To resize chart data range drag lower right corner of range
Civil Work Civil Work
Processing Plant Processing Plant
Pipeline System Pipeline System
Civil Work Processing Plant Pipeline System
2016 742 1159 1796
2017 950 345 1075
1H2017 369 237 782
1H2018 238 166 538
To resize chart data range drag lower right corner of range
other
1
2016 2016 2016
2017 2017 2017
1H2017 1H2017 1H2017
1H2018 1H2018 1H2018
Column1
Pipeline 782 56
Processing Plant 237 1388 17
Civil 369 26
Sales amp Other 6 0
1394
To resize chart data range drag lower right corner of range
Pipeline
Processing Plant
Civil
Sales amp Other
Page 62: TRC Corporate Presentation · 2018-09-19 · TRC Corporate Presentation . The 2. nd. Quarter 2018 Operating Performance . 7 September 2018 . ... determined by TRC based on information

Sheet1

Construction Services Income

1796

1075 782

538

1159

345

237

166

742

950

369

238

0

500

1000

1500

2000

2500

3000

3500

4000

2016 2017 1H2017 1H2018

Civil Work

Processing Plant

Pipeline System

3697

2370

1388

942

Unit MB

18

57

25

369

237

782

238166

538

Civil Work Processing Plant Pipeline System

Construction Services Income Comparison with last year (MB)

1H2017 1H2018

1st Half Comparison

29

Chart1

3697
2370
1388
942
Pipeline System
Processing Plant
Civil Work
1796
1159
742
1075
345
950
782
237
369
538
166
238

Sheet1

Chart1

1H2017
1H2018
Construction Services Income Comparison with last year (MB)
369
238
237
166
782
538

Sheet1

30

Construction Services Income

2014 2015 2016 2017 2018Q1 726 774 1104 952 465Q2 687 927 434 436 477Q3 802 871 1170 452Q4 880 1308 989 530Year End 3095 3880 3697 2370

726 774

1104952

465687

927

434 436 477

802 871

1170

452880

1308

989

530

3095

38803697

2370

0

500

1000

1500

2000

2500

3000

3500

4000

2018 (F) 2500-2800

(MB)

6-M 2018 942

Chart1

Q1
Q2
Q3
Q4
Year End
726
687
802
880
3095
774
927
871
1308
3880
1104
434
1170
989
3697
952
436
452
530
2370
465
477

Sheet1

Operating Profit amp Net Profit

2014 2015 2016 2017 6-Month2017

6-Month2018

Operating Profit 821 787 1065 711 519 -051 Net Profit 694 789 786 392 224 -387

-400

000

400

800

1200

2014 2015 2016 2017 6-M 2017

6-M 2018

Operating Profit (Loss) (MB) 25415 30539 39382 16863 7202 (479)

Net Profit (Loss) (MB) 21492 30596 29076 9279 3113 (3650)

31

to services income amp sales

Chart1

Operating Profit
Net Profit
821
694
787
789
1065
786
711
392
519
224
-051
-387

Sheet1

726 685 645

1331 1266 1256

72 48 50

2874 2599 2698

-

1000

2000

3000

4000

5000

31 Dec 16 31 Dec 17 30 Jun 18

Assets

Current assetsOther non-current assetsInvestment in associate and Investment in joint venturesProperty plant and equipment

50034598 4649

(MB)

Financial Position

2684 2756 2706

1838 1367 1321

404 400 546

77 75 76

-

1000

2000

3000

4000

5000

31 Dec 16 31 Dec 17 30 Jun 18

Liabilities and Shareholders Equity

Non-current liabilities

Loans and debentures

Current liabilities

Shareholders equity

50034598 4649

(MB)

(APOT 1259)

(APOT 1234)

(APOT 1328)

32

58

1

27

14

2

12

28

58

Chart1

5003
4598
4649
Property plant and equipment
Investment in associate and Investment in joint ventures
Other non-current assets
Current assets
Assets
726
1331
72
2874
685
1266
48
2599
645
1256
50
2698

Sheet1

Sheet2

Chart1

5003
4598
4649
Shareholders equity
Current liabilities
Loans and debentures
Non-current liabilities
Liabilities and Shareholders Equity
75
2684
1838
404
77
2756
1367
400
75
2706
1321
546
76

Sheet1

Debenture Issuance and Expiration

Issuance Date

Maturity Date

Issuance

Amount (MB)

Outstanding

Amount (MB)

Debenture

Holders

Interest Rate

(Per Year)

8 Jul 2015 8 Jul 2017

(2 years) 100

- (Expired)

10 persons 468

10 Mar 2016

10 Mar 2018

(2 Years)

200 -

(Expired) 10 persons 440

12 Jul 2017 12 Jul 2018

(1 year) 100

- (Expired)

10 persons 450

15 Mar 2018

17 Mar 2020

(2 yearsamp2 days)

180 180 9 persons 480

Outstanding debentures as at 7 Sep 18

180

I) Debentures Baht 500 million

II) Debentures Baht 2000 million Still not issue 33

Cash Flows

370259

8839614

37

Sources of Cash Uses of Cash

472

692

Change in Cash (220 MB)

Increase in translation

adjustment (073 MB)

Ending Cash 115 MB

Beginning Cash 336 MB

S-T loan received amp debenture issuance

Cash from operation

Withholding tax refund Change in working capital (376 MB) amp income tax paid (20 MB)

Debt service repayment amp dividend paid (12 MB)

Investment in equipment (22 MB) and capital increase in SH Crossing

by SKW (15 MB)

6-Month 2018 Sources and Uses of Cash (MB)

Financing Activities + 111 MB

Operating Activities (294 MB)

Investment Activities (37 MB)

Net CF (220 MB)

34

Chart1

472
692
370
88
14
259
396
37

Sheet1

TRC Group Industry Group (Construction Services)

089 086067

095072

246 234 247 240258

000

050

100

150

200

250

300

2015 2016 2017 30 Jun 17 30 Jun 18

1599

1128

338

1231

092

1226

709

256

905

343

000

500

1000

1500

2000

2015 2016 2017 30 Jun 17 30 Jun 18

()

Financial Ratio amp Covenants to Debenture Holders

Time(s) Return on Equity Debt to Equity Ratio

006

016 015

020

000

005

010

015

020

025

31 Dec 15 31 Dec 16 31 Dec 17 30 Jun 18

Time(s)

10412

26881628 1196

0002000400060008000

1000012000

2015 2016 2017 30 Jun 2018

EBITDA to Interest Time(s)

TRC TRC

Interest Bearing Debt to Equity

Covenant gt = 4 times Covenant lt = 2 times

35

Chart1

TRC and its subsidiaries
Industry Group
240
089
246
086
234
067
247
095
238
072
258

Sheet1

Chart1

TRC and its subsidiaries
Industry Group
1599
1226
1128
709
338
256
1231
905
092
343

Sheet1

Chart1

TRC Groups Interest-Bearing Debt-to-Equity
006
016
015
02

Sheet1

Chart1

TRC Groups EBITDA to interest
10412
2688
1628
1196

Sheet1

If you have any question please feel fee to contact Investor Relations Department Email ir_trctrc-concom or ounruentrc-concom

Tel +66 2022 7777-87 Ext 3201 3213 Fax +66 2022 7778

  • Slide Number 1
  • Slide Number 2
  • Slide Number 3
  • Key Corporate Milestone
  • Slide Number 5
  • Slide Number 6
  • May 2018 SKW obtained special class contractor from Department of Highways
  • Slide Number 8
  • Slide Number 9
  • TRC Group Backlog
  • Slide Number 11
  • Projects on Hand Period
  • Slide Number 13
  • Slide Number 14
  • Slide Number 15
  • Slide Number 16
  • Slide Number 17
  • Slide Number 18
  • Slide Number 19
  • Slide Number 20
  • Slide Number 21
  • Slide Number 22
  • Slide Number 23
  • Auto Motion Works Co Ltd (AMW) Leader manufactureof Automated Storage and Retrieval System (ASRS)Technology
  • Slide Number 25
  • Slide Number 26
  • Slide Number 27
  • Slide Number 28
  • Slide Number 29
  • Slide Number 30
  • Slide Number 31
  • Slide Number 32
  • Slide Number 33
  • Slide Number 34
  • Slide Number 35
  • Slide Number 36
TRC Groups EBITDA to interest
2015 10412
2016 2688
2017 1628
30 Jun 2018 1196
To resize chart data range drag lower right corner of range
2015
2016
2017
30 Jun 2018
TRC Groups Interest-Bearing Debt-to-Equity
31 Dec 15 006
31 Dec 16 016
31 Dec 17 015
30 Jun 18 020
To resize chart data range drag lower right corner of range
31 Dec 15
31 Dec 16
31 Dec 17
30 Jun 18
TRC and its subsidiaries Industry Group
2015 1599 1226
2016 1128 709
2017 338 256
30 Jun 17 1231 905
30 Jun 18 092 343
To resize chart data range drag lower right corner of range
2015 2015
2016 2016
2017 2017
30 Jun 17 30 Jun 17
30 Jun 18 30 Jun 18
2015 2016 2017 30 Jun 17 30 Jun 18
TRC and its subsidiaries 089 086 067 095 072
Industry Group 246 234 247 238 258
2015 2015 2015
2016 2016 2016
2017 2017 2017
30 Jun 17 30 Jun 17 30 Jun 17
30 Jun 18 30 Jun 18 30 Jun 18
Sources of Cash Uses of Cash
370 259
88 396
14 37
472 692
220
Sources of Cash Uses of Cash Withholding tax refund
Loan recived 370 376 Change in working Capital
Cash From operation (CFO) 88 259 Debt Service - repayment amp Dividend paid
Withholding tax refund 14 57 Investment
22 Investment in PPE
15 investment in joint venture
20 Tax paid
57
Sources of Cash Sources of Cash Sources of Cash
Uses of Cash Uses of Cash Uses of Cash
Non-current liabilities Loans and debentures Current liabilities Shareholders equity
31 Dec 16 77 404 1838 2684
31 Dec 17 75 400 1367 2756
30 Jun 18 76 546 1321 2706
To resize chart data range drag lower right corner of range
31 Dec 16 31 Dec 16 31 Dec 16 31 Dec 16
31 Dec 17 31 Dec 17 31 Dec 17 31 Dec 17
30 Jun 18 30 Jun 18 30 Jun 18 30 Jun 18
Current assets Other non-current assets Investment in associate and Investment in joint ventures Property plant and equipment
31 Dec 16 2874 72 1331 726
31 Dec 17 2599 48 1266 685
30 Jun 18 2698 50 1256 645
To resize chart data range drag lower right corner of range
31 Dec 16 31 Dec 16 31 Dec 16 31 Dec 16
31 Dec 17 31 Dec 17 31 Dec 17 31 Dec 17
30 Jun 18 30 Jun 18 30 Jun 18 30 Jun 18
Operating Profit Net Profit
2014 821 694
2015 787 789
2016 1065 786
2017 711 392
6-Month 2017 519 224
6-Month 2018 -051 -387
To resize chart data range drag lower right corner of range
2014 2014
2015 2015
2016 2016
2017 2017
6-Month 2017 6-Month 2017
6-Month 2018 6-Month 2018
Q1 Q2 Q3 Q4 Year End Operating profits
2014 726 687 802 880 3095 913 2557 2215 880
2015 774 927 871 1308 3880 962 2558 2572 1308
2016 1104 434 1170 989 3697 1160 2559 2708 989
2017 952 436 452 530 2370 818 2560 1840 530
2018 465 477 050 2561
To resize chart data range drag lower right corner of range
2014 2014 2014 2014 2014
2015 2015 2015 2015 2015
2016 2016 2016 2016 2016
2017 2017 2017 2017 2017
2018 2018 2018 2018 2018
1H2017 1H2018
Civil Work 369 238
Processing Plant 237 166
Pipeline System 782 538
1388 942 To resize chart data range drag lower right corner of range
Civil Work Civil Work
Processing Plant Processing Plant
Pipeline System Pipeline System
Civil Work Processing Plant Pipeline System
2016 742 1159 1796
2017 950 345 1075
1H2017 369 237 782
1H2018 238 166 538
To resize chart data range drag lower right corner of range
other
1
2016 2016 2016
2017 2017 2017
1H2017 1H2017 1H2017
1H2018 1H2018 1H2018
Column1
Pipeline 782 56
Processing Plant 237 1388 17
Civil 369 26
Sales amp Other 6 0
1394
To resize chart data range drag lower right corner of range
Page 63: TRC Corporate Presentation · 2018-09-19 · TRC Corporate Presentation . The 2. nd. Quarter 2018 Operating Performance . 7 September 2018 . ... determined by TRC based on information

Construction Services Income

1796

1075 782

538

1159

345

237

166

742

950

369

238

0

500

1000

1500

2000

2500

3000

3500

4000

2016 2017 1H2017 1H2018

Civil Work

Processing Plant

Pipeline System

3697

2370

1388

942

Unit MB

18

57

25

369

237

782

238166

538

Civil Work Processing Plant Pipeline System

Construction Services Income Comparison with last year (MB)

1H2017 1H2018

1st Half Comparison

29

Chart1

3697
2370
1388
942
Pipeline System
Processing Plant
Civil Work
1796
1159
742
1075
345
950
782
237
369
538
166
238

Sheet1

Chart1

1H2017
1H2018
Construction Services Income Comparison with last year (MB)
369
238
237
166
782
538

Sheet1

30

Construction Services Income

2014 2015 2016 2017 2018Q1 726 774 1104 952 465Q2 687 927 434 436 477Q3 802 871 1170 452Q4 880 1308 989 530Year End 3095 3880 3697 2370

726 774

1104952

465687

927

434 436 477

802 871

1170

452880

1308

989

530

3095

38803697

2370

0

500

1000

1500

2000

2500

3000

3500

4000

2018 (F) 2500-2800

(MB)

6-M 2018 942

Chart1

Q1
Q2
Q3
Q4
Year End
726
687
802
880
3095
774
927
871
1308
3880
1104
434
1170
989
3697
952
436
452
530
2370
465
477

Sheet1

Operating Profit amp Net Profit

2014 2015 2016 2017 6-Month2017

6-Month2018

Operating Profit 821 787 1065 711 519 -051 Net Profit 694 789 786 392 224 -387

-400

000

400

800

1200

2014 2015 2016 2017 6-M 2017

6-M 2018

Operating Profit (Loss) (MB) 25415 30539 39382 16863 7202 (479)

Net Profit (Loss) (MB) 21492 30596 29076 9279 3113 (3650)

31

to services income amp sales

Chart1

Operating Profit
Net Profit
821
694
787
789
1065
786
711
392
519
224
-051
-387

Sheet1

726 685 645

1331 1266 1256

72 48 50

2874 2599 2698

-

1000

2000

3000

4000

5000

31 Dec 16 31 Dec 17 30 Jun 18

Assets

Current assetsOther non-current assetsInvestment in associate and Investment in joint venturesProperty plant and equipment

50034598 4649

(MB)

Financial Position

2684 2756 2706

1838 1367 1321

404 400 546

77 75 76

-

1000

2000

3000

4000

5000

31 Dec 16 31 Dec 17 30 Jun 18

Liabilities and Shareholders Equity

Non-current liabilities

Loans and debentures

Current liabilities

Shareholders equity

50034598 4649

(MB)

(APOT 1259)

(APOT 1234)

(APOT 1328)

32

58

1

27

14

2

12

28

58

Chart1

5003
4598
4649
Property plant and equipment
Investment in associate and Investment in joint ventures
Other non-current assets
Current assets
Assets
726
1331
72
2874
685
1266
48
2599
645
1256
50
2698

Sheet1

Sheet2

Chart1

5003
4598
4649
Shareholders equity
Current liabilities
Loans and debentures
Non-current liabilities
Liabilities and Shareholders Equity
75
2684
1838
404
77
2756
1367
400
75
2706
1321
546
76

Sheet1

Debenture Issuance and Expiration

Issuance Date

Maturity Date

Issuance

Amount (MB)

Outstanding

Amount (MB)

Debenture

Holders

Interest Rate

(Per Year)

8 Jul 2015 8 Jul 2017

(2 years) 100

- (Expired)

10 persons 468

10 Mar 2016

10 Mar 2018

(2 Years)

200 -

(Expired) 10 persons 440

12 Jul 2017 12 Jul 2018

(1 year) 100

- (Expired)

10 persons 450

15 Mar 2018

17 Mar 2020

(2 yearsamp2 days)

180 180 9 persons 480

Outstanding debentures as at 7 Sep 18

180

I) Debentures Baht 500 million

II) Debentures Baht 2000 million Still not issue 33

Cash Flows

370259

8839614

37

Sources of Cash Uses of Cash

472

692

Change in Cash (220 MB)

Increase in translation

adjustment (073 MB)

Ending Cash 115 MB

Beginning Cash 336 MB

S-T loan received amp debenture issuance

Cash from operation

Withholding tax refund Change in working capital (376 MB) amp income tax paid (20 MB)

Debt service repayment amp dividend paid (12 MB)

Investment in equipment (22 MB) and capital increase in SH Crossing

by SKW (15 MB)

6-Month 2018 Sources and Uses of Cash (MB)

Financing Activities + 111 MB

Operating Activities (294 MB)

Investment Activities (37 MB)

Net CF (220 MB)

34

Chart1

472
692
370
88
14
259
396
37

Sheet1

TRC Group Industry Group (Construction Services)

089 086067

095072

246 234 247 240258

000

050

100

150

200

250

300

2015 2016 2017 30 Jun 17 30 Jun 18

1599

1128

338

1231

092

1226

709

256

905

343

000

500

1000

1500

2000

2015 2016 2017 30 Jun 17 30 Jun 18

()

Financial Ratio amp Covenants to Debenture Holders

Time(s) Return on Equity Debt to Equity Ratio

006

016 015

020

000

005

010

015

020

025

31 Dec 15 31 Dec 16 31 Dec 17 30 Jun 18

Time(s)

10412

26881628 1196

0002000400060008000

1000012000

2015 2016 2017 30 Jun 2018

EBITDA to Interest Time(s)

TRC TRC

Interest Bearing Debt to Equity

Covenant gt = 4 times Covenant lt = 2 times

35

Chart1

TRC and its subsidiaries
Industry Group
240
089
246
086
234
067
247
095
238
072
258

Sheet1

Chart1

TRC and its subsidiaries
Industry Group
1599
1226
1128
709
338
256
1231
905
092
343

Sheet1

Chart1

TRC Groups Interest-Bearing Debt-to-Equity
006
016
015
02

Sheet1

Chart1

TRC Groups EBITDA to interest
10412
2688
1628
1196

Sheet1

If you have any question please feel fee to contact Investor Relations Department Email ir_trctrc-concom or ounruentrc-concom

Tel +66 2022 7777-87 Ext 3201 3213 Fax +66 2022 7778

  • Slide Number 1
  • Slide Number 2
  • Slide Number 3
  • Key Corporate Milestone
  • Slide Number 5
  • Slide Number 6
  • May 2018 SKW obtained special class contractor from Department of Highways
  • Slide Number 8
  • Slide Number 9
  • TRC Group Backlog
  • Slide Number 11
  • Projects on Hand Period
  • Slide Number 13
  • Slide Number 14
  • Slide Number 15
  • Slide Number 16
  • Slide Number 17
  • Slide Number 18
  • Slide Number 19
  • Slide Number 20
  • Slide Number 21
  • Slide Number 22
  • Slide Number 23
  • Auto Motion Works Co Ltd (AMW) Leader manufactureof Automated Storage and Retrieval System (ASRS)Technology
  • Slide Number 25
  • Slide Number 26
  • Slide Number 27
  • Slide Number 28
  • Slide Number 29
  • Slide Number 30
  • Slide Number 31
  • Slide Number 32
  • Slide Number 33
  • Slide Number 34
  • Slide Number 35
  • Slide Number 36
TRC Groups EBITDA to interest
2015 10412
2016 2688
2017 1628
30 Jun 2018 1196
To resize chart data range drag lower right corner of range
2015
2016
2017
30 Jun 2018
TRC Groups Interest-Bearing Debt-to-Equity
31 Dec 15 006
31 Dec 16 016
31 Dec 17 015
30 Jun 18 020
To resize chart data range drag lower right corner of range
31 Dec 15
31 Dec 16
31 Dec 17
30 Jun 18
TRC and its subsidiaries Industry Group
2015 1599 1226
2016 1128 709
2017 338 256
30 Jun 17 1231 905
30 Jun 18 092 343
To resize chart data range drag lower right corner of range
2015 2015
2016 2016
2017 2017
30 Jun 17 30 Jun 17
30 Jun 18 30 Jun 18
2015 2016 2017 30 Jun 17 30 Jun 18
TRC and its subsidiaries 089 086 067 095 072
Industry Group 246 234 247 238 258
2015 2015 2015
2016 2016 2016
2017 2017 2017
30 Jun 17 30 Jun 17 30 Jun 17
30 Jun 18 30 Jun 18 30 Jun 18
Sources of Cash Uses of Cash
370 259
88 396
14 37
472 692
220
Sources of Cash Uses of Cash Withholding tax refund
Loan recived 370 376 Change in working Capital
Cash From operation (CFO) 88 259 Debt Service - repayment amp Dividend paid
Withholding tax refund 14 57 Investment
22 Investment in PPE
15 investment in joint venture
20 Tax paid
57
Sources of Cash Sources of Cash Sources of Cash
Uses of Cash Uses of Cash Uses of Cash
Non-current liabilities Loans and debentures Current liabilities Shareholders equity
31 Dec 16 77 404 1838 2684
31 Dec 17 75 400 1367 2756
30 Jun 18 76 546 1321 2706
To resize chart data range drag lower right corner of range
31 Dec 16 31 Dec 16 31 Dec 16 31 Dec 16
31 Dec 17 31 Dec 17 31 Dec 17 31 Dec 17
30 Jun 18 30 Jun 18 30 Jun 18 30 Jun 18
Current assets Other non-current assets Investment in associate and Investment in joint ventures Property plant and equipment
31 Dec 16 2874 72 1331 726
31 Dec 17 2599 48 1266 685
30 Jun 18 2698 50 1256 645
To resize chart data range drag lower right corner of range
31 Dec 16 31 Dec 16 31 Dec 16 31 Dec 16
31 Dec 17 31 Dec 17 31 Dec 17 31 Dec 17
30 Jun 18 30 Jun 18 30 Jun 18 30 Jun 18
Operating Profit Net Profit
2014 821 694
2015 787 789
2016 1065 786
2017 711 392
6-Month 2017 519 224
6-Month 2018 -051 -387
To resize chart data range drag lower right corner of range
2014 2014
2015 2015
2016 2016
2017 2017
6-Month 2017 6-Month 2017
6-Month 2018 6-Month 2018
Q1 Q2 Q3 Q4 Year End Operating profits
2014 726 687 802 880 3095 913 2557 2215 880
2015 774 927 871 1308 3880 962 2558 2572 1308
2016 1104 434 1170 989 3697 1160 2559 2708 989
2017 952 436 452 530 2370 818 2560 1840 530
2018 465 477 050 2561
To resize chart data range drag lower right corner of range
2014 2014 2014 2014 2014
2015 2015 2015 2015 2015
2016 2016 2016 2016 2016
2017 2017 2017 2017 2017
2018 2018 2018 2018 2018
1H2017 1H2018
Civil Work 369 238
Processing Plant 237 166
Pipeline System 782 538
1388 942 To resize chart data range drag lower right corner of range
Civil Work Civil Work
Processing Plant Processing Plant
Pipeline System Pipeline System
Civil Work Processing Plant Pipeline System
2016 742 1159 1796
2017 950 345 1075
1H2017 369 237 782
1H2018 238 166 538
To resize chart data range drag lower right corner of range
other
1
2016 2016 2016
2017 2017 2017
1H2017 1H2017 1H2017
1H2018 1H2018 1H2018
Page 64: TRC Corporate Presentation · 2018-09-19 · TRC Corporate Presentation . The 2. nd. Quarter 2018 Operating Performance . 7 September 2018 . ... determined by TRC based on information

Chart1

3697
2370
1388
942
Pipeline System
Processing Plant
Civil Work
1796
1159
742
1075
345
950
782
237
369
538
166
238

Sheet1

Chart1

1H2017
1H2018
Construction Services Income Comparison with last year (MB)
369
238
237
166
782
538

Sheet1

30

Construction Services Income

2014 2015 2016 2017 2018Q1 726 774 1104 952 465Q2 687 927 434 436 477Q3 802 871 1170 452Q4 880 1308 989 530Year End 3095 3880 3697 2370

726 774

1104952

465687

927

434 436 477

802 871

1170

452880

1308

989

530

3095

38803697

2370

0

500

1000

1500

2000

2500

3000

3500

4000

2018 (F) 2500-2800

(MB)

6-M 2018 942

Chart1

Q1
Q2
Q3
Q4
Year End
726
687
802
880
3095
774
927
871
1308
3880
1104
434
1170
989
3697
952
436
452
530
2370
465
477

Sheet1

Operating Profit amp Net Profit

2014 2015 2016 2017 6-Month2017

6-Month2018

Operating Profit 821 787 1065 711 519 -051 Net Profit 694 789 786 392 224 -387

-400

000

400

800

1200

2014 2015 2016 2017 6-M 2017

6-M 2018

Operating Profit (Loss) (MB) 25415 30539 39382 16863 7202 (479)

Net Profit (Loss) (MB) 21492 30596 29076 9279 3113 (3650)

31

to services income amp sales

Chart1

Operating Profit
Net Profit
821
694
787
789
1065
786
711
392
519
224
-051
-387

Sheet1

726 685 645

1331 1266 1256

72 48 50

2874 2599 2698

-

1000

2000

3000

4000

5000

31 Dec 16 31 Dec 17 30 Jun 18

Assets

Current assetsOther non-current assetsInvestment in associate and Investment in joint venturesProperty plant and equipment

50034598 4649

(MB)

Financial Position

2684 2756 2706

1838 1367 1321

404 400 546

77 75 76

-

1000

2000

3000

4000

5000

31 Dec 16 31 Dec 17 30 Jun 18

Liabilities and Shareholders Equity

Non-current liabilities

Loans and debentures

Current liabilities

Shareholders equity

50034598 4649

(MB)

(APOT 1259)

(APOT 1234)

(APOT 1328)

32

58

1

27

14

2

12

28

58

Chart1

5003
4598
4649
Property plant and equipment
Investment in associate and Investment in joint ventures
Other non-current assets
Current assets
Assets
726
1331
72
2874
685
1266
48
2599
645
1256
50
2698

Sheet1

Sheet2

Chart1

5003
4598
4649
Shareholders equity
Current liabilities
Loans and debentures
Non-current liabilities
Liabilities and Shareholders Equity
75
2684
1838
404
77
2756
1367
400
75
2706
1321
546
76

Sheet1

Debenture Issuance and Expiration

Issuance Date

Maturity Date

Issuance

Amount (MB)

Outstanding

Amount (MB)

Debenture

Holders

Interest Rate

(Per Year)

8 Jul 2015 8 Jul 2017

(2 years) 100

- (Expired)

10 persons 468

10 Mar 2016

10 Mar 2018

(2 Years)

200 -

(Expired) 10 persons 440

12 Jul 2017 12 Jul 2018

(1 year) 100

- (Expired)

10 persons 450

15 Mar 2018

17 Mar 2020

(2 yearsamp2 days)

180 180 9 persons 480

Outstanding debentures as at 7 Sep 18

180

I) Debentures Baht 500 million

II) Debentures Baht 2000 million Still not issue 33

Cash Flows

370259

8839614

37

Sources of Cash Uses of Cash

472

692

Change in Cash (220 MB)

Increase in translation

adjustment (073 MB)

Ending Cash 115 MB

Beginning Cash 336 MB

S-T loan received amp debenture issuance

Cash from operation

Withholding tax refund Change in working capital (376 MB) amp income tax paid (20 MB)

Debt service repayment amp dividend paid (12 MB)

Investment in equipment (22 MB) and capital increase in SH Crossing

by SKW (15 MB)

6-Month 2018 Sources and Uses of Cash (MB)

Financing Activities + 111 MB

Operating Activities (294 MB)

Investment Activities (37 MB)

Net CF (220 MB)

34

Chart1

472
692
370
88
14
259
396
37

Sheet1

TRC Group Industry Group (Construction Services)

089 086067

095072

246 234 247 240258

000

050

100

150

200

250

300

2015 2016 2017 30 Jun 17 30 Jun 18

1599

1128

338

1231

092

1226

709

256

905

343

000

500

1000

1500

2000

2015 2016 2017 30 Jun 17 30 Jun 18

()

Financial Ratio amp Covenants to Debenture Holders

Time(s) Return on Equity Debt to Equity Ratio

006

016 015

020

000

005

010

015

020

025

31 Dec 15 31 Dec 16 31 Dec 17 30 Jun 18

Time(s)

10412

26881628 1196

0002000400060008000

1000012000

2015 2016 2017 30 Jun 2018

EBITDA to Interest Time(s)

TRC TRC

Interest Bearing Debt to Equity

Covenant gt = 4 times Covenant lt = 2 times

35

Chart1

TRC and its subsidiaries
Industry Group
240
089
246
086
234
067
247
095
238
072
258

Sheet1

Chart1

TRC and its subsidiaries
Industry Group
1599
1226
1128
709
338
256
1231
905
092
343

Sheet1

Chart1

TRC Groups Interest-Bearing Debt-to-Equity
006
016
015
02

Sheet1

Chart1

TRC Groups EBITDA to interest
10412
2688
1628
1196

Sheet1

If you have any question please feel fee to contact Investor Relations Department Email ir_trctrc-concom or ounruentrc-concom

Tel +66 2022 7777-87 Ext 3201 3213 Fax +66 2022 7778

  • Slide Number 1
  • Slide Number 2
  • Slide Number 3
  • Key Corporate Milestone
  • Slide Number 5
  • Slide Number 6
  • May 2018 SKW obtained special class contractor from Department of Highways
  • Slide Number 8
  • Slide Number 9
  • TRC Group Backlog
  • Slide Number 11
  • Projects on Hand Period
  • Slide Number 13
  • Slide Number 14
  • Slide Number 15
  • Slide Number 16
  • Slide Number 17
  • Slide Number 18
  • Slide Number 19
  • Slide Number 20
  • Slide Number 21
  • Slide Number 22
  • Slide Number 23
  • Auto Motion Works Co Ltd (AMW) Leader manufactureof Automated Storage and Retrieval System (ASRS)Technology
  • Slide Number 25
  • Slide Number 26
  • Slide Number 27
  • Slide Number 28
  • Slide Number 29
  • Slide Number 30
  • Slide Number 31
  • Slide Number 32
  • Slide Number 33
  • Slide Number 34
  • Slide Number 35
  • Slide Number 36
TRC Groups EBITDA to interest
2015 10412
2016 2688
2017 1628
30 Jun 2018 1196
To resize chart data range drag lower right corner of range
2015
2016
2017
30 Jun 2018
TRC Groups Interest-Bearing Debt-to-Equity
31 Dec 15 006
31 Dec 16 016
31 Dec 17 015
30 Jun 18 020
To resize chart data range drag lower right corner of range
31 Dec 15
31 Dec 16
31 Dec 17
30 Jun 18
TRC and its subsidiaries Industry Group
2015 1599 1226
2016 1128 709
2017 338 256
30 Jun 17 1231 905
30 Jun 18 092 343
To resize chart data range drag lower right corner of range
2015 2015
2016 2016
2017 2017
30 Jun 17 30 Jun 17
30 Jun 18 30 Jun 18
2015 2016 2017 30 Jun 17 30 Jun 18
TRC and its subsidiaries 089 086 067 095 072
Industry Group 246 234 247 238 258
2015 2015 2015
2016 2016 2016
2017 2017 2017
30 Jun 17 30 Jun 17 30 Jun 17
30 Jun 18 30 Jun 18 30 Jun 18
Sources of Cash Uses of Cash
370 259
88 396
14 37
472 692
220
Sources of Cash Uses of Cash Withholding tax refund
Loan recived 370 376 Change in working Capital
Cash From operation (CFO) 88 259 Debt Service - repayment amp Dividend paid
Withholding tax refund 14 57 Investment
22 Investment in PPE
15 investment in joint venture
20 Tax paid
57
Sources of Cash Sources of Cash Sources of Cash
Uses of Cash Uses of Cash Uses of Cash
Non-current liabilities Loans and debentures Current liabilities Shareholders equity
31 Dec 16 77 404 1838 2684
31 Dec 17 75 400 1367 2756
30 Jun 18 76 546 1321 2706
To resize chart data range drag lower right corner of range
31 Dec 16 31 Dec 16 31 Dec 16 31 Dec 16
31 Dec 17 31 Dec 17 31 Dec 17 31 Dec 17
30 Jun 18 30 Jun 18 30 Jun 18 30 Jun 18
Current assets Other non-current assets Investment in associate and Investment in joint ventures Property plant and equipment
31 Dec 16 2874 72 1331 726
31 Dec 17 2599 48 1266 685
30 Jun 18 2698 50 1256 645
To resize chart data range drag lower right corner of range
31 Dec 16 31 Dec 16 31 Dec 16 31 Dec 16
31 Dec 17 31 Dec 17 31 Dec 17 31 Dec 17
30 Jun 18 30 Jun 18 30 Jun 18 30 Jun 18
Operating Profit Net Profit
2014 821 694
2015 787 789
2016 1065 786
2017 711 392
6-Month 2017 519 224
6-Month 2018 -051 -387
To resize chart data range drag lower right corner of range
2014 2014
2015 2015
2016 2016
2017 2017
6-Month 2017 6-Month 2017
6-Month 2018 6-Month 2018
Q1 Q2 Q3 Q4 Year End Operating profits
2014 726 687 802 880 3095 913 2557 2215 880
2015 774 927 871 1308 3880 962 2558 2572 1308
2016 1104 434 1170 989 3697 1160 2559 2708 989
2017 952 436 452 530 2370 818 2560 1840 530
2018 465 477 050 2561
To resize chart data range drag lower right corner of range
2014 2014 2014 2014 2014
2015 2015 2015 2015 2015
2016 2016 2016 2016 2016
2017 2017 2017 2017 2017
2018 2018 2018 2018 2018
1H2017 1H2018
Civil Work 369 238
Processing Plant 237 166
Pipeline System 782 538
1388 942 To resize chart data range drag lower right corner of range
Civil Work Civil Work
Processing Plant Processing Plant
Pipeline System Pipeline System
Civil Work Processing Plant Pipeline System
2016 742 1159 1796
2017 950 345 1075
1H2017 369 237 782
1H2018 238 166 538
To resize chart data range drag lower right corner of range
other
1
2016 2016 2016
2017 2017 2017
1H2017 1H2017 1H2017
1H2018 1H2018 1H2018
Page 65: TRC Corporate Presentation · 2018-09-19 · TRC Corporate Presentation . The 2. nd. Quarter 2018 Operating Performance . 7 September 2018 . ... determined by TRC based on information

Sheet1

Chart1

1H2017
1H2018
Construction Services Income Comparison with last year (MB)
369
238
237
166
782
538

Sheet1

30

Construction Services Income

2014 2015 2016 2017 2018Q1 726 774 1104 952 465Q2 687 927 434 436 477Q3 802 871 1170 452Q4 880 1308 989 530Year End 3095 3880 3697 2370

726 774

1104952

465687

927

434 436 477

802 871

1170

452880

1308

989

530

3095

38803697

2370

0

500

1000

1500

2000

2500

3000

3500

4000

2018 (F) 2500-2800

(MB)

6-M 2018 942

Chart1

Q1
Q2
Q3
Q4
Year End
726
687
802
880
3095
774
927
871
1308
3880
1104
434
1170
989
3697
952
436
452
530
2370
465
477

Sheet1

Operating Profit amp Net Profit

2014 2015 2016 2017 6-Month2017

6-Month2018

Operating Profit 821 787 1065 711 519 -051 Net Profit 694 789 786 392 224 -387

-400

000

400

800

1200

2014 2015 2016 2017 6-M 2017

6-M 2018

Operating Profit (Loss) (MB) 25415 30539 39382 16863 7202 (479)

Net Profit (Loss) (MB) 21492 30596 29076 9279 3113 (3650)

31

to services income amp sales

Chart1

Operating Profit
Net Profit
821
694
787
789
1065
786
711
392
519
224
-051
-387

Sheet1

726 685 645

1331 1266 1256

72 48 50

2874 2599 2698

-

1000

2000

3000

4000

5000

31 Dec 16 31 Dec 17 30 Jun 18

Assets

Current assetsOther non-current assetsInvestment in associate and Investment in joint venturesProperty plant and equipment

50034598 4649

(MB)

Financial Position

2684 2756 2706

1838 1367 1321

404 400 546

77 75 76

-

1000

2000

3000

4000

5000

31 Dec 16 31 Dec 17 30 Jun 18

Liabilities and Shareholders Equity

Non-current liabilities

Loans and debentures

Current liabilities

Shareholders equity

50034598 4649

(MB)

(APOT 1259)

(APOT 1234)

(APOT 1328)

32

58

1

27

14

2

12

28

58

Chart1

5003
4598
4649
Property plant and equipment
Investment in associate and Investment in joint ventures
Other non-current assets
Current assets
Assets
726
1331
72
2874
685
1266
48
2599
645
1256
50
2698

Sheet1

Sheet2

Chart1

5003
4598
4649
Shareholders equity
Current liabilities
Loans and debentures
Non-current liabilities
Liabilities and Shareholders Equity
75
2684
1838
404
77
2756
1367
400
75
2706
1321
546
76

Sheet1

Debenture Issuance and Expiration

Issuance Date

Maturity Date

Issuance

Amount (MB)

Outstanding

Amount (MB)

Debenture

Holders

Interest Rate

(Per Year)

8 Jul 2015 8 Jul 2017

(2 years) 100

- (Expired)

10 persons 468

10 Mar 2016

10 Mar 2018

(2 Years)

200 -

(Expired) 10 persons 440

12 Jul 2017 12 Jul 2018

(1 year) 100

- (Expired)

10 persons 450

15 Mar 2018

17 Mar 2020

(2 yearsamp2 days)

180 180 9 persons 480

Outstanding debentures as at 7 Sep 18

180

I) Debentures Baht 500 million

II) Debentures Baht 2000 million Still not issue 33

Cash Flows

370259

8839614

37

Sources of Cash Uses of Cash

472

692

Change in Cash (220 MB)

Increase in translation

adjustment (073 MB)

Ending Cash 115 MB

Beginning Cash 336 MB

S-T loan received amp debenture issuance

Cash from operation

Withholding tax refund Change in working capital (376 MB) amp income tax paid (20 MB)

Debt service repayment amp dividend paid (12 MB)

Investment in equipment (22 MB) and capital increase in SH Crossing

by SKW (15 MB)

6-Month 2018 Sources and Uses of Cash (MB)

Financing Activities + 111 MB

Operating Activities (294 MB)

Investment Activities (37 MB)

Net CF (220 MB)

34

Chart1

472
692
370
88
14
259
396
37

Sheet1

TRC Group Industry Group (Construction Services)

089 086067

095072

246 234 247 240258

000

050

100

150

200

250

300

2015 2016 2017 30 Jun 17 30 Jun 18

1599

1128

338

1231

092

1226

709

256

905

343

000

500

1000

1500

2000

2015 2016 2017 30 Jun 17 30 Jun 18

()

Financial Ratio amp Covenants to Debenture Holders

Time(s) Return on Equity Debt to Equity Ratio

006

016 015

020

000

005

010

015

020

025

31 Dec 15 31 Dec 16 31 Dec 17 30 Jun 18

Time(s)

10412

26881628 1196

0002000400060008000

1000012000

2015 2016 2017 30 Jun 2018

EBITDA to Interest Time(s)

TRC TRC

Interest Bearing Debt to Equity

Covenant gt = 4 times Covenant lt = 2 times

35

Chart1

TRC and its subsidiaries
Industry Group
240
089
246
086
234
067
247
095
238
072
258

Sheet1

Chart1

TRC and its subsidiaries
Industry Group
1599
1226
1128
709
338
256
1231
905
092
343

Sheet1

Chart1

TRC Groups Interest-Bearing Debt-to-Equity
006
016
015
02

Sheet1

Chart1

TRC Groups EBITDA to interest
10412
2688
1628
1196

Sheet1

If you have any question please feel fee to contact Investor Relations Department Email ir_trctrc-concom or ounruentrc-concom

Tel +66 2022 7777-87 Ext 3201 3213 Fax +66 2022 7778

  • Slide Number 1
  • Slide Number 2
  • Slide Number 3
  • Key Corporate Milestone
  • Slide Number 5
  • Slide Number 6
  • May 2018 SKW obtained special class contractor from Department of Highways
  • Slide Number 8
  • Slide Number 9
  • TRC Group Backlog
  • Slide Number 11
  • Projects on Hand Period
  • Slide Number 13
  • Slide Number 14
  • Slide Number 15
  • Slide Number 16
  • Slide Number 17
  • Slide Number 18
  • Slide Number 19
  • Slide Number 20
  • Slide Number 21
  • Slide Number 22
  • Slide Number 23
  • Auto Motion Works Co Ltd (AMW) Leader manufactureof Automated Storage and Retrieval System (ASRS)Technology
  • Slide Number 25
  • Slide Number 26
  • Slide Number 27
  • Slide Number 28
  • Slide Number 29
  • Slide Number 30
  • Slide Number 31
  • Slide Number 32
  • Slide Number 33
  • Slide Number 34
  • Slide Number 35
  • Slide Number 36
TRC Groups EBITDA to interest
2015 10412
2016 2688
2017 1628
30 Jun 2018 1196
To resize chart data range drag lower right corner of range
2015
2016
2017
30 Jun 2018
TRC Groups Interest-Bearing Debt-to-Equity
31 Dec 15 006
31 Dec 16 016
31 Dec 17 015
30 Jun 18 020
To resize chart data range drag lower right corner of range
31 Dec 15
31 Dec 16
31 Dec 17
30 Jun 18
TRC and its subsidiaries Industry Group
2015 1599 1226
2016 1128 709
2017 338 256
30 Jun 17 1231 905
30 Jun 18 092 343
To resize chart data range drag lower right corner of range
2015 2015
2016 2016
2017 2017
30 Jun 17 30 Jun 17
30 Jun 18 30 Jun 18
2015 2016 2017 30 Jun 17 30 Jun 18
TRC and its subsidiaries 089 086 067 095 072
Industry Group 246 234 247 238 258
2015 2015 2015
2016 2016 2016
2017 2017 2017
30 Jun 17 30 Jun 17 30 Jun 17
30 Jun 18 30 Jun 18 30 Jun 18
Sources of Cash Uses of Cash
370 259
88 396
14 37
472 692
220
Sources of Cash Uses of Cash Withholding tax refund
Loan recived 370 376 Change in working Capital
Cash From operation (CFO) 88 259 Debt Service - repayment amp Dividend paid
Withholding tax refund 14 57 Investment
22 Investment in PPE
15 investment in joint venture
20 Tax paid
57
Sources of Cash Sources of Cash Sources of Cash
Uses of Cash Uses of Cash Uses of Cash
Non-current liabilities Loans and debentures Current liabilities Shareholders equity
31 Dec 16 77 404 1838 2684
31 Dec 17 75 400 1367 2756
30 Jun 18 76 546 1321 2706
To resize chart data range drag lower right corner of range
31 Dec 16 31 Dec 16 31 Dec 16 31 Dec 16
31 Dec 17 31 Dec 17 31 Dec 17 31 Dec 17
30 Jun 18 30 Jun 18 30 Jun 18 30 Jun 18
Current assets Other non-current assets Investment in associate and Investment in joint ventures Property plant and equipment
31 Dec 16 2874 72 1331 726
31 Dec 17 2599 48 1266 685
30 Jun 18 2698 50 1256 645
To resize chart data range drag lower right corner of range
31 Dec 16 31 Dec 16 31 Dec 16 31 Dec 16
31 Dec 17 31 Dec 17 31 Dec 17 31 Dec 17
30 Jun 18 30 Jun 18 30 Jun 18 30 Jun 18
Operating Profit Net Profit
2014 821 694
2015 787 789
2016 1065 786
2017 711 392
6-Month 2017 519 224
6-Month 2018 -051 -387
To resize chart data range drag lower right corner of range
2014 2014
2015 2015
2016 2016
2017 2017
6-Month 2017 6-Month 2017
6-Month 2018 6-Month 2018
Q1 Q2 Q3 Q4 Year End Operating profits
2014 726 687 802 880 3095 913 2557 2215 880
2015 774 927 871 1308 3880 962 2558 2572 1308
2016 1104 434 1170 989 3697 1160 2559 2708 989
2017 952 436 452 530 2370 818 2560 1840 530
2018 465 477 050 2561
To resize chart data range drag lower right corner of range
2014 2014 2014 2014 2014
2015 2015 2015 2015 2015
2016 2016 2016 2016 2016
2017 2017 2017 2017 2017
2018 2018 2018 2018 2018
1H2017 1H2018
Civil Work 369 238
Processing Plant 237 166
Pipeline System 782 538
1388 942 To resize chart data range drag lower right corner of range
Civil Work Civil Work
Processing Plant Processing Plant
Pipeline System Pipeline System
Civil Work Processing Plant Pipeline System
2016 742 1159 1796
2017 950 345 1075
1H2017 369 237 782
1H2018 238 166 538
To resize chart data range drag lower right corner of range
other
1
Page 66: TRC Corporate Presentation · 2018-09-19 · TRC Corporate Presentation . The 2. nd. Quarter 2018 Operating Performance . 7 September 2018 . ... determined by TRC based on information

Chart1

1H2017
1H2018
Construction Services Income Comparison with last year (MB)
369
238
237
166
782
538

Sheet1

30

Construction Services Income

2014 2015 2016 2017 2018Q1 726 774 1104 952 465Q2 687 927 434 436 477Q3 802 871 1170 452Q4 880 1308 989 530Year End 3095 3880 3697 2370

726 774

1104952

465687

927

434 436 477

802 871

1170

452880

1308

989

530

3095

38803697

2370

0

500

1000

1500

2000

2500

3000

3500

4000

2018 (F) 2500-2800

(MB)

6-M 2018 942

Chart1

Q1
Q2
Q3
Q4
Year End
726
687
802
880
3095
774
927
871
1308
3880
1104
434
1170
989
3697
952
436
452
530
2370
465
477

Sheet1

Operating Profit amp Net Profit

2014 2015 2016 2017 6-Month2017

6-Month2018

Operating Profit 821 787 1065 711 519 -051 Net Profit 694 789 786 392 224 -387

-400

000

400

800

1200

2014 2015 2016 2017 6-M 2017

6-M 2018

Operating Profit (Loss) (MB) 25415 30539 39382 16863 7202 (479)

Net Profit (Loss) (MB) 21492 30596 29076 9279 3113 (3650)

31

to services income amp sales

Chart1

Operating Profit
Net Profit
821
694
787
789
1065
786
711
392
519
224
-051
-387

Sheet1

726 685 645

1331 1266 1256

72 48 50

2874 2599 2698

-

1000

2000

3000

4000

5000

31 Dec 16 31 Dec 17 30 Jun 18

Assets

Current assetsOther non-current assetsInvestment in associate and Investment in joint venturesProperty plant and equipment

50034598 4649

(MB)

Financial Position

2684 2756 2706

1838 1367 1321

404 400 546

77 75 76

-

1000

2000

3000

4000

5000

31 Dec 16 31 Dec 17 30 Jun 18

Liabilities and Shareholders Equity

Non-current liabilities

Loans and debentures

Current liabilities

Shareholders equity

50034598 4649

(MB)

(APOT 1259)

(APOT 1234)

(APOT 1328)

32

58

1

27

14

2

12

28

58

Chart1

5003
4598
4649
Property plant and equipment
Investment in associate and Investment in joint ventures
Other non-current assets
Current assets
Assets
726
1331
72
2874
685
1266
48
2599
645
1256
50
2698

Sheet1

Sheet2

Chart1

5003
4598
4649
Shareholders equity
Current liabilities
Loans and debentures
Non-current liabilities
Liabilities and Shareholders Equity
75
2684
1838
404
77
2756
1367
400
75
2706
1321
546
76

Sheet1

Debenture Issuance and Expiration

Issuance Date

Maturity Date

Issuance

Amount (MB)

Outstanding

Amount (MB)

Debenture

Holders

Interest Rate

(Per Year)

8 Jul 2015 8 Jul 2017

(2 years) 100

- (Expired)

10 persons 468

10 Mar 2016

10 Mar 2018

(2 Years)

200 -

(Expired) 10 persons 440

12 Jul 2017 12 Jul 2018

(1 year) 100

- (Expired)

10 persons 450

15 Mar 2018

17 Mar 2020

(2 yearsamp2 days)

180 180 9 persons 480

Outstanding debentures as at 7 Sep 18

180

I) Debentures Baht 500 million

II) Debentures Baht 2000 million Still not issue 33

Cash Flows

370259

8839614

37

Sources of Cash Uses of Cash

472

692

Change in Cash (220 MB)

Increase in translation

adjustment (073 MB)

Ending Cash 115 MB

Beginning Cash 336 MB

S-T loan received amp debenture issuance

Cash from operation

Withholding tax refund Change in working capital (376 MB) amp income tax paid (20 MB)

Debt service repayment amp dividend paid (12 MB)

Investment in equipment (22 MB) and capital increase in SH Crossing

by SKW (15 MB)

6-Month 2018 Sources and Uses of Cash (MB)

Financing Activities + 111 MB

Operating Activities (294 MB)

Investment Activities (37 MB)

Net CF (220 MB)

34

Chart1

472
692
370
88
14
259
396
37

Sheet1

TRC Group Industry Group (Construction Services)

089 086067

095072

246 234 247 240258

000

050

100

150

200

250

300

2015 2016 2017 30 Jun 17 30 Jun 18

1599

1128

338

1231

092

1226

709

256

905

343

000

500

1000

1500

2000

2015 2016 2017 30 Jun 17 30 Jun 18

()

Financial Ratio amp Covenants to Debenture Holders

Time(s) Return on Equity Debt to Equity Ratio

006

016 015

020

000

005

010

015

020

025

31 Dec 15 31 Dec 16 31 Dec 17 30 Jun 18

Time(s)

10412

26881628 1196

0002000400060008000

1000012000

2015 2016 2017 30 Jun 2018

EBITDA to Interest Time(s)

TRC TRC

Interest Bearing Debt to Equity

Covenant gt = 4 times Covenant lt = 2 times

35

Chart1

TRC and its subsidiaries
Industry Group
240
089
246
086
234
067
247
095
238
072
258

Sheet1

Chart1

TRC and its subsidiaries
Industry Group
1599
1226
1128
709
338
256
1231
905
092
343

Sheet1

Chart1

TRC Groups Interest-Bearing Debt-to-Equity
006
016
015
02

Sheet1

Chart1

TRC Groups EBITDA to interest
10412
2688
1628
1196

Sheet1

If you have any question please feel fee to contact Investor Relations Department Email ir_trctrc-concom or ounruentrc-concom

Tel +66 2022 7777-87 Ext 3201 3213 Fax +66 2022 7778

  • Slide Number 1
  • Slide Number 2
  • Slide Number 3
  • Key Corporate Milestone
  • Slide Number 5
  • Slide Number 6
  • May 2018 SKW obtained special class contractor from Department of Highways
  • Slide Number 8
  • Slide Number 9
  • TRC Group Backlog
  • Slide Number 11
  • Projects on Hand Period
  • Slide Number 13
  • Slide Number 14
  • Slide Number 15
  • Slide Number 16
  • Slide Number 17
  • Slide Number 18
  • Slide Number 19
  • Slide Number 20
  • Slide Number 21
  • Slide Number 22
  • Slide Number 23
  • Auto Motion Works Co Ltd (AMW) Leader manufactureof Automated Storage and Retrieval System (ASRS)Technology
  • Slide Number 25
  • Slide Number 26
  • Slide Number 27
  • Slide Number 28
  • Slide Number 29
  • Slide Number 30
  • Slide Number 31
  • Slide Number 32
  • Slide Number 33
  • Slide Number 34
  • Slide Number 35
  • Slide Number 36
TRC Groups EBITDA to interest
2015 10412
2016 2688
2017 1628
30 Jun 2018 1196
To resize chart data range drag lower right corner of range
2015
2016
2017
30 Jun 2018
TRC Groups Interest-Bearing Debt-to-Equity
31 Dec 15 006
31 Dec 16 016
31 Dec 17 015
30 Jun 18 020
To resize chart data range drag lower right corner of range
31 Dec 15
31 Dec 16
31 Dec 17
30 Jun 18
TRC and its subsidiaries Industry Group
2015 1599 1226
2016 1128 709
2017 338 256
30 Jun 17 1231 905
30 Jun 18 092 343
To resize chart data range drag lower right corner of range
2015 2015
2016 2016
2017 2017
30 Jun 17 30 Jun 17
30 Jun 18 30 Jun 18
2015 2016 2017 30 Jun 17 30 Jun 18
TRC and its subsidiaries 089 086 067 095 072
Industry Group 246 234 247 238 258
2015 2015 2015
2016 2016 2016
2017 2017 2017
30 Jun 17 30 Jun 17 30 Jun 17
30 Jun 18 30 Jun 18 30 Jun 18
Sources of Cash Uses of Cash
370 259
88 396
14 37
472 692
220
Sources of Cash Uses of Cash Withholding tax refund
Loan recived 370 376 Change in working Capital
Cash From operation (CFO) 88 259 Debt Service - repayment amp Dividend paid
Withholding tax refund 14 57 Investment
22 Investment in PPE
15 investment in joint venture
20 Tax paid
57
Sources of Cash Sources of Cash Sources of Cash
Uses of Cash Uses of Cash Uses of Cash
Non-current liabilities Loans and debentures Current liabilities Shareholders equity
31 Dec 16 77 404 1838 2684
31 Dec 17 75 400 1367 2756
30 Jun 18 76 546 1321 2706
To resize chart data range drag lower right corner of range
31 Dec 16 31 Dec 16 31 Dec 16 31 Dec 16
31 Dec 17 31 Dec 17 31 Dec 17 31 Dec 17
30 Jun 18 30 Jun 18 30 Jun 18 30 Jun 18
Current assets Other non-current assets Investment in associate and Investment in joint ventures Property plant and equipment
31 Dec 16 2874 72 1331 726
31 Dec 17 2599 48 1266 685
30 Jun 18 2698 50 1256 645
To resize chart data range drag lower right corner of range
31 Dec 16 31 Dec 16 31 Dec 16 31 Dec 16
31 Dec 17 31 Dec 17 31 Dec 17 31 Dec 17
30 Jun 18 30 Jun 18 30 Jun 18 30 Jun 18
Operating Profit Net Profit
2014 821 694
2015 787 789
2016 1065 786
2017 711 392
6-Month 2017 519 224
6-Month 2018 -051 -387
To resize chart data range drag lower right corner of range
2014 2014
2015 2015
2016 2016
2017 2017
6-Month 2017 6-Month 2017
6-Month 2018 6-Month 2018
Q1 Q2 Q3 Q4 Year End Operating profits
2014 726 687 802 880 3095 913 2557 2215 880
2015 774 927 871 1308 3880 962 2558 2572 1308
2016 1104 434 1170 989 3697 1160 2559 2708 989
2017 952 436 452 530 2370 818 2560 1840 530
2018 465 477 050 2561
To resize chart data range drag lower right corner of range
2014 2014 2014 2014 2014
2015 2015 2015 2015 2015
2016 2016 2016 2016 2016
2017 2017 2017 2017 2017
2018 2018 2018 2018 2018
1H2017 1H2018
Civil Work 369 238
Processing Plant 237 166
Pipeline System 782 538
1388 942 To resize chart data range drag lower right corner of range
Civil Work Civil Work
Processing Plant Processing Plant
Pipeline System Pipeline System
Page 67: TRC Corporate Presentation · 2018-09-19 · TRC Corporate Presentation . The 2. nd. Quarter 2018 Operating Performance . 7 September 2018 . ... determined by TRC based on information

Sheet1

30

Construction Services Income

2014 2015 2016 2017 2018Q1 726 774 1104 952 465Q2 687 927 434 436 477Q3 802 871 1170 452Q4 880 1308 989 530Year End 3095 3880 3697 2370

726 774

1104952

465687

927

434 436 477

802 871

1170

452880

1308

989

530

3095

38803697

2370

0

500

1000

1500

2000

2500

3000

3500

4000

2018 (F) 2500-2800

(MB)

6-M 2018 942

Chart1

Q1
Q2
Q3
Q4
Year End
726
687
802
880
3095
774
927
871
1308
3880
1104
434
1170
989
3697
952
436
452
530
2370
465
477

Sheet1

Operating Profit amp Net Profit

2014 2015 2016 2017 6-Month2017

6-Month2018

Operating Profit 821 787 1065 711 519 -051 Net Profit 694 789 786 392 224 -387

-400

000

400

800

1200

2014 2015 2016 2017 6-M 2017

6-M 2018

Operating Profit (Loss) (MB) 25415 30539 39382 16863 7202 (479)

Net Profit (Loss) (MB) 21492 30596 29076 9279 3113 (3650)

31

to services income amp sales

Chart1

Operating Profit
Net Profit
821
694
787
789
1065
786
711
392
519
224
-051
-387

Sheet1

726 685 645

1331 1266 1256

72 48 50

2874 2599 2698

-

1000

2000

3000

4000

5000

31 Dec 16 31 Dec 17 30 Jun 18

Assets

Current assetsOther non-current assetsInvestment in associate and Investment in joint venturesProperty plant and equipment

50034598 4649

(MB)

Financial Position

2684 2756 2706

1838 1367 1321

404 400 546

77 75 76

-

1000

2000

3000

4000

5000

31 Dec 16 31 Dec 17 30 Jun 18

Liabilities and Shareholders Equity

Non-current liabilities

Loans and debentures

Current liabilities

Shareholders equity

50034598 4649

(MB)

(APOT 1259)

(APOT 1234)

(APOT 1328)

32

58

1

27

14

2

12

28

58

Chart1

5003
4598
4649
Property plant and equipment
Investment in associate and Investment in joint ventures
Other non-current assets
Current assets
Assets
726
1331
72
2874
685
1266
48
2599
645
1256
50
2698

Sheet1

Sheet2

Chart1

5003
4598
4649
Shareholders equity
Current liabilities
Loans and debentures
Non-current liabilities
Liabilities and Shareholders Equity
75
2684
1838
404
77
2756
1367
400
75
2706
1321
546
76

Sheet1

Debenture Issuance and Expiration

Issuance Date

Maturity Date

Issuance

Amount (MB)

Outstanding

Amount (MB)

Debenture

Holders

Interest Rate

(Per Year)

8 Jul 2015 8 Jul 2017

(2 years) 100

- (Expired)

10 persons 468

10 Mar 2016

10 Mar 2018

(2 Years)

200 -

(Expired) 10 persons 440

12 Jul 2017 12 Jul 2018

(1 year) 100

- (Expired)

10 persons 450

15 Mar 2018

17 Mar 2020

(2 yearsamp2 days)

180 180 9 persons 480

Outstanding debentures as at 7 Sep 18

180

I) Debentures Baht 500 million

II) Debentures Baht 2000 million Still not issue 33

Cash Flows

370259

8839614

37

Sources of Cash Uses of Cash

472

692

Change in Cash (220 MB)

Increase in translation

adjustment (073 MB)

Ending Cash 115 MB

Beginning Cash 336 MB

S-T loan received amp debenture issuance

Cash from operation

Withholding tax refund Change in working capital (376 MB) amp income tax paid (20 MB)

Debt service repayment amp dividend paid (12 MB)

Investment in equipment (22 MB) and capital increase in SH Crossing

by SKW (15 MB)

6-Month 2018 Sources and Uses of Cash (MB)

Financing Activities + 111 MB

Operating Activities (294 MB)

Investment Activities (37 MB)

Net CF (220 MB)

34

Chart1

472
692
370
88
14
259
396
37

Sheet1

TRC Group Industry Group (Construction Services)

089 086067

095072

246 234 247 240258

000

050

100

150

200

250

300

2015 2016 2017 30 Jun 17 30 Jun 18

1599

1128

338

1231

092

1226

709

256

905

343

000

500

1000

1500

2000

2015 2016 2017 30 Jun 17 30 Jun 18

()

Financial Ratio amp Covenants to Debenture Holders

Time(s) Return on Equity Debt to Equity Ratio

006

016 015

020

000

005

010

015

020

025

31 Dec 15 31 Dec 16 31 Dec 17 30 Jun 18

Time(s)

10412

26881628 1196

0002000400060008000

1000012000

2015 2016 2017 30 Jun 2018

EBITDA to Interest Time(s)

TRC TRC

Interest Bearing Debt to Equity

Covenant gt = 4 times Covenant lt = 2 times

35

Chart1

TRC and its subsidiaries
Industry Group
240
089
246
086
234
067
247
095
238
072
258

Sheet1

Chart1

TRC and its subsidiaries
Industry Group
1599
1226
1128
709
338
256
1231
905
092
343

Sheet1

Chart1

TRC Groups Interest-Bearing Debt-to-Equity
006
016
015
02

Sheet1

Chart1

TRC Groups EBITDA to interest
10412
2688
1628
1196

Sheet1

If you have any question please feel fee to contact Investor Relations Department Email ir_trctrc-concom or ounruentrc-concom

Tel +66 2022 7777-87 Ext 3201 3213 Fax +66 2022 7778

  • Slide Number 1
  • Slide Number 2
  • Slide Number 3
  • Key Corporate Milestone
  • Slide Number 5
  • Slide Number 6
  • May 2018 SKW obtained special class contractor from Department of Highways
  • Slide Number 8
  • Slide Number 9
  • TRC Group Backlog
  • Slide Number 11
  • Projects on Hand Period
  • Slide Number 13
  • Slide Number 14
  • Slide Number 15
  • Slide Number 16
  • Slide Number 17
  • Slide Number 18
  • Slide Number 19
  • Slide Number 20
  • Slide Number 21
  • Slide Number 22
  • Slide Number 23
  • Auto Motion Works Co Ltd (AMW) Leader manufactureof Automated Storage and Retrieval System (ASRS)Technology
  • Slide Number 25
  • Slide Number 26
  • Slide Number 27
  • Slide Number 28
  • Slide Number 29
  • Slide Number 30
  • Slide Number 31
  • Slide Number 32
  • Slide Number 33
  • Slide Number 34
  • Slide Number 35
  • Slide Number 36
TRC Groups EBITDA to interest
2015 10412
2016 2688
2017 1628
30 Jun 2018 1196
To resize chart data range drag lower right corner of range
2015
2016
2017
30 Jun 2018
TRC Groups Interest-Bearing Debt-to-Equity
31 Dec 15 006
31 Dec 16 016
31 Dec 17 015
30 Jun 18 020
To resize chart data range drag lower right corner of range
31 Dec 15
31 Dec 16
31 Dec 17
30 Jun 18
TRC and its subsidiaries Industry Group
2015 1599 1226
2016 1128 709
2017 338 256
30 Jun 17 1231 905
30 Jun 18 092 343
To resize chart data range drag lower right corner of range
2015 2015
2016 2016
2017 2017
30 Jun 17 30 Jun 17
30 Jun 18 30 Jun 18
2015 2016 2017 30 Jun 17 30 Jun 18
TRC and its subsidiaries 089 086 067 095 072
Industry Group 246 234 247 238 258
2015 2015 2015
2016 2016 2016
2017 2017 2017
30 Jun 17 30 Jun 17 30 Jun 17
30 Jun 18 30 Jun 18 30 Jun 18
Sources of Cash Uses of Cash
370 259
88 396
14 37
472 692
220
Sources of Cash Uses of Cash Withholding tax refund
Loan recived 370 376 Change in working Capital
Cash From operation (CFO) 88 259 Debt Service - repayment amp Dividend paid
Withholding tax refund 14 57 Investment
22 Investment in PPE
15 investment in joint venture
20 Tax paid
57
Sources of Cash Sources of Cash Sources of Cash
Uses of Cash Uses of Cash Uses of Cash
Non-current liabilities Loans and debentures Current liabilities Shareholders equity
31 Dec 16 77 404 1838 2684
31 Dec 17 75 400 1367 2756
30 Jun 18 76 546 1321 2706
To resize chart data range drag lower right corner of range
31 Dec 16 31 Dec 16 31 Dec 16 31 Dec 16
31 Dec 17 31 Dec 17 31 Dec 17 31 Dec 17
30 Jun 18 30 Jun 18 30 Jun 18 30 Jun 18
Current assets Other non-current assets Investment in associate and Investment in joint ventures Property plant and equipment
31 Dec 16 2874 72 1331 726
31 Dec 17 2599 48 1266 685
30 Jun 18 2698 50 1256 645
To resize chart data range drag lower right corner of range
31 Dec 16 31 Dec 16 31 Dec 16 31 Dec 16
31 Dec 17 31 Dec 17 31 Dec 17 31 Dec 17
30 Jun 18 30 Jun 18 30 Jun 18 30 Jun 18
Operating Profit Net Profit
2014 821 694
2015 787 789
2016 1065 786
2017 711 392
6-Month 2017 519 224
6-Month 2018 -051 -387
To resize chart data range drag lower right corner of range
2014 2014
2015 2015
2016 2016
2017 2017
6-Month 2017 6-Month 2017
6-Month 2018 6-Month 2018
Q1 Q2 Q3 Q4 Year End Operating profits
2014 726 687 802 880 3095 913 2557 2215 880
2015 774 927 871 1308 3880 962 2558 2572 1308
2016 1104 434 1170 989 3697 1160 2559 2708 989
2017 952 436 452 530 2370 818 2560 1840 530
2018 465 477 050 2561
To resize chart data range drag lower right corner of range
2014 2014 2014 2014 2014
2015 2015 2015 2015 2015
2016 2016 2016 2016 2016
2017 2017 2017 2017 2017
2018 2018 2018 2018 2018
1H2017 1H2018
Civil Work 369 238
Processing Plant 237 166
Pipeline System 782 538
1388 942 To resize chart data range drag lower right corner of range
Page 68: TRC Corporate Presentation · 2018-09-19 · TRC Corporate Presentation . The 2. nd. Quarter 2018 Operating Performance . 7 September 2018 . ... determined by TRC based on information

30

Construction Services Income

2014 2015 2016 2017 2018Q1 726 774 1104 952 465Q2 687 927 434 436 477Q3 802 871 1170 452Q4 880 1308 989 530Year End 3095 3880 3697 2370

726 774

1104952

465687

927

434 436 477

802 871

1170

452880

1308

989

530

3095

38803697

2370

0

500

1000

1500

2000

2500

3000

3500

4000

2018 (F) 2500-2800

(MB)

6-M 2018 942

Chart1

Q1
Q2
Q3
Q4
Year End
726
687
802
880
3095
774
927
871
1308
3880
1104
434
1170
989
3697
952
436
452
530
2370
465
477

Sheet1

Operating Profit amp Net Profit

2014 2015 2016 2017 6-Month2017

6-Month2018

Operating Profit 821 787 1065 711 519 -051 Net Profit 694 789 786 392 224 -387

-400

000

400

800

1200

2014 2015 2016 2017 6-M 2017

6-M 2018

Operating Profit (Loss) (MB) 25415 30539 39382 16863 7202 (479)

Net Profit (Loss) (MB) 21492 30596 29076 9279 3113 (3650)

31

to services income amp sales

Chart1

Operating Profit
Net Profit
821
694
787
789
1065
786
711
392
519
224
-051
-387

Sheet1

726 685 645

1331 1266 1256

72 48 50

2874 2599 2698

-

1000

2000

3000

4000

5000

31 Dec 16 31 Dec 17 30 Jun 18

Assets

Current assetsOther non-current assetsInvestment in associate and Investment in joint venturesProperty plant and equipment

50034598 4649

(MB)

Financial Position

2684 2756 2706

1838 1367 1321

404 400 546

77 75 76

-

1000

2000

3000

4000

5000

31 Dec 16 31 Dec 17 30 Jun 18

Liabilities and Shareholders Equity

Non-current liabilities

Loans and debentures

Current liabilities

Shareholders equity

50034598 4649

(MB)

(APOT 1259)

(APOT 1234)

(APOT 1328)

32

58

1

27

14

2

12

28

58

Chart1

5003
4598
4649
Property plant and equipment
Investment in associate and Investment in joint ventures
Other non-current assets
Current assets
Assets
726
1331
72
2874
685
1266
48
2599
645
1256
50
2698

Sheet1

Sheet2

Chart1

5003
4598
4649
Shareholders equity
Current liabilities
Loans and debentures
Non-current liabilities
Liabilities and Shareholders Equity
75
2684
1838
404
77
2756
1367
400
75
2706
1321
546
76

Sheet1

Debenture Issuance and Expiration

Issuance Date

Maturity Date

Issuance

Amount (MB)

Outstanding

Amount (MB)

Debenture

Holders

Interest Rate

(Per Year)

8 Jul 2015 8 Jul 2017

(2 years) 100

- (Expired)

10 persons 468

10 Mar 2016

10 Mar 2018

(2 Years)

200 -

(Expired) 10 persons 440

12 Jul 2017 12 Jul 2018

(1 year) 100

- (Expired)

10 persons 450

15 Mar 2018

17 Mar 2020

(2 yearsamp2 days)

180 180 9 persons 480

Outstanding debentures as at 7 Sep 18

180

I) Debentures Baht 500 million

II) Debentures Baht 2000 million Still not issue 33

Cash Flows

370259

8839614

37

Sources of Cash Uses of Cash

472

692

Change in Cash (220 MB)

Increase in translation

adjustment (073 MB)

Ending Cash 115 MB

Beginning Cash 336 MB

S-T loan received amp debenture issuance

Cash from operation

Withholding tax refund Change in working capital (376 MB) amp income tax paid (20 MB)

Debt service repayment amp dividend paid (12 MB)

Investment in equipment (22 MB) and capital increase in SH Crossing

by SKW (15 MB)

6-Month 2018 Sources and Uses of Cash (MB)

Financing Activities + 111 MB

Operating Activities (294 MB)

Investment Activities (37 MB)

Net CF (220 MB)

34

Chart1

472
692
370
88
14
259
396
37

Sheet1

TRC Group Industry Group (Construction Services)

089 086067

095072

246 234 247 240258

000

050

100

150

200

250

300

2015 2016 2017 30 Jun 17 30 Jun 18

1599

1128

338

1231

092

1226

709

256

905

343

000

500

1000

1500

2000

2015 2016 2017 30 Jun 17 30 Jun 18

()

Financial Ratio amp Covenants to Debenture Holders

Time(s) Return on Equity Debt to Equity Ratio

006

016 015

020

000

005

010

015

020

025

31 Dec 15 31 Dec 16 31 Dec 17 30 Jun 18

Time(s)

10412

26881628 1196

0002000400060008000

1000012000

2015 2016 2017 30 Jun 2018

EBITDA to Interest Time(s)

TRC TRC

Interest Bearing Debt to Equity

Covenant gt = 4 times Covenant lt = 2 times

35

Chart1

TRC and its subsidiaries
Industry Group
240
089
246
086
234
067
247
095
238
072
258

Sheet1

Chart1

TRC and its subsidiaries
Industry Group
1599
1226
1128
709
338
256
1231
905
092
343

Sheet1

Chart1

TRC Groups Interest-Bearing Debt-to-Equity
006
016
015
02

Sheet1

Chart1

TRC Groups EBITDA to interest
10412
2688
1628
1196

Sheet1

If you have any question please feel fee to contact Investor Relations Department Email ir_trctrc-concom or ounruentrc-concom

Tel +66 2022 7777-87 Ext 3201 3213 Fax +66 2022 7778

  • Slide Number 1
  • Slide Number 2
  • Slide Number 3
  • Key Corporate Milestone
  • Slide Number 5
  • Slide Number 6
  • May 2018 SKW obtained special class contractor from Department of Highways
  • Slide Number 8
  • Slide Number 9
  • TRC Group Backlog
  • Slide Number 11
  • Projects on Hand Period
  • Slide Number 13
  • Slide Number 14
  • Slide Number 15
  • Slide Number 16
  • Slide Number 17
  • Slide Number 18
  • Slide Number 19
  • Slide Number 20
  • Slide Number 21
  • Slide Number 22
  • Slide Number 23
  • Auto Motion Works Co Ltd (AMW) Leader manufactureof Automated Storage and Retrieval System (ASRS)Technology
  • Slide Number 25
  • Slide Number 26
  • Slide Number 27
  • Slide Number 28
  • Slide Number 29
  • Slide Number 30
  • Slide Number 31
  • Slide Number 32
  • Slide Number 33
  • Slide Number 34
  • Slide Number 35
  • Slide Number 36
TRC Groups EBITDA to interest
2015 10412
2016 2688
2017 1628
30 Jun 2018 1196
To resize chart data range drag lower right corner of range
2015
2016
2017
30 Jun 2018
TRC Groups Interest-Bearing Debt-to-Equity
31 Dec 15 006
31 Dec 16 016
31 Dec 17 015
30 Jun 18 020
To resize chart data range drag lower right corner of range
31 Dec 15
31 Dec 16
31 Dec 17
30 Jun 18
TRC and its subsidiaries Industry Group
2015 1599 1226
2016 1128 709
2017 338 256
30 Jun 17 1231 905
30 Jun 18 092 343
To resize chart data range drag lower right corner of range
2015 2015
2016 2016
2017 2017
30 Jun 17 30 Jun 17
30 Jun 18 30 Jun 18
2015 2016 2017 30 Jun 17 30 Jun 18
TRC and its subsidiaries 089 086 067 095 072
Industry Group 246 234 247 238 258
2015 2015 2015
2016 2016 2016
2017 2017 2017
30 Jun 17 30 Jun 17 30 Jun 17
30 Jun 18 30 Jun 18 30 Jun 18
Sources of Cash Uses of Cash
370 259
88 396
14 37
472 692
220
Sources of Cash Uses of Cash Withholding tax refund
Loan recived 370 376 Change in working Capital
Cash From operation (CFO) 88 259 Debt Service - repayment amp Dividend paid
Withholding tax refund 14 57 Investment
22 Investment in PPE
15 investment in joint venture
20 Tax paid
57
Sources of Cash Sources of Cash Sources of Cash
Uses of Cash Uses of Cash Uses of Cash
Non-current liabilities Loans and debentures Current liabilities Shareholders equity
31 Dec 16 77 404 1838 2684
31 Dec 17 75 400 1367 2756
30 Jun 18 76 546 1321 2706
To resize chart data range drag lower right corner of range
31 Dec 16 31 Dec 16 31 Dec 16 31 Dec 16
31 Dec 17 31 Dec 17 31 Dec 17 31 Dec 17
30 Jun 18 30 Jun 18 30 Jun 18 30 Jun 18
Current assets Other non-current assets Investment in associate and Investment in joint ventures Property plant and equipment
31 Dec 16 2874 72 1331 726
31 Dec 17 2599 48 1266 685
30 Jun 18 2698 50 1256 645
To resize chart data range drag lower right corner of range
31 Dec 16 31 Dec 16 31 Dec 16 31 Dec 16
31 Dec 17 31 Dec 17 31 Dec 17 31 Dec 17
30 Jun 18 30 Jun 18 30 Jun 18 30 Jun 18
Operating Profit Net Profit
2014 821 694
2015 787 789
2016 1065 786
2017 711 392
6-Month 2017 519 224
6-Month 2018 -051 -387
To resize chart data range drag lower right corner of range
2014 2014
2015 2015
2016 2016
2017 2017
6-Month 2017 6-Month 2017
6-Month 2018 6-Month 2018
Q1 Q2 Q3 Q4 Year End Operating profits
2014 726 687 802 880 3095 913 2557 2215 880
2015 774 927 871 1308 3880 962 2558 2572 1308
2016 1104 434 1170 989 3697 1160 2559 2708 989
2017 952 436 452 530 2370 818 2560 1840 530
2018 465 477 050 2561
To resize chart data range drag lower right corner of range
2014 2014 2014 2014 2014
2015 2015 2015 2015 2015
2016 2016 2016 2016 2016
2017 2017 2017 2017 2017
2018 2018 2018 2018 2018
Page 69: TRC Corporate Presentation · 2018-09-19 · TRC Corporate Presentation . The 2. nd. Quarter 2018 Operating Performance . 7 September 2018 . ... determined by TRC based on information

Chart1

Q1
Q2
Q3
Q4
Year End
726
687
802
880
3095
774
927
871
1308
3880
1104
434
1170
989
3697
952
436
452
530
2370
465
477

Sheet1

Operating Profit amp Net Profit

2014 2015 2016 2017 6-Month2017

6-Month2018

Operating Profit 821 787 1065 711 519 -051 Net Profit 694 789 786 392 224 -387

-400

000

400

800

1200

2014 2015 2016 2017 6-M 2017

6-M 2018

Operating Profit (Loss) (MB) 25415 30539 39382 16863 7202 (479)

Net Profit (Loss) (MB) 21492 30596 29076 9279 3113 (3650)

31

to services income amp sales

Chart1

Operating Profit
Net Profit
821
694
787
789
1065
786
711
392
519
224
-051
-387

Sheet1

726 685 645

1331 1266 1256

72 48 50

2874 2599 2698

-

1000

2000

3000

4000

5000

31 Dec 16 31 Dec 17 30 Jun 18

Assets

Current assetsOther non-current assetsInvestment in associate and Investment in joint venturesProperty plant and equipment

50034598 4649

(MB)

Financial Position

2684 2756 2706

1838 1367 1321

404 400 546

77 75 76

-

1000

2000

3000

4000

5000

31 Dec 16 31 Dec 17 30 Jun 18

Liabilities and Shareholders Equity

Non-current liabilities

Loans and debentures

Current liabilities

Shareholders equity

50034598 4649

(MB)

(APOT 1259)

(APOT 1234)

(APOT 1328)

32

58

1

27

14

2

12

28

58

Chart1

5003
4598
4649
Property plant and equipment
Investment in associate and Investment in joint ventures
Other non-current assets
Current assets
Assets
726
1331
72
2874
685
1266
48
2599
645
1256
50
2698

Sheet1

Sheet2

Chart1

5003
4598
4649
Shareholders equity
Current liabilities
Loans and debentures
Non-current liabilities
Liabilities and Shareholders Equity
75
2684
1838
404
77
2756
1367
400
75
2706
1321
546
76

Sheet1

Debenture Issuance and Expiration

Issuance Date

Maturity Date

Issuance

Amount (MB)

Outstanding

Amount (MB)

Debenture

Holders

Interest Rate

(Per Year)

8 Jul 2015 8 Jul 2017

(2 years) 100

- (Expired)

10 persons 468

10 Mar 2016

10 Mar 2018

(2 Years)

200 -

(Expired) 10 persons 440

12 Jul 2017 12 Jul 2018

(1 year) 100

- (Expired)

10 persons 450

15 Mar 2018

17 Mar 2020

(2 yearsamp2 days)

180 180 9 persons 480

Outstanding debentures as at 7 Sep 18

180

I) Debentures Baht 500 million

II) Debentures Baht 2000 million Still not issue 33

Cash Flows

370259

8839614

37

Sources of Cash Uses of Cash

472

692

Change in Cash (220 MB)

Increase in translation

adjustment (073 MB)

Ending Cash 115 MB

Beginning Cash 336 MB

S-T loan received amp debenture issuance

Cash from operation

Withholding tax refund Change in working capital (376 MB) amp income tax paid (20 MB)

Debt service repayment amp dividend paid (12 MB)

Investment in equipment (22 MB) and capital increase in SH Crossing

by SKW (15 MB)

6-Month 2018 Sources and Uses of Cash (MB)

Financing Activities + 111 MB

Operating Activities (294 MB)

Investment Activities (37 MB)

Net CF (220 MB)

34

Chart1

472
692
370
88
14
259
396
37

Sheet1

TRC Group Industry Group (Construction Services)

089 086067

095072

246 234 247 240258

000

050

100

150

200

250

300

2015 2016 2017 30 Jun 17 30 Jun 18

1599

1128

338

1231

092

1226

709

256

905

343

000

500

1000

1500

2000

2015 2016 2017 30 Jun 17 30 Jun 18

()

Financial Ratio amp Covenants to Debenture Holders

Time(s) Return on Equity Debt to Equity Ratio

006

016 015

020

000

005

010

015

020

025

31 Dec 15 31 Dec 16 31 Dec 17 30 Jun 18

Time(s)

10412

26881628 1196

0002000400060008000

1000012000

2015 2016 2017 30 Jun 2018

EBITDA to Interest Time(s)

TRC TRC

Interest Bearing Debt to Equity

Covenant gt = 4 times Covenant lt = 2 times

35

Chart1

TRC and its subsidiaries
Industry Group
240
089
246
086
234
067
247
095
238
072
258

Sheet1

Chart1

TRC and its subsidiaries
Industry Group
1599
1226
1128
709
338
256
1231
905
092
343

Sheet1

Chart1

TRC Groups Interest-Bearing Debt-to-Equity
006
016
015
02

Sheet1

Chart1

TRC Groups EBITDA to interest
10412
2688
1628
1196

Sheet1

If you have any question please feel fee to contact Investor Relations Department Email ir_trctrc-concom or ounruentrc-concom

Tel +66 2022 7777-87 Ext 3201 3213 Fax +66 2022 7778

  • Slide Number 1
  • Slide Number 2
  • Slide Number 3
  • Key Corporate Milestone
  • Slide Number 5
  • Slide Number 6
  • May 2018 SKW obtained special class contractor from Department of Highways
  • Slide Number 8
  • Slide Number 9
  • TRC Group Backlog
  • Slide Number 11
  • Projects on Hand Period
  • Slide Number 13
  • Slide Number 14
  • Slide Number 15
  • Slide Number 16
  • Slide Number 17
  • Slide Number 18
  • Slide Number 19
  • Slide Number 20
  • Slide Number 21
  • Slide Number 22
  • Slide Number 23
  • Auto Motion Works Co Ltd (AMW) Leader manufactureof Automated Storage and Retrieval System (ASRS)Technology
  • Slide Number 25
  • Slide Number 26
  • Slide Number 27
  • Slide Number 28
  • Slide Number 29
  • Slide Number 30
  • Slide Number 31
  • Slide Number 32
  • Slide Number 33
  • Slide Number 34
  • Slide Number 35
  • Slide Number 36
TRC Groups EBITDA to interest
2015 10412
2016 2688
2017 1628
30 Jun 2018 1196
To resize chart data range drag lower right corner of range
2015
2016
2017
30 Jun 2018
TRC Groups Interest-Bearing Debt-to-Equity
31 Dec 15 006
31 Dec 16 016
31 Dec 17 015
30 Jun 18 020
To resize chart data range drag lower right corner of range
31 Dec 15
31 Dec 16
31 Dec 17
30 Jun 18
TRC and its subsidiaries Industry Group
2015 1599 1226
2016 1128 709
2017 338 256
30 Jun 17 1231 905
30 Jun 18 092 343
To resize chart data range drag lower right corner of range
2015 2015
2016 2016
2017 2017
30 Jun 17 30 Jun 17
30 Jun 18 30 Jun 18
2015 2016 2017 30 Jun 17 30 Jun 18
TRC and its subsidiaries 089 086 067 095 072
Industry Group 246 234 247 238 258
2015 2015 2015
2016 2016 2016
2017 2017 2017
30 Jun 17 30 Jun 17 30 Jun 17
30 Jun 18 30 Jun 18 30 Jun 18
Sources of Cash Uses of Cash
370 259
88 396
14 37
472 692
220
Sources of Cash Uses of Cash Withholding tax refund
Loan recived 370 376 Change in working Capital
Cash From operation (CFO) 88 259 Debt Service - repayment amp Dividend paid
Withholding tax refund 14 57 Investment
22 Investment in PPE
15 investment in joint venture
20 Tax paid
57
Sources of Cash Sources of Cash Sources of Cash
Uses of Cash Uses of Cash Uses of Cash
Non-current liabilities Loans and debentures Current liabilities Shareholders equity
31 Dec 16 77 404 1838 2684
31 Dec 17 75 400 1367 2756
30 Jun 18 76 546 1321 2706
To resize chart data range drag lower right corner of range
31 Dec 16 31 Dec 16 31 Dec 16 31 Dec 16
31 Dec 17 31 Dec 17 31 Dec 17 31 Dec 17
30 Jun 18 30 Jun 18 30 Jun 18 30 Jun 18
Current assets Other non-current assets Investment in associate and Investment in joint ventures Property plant and equipment
31 Dec 16 2874 72 1331 726
31 Dec 17 2599 48 1266 685
30 Jun 18 2698 50 1256 645
To resize chart data range drag lower right corner of range
31 Dec 16 31 Dec 16 31 Dec 16 31 Dec 16
31 Dec 17 31 Dec 17 31 Dec 17 31 Dec 17
30 Jun 18 30 Jun 18 30 Jun 18 30 Jun 18
Operating Profit Net Profit
2014 821 694
2015 787 789
2016 1065 786
2017 711 392
6-Month 2017 519 224
6-Month 2018 -051 -387
To resize chart data range drag lower right corner of range
2014 2014
2015 2015
2016 2016
2017 2017
6-Month 2017 6-Month 2017
6-Month 2018 6-Month 2018
Q1 Q2 Q3 Q4 Year End Operating profits
2014 726 687 802 880 3095 913 2557 2215 880
2015 774 927 871 1308 3880 962 2558 2572 1308
2016 1104 434 1170 989 3697 1160 2559 2708 989
2017 952 436 452 530 2370 818 2560 1840 530
2018 465 477 050 2561
To resize chart data range drag lower right corner of range
2014 2014 2014 2014 2014
2015 2015 2015 2015 2015
2016 2016 2016 2016 2016
2017 2017 2017 2017 2017
2018 2018 2018 2018 2018
Page 70: TRC Corporate Presentation · 2018-09-19 · TRC Corporate Presentation . The 2. nd. Quarter 2018 Operating Performance . 7 September 2018 . ... determined by TRC based on information

Sheet1

Operating Profit amp Net Profit

2014 2015 2016 2017 6-Month2017

6-Month2018

Operating Profit 821 787 1065 711 519 -051 Net Profit 694 789 786 392 224 -387

-400

000

400

800

1200

2014 2015 2016 2017 6-M 2017

6-M 2018

Operating Profit (Loss) (MB) 25415 30539 39382 16863 7202 (479)

Net Profit (Loss) (MB) 21492 30596 29076 9279 3113 (3650)

31

to services income amp sales

Chart1

Operating Profit
Net Profit
821
694
787
789
1065
786
711
392
519
224
-051
-387

Sheet1

726 685 645

1331 1266 1256

72 48 50

2874 2599 2698

-

1000

2000

3000

4000

5000

31 Dec 16 31 Dec 17 30 Jun 18

Assets

Current assetsOther non-current assetsInvestment in associate and Investment in joint venturesProperty plant and equipment

50034598 4649

(MB)

Financial Position

2684 2756 2706

1838 1367 1321

404 400 546

77 75 76

-

1000

2000

3000

4000

5000

31 Dec 16 31 Dec 17 30 Jun 18

Liabilities and Shareholders Equity

Non-current liabilities

Loans and debentures

Current liabilities

Shareholders equity

50034598 4649

(MB)

(APOT 1259)

(APOT 1234)

(APOT 1328)

32

58

1

27

14

2

12

28

58

Chart1

5003
4598
4649
Property plant and equipment
Investment in associate and Investment in joint ventures
Other non-current assets
Current assets
Assets
726
1331
72
2874
685
1266
48
2599
645
1256
50
2698

Sheet1

Sheet2

Chart1

5003
4598
4649
Shareholders equity
Current liabilities
Loans and debentures
Non-current liabilities
Liabilities and Shareholders Equity
75
2684
1838
404
77
2756
1367
400
75
2706
1321
546
76

Sheet1

Debenture Issuance and Expiration

Issuance Date

Maturity Date

Issuance

Amount (MB)

Outstanding

Amount (MB)

Debenture

Holders

Interest Rate

(Per Year)

8 Jul 2015 8 Jul 2017

(2 years) 100

- (Expired)

10 persons 468

10 Mar 2016

10 Mar 2018

(2 Years)

200 -

(Expired) 10 persons 440

12 Jul 2017 12 Jul 2018

(1 year) 100

- (Expired)

10 persons 450

15 Mar 2018

17 Mar 2020

(2 yearsamp2 days)

180 180 9 persons 480

Outstanding debentures as at 7 Sep 18

180

I) Debentures Baht 500 million

II) Debentures Baht 2000 million Still not issue 33

Cash Flows

370259

8839614

37

Sources of Cash Uses of Cash

472

692

Change in Cash (220 MB)

Increase in translation

adjustment (073 MB)

Ending Cash 115 MB

Beginning Cash 336 MB

S-T loan received amp debenture issuance

Cash from operation

Withholding tax refund Change in working capital (376 MB) amp income tax paid (20 MB)

Debt service repayment amp dividend paid (12 MB)

Investment in equipment (22 MB) and capital increase in SH Crossing

by SKW (15 MB)

6-Month 2018 Sources and Uses of Cash (MB)

Financing Activities + 111 MB

Operating Activities (294 MB)

Investment Activities (37 MB)

Net CF (220 MB)

34

Chart1

472
692
370
88
14
259
396
37

Sheet1

TRC Group Industry Group (Construction Services)

089 086067

095072

246 234 247 240258

000

050

100

150

200

250

300

2015 2016 2017 30 Jun 17 30 Jun 18

1599

1128

338

1231

092

1226

709

256

905

343

000

500

1000

1500

2000

2015 2016 2017 30 Jun 17 30 Jun 18

()

Financial Ratio amp Covenants to Debenture Holders

Time(s) Return on Equity Debt to Equity Ratio

006

016 015

020

000

005

010

015

020

025

31 Dec 15 31 Dec 16 31 Dec 17 30 Jun 18

Time(s)

10412

26881628 1196

0002000400060008000

1000012000

2015 2016 2017 30 Jun 2018

EBITDA to Interest Time(s)

TRC TRC

Interest Bearing Debt to Equity

Covenant gt = 4 times Covenant lt = 2 times

35

Chart1

TRC and its subsidiaries
Industry Group
240
089
246
086
234
067
247
095
238
072
258

Sheet1

Chart1

TRC and its subsidiaries
Industry Group
1599
1226
1128
709
338
256
1231
905
092
343

Sheet1

Chart1

TRC Groups Interest-Bearing Debt-to-Equity
006
016
015
02

Sheet1

Chart1

TRC Groups EBITDA to interest
10412
2688
1628
1196

Sheet1

If you have any question please feel fee to contact Investor Relations Department Email ir_trctrc-concom or ounruentrc-concom

Tel +66 2022 7777-87 Ext 3201 3213 Fax +66 2022 7778

  • Slide Number 1
  • Slide Number 2
  • Slide Number 3
  • Key Corporate Milestone
  • Slide Number 5
  • Slide Number 6
  • May 2018 SKW obtained special class contractor from Department of Highways
  • Slide Number 8
  • Slide Number 9
  • TRC Group Backlog
  • Slide Number 11
  • Projects on Hand Period
  • Slide Number 13
  • Slide Number 14
  • Slide Number 15
  • Slide Number 16
  • Slide Number 17
  • Slide Number 18
  • Slide Number 19
  • Slide Number 20
  • Slide Number 21
  • Slide Number 22
  • Slide Number 23
  • Auto Motion Works Co Ltd (AMW) Leader manufactureof Automated Storage and Retrieval System (ASRS)Technology
  • Slide Number 25
  • Slide Number 26
  • Slide Number 27
  • Slide Number 28
  • Slide Number 29
  • Slide Number 30
  • Slide Number 31
  • Slide Number 32
  • Slide Number 33
  • Slide Number 34
  • Slide Number 35
  • Slide Number 36
TRC Groups EBITDA to interest
2015 10412
2016 2688
2017 1628
30 Jun 2018 1196
To resize chart data range drag lower right corner of range
2015
2016
2017
30 Jun 2018
TRC Groups Interest-Bearing Debt-to-Equity
31 Dec 15 006
31 Dec 16 016
31 Dec 17 015
30 Jun 18 020
To resize chart data range drag lower right corner of range
31 Dec 15
31 Dec 16
31 Dec 17
30 Jun 18
TRC and its subsidiaries Industry Group
2015 1599 1226
2016 1128 709
2017 338 256
30 Jun 17 1231 905
30 Jun 18 092 343
To resize chart data range drag lower right corner of range
2015 2015
2016 2016
2017 2017
30 Jun 17 30 Jun 17
30 Jun 18 30 Jun 18
2015 2016 2017 30 Jun 17 30 Jun 18
TRC and its subsidiaries 089 086 067 095 072
Industry Group 246 234 247 238 258
2015 2015 2015
2016 2016 2016
2017 2017 2017
30 Jun 17 30 Jun 17 30 Jun 17
30 Jun 18 30 Jun 18 30 Jun 18
Sources of Cash Uses of Cash
370 259
88 396
14 37
472 692
220
Sources of Cash Uses of Cash Withholding tax refund
Loan recived 370 376 Change in working Capital
Cash From operation (CFO) 88 259 Debt Service - repayment amp Dividend paid
Withholding tax refund 14 57 Investment
22 Investment in PPE
15 investment in joint venture
20 Tax paid
57
Sources of Cash Sources of Cash Sources of Cash
Uses of Cash Uses of Cash Uses of Cash
Non-current liabilities Loans and debentures Current liabilities Shareholders equity
31 Dec 16 77 404 1838 2684
31 Dec 17 75 400 1367 2756
30 Jun 18 76 546 1321 2706
To resize chart data range drag lower right corner of range
31 Dec 16 31 Dec 16 31 Dec 16 31 Dec 16
31 Dec 17 31 Dec 17 31 Dec 17 31 Dec 17
30 Jun 18 30 Jun 18 30 Jun 18 30 Jun 18
Current assets Other non-current assets Investment in associate and Investment in joint ventures Property plant and equipment
31 Dec 16 2874 72 1331 726
31 Dec 17 2599 48 1266 685
30 Jun 18 2698 50 1256 645
To resize chart data range drag lower right corner of range
31 Dec 16 31 Dec 16 31 Dec 16 31 Dec 16
31 Dec 17 31 Dec 17 31 Dec 17 31 Dec 17
30 Jun 18 30 Jun 18 30 Jun 18 30 Jun 18
Operating Profit Net Profit
2014 821 694
2015 787 789
2016 1065 786
2017 711 392
6-Month 2017 519 224
6-Month 2018 -051 -387
To resize chart data range drag lower right corner of range
2014 2014
2015 2015
2016 2016
2017 2017
6-Month 2017 6-Month 2017
6-Month 2018 6-Month 2018
Q1 Q2 Q3 Q4 Year End Operating profits
2014 726 687 802 880 3095 913 2557 2215 880
2015 774 927 871 1308 3880 962 2558 2572 1308
2016 1104 434 1170 989 3697 1160 2559 2708 989
2017 952 436 452 530 2370 818 2560 1840 530
2018 465 477 050 2561
To resize chart data range drag lower right corner of range
Page 71: TRC Corporate Presentation · 2018-09-19 · TRC Corporate Presentation . The 2. nd. Quarter 2018 Operating Performance . 7 September 2018 . ... determined by TRC based on information

Operating Profit amp Net Profit

2014 2015 2016 2017 6-Month2017

6-Month2018

Operating Profit 821 787 1065 711 519 -051 Net Profit 694 789 786 392 224 -387

-400

000

400

800

1200

2014 2015 2016 2017 6-M 2017

6-M 2018

Operating Profit (Loss) (MB) 25415 30539 39382 16863 7202 (479)

Net Profit (Loss) (MB) 21492 30596 29076 9279 3113 (3650)

31

to services income amp sales

Chart1

Operating Profit
Net Profit
821
694
787
789
1065
786
711
392
519
224
-051
-387

Sheet1

726 685 645

1331 1266 1256

72 48 50

2874 2599 2698

-

1000

2000

3000

4000

5000

31 Dec 16 31 Dec 17 30 Jun 18

Assets

Current assetsOther non-current assetsInvestment in associate and Investment in joint venturesProperty plant and equipment

50034598 4649

(MB)

Financial Position

2684 2756 2706

1838 1367 1321

404 400 546

77 75 76

-

1000

2000

3000

4000

5000

31 Dec 16 31 Dec 17 30 Jun 18

Liabilities and Shareholders Equity

Non-current liabilities

Loans and debentures

Current liabilities

Shareholders equity

50034598 4649

(MB)

(APOT 1259)

(APOT 1234)

(APOT 1328)

32

58

1

27

14

2

12

28

58

Chart1

5003
4598
4649
Property plant and equipment
Investment in associate and Investment in joint ventures
Other non-current assets
Current assets
Assets
726
1331
72
2874
685
1266
48
2599
645
1256
50
2698

Sheet1

Sheet2

Chart1

5003
4598
4649
Shareholders equity
Current liabilities
Loans and debentures
Non-current liabilities
Liabilities and Shareholders Equity
75
2684
1838
404
77
2756
1367
400
75
2706
1321
546
76

Sheet1

Debenture Issuance and Expiration

Issuance Date

Maturity Date

Issuance

Amount (MB)

Outstanding

Amount (MB)

Debenture

Holders

Interest Rate

(Per Year)

8 Jul 2015 8 Jul 2017

(2 years) 100

- (Expired)

10 persons 468

10 Mar 2016

10 Mar 2018

(2 Years)

200 -

(Expired) 10 persons 440

12 Jul 2017 12 Jul 2018

(1 year) 100

- (Expired)

10 persons 450

15 Mar 2018

17 Mar 2020

(2 yearsamp2 days)

180 180 9 persons 480

Outstanding debentures as at 7 Sep 18

180

I) Debentures Baht 500 million

II) Debentures Baht 2000 million Still not issue 33

Cash Flows

370259

8839614

37

Sources of Cash Uses of Cash

472

692

Change in Cash (220 MB)

Increase in translation

adjustment (073 MB)

Ending Cash 115 MB

Beginning Cash 336 MB

S-T loan received amp debenture issuance

Cash from operation

Withholding tax refund Change in working capital (376 MB) amp income tax paid (20 MB)

Debt service repayment amp dividend paid (12 MB)

Investment in equipment (22 MB) and capital increase in SH Crossing

by SKW (15 MB)

6-Month 2018 Sources and Uses of Cash (MB)

Financing Activities + 111 MB

Operating Activities (294 MB)

Investment Activities (37 MB)

Net CF (220 MB)

34

Chart1

472
692
370
88
14
259
396
37

Sheet1

TRC Group Industry Group (Construction Services)

089 086067

095072

246 234 247 240258

000

050

100

150

200

250

300

2015 2016 2017 30 Jun 17 30 Jun 18

1599

1128

338

1231

092

1226

709

256

905

343

000

500

1000

1500

2000

2015 2016 2017 30 Jun 17 30 Jun 18

()

Financial Ratio amp Covenants to Debenture Holders

Time(s) Return on Equity Debt to Equity Ratio

006

016 015

020

000

005

010

015

020

025

31 Dec 15 31 Dec 16 31 Dec 17 30 Jun 18

Time(s)

10412

26881628 1196

0002000400060008000

1000012000

2015 2016 2017 30 Jun 2018

EBITDA to Interest Time(s)

TRC TRC

Interest Bearing Debt to Equity

Covenant gt = 4 times Covenant lt = 2 times

35

Chart1

TRC and its subsidiaries
Industry Group
240
089
246
086
234
067
247
095
238
072
258

Sheet1

Chart1

TRC and its subsidiaries
Industry Group
1599
1226
1128
709
338
256
1231
905
092
343

Sheet1

Chart1

TRC Groups Interest-Bearing Debt-to-Equity
006
016
015
02

Sheet1

Chart1

TRC Groups EBITDA to interest
10412
2688
1628
1196

Sheet1

If you have any question please feel fee to contact Investor Relations Department Email ir_trctrc-concom or ounruentrc-concom

Tel +66 2022 7777-87 Ext 3201 3213 Fax +66 2022 7778

  • Slide Number 1
  • Slide Number 2
  • Slide Number 3
  • Key Corporate Milestone
  • Slide Number 5
  • Slide Number 6
  • May 2018 SKW obtained special class contractor from Department of Highways
  • Slide Number 8
  • Slide Number 9
  • TRC Group Backlog
  • Slide Number 11
  • Projects on Hand Period
  • Slide Number 13
  • Slide Number 14
  • Slide Number 15
  • Slide Number 16
  • Slide Number 17
  • Slide Number 18
  • Slide Number 19
  • Slide Number 20
  • Slide Number 21
  • Slide Number 22
  • Slide Number 23
  • Auto Motion Works Co Ltd (AMW) Leader manufactureof Automated Storage and Retrieval System (ASRS)Technology
  • Slide Number 25
  • Slide Number 26
  • Slide Number 27
  • Slide Number 28
  • Slide Number 29
  • Slide Number 30
  • Slide Number 31
  • Slide Number 32
  • Slide Number 33
  • Slide Number 34
  • Slide Number 35
  • Slide Number 36
TRC Groups EBITDA to interest
2015 10412
2016 2688
2017 1628
30 Jun 2018 1196
To resize chart data range drag lower right corner of range
2015
2016
2017
30 Jun 2018
TRC Groups Interest-Bearing Debt-to-Equity
31 Dec 15 006
31 Dec 16 016
31 Dec 17 015
30 Jun 18 020
To resize chart data range drag lower right corner of range
31 Dec 15
31 Dec 16
31 Dec 17
30 Jun 18
TRC and its subsidiaries Industry Group
2015 1599 1226
2016 1128 709
2017 338 256
30 Jun 17 1231 905
30 Jun 18 092 343
To resize chart data range drag lower right corner of range
2015 2015
2016 2016
2017 2017
30 Jun 17 30 Jun 17
30 Jun 18 30 Jun 18
2015 2016 2017 30 Jun 17 30 Jun 18
TRC and its subsidiaries 089 086 067 095 072
Industry Group 246 234 247 238 258
2015 2015 2015
2016 2016 2016
2017 2017 2017
30 Jun 17 30 Jun 17 30 Jun 17
30 Jun 18 30 Jun 18 30 Jun 18
Sources of Cash Uses of Cash
370 259
88 396
14 37
472 692
220
Sources of Cash Uses of Cash Withholding tax refund
Loan recived 370 376 Change in working Capital
Cash From operation (CFO) 88 259 Debt Service - repayment amp Dividend paid
Withholding tax refund 14 57 Investment
22 Investment in PPE
15 investment in joint venture
20 Tax paid
57
Sources of Cash Sources of Cash Sources of Cash
Uses of Cash Uses of Cash Uses of Cash
Non-current liabilities Loans and debentures Current liabilities Shareholders equity
31 Dec 16 77 404 1838 2684
31 Dec 17 75 400 1367 2756
30 Jun 18 76 546 1321 2706
To resize chart data range drag lower right corner of range
31 Dec 16 31 Dec 16 31 Dec 16 31 Dec 16
31 Dec 17 31 Dec 17 31 Dec 17 31 Dec 17
30 Jun 18 30 Jun 18 30 Jun 18 30 Jun 18
Current assets Other non-current assets Investment in associate and Investment in joint ventures Property plant and equipment
31 Dec 16 2874 72 1331 726
31 Dec 17 2599 48 1266 685
30 Jun 18 2698 50 1256 645
To resize chart data range drag lower right corner of range
31 Dec 16 31 Dec 16 31 Dec 16 31 Dec 16
31 Dec 17 31 Dec 17 31 Dec 17 31 Dec 17
30 Jun 18 30 Jun 18 30 Jun 18 30 Jun 18
Operating Profit Net Profit
2014 821 694
2015 787 789
2016 1065 786
2017 711 392
6-Month 2017 519 224
6-Month 2018 -051 -387
To resize chart data range drag lower right corner of range
2014 2014
2015 2015
2016 2016
2017 2017
6-Month 2017 6-Month 2017
6-Month 2018 6-Month 2018
Page 72: TRC Corporate Presentation · 2018-09-19 · TRC Corporate Presentation . The 2. nd. Quarter 2018 Operating Performance . 7 September 2018 . ... determined by TRC based on information

Chart1

Operating Profit
Net Profit
821
694
787
789
1065
786
711
392
519
224
-051
-387

Sheet1

726 685 645

1331 1266 1256

72 48 50

2874 2599 2698

-

1000

2000

3000

4000

5000

31 Dec 16 31 Dec 17 30 Jun 18

Assets

Current assetsOther non-current assetsInvestment in associate and Investment in joint venturesProperty plant and equipment

50034598 4649

(MB)

Financial Position

2684 2756 2706

1838 1367 1321

404 400 546

77 75 76

-

1000

2000

3000

4000

5000

31 Dec 16 31 Dec 17 30 Jun 18

Liabilities and Shareholders Equity

Non-current liabilities

Loans and debentures

Current liabilities

Shareholders equity

50034598 4649

(MB)

(APOT 1259)

(APOT 1234)

(APOT 1328)

32

58

1

27

14

2

12

28

58

Chart1

5003
4598
4649
Property plant and equipment
Investment in associate and Investment in joint ventures
Other non-current assets
Current assets
Assets
726
1331
72
2874
685
1266
48
2599
645
1256
50
2698

Sheet1

Sheet2

Chart1

5003
4598
4649
Shareholders equity
Current liabilities
Loans and debentures
Non-current liabilities
Liabilities and Shareholders Equity
75
2684
1838
404
77
2756
1367
400
75
2706
1321
546
76

Sheet1

Debenture Issuance and Expiration

Issuance Date

Maturity Date

Issuance

Amount (MB)

Outstanding

Amount (MB)

Debenture

Holders

Interest Rate

(Per Year)

8 Jul 2015 8 Jul 2017

(2 years) 100

- (Expired)

10 persons 468

10 Mar 2016

10 Mar 2018

(2 Years)

200 -

(Expired) 10 persons 440

12 Jul 2017 12 Jul 2018

(1 year) 100

- (Expired)

10 persons 450

15 Mar 2018

17 Mar 2020

(2 yearsamp2 days)

180 180 9 persons 480

Outstanding debentures as at 7 Sep 18

180

I) Debentures Baht 500 million

II) Debentures Baht 2000 million Still not issue 33

Cash Flows

370259

8839614

37

Sources of Cash Uses of Cash

472

692

Change in Cash (220 MB)

Increase in translation

adjustment (073 MB)

Ending Cash 115 MB

Beginning Cash 336 MB

S-T loan received amp debenture issuance

Cash from operation

Withholding tax refund Change in working capital (376 MB) amp income tax paid (20 MB)

Debt service repayment amp dividend paid (12 MB)

Investment in equipment (22 MB) and capital increase in SH Crossing

by SKW (15 MB)

6-Month 2018 Sources and Uses of Cash (MB)

Financing Activities + 111 MB

Operating Activities (294 MB)

Investment Activities (37 MB)

Net CF (220 MB)

34

Chart1

472
692
370
88
14
259
396
37

Sheet1

TRC Group Industry Group (Construction Services)

089 086067

095072

246 234 247 240258

000

050

100

150

200

250

300

2015 2016 2017 30 Jun 17 30 Jun 18

1599

1128

338

1231

092

1226

709

256

905

343

000

500

1000

1500

2000

2015 2016 2017 30 Jun 17 30 Jun 18

()

Financial Ratio amp Covenants to Debenture Holders

Time(s) Return on Equity Debt to Equity Ratio

006

016 015

020

000

005

010

015

020

025

31 Dec 15 31 Dec 16 31 Dec 17 30 Jun 18

Time(s)

10412

26881628 1196

0002000400060008000

1000012000

2015 2016 2017 30 Jun 2018

EBITDA to Interest Time(s)

TRC TRC

Interest Bearing Debt to Equity

Covenant gt = 4 times Covenant lt = 2 times

35

Chart1

TRC and its subsidiaries
Industry Group
240
089
246
086
234
067
247
095
238
072
258

Sheet1

Chart1

TRC and its subsidiaries
Industry Group
1599
1226
1128
709
338
256
1231
905
092
343

Sheet1

Chart1

TRC Groups Interest-Bearing Debt-to-Equity
006
016
015
02

Sheet1

Chart1

TRC Groups EBITDA to interest
10412
2688
1628
1196

Sheet1

If you have any question please feel fee to contact Investor Relations Department Email ir_trctrc-concom or ounruentrc-concom

Tel +66 2022 7777-87 Ext 3201 3213 Fax +66 2022 7778

  • Slide Number 1
  • Slide Number 2
  • Slide Number 3
  • Key Corporate Milestone
  • Slide Number 5
  • Slide Number 6
  • May 2018 SKW obtained special class contractor from Department of Highways
  • Slide Number 8
  • Slide Number 9
  • TRC Group Backlog
  • Slide Number 11
  • Projects on Hand Period
  • Slide Number 13
  • Slide Number 14
  • Slide Number 15
  • Slide Number 16
  • Slide Number 17
  • Slide Number 18
  • Slide Number 19
  • Slide Number 20
  • Slide Number 21
  • Slide Number 22
  • Slide Number 23
  • Auto Motion Works Co Ltd (AMW) Leader manufactureof Automated Storage and Retrieval System (ASRS)Technology
  • Slide Number 25
  • Slide Number 26
  • Slide Number 27
  • Slide Number 28
  • Slide Number 29
  • Slide Number 30
  • Slide Number 31
  • Slide Number 32
  • Slide Number 33
  • Slide Number 34
  • Slide Number 35
  • Slide Number 36
TRC Groups EBITDA to interest
2015 10412
2016 2688
2017 1628
30 Jun 2018 1196
To resize chart data range drag lower right corner of range
2015
2016
2017
30 Jun 2018
TRC Groups Interest-Bearing Debt-to-Equity
31 Dec 15 006
31 Dec 16 016
31 Dec 17 015
30 Jun 18 020
To resize chart data range drag lower right corner of range
31 Dec 15
31 Dec 16
31 Dec 17
30 Jun 18
TRC and its subsidiaries Industry Group
2015 1599 1226
2016 1128 709
2017 338 256
30 Jun 17 1231 905
30 Jun 18 092 343
To resize chart data range drag lower right corner of range
2015 2015
2016 2016
2017 2017
30 Jun 17 30 Jun 17
30 Jun 18 30 Jun 18
2015 2016 2017 30 Jun 17 30 Jun 18
TRC and its subsidiaries 089 086 067 095 072
Industry Group 246 234 247 238 258
2015 2015 2015
2016 2016 2016
2017 2017 2017
30 Jun 17 30 Jun 17 30 Jun 17
30 Jun 18 30 Jun 18 30 Jun 18
Sources of Cash Uses of Cash
370 259
88 396
14 37
472 692
220
Sources of Cash Uses of Cash Withholding tax refund
Loan recived 370 376 Change in working Capital
Cash From operation (CFO) 88 259 Debt Service - repayment amp Dividend paid
Withholding tax refund 14 57 Investment
22 Investment in PPE
15 investment in joint venture
20 Tax paid
57
Sources of Cash Sources of Cash Sources of Cash
Uses of Cash Uses of Cash Uses of Cash
Non-current liabilities Loans and debentures Current liabilities Shareholders equity
31 Dec 16 77 404 1838 2684
31 Dec 17 75 400 1367 2756
30 Jun 18 76 546 1321 2706
To resize chart data range drag lower right corner of range
31 Dec 16 31 Dec 16 31 Dec 16 31 Dec 16
31 Dec 17 31 Dec 17 31 Dec 17 31 Dec 17
30 Jun 18 30 Jun 18 30 Jun 18 30 Jun 18
Current assets Other non-current assets Investment in associate and Investment in joint ventures Property plant and equipment
31 Dec 16 2874 72 1331 726
31 Dec 17 2599 48 1266 685
30 Jun 18 2698 50 1256 645
To resize chart data range drag lower right corner of range
31 Dec 16 31 Dec 16 31 Dec 16 31 Dec 16
31 Dec 17 31 Dec 17 31 Dec 17 31 Dec 17
30 Jun 18 30 Jun 18 30 Jun 18 30 Jun 18
Operating Profit Net Profit
2014 821 694
2015 787 789
2016 1065 786
2017 711 392
6-Month 2017 519 224
6-Month 2018 -051 -387
To resize chart data range drag lower right corner of range
2014 2014
2015 2015
2016 2016
2017 2017
6-Month 2017 6-Month 2017
6-Month 2018 6-Month 2018
Page 73: TRC Corporate Presentation · 2018-09-19 · TRC Corporate Presentation . The 2. nd. Quarter 2018 Operating Performance . 7 September 2018 . ... determined by TRC based on information

Sheet1

726 685 645

1331 1266 1256

72 48 50

2874 2599 2698

-

1000

2000

3000

4000

5000

31 Dec 16 31 Dec 17 30 Jun 18

Assets

Current assetsOther non-current assetsInvestment in associate and Investment in joint venturesProperty plant and equipment

50034598 4649

(MB)

Financial Position

2684 2756 2706

1838 1367 1321

404 400 546

77 75 76

-

1000

2000

3000

4000

5000

31 Dec 16 31 Dec 17 30 Jun 18

Liabilities and Shareholders Equity

Non-current liabilities

Loans and debentures

Current liabilities

Shareholders equity

50034598 4649

(MB)

(APOT 1259)

(APOT 1234)

(APOT 1328)

32

58

1

27

14

2

12

28

58

Chart1

5003
4598
4649
Property plant and equipment
Investment in associate and Investment in joint ventures
Other non-current assets
Current assets
Assets
726
1331
72
2874
685
1266
48
2599
645
1256
50
2698

Sheet1

Sheet2

Chart1

5003
4598
4649
Shareholders equity
Current liabilities
Loans and debentures
Non-current liabilities
Liabilities and Shareholders Equity
75
2684
1838
404
77
2756
1367
400
75
2706
1321
546
76

Sheet1

Debenture Issuance and Expiration

Issuance Date

Maturity Date

Issuance

Amount (MB)

Outstanding

Amount (MB)

Debenture

Holders

Interest Rate

(Per Year)

8 Jul 2015 8 Jul 2017

(2 years) 100

- (Expired)

10 persons 468

10 Mar 2016

10 Mar 2018

(2 Years)

200 -

(Expired) 10 persons 440

12 Jul 2017 12 Jul 2018

(1 year) 100

- (Expired)

10 persons 450

15 Mar 2018

17 Mar 2020

(2 yearsamp2 days)

180 180 9 persons 480

Outstanding debentures as at 7 Sep 18

180

I) Debentures Baht 500 million

II) Debentures Baht 2000 million Still not issue 33

Cash Flows

370259

8839614

37

Sources of Cash Uses of Cash

472

692

Change in Cash (220 MB)

Increase in translation

adjustment (073 MB)

Ending Cash 115 MB

Beginning Cash 336 MB

S-T loan received amp debenture issuance

Cash from operation

Withholding tax refund Change in working capital (376 MB) amp income tax paid (20 MB)

Debt service repayment amp dividend paid (12 MB)

Investment in equipment (22 MB) and capital increase in SH Crossing

by SKW (15 MB)

6-Month 2018 Sources and Uses of Cash (MB)

Financing Activities + 111 MB

Operating Activities (294 MB)

Investment Activities (37 MB)

Net CF (220 MB)

34

Chart1

472
692
370
88
14
259
396
37

Sheet1

TRC Group Industry Group (Construction Services)

089 086067

095072

246 234 247 240258

000

050

100

150

200

250

300

2015 2016 2017 30 Jun 17 30 Jun 18

1599

1128

338

1231

092

1226

709

256

905

343

000

500

1000

1500

2000

2015 2016 2017 30 Jun 17 30 Jun 18

()

Financial Ratio amp Covenants to Debenture Holders

Time(s) Return on Equity Debt to Equity Ratio

006

016 015

020

000

005

010

015

020

025

31 Dec 15 31 Dec 16 31 Dec 17 30 Jun 18

Time(s)

10412

26881628 1196

0002000400060008000

1000012000

2015 2016 2017 30 Jun 2018

EBITDA to Interest Time(s)

TRC TRC

Interest Bearing Debt to Equity

Covenant gt = 4 times Covenant lt = 2 times

35

Chart1

TRC and its subsidiaries
Industry Group
240
089
246
086
234
067
247
095
238
072
258

Sheet1

Chart1

TRC and its subsidiaries
Industry Group
1599
1226
1128
709
338
256
1231
905
092
343

Sheet1

Chart1

TRC Groups Interest-Bearing Debt-to-Equity
006
016
015
02

Sheet1

Chart1

TRC Groups EBITDA to interest
10412
2688
1628
1196

Sheet1

If you have any question please feel fee to contact Investor Relations Department Email ir_trctrc-concom or ounruentrc-concom

Tel +66 2022 7777-87 Ext 3201 3213 Fax +66 2022 7778

  • Slide Number 1
  • Slide Number 2
  • Slide Number 3
  • Key Corporate Milestone
  • Slide Number 5
  • Slide Number 6
  • May 2018 SKW obtained special class contractor from Department of Highways
  • Slide Number 8
  • Slide Number 9
  • TRC Group Backlog
  • Slide Number 11
  • Projects on Hand Period
  • Slide Number 13
  • Slide Number 14
  • Slide Number 15
  • Slide Number 16
  • Slide Number 17
  • Slide Number 18
  • Slide Number 19
  • Slide Number 20
  • Slide Number 21
  • Slide Number 22
  • Slide Number 23
  • Auto Motion Works Co Ltd (AMW) Leader manufactureof Automated Storage and Retrieval System (ASRS)Technology
  • Slide Number 25
  • Slide Number 26
  • Slide Number 27
  • Slide Number 28
  • Slide Number 29
  • Slide Number 30
  • Slide Number 31
  • Slide Number 32
  • Slide Number 33
  • Slide Number 34
  • Slide Number 35
  • Slide Number 36
TRC Groups EBITDA to interest
2015 10412
2016 2688
2017 1628
30 Jun 2018 1196
To resize chart data range drag lower right corner of range
2015
2016
2017
30 Jun 2018
TRC Groups Interest-Bearing Debt-to-Equity
31 Dec 15 006
31 Dec 16 016
31 Dec 17 015
30 Jun 18 020
To resize chart data range drag lower right corner of range
31 Dec 15
31 Dec 16
31 Dec 17
30 Jun 18
TRC and its subsidiaries Industry Group
2015 1599 1226
2016 1128 709
2017 338 256
30 Jun 17 1231 905
30 Jun 18 092 343
To resize chart data range drag lower right corner of range
2015 2015
2016 2016
2017 2017
30 Jun 17 30 Jun 17
30 Jun 18 30 Jun 18
2015 2016 2017 30 Jun 17 30 Jun 18
TRC and its subsidiaries 089 086 067 095 072
Industry Group 246 234 247 238 258
2015 2015 2015
2016 2016 2016
2017 2017 2017
30 Jun 17 30 Jun 17 30 Jun 17
30 Jun 18 30 Jun 18 30 Jun 18
Sources of Cash Uses of Cash
370 259
88 396
14 37
472 692
220
Sources of Cash Uses of Cash Withholding tax refund
Loan recived 370 376 Change in working Capital
Cash From operation (CFO) 88 259 Debt Service - repayment amp Dividend paid
Withholding tax refund 14 57 Investment
22 Investment in PPE
15 investment in joint venture
20 Tax paid
57
Sources of Cash Sources of Cash Sources of Cash
Uses of Cash Uses of Cash Uses of Cash
Non-current liabilities Loans and debentures Current liabilities Shareholders equity
31 Dec 16 77 404 1838 2684
31 Dec 17 75 400 1367 2756
30 Jun 18 76 546 1321 2706
To resize chart data range drag lower right corner of range
31 Dec 16 31 Dec 16 31 Dec 16 31 Dec 16
31 Dec 17 31 Dec 17 31 Dec 17 31 Dec 17
30 Jun 18 30 Jun 18 30 Jun 18 30 Jun 18
Current assets Other non-current assets Investment in associate and Investment in joint ventures Property plant and equipment
31 Dec 16 2874 72 1331 726
31 Dec 17 2599 48 1266 685
30 Jun 18 2698 50 1256 645
To resize chart data range drag lower right corner of range
31 Dec 16 31 Dec 16 31 Dec 16 31 Dec 16
31 Dec 17 31 Dec 17 31 Dec 17 31 Dec 17
30 Jun 18 30 Jun 18 30 Jun 18 30 Jun 18
Operating Profit Net Profit
2014 821 694
2015 787 789
2016 1065 786
2017 711 392
6-Month 2017 519 224
6-Month 2018 -051 -387
To resize chart data range drag lower right corner of range
Page 74: TRC Corporate Presentation · 2018-09-19 · TRC Corporate Presentation . The 2. nd. Quarter 2018 Operating Performance . 7 September 2018 . ... determined by TRC based on information

726 685 645

1331 1266 1256

72 48 50

2874 2599 2698

-

1000

2000

3000

4000

5000

31 Dec 16 31 Dec 17 30 Jun 18

Assets

Current assetsOther non-current assetsInvestment in associate and Investment in joint venturesProperty plant and equipment

50034598 4649

(MB)

Financial Position

2684 2756 2706

1838 1367 1321

404 400 546

77 75 76

-

1000

2000

3000

4000

5000

31 Dec 16 31 Dec 17 30 Jun 18

Liabilities and Shareholders Equity

Non-current liabilities

Loans and debentures

Current liabilities

Shareholders equity

50034598 4649

(MB)

(APOT 1259)

(APOT 1234)

(APOT 1328)

32

58

1

27

14

2

12

28

58

Chart1

5003
4598
4649
Property plant and equipment
Investment in associate and Investment in joint ventures
Other non-current assets
Current assets
Assets
726
1331
72
2874
685
1266
48
2599
645
1256
50
2698

Sheet1

Sheet2

Chart1

5003
4598
4649
Shareholders equity
Current liabilities
Loans and debentures
Non-current liabilities
Liabilities and Shareholders Equity
75
2684
1838
404
77
2756
1367
400
75
2706
1321
546
76

Sheet1

Debenture Issuance and Expiration

Issuance Date

Maturity Date

Issuance

Amount (MB)

Outstanding

Amount (MB)

Debenture

Holders

Interest Rate

(Per Year)

8 Jul 2015 8 Jul 2017

(2 years) 100

- (Expired)

10 persons 468

10 Mar 2016

10 Mar 2018

(2 Years)

200 -

(Expired) 10 persons 440

12 Jul 2017 12 Jul 2018

(1 year) 100

- (Expired)

10 persons 450

15 Mar 2018

17 Mar 2020

(2 yearsamp2 days)

180 180 9 persons 480

Outstanding debentures as at 7 Sep 18

180

I) Debentures Baht 500 million

II) Debentures Baht 2000 million Still not issue 33

Cash Flows

370259

8839614

37

Sources of Cash Uses of Cash

472

692

Change in Cash (220 MB)

Increase in translation

adjustment (073 MB)

Ending Cash 115 MB

Beginning Cash 336 MB

S-T loan received amp debenture issuance

Cash from operation

Withholding tax refund Change in working capital (376 MB) amp income tax paid (20 MB)

Debt service repayment amp dividend paid (12 MB)

Investment in equipment (22 MB) and capital increase in SH Crossing

by SKW (15 MB)

6-Month 2018 Sources and Uses of Cash (MB)

Financing Activities + 111 MB

Operating Activities (294 MB)

Investment Activities (37 MB)

Net CF (220 MB)

34

Chart1

472
692
370
88
14
259
396
37

Sheet1

TRC Group Industry Group (Construction Services)

089 086067

095072

246 234 247 240258

000

050

100

150

200

250

300

2015 2016 2017 30 Jun 17 30 Jun 18

1599

1128

338

1231

092

1226

709

256

905

343

000

500

1000

1500

2000

2015 2016 2017 30 Jun 17 30 Jun 18

()

Financial Ratio amp Covenants to Debenture Holders

Time(s) Return on Equity Debt to Equity Ratio

006

016 015

020

000

005

010

015

020

025

31 Dec 15 31 Dec 16 31 Dec 17 30 Jun 18

Time(s)

10412

26881628 1196

0002000400060008000

1000012000

2015 2016 2017 30 Jun 2018

EBITDA to Interest Time(s)

TRC TRC

Interest Bearing Debt to Equity

Covenant gt = 4 times Covenant lt = 2 times

35

Chart1

TRC and its subsidiaries
Industry Group
240
089
246
086
234
067
247
095
238
072
258

Sheet1

Chart1

TRC and its subsidiaries
Industry Group
1599
1226
1128
709
338
256
1231
905
092
343

Sheet1

Chart1

TRC Groups Interest-Bearing Debt-to-Equity
006
016
015
02

Sheet1

Chart1

TRC Groups EBITDA to interest
10412
2688
1628
1196

Sheet1

If you have any question please feel fee to contact Investor Relations Department Email ir_trctrc-concom or ounruentrc-concom

Tel +66 2022 7777-87 Ext 3201 3213 Fax +66 2022 7778

  • Slide Number 1
  • Slide Number 2
  • Slide Number 3
  • Key Corporate Milestone
  • Slide Number 5
  • Slide Number 6
  • May 2018 SKW obtained special class contractor from Department of Highways
  • Slide Number 8
  • Slide Number 9
  • TRC Group Backlog
  • Slide Number 11
  • Projects on Hand Period
  • Slide Number 13
  • Slide Number 14
  • Slide Number 15
  • Slide Number 16
  • Slide Number 17
  • Slide Number 18
  • Slide Number 19
  • Slide Number 20
  • Slide Number 21
  • Slide Number 22
  • Slide Number 23
  • Auto Motion Works Co Ltd (AMW) Leader manufactureof Automated Storage and Retrieval System (ASRS)Technology
  • Slide Number 25
  • Slide Number 26
  • Slide Number 27
  • Slide Number 28
  • Slide Number 29
  • Slide Number 30
  • Slide Number 31
  • Slide Number 32
  • Slide Number 33
  • Slide Number 34
  • Slide Number 35
  • Slide Number 36
TRC Groups EBITDA to interest
2015 10412
2016 2688
2017 1628
30 Jun 2018 1196
To resize chart data range drag lower right corner of range
2015
2016
2017
30 Jun 2018
TRC Groups Interest-Bearing Debt-to-Equity
31 Dec 15 006
31 Dec 16 016
31 Dec 17 015
30 Jun 18 020
To resize chart data range drag lower right corner of range
31 Dec 15
31 Dec 16
31 Dec 17
30 Jun 18
TRC and its subsidiaries Industry Group
2015 1599 1226
2016 1128 709
2017 338 256
30 Jun 17 1231 905
30 Jun 18 092 343
To resize chart data range drag lower right corner of range
2015 2015
2016 2016
2017 2017
30 Jun 17 30 Jun 17
30 Jun 18 30 Jun 18
2015 2016 2017 30 Jun 17 30 Jun 18
TRC and its subsidiaries 089 086 067 095 072
Industry Group 246 234 247 238 258
2015 2015 2015
2016 2016 2016
2017 2017 2017
30 Jun 17 30 Jun 17 30 Jun 17
30 Jun 18 30 Jun 18 30 Jun 18
Sources of Cash Uses of Cash
370 259
88 396
14 37
472 692
220
Sources of Cash Uses of Cash Withholding tax refund
Loan recived 370 376 Change in working Capital
Cash From operation (CFO) 88 259 Debt Service - repayment amp Dividend paid
Withholding tax refund 14 57 Investment
22 Investment in PPE
15 investment in joint venture
20 Tax paid
57
Sources of Cash Sources of Cash Sources of Cash
Uses of Cash Uses of Cash Uses of Cash
Non-current liabilities Loans and debentures Current liabilities Shareholders equity
31 Dec 16 77 404 1838 2684
31 Dec 17 75 400 1367 2756
30 Jun 18 76 546 1321 2706
To resize chart data range drag lower right corner of range
31 Dec 16 31 Dec 16 31 Dec 16 31 Dec 16
31 Dec 17 31 Dec 17 31 Dec 17 31 Dec 17
30 Jun 18 30 Jun 18 30 Jun 18 30 Jun 18
Current assets Other non-current assets Investment in associate and Investment in joint ventures Property plant and equipment
31 Dec 16 2874 72 1331 726
31 Dec 17 2599 48 1266 685
30 Jun 18 2698 50 1256 645
To resize chart data range drag lower right corner of range
31 Dec 16 31 Dec 16 31 Dec 16 31 Dec 16
31 Dec 17 31 Dec 17 31 Dec 17 31 Dec 17
30 Jun 18 30 Jun 18 30 Jun 18 30 Jun 18
Page 75: TRC Corporate Presentation · 2018-09-19 · TRC Corporate Presentation . The 2. nd. Quarter 2018 Operating Performance . 7 September 2018 . ... determined by TRC based on information

Chart1

5003
4598
4649
Property plant and equipment
Investment in associate and Investment in joint ventures
Other non-current assets
Current assets
Assets
726
1331
72
2874
685
1266
48
2599
645
1256
50
2698

Sheet1

Sheet2

Chart1

5003
4598
4649
Shareholders equity
Current liabilities
Loans and debentures
Non-current liabilities
Liabilities and Shareholders Equity
75
2684
1838
404
77
2756
1367
400
75
2706
1321
546
76

Sheet1

Debenture Issuance and Expiration

Issuance Date

Maturity Date

Issuance

Amount (MB)

Outstanding

Amount (MB)

Debenture

Holders

Interest Rate

(Per Year)

8 Jul 2015 8 Jul 2017

(2 years) 100

- (Expired)

10 persons 468

10 Mar 2016

10 Mar 2018

(2 Years)

200 -

(Expired) 10 persons 440

12 Jul 2017 12 Jul 2018

(1 year) 100

- (Expired)

10 persons 450

15 Mar 2018

17 Mar 2020

(2 yearsamp2 days)

180 180 9 persons 480

Outstanding debentures as at 7 Sep 18

180

I) Debentures Baht 500 million

II) Debentures Baht 2000 million Still not issue 33

Cash Flows

370259

8839614

37

Sources of Cash Uses of Cash

472

692

Change in Cash (220 MB)

Increase in translation

adjustment (073 MB)

Ending Cash 115 MB

Beginning Cash 336 MB

S-T loan received amp debenture issuance

Cash from operation

Withholding tax refund Change in working capital (376 MB) amp income tax paid (20 MB)

Debt service repayment amp dividend paid (12 MB)

Investment in equipment (22 MB) and capital increase in SH Crossing

by SKW (15 MB)

6-Month 2018 Sources and Uses of Cash (MB)

Financing Activities + 111 MB

Operating Activities (294 MB)

Investment Activities (37 MB)

Net CF (220 MB)

34

Chart1

472
692
370
88
14
259
396
37

Sheet1

TRC Group Industry Group (Construction Services)

089 086067

095072

246 234 247 240258

000

050

100

150

200

250

300

2015 2016 2017 30 Jun 17 30 Jun 18

1599

1128

338

1231

092

1226

709

256

905

343

000

500

1000

1500

2000

2015 2016 2017 30 Jun 17 30 Jun 18

()

Financial Ratio amp Covenants to Debenture Holders

Time(s) Return on Equity Debt to Equity Ratio

006

016 015

020

000

005

010

015

020

025

31 Dec 15 31 Dec 16 31 Dec 17 30 Jun 18

Time(s)

10412

26881628 1196

0002000400060008000

1000012000

2015 2016 2017 30 Jun 2018

EBITDA to Interest Time(s)

TRC TRC

Interest Bearing Debt to Equity

Covenant gt = 4 times Covenant lt = 2 times

35

Chart1

TRC and its subsidiaries
Industry Group
240
089
246
086
234
067
247
095
238
072
258

Sheet1

Chart1

TRC and its subsidiaries
Industry Group
1599
1226
1128
709
338
256
1231
905
092
343

Sheet1

Chart1

TRC Groups Interest-Bearing Debt-to-Equity
006
016
015
02

Sheet1

Chart1

TRC Groups EBITDA to interest
10412
2688
1628
1196

Sheet1

If you have any question please feel fee to contact Investor Relations Department Email ir_trctrc-concom or ounruentrc-concom

Tel +66 2022 7777-87 Ext 3201 3213 Fax +66 2022 7778

  • Slide Number 1
  • Slide Number 2
  • Slide Number 3
  • Key Corporate Milestone
  • Slide Number 5
  • Slide Number 6
  • May 2018 SKW obtained special class contractor from Department of Highways
  • Slide Number 8
  • Slide Number 9
  • TRC Group Backlog
  • Slide Number 11
  • Projects on Hand Period
  • Slide Number 13
  • Slide Number 14
  • Slide Number 15
  • Slide Number 16
  • Slide Number 17
  • Slide Number 18
  • Slide Number 19
  • Slide Number 20
  • Slide Number 21
  • Slide Number 22
  • Slide Number 23
  • Auto Motion Works Co Ltd (AMW) Leader manufactureof Automated Storage and Retrieval System (ASRS)Technology
  • Slide Number 25
  • Slide Number 26
  • Slide Number 27
  • Slide Number 28
  • Slide Number 29
  • Slide Number 30
  • Slide Number 31
  • Slide Number 32
  • Slide Number 33
  • Slide Number 34
  • Slide Number 35
  • Slide Number 36
TRC Groups EBITDA to interest
2015 10412
2016 2688
2017 1628
30 Jun 2018 1196
To resize chart data range drag lower right corner of range
2015
2016
2017
30 Jun 2018
TRC Groups Interest-Bearing Debt-to-Equity
31 Dec 15 006
31 Dec 16 016
31 Dec 17 015
30 Jun 18 020
To resize chart data range drag lower right corner of range
31 Dec 15
31 Dec 16
31 Dec 17
30 Jun 18
TRC and its subsidiaries Industry Group
2015 1599 1226
2016 1128 709
2017 338 256
30 Jun 17 1231 905
30 Jun 18 092 343
To resize chart data range drag lower right corner of range
2015 2015
2016 2016
2017 2017
30 Jun 17 30 Jun 17
30 Jun 18 30 Jun 18
2015 2016 2017 30 Jun 17 30 Jun 18
TRC and its subsidiaries 089 086 067 095 072
Industry Group 246 234 247 238 258
2015 2015 2015
2016 2016 2016
2017 2017 2017
30 Jun 17 30 Jun 17 30 Jun 17
30 Jun 18 30 Jun 18 30 Jun 18
Sources of Cash Uses of Cash
370 259
88 396
14 37
472 692
220
Sources of Cash Uses of Cash Withholding tax refund
Loan recived 370 376 Change in working Capital
Cash From operation (CFO) 88 259 Debt Service - repayment amp Dividend paid
Withholding tax refund 14 57 Investment
22 Investment in PPE
15 investment in joint venture
20 Tax paid
57
Sources of Cash Sources of Cash Sources of Cash
Uses of Cash Uses of Cash Uses of Cash
Non-current liabilities Loans and debentures Current liabilities Shareholders equity
31 Dec 16 77 404 1838 2684
31 Dec 17 75 400 1367 2756
30 Jun 18 76 546 1321 2706
To resize chart data range drag lower right corner of range
31 Dec 16 31 Dec 16 31 Dec 16 31 Dec 16
31 Dec 17 31 Dec 17 31 Dec 17 31 Dec 17
30 Jun 18 30 Jun 18 30 Jun 18 30 Jun 18
Current assets Other non-current assets Investment in associate and Investment in joint ventures Property plant and equipment
31 Dec 16 2874 72 1331 726
31 Dec 17 2599 48 1266 685
30 Jun 18 2698 50 1256 645
To resize chart data range drag lower right corner of range
31 Dec 16 31 Dec 16 31 Dec 16 31 Dec 16
31 Dec 17 31 Dec 17 31 Dec 17 31 Dec 17
30 Jun 18 30 Jun 18 30 Jun 18 30 Jun 18
Page 76: TRC Corporate Presentation · 2018-09-19 · TRC Corporate Presentation . The 2. nd. Quarter 2018 Operating Performance . 7 September 2018 . ... determined by TRC based on information

Sheet1

Sheet2

Chart1

5003
4598
4649
Shareholders equity
Current liabilities
Loans and debentures
Non-current liabilities
Liabilities and Shareholders Equity
75
2684
1838
404
77
2756
1367
400
75
2706
1321
546
76

Sheet1

Debenture Issuance and Expiration

Issuance Date

Maturity Date

Issuance

Amount (MB)

Outstanding

Amount (MB)

Debenture

Holders

Interest Rate

(Per Year)

8 Jul 2015 8 Jul 2017

(2 years) 100

- (Expired)

10 persons 468

10 Mar 2016

10 Mar 2018

(2 Years)

200 -

(Expired) 10 persons 440

12 Jul 2017 12 Jul 2018

(1 year) 100

- (Expired)

10 persons 450

15 Mar 2018

17 Mar 2020

(2 yearsamp2 days)

180 180 9 persons 480

Outstanding debentures as at 7 Sep 18

180

I) Debentures Baht 500 million

II) Debentures Baht 2000 million Still not issue 33

Cash Flows

370259

8839614

37

Sources of Cash Uses of Cash

472

692

Change in Cash (220 MB)

Increase in translation

adjustment (073 MB)

Ending Cash 115 MB

Beginning Cash 336 MB

S-T loan received amp debenture issuance

Cash from operation

Withholding tax refund Change in working capital (376 MB) amp income tax paid (20 MB)

Debt service repayment amp dividend paid (12 MB)

Investment in equipment (22 MB) and capital increase in SH Crossing

by SKW (15 MB)

6-Month 2018 Sources and Uses of Cash (MB)

Financing Activities + 111 MB

Operating Activities (294 MB)

Investment Activities (37 MB)

Net CF (220 MB)

34

Chart1

472
692
370
88
14
259
396
37

Sheet1

TRC Group Industry Group (Construction Services)

089 086067

095072

246 234 247 240258

000

050

100

150

200

250

300

2015 2016 2017 30 Jun 17 30 Jun 18

1599

1128

338

1231

092

1226

709

256

905

343

000

500

1000

1500

2000

2015 2016 2017 30 Jun 17 30 Jun 18

()

Financial Ratio amp Covenants to Debenture Holders

Time(s) Return on Equity Debt to Equity Ratio

006

016 015

020

000

005

010

015

020

025

31 Dec 15 31 Dec 16 31 Dec 17 30 Jun 18

Time(s)

10412

26881628 1196

0002000400060008000

1000012000

2015 2016 2017 30 Jun 2018

EBITDA to Interest Time(s)

TRC TRC

Interest Bearing Debt to Equity

Covenant gt = 4 times Covenant lt = 2 times

35

Chart1

TRC and its subsidiaries
Industry Group
240
089
246
086
234
067
247
095
238
072
258

Sheet1

Chart1

TRC and its subsidiaries
Industry Group
1599
1226
1128
709
338
256
1231
905
092
343

Sheet1

Chart1

TRC Groups Interest-Bearing Debt-to-Equity
006
016
015
02

Sheet1

Chart1

TRC Groups EBITDA to interest
10412
2688
1628
1196

Sheet1

If you have any question please feel fee to contact Investor Relations Department Email ir_trctrc-concom or ounruentrc-concom

Tel +66 2022 7777-87 Ext 3201 3213 Fax +66 2022 7778

  • Slide Number 1
  • Slide Number 2
  • Slide Number 3
  • Key Corporate Milestone
  • Slide Number 5
  • Slide Number 6
  • May 2018 SKW obtained special class contractor from Department of Highways
  • Slide Number 8
  • Slide Number 9
  • TRC Group Backlog
  • Slide Number 11
  • Projects on Hand Period
  • Slide Number 13
  • Slide Number 14
  • Slide Number 15
  • Slide Number 16
  • Slide Number 17
  • Slide Number 18
  • Slide Number 19
  • Slide Number 20
  • Slide Number 21
  • Slide Number 22
  • Slide Number 23
  • Auto Motion Works Co Ltd (AMW) Leader manufactureof Automated Storage and Retrieval System (ASRS)Technology
  • Slide Number 25
  • Slide Number 26
  • Slide Number 27
  • Slide Number 28
  • Slide Number 29
  • Slide Number 30
  • Slide Number 31
  • Slide Number 32
  • Slide Number 33
  • Slide Number 34
  • Slide Number 35
  • Slide Number 36
TRC Groups EBITDA to interest
2015 10412
2016 2688
2017 1628
30 Jun 2018 1196
To resize chart data range drag lower right corner of range
2015
2016
2017
30 Jun 2018
TRC Groups Interest-Bearing Debt-to-Equity
31 Dec 15 006
31 Dec 16 016
31 Dec 17 015
30 Jun 18 020
To resize chart data range drag lower right corner of range
31 Dec 15
31 Dec 16
31 Dec 17
30 Jun 18
TRC and its subsidiaries Industry Group
2015 1599 1226
2016 1128 709
2017 338 256
30 Jun 17 1231 905
30 Jun 18 092 343
To resize chart data range drag lower right corner of range
2015 2015
2016 2016
2017 2017
30 Jun 17 30 Jun 17
30 Jun 18 30 Jun 18
2015 2016 2017 30 Jun 17 30 Jun 18
TRC and its subsidiaries 089 086 067 095 072
Industry Group 246 234 247 238 258
2015 2015 2015
2016 2016 2016
2017 2017 2017
30 Jun 17 30 Jun 17 30 Jun 17
30 Jun 18 30 Jun 18 30 Jun 18
Sources of Cash Uses of Cash
370 259
88 396
14 37
472 692
220
Sources of Cash Uses of Cash Withholding tax refund
Loan recived 370 376 Change in working Capital
Cash From operation (CFO) 88 259 Debt Service - repayment amp Dividend paid
Withholding tax refund 14 57 Investment
22 Investment in PPE
15 investment in joint venture
20 Tax paid
57
Sources of Cash Sources of Cash Sources of Cash
Uses of Cash Uses of Cash Uses of Cash
Non-current liabilities Loans and debentures Current liabilities Shareholders equity
31 Dec 16 77 404 1838 2684
31 Dec 17 75 400 1367 2756
30 Jun 18 76 546 1321 2706
To resize chart data range drag lower right corner of range
31 Dec 16 31 Dec 16 31 Dec 16 31 Dec 16
31 Dec 17 31 Dec 17 31 Dec 17 31 Dec 17
30 Jun 18 30 Jun 18 30 Jun 18 30 Jun 18
Current assets Other non-current assets Investment in associate and Investment in joint ventures Property plant and equipment
31 Dec 16 2874 72 1331 726
31 Dec 17 2599 48 1266 685
30 Jun 18 2698 50 1256 645
To resize chart data range drag lower right corner of range
Page 77: TRC Corporate Presentation · 2018-09-19 · TRC Corporate Presentation . The 2. nd. Quarter 2018 Operating Performance . 7 September 2018 . ... determined by TRC based on information

Sheet2

Chart1

5003
4598
4649
Shareholders equity
Current liabilities
Loans and debentures
Non-current liabilities
Liabilities and Shareholders Equity
75
2684
1838
404
77
2756
1367
400
75
2706
1321
546
76

Sheet1

Debenture Issuance and Expiration

Issuance Date

Maturity Date

Issuance

Amount (MB)

Outstanding

Amount (MB)

Debenture

Holders

Interest Rate

(Per Year)

8 Jul 2015 8 Jul 2017

(2 years) 100

- (Expired)

10 persons 468

10 Mar 2016

10 Mar 2018

(2 Years)

200 -

(Expired) 10 persons 440

12 Jul 2017 12 Jul 2018

(1 year) 100

- (Expired)

10 persons 450

15 Mar 2018

17 Mar 2020

(2 yearsamp2 days)

180 180 9 persons 480

Outstanding debentures as at 7 Sep 18

180

I) Debentures Baht 500 million

II) Debentures Baht 2000 million Still not issue 33

Cash Flows

370259

8839614

37

Sources of Cash Uses of Cash

472

692

Change in Cash (220 MB)

Increase in translation

adjustment (073 MB)

Ending Cash 115 MB

Beginning Cash 336 MB

S-T loan received amp debenture issuance

Cash from operation

Withholding tax refund Change in working capital (376 MB) amp income tax paid (20 MB)

Debt service repayment amp dividend paid (12 MB)

Investment in equipment (22 MB) and capital increase in SH Crossing

by SKW (15 MB)

6-Month 2018 Sources and Uses of Cash (MB)

Financing Activities + 111 MB

Operating Activities (294 MB)

Investment Activities (37 MB)

Net CF (220 MB)

34

Chart1

472
692
370
88
14
259
396
37

Sheet1

TRC Group Industry Group (Construction Services)

089 086067

095072

246 234 247 240258

000

050

100

150

200

250

300

2015 2016 2017 30 Jun 17 30 Jun 18

1599

1128

338

1231

092

1226

709

256

905

343

000

500

1000

1500

2000

2015 2016 2017 30 Jun 17 30 Jun 18

()

Financial Ratio amp Covenants to Debenture Holders

Time(s) Return on Equity Debt to Equity Ratio

006

016 015

020

000

005

010

015

020

025

31 Dec 15 31 Dec 16 31 Dec 17 30 Jun 18

Time(s)

10412

26881628 1196

0002000400060008000

1000012000

2015 2016 2017 30 Jun 2018

EBITDA to Interest Time(s)

TRC TRC

Interest Bearing Debt to Equity

Covenant gt = 4 times Covenant lt = 2 times

35

Chart1

TRC and its subsidiaries
Industry Group
240
089
246
086
234
067
247
095
238
072
258

Sheet1

Chart1

TRC and its subsidiaries
Industry Group
1599
1226
1128
709
338
256
1231
905
092
343

Sheet1

Chart1

TRC Groups Interest-Bearing Debt-to-Equity
006
016
015
02

Sheet1

Chart1

TRC Groups EBITDA to interest
10412
2688
1628
1196

Sheet1

If you have any question please feel fee to contact Investor Relations Department Email ir_trctrc-concom or ounruentrc-concom

Tel +66 2022 7777-87 Ext 3201 3213 Fax +66 2022 7778

  • Slide Number 1
  • Slide Number 2
  • Slide Number 3
  • Key Corporate Milestone
  • Slide Number 5
  • Slide Number 6
  • May 2018 SKW obtained special class contractor from Department of Highways
  • Slide Number 8
  • Slide Number 9
  • TRC Group Backlog
  • Slide Number 11
  • Projects on Hand Period
  • Slide Number 13
  • Slide Number 14
  • Slide Number 15
  • Slide Number 16
  • Slide Number 17
  • Slide Number 18
  • Slide Number 19
  • Slide Number 20
  • Slide Number 21
  • Slide Number 22
  • Slide Number 23
  • Auto Motion Works Co Ltd (AMW) Leader manufactureof Automated Storage and Retrieval System (ASRS)Technology
  • Slide Number 25
  • Slide Number 26
  • Slide Number 27
  • Slide Number 28
  • Slide Number 29
  • Slide Number 30
  • Slide Number 31
  • Slide Number 32
  • Slide Number 33
  • Slide Number 34
  • Slide Number 35
  • Slide Number 36
TRC Groups EBITDA to interest
2015 10412
2016 2688
2017 1628
30 Jun 2018 1196
To resize chart data range drag lower right corner of range
2015
2016
2017
30 Jun 2018
TRC Groups Interest-Bearing Debt-to-Equity
31 Dec 15 006
31 Dec 16 016
31 Dec 17 015
30 Jun 18 020
To resize chart data range drag lower right corner of range
31 Dec 15
31 Dec 16
31 Dec 17
30 Jun 18
TRC and its subsidiaries Industry Group
2015 1599 1226
2016 1128 709
2017 338 256
30 Jun 17 1231 905
30 Jun 18 092 343
To resize chart data range drag lower right corner of range
2015 2015
2016 2016
2017 2017
30 Jun 17 30 Jun 17
30 Jun 18 30 Jun 18
2015 2016 2017 30 Jun 17 30 Jun 18
TRC and its subsidiaries 089 086 067 095 072
Industry Group 246 234 247 238 258
2015 2015 2015
2016 2016 2016
2017 2017 2017
30 Jun 17 30 Jun 17 30 Jun 17
30 Jun 18 30 Jun 18 30 Jun 18
Sources of Cash Uses of Cash
370 259
88 396
14 37
472 692
220
Sources of Cash Uses of Cash Withholding tax refund
Loan recived 370 376 Change in working Capital
Cash From operation (CFO) 88 259 Debt Service - repayment amp Dividend paid
Withholding tax refund 14 57 Investment
22 Investment in PPE
15 investment in joint venture
20 Tax paid
57
Sources of Cash Sources of Cash Sources of Cash
Uses of Cash Uses of Cash Uses of Cash
Non-current liabilities Loans and debentures Current liabilities Shareholders equity
31 Dec 16 77 404 1838 2684
31 Dec 17 75 400 1367 2756
30 Jun 18 76 546 1321 2706
To resize chart data range drag lower right corner of range
31 Dec 16 31 Dec 16 31 Dec 16 31 Dec 16
31 Dec 17 31 Dec 17 31 Dec 17 31 Dec 17
30 Jun 18 30 Jun 18 30 Jun 18 30 Jun 18
Page 78: TRC Corporate Presentation · 2018-09-19 · TRC Corporate Presentation . The 2. nd. Quarter 2018 Operating Performance . 7 September 2018 . ... determined by TRC based on information

Chart1

5003
4598
4649
Shareholders equity
Current liabilities
Loans and debentures
Non-current liabilities
Liabilities and Shareholders Equity
75
2684
1838
404
77
2756
1367
400
75
2706
1321
546
76

Sheet1

Debenture Issuance and Expiration

Issuance Date

Maturity Date

Issuance

Amount (MB)

Outstanding

Amount (MB)

Debenture

Holders

Interest Rate

(Per Year)

8 Jul 2015 8 Jul 2017

(2 years) 100

- (Expired)

10 persons 468

10 Mar 2016

10 Mar 2018

(2 Years)

200 -

(Expired) 10 persons 440

12 Jul 2017 12 Jul 2018

(1 year) 100

- (Expired)

10 persons 450

15 Mar 2018

17 Mar 2020

(2 yearsamp2 days)

180 180 9 persons 480

Outstanding debentures as at 7 Sep 18

180

I) Debentures Baht 500 million

II) Debentures Baht 2000 million Still not issue 33

Cash Flows

370259

8839614

37

Sources of Cash Uses of Cash

472

692

Change in Cash (220 MB)

Increase in translation

adjustment (073 MB)

Ending Cash 115 MB

Beginning Cash 336 MB

S-T loan received amp debenture issuance

Cash from operation

Withholding tax refund Change in working capital (376 MB) amp income tax paid (20 MB)

Debt service repayment amp dividend paid (12 MB)

Investment in equipment (22 MB) and capital increase in SH Crossing

by SKW (15 MB)

6-Month 2018 Sources and Uses of Cash (MB)

Financing Activities + 111 MB

Operating Activities (294 MB)

Investment Activities (37 MB)

Net CF (220 MB)

34

Chart1

472
692
370
88
14
259
396
37

Sheet1

TRC Group Industry Group (Construction Services)

089 086067

095072

246 234 247 240258

000

050

100

150

200

250

300

2015 2016 2017 30 Jun 17 30 Jun 18

1599

1128

338

1231

092

1226

709

256

905

343

000

500

1000

1500

2000

2015 2016 2017 30 Jun 17 30 Jun 18

()

Financial Ratio amp Covenants to Debenture Holders

Time(s) Return on Equity Debt to Equity Ratio

006

016 015

020

000

005

010

015

020

025

31 Dec 15 31 Dec 16 31 Dec 17 30 Jun 18

Time(s)

10412

26881628 1196

0002000400060008000

1000012000

2015 2016 2017 30 Jun 2018

EBITDA to Interest Time(s)

TRC TRC

Interest Bearing Debt to Equity

Covenant gt = 4 times Covenant lt = 2 times

35

Chart1

TRC and its subsidiaries
Industry Group
240
089
246
086
234
067
247
095
238
072
258

Sheet1

Chart1

TRC and its subsidiaries
Industry Group
1599
1226
1128
709
338
256
1231
905
092
343

Sheet1

Chart1

TRC Groups Interest-Bearing Debt-to-Equity
006
016
015
02

Sheet1

Chart1

TRC Groups EBITDA to interest
10412
2688
1628
1196

Sheet1

If you have any question please feel fee to contact Investor Relations Department Email ir_trctrc-concom or ounruentrc-concom

Tel +66 2022 7777-87 Ext 3201 3213 Fax +66 2022 7778

  • Slide Number 1
  • Slide Number 2
  • Slide Number 3
  • Key Corporate Milestone
  • Slide Number 5
  • Slide Number 6
  • May 2018 SKW obtained special class contractor from Department of Highways
  • Slide Number 8
  • Slide Number 9
  • TRC Group Backlog
  • Slide Number 11
  • Projects on Hand Period
  • Slide Number 13
  • Slide Number 14
  • Slide Number 15
  • Slide Number 16
  • Slide Number 17
  • Slide Number 18
  • Slide Number 19
  • Slide Number 20
  • Slide Number 21
  • Slide Number 22
  • Slide Number 23
  • Auto Motion Works Co Ltd (AMW) Leader manufactureof Automated Storage and Retrieval System (ASRS)Technology
  • Slide Number 25
  • Slide Number 26
  • Slide Number 27
  • Slide Number 28
  • Slide Number 29
  • Slide Number 30
  • Slide Number 31
  • Slide Number 32
  • Slide Number 33
  • Slide Number 34
  • Slide Number 35
  • Slide Number 36
TRC Groups EBITDA to interest
2015 10412
2016 2688
2017 1628
30 Jun 2018 1196
To resize chart data range drag lower right corner of range
2015
2016
2017
30 Jun 2018
TRC Groups Interest-Bearing Debt-to-Equity
31 Dec 15 006
31 Dec 16 016
31 Dec 17 015
30 Jun 18 020
To resize chart data range drag lower right corner of range
31 Dec 15
31 Dec 16
31 Dec 17
30 Jun 18
TRC and its subsidiaries Industry Group
2015 1599 1226
2016 1128 709
2017 338 256
30 Jun 17 1231 905
30 Jun 18 092 343
To resize chart data range drag lower right corner of range
2015 2015
2016 2016
2017 2017
30 Jun 17 30 Jun 17
30 Jun 18 30 Jun 18
2015 2016 2017 30 Jun 17 30 Jun 18
TRC and its subsidiaries 089 086 067 095 072
Industry Group 246 234 247 238 258
2015 2015 2015
2016 2016 2016
2017 2017 2017
30 Jun 17 30 Jun 17 30 Jun 17
30 Jun 18 30 Jun 18 30 Jun 18
Sources of Cash Uses of Cash
370 259
88 396
14 37
472 692
220
Sources of Cash Uses of Cash Withholding tax refund
Loan recived 370 376 Change in working Capital
Cash From operation (CFO) 88 259 Debt Service - repayment amp Dividend paid
Withholding tax refund 14 57 Investment
22 Investment in PPE
15 investment in joint venture
20 Tax paid
57
Sources of Cash Sources of Cash Sources of Cash
Uses of Cash Uses of Cash Uses of Cash
Non-current liabilities Loans and debentures Current liabilities Shareholders equity
31 Dec 16 77 404 1838 2684
31 Dec 17 75 400 1367 2756
30 Jun 18 76 546 1321 2706
To resize chart data range drag lower right corner of range
31 Dec 16 31 Dec 16 31 Dec 16 31 Dec 16
31 Dec 17 31 Dec 17 31 Dec 17 31 Dec 17
30 Jun 18 30 Jun 18 30 Jun 18 30 Jun 18
Page 79: TRC Corporate Presentation · 2018-09-19 · TRC Corporate Presentation . The 2. nd. Quarter 2018 Operating Performance . 7 September 2018 . ... determined by TRC based on information

Sheet1

Debenture Issuance and Expiration

Issuance Date

Maturity Date

Issuance

Amount (MB)

Outstanding

Amount (MB)

Debenture

Holders

Interest Rate

(Per Year)

8 Jul 2015 8 Jul 2017

(2 years) 100

- (Expired)

10 persons 468

10 Mar 2016

10 Mar 2018

(2 Years)

200 -

(Expired) 10 persons 440

12 Jul 2017 12 Jul 2018

(1 year) 100

- (Expired)

10 persons 450

15 Mar 2018

17 Mar 2020

(2 yearsamp2 days)

180 180 9 persons 480

Outstanding debentures as at 7 Sep 18

180

I) Debentures Baht 500 million

II) Debentures Baht 2000 million Still not issue 33

Cash Flows

370259

8839614

37

Sources of Cash Uses of Cash

472

692

Change in Cash (220 MB)

Increase in translation

adjustment (073 MB)

Ending Cash 115 MB

Beginning Cash 336 MB

S-T loan received amp debenture issuance

Cash from operation

Withholding tax refund Change in working capital (376 MB) amp income tax paid (20 MB)

Debt service repayment amp dividend paid (12 MB)

Investment in equipment (22 MB) and capital increase in SH Crossing

by SKW (15 MB)

6-Month 2018 Sources and Uses of Cash (MB)

Financing Activities + 111 MB

Operating Activities (294 MB)

Investment Activities (37 MB)

Net CF (220 MB)

34

Chart1

472
692
370
88
14
259
396
37

Sheet1

TRC Group Industry Group (Construction Services)

089 086067

095072

246 234 247 240258

000

050

100

150

200

250

300

2015 2016 2017 30 Jun 17 30 Jun 18

1599

1128

338

1231

092

1226

709

256

905

343

000

500

1000

1500

2000

2015 2016 2017 30 Jun 17 30 Jun 18

()

Financial Ratio amp Covenants to Debenture Holders

Time(s) Return on Equity Debt to Equity Ratio

006

016 015

020

000

005

010

015

020

025

31 Dec 15 31 Dec 16 31 Dec 17 30 Jun 18

Time(s)

10412

26881628 1196

0002000400060008000

1000012000

2015 2016 2017 30 Jun 2018

EBITDA to Interest Time(s)

TRC TRC

Interest Bearing Debt to Equity

Covenant gt = 4 times Covenant lt = 2 times

35

Chart1

TRC and its subsidiaries
Industry Group
240
089
246
086
234
067
247
095
238
072
258

Sheet1

Chart1

TRC and its subsidiaries
Industry Group
1599
1226
1128
709
338
256
1231
905
092
343

Sheet1

Chart1

TRC Groups Interest-Bearing Debt-to-Equity
006
016
015
02

Sheet1

Chart1

TRC Groups EBITDA to interest
10412
2688
1628
1196

Sheet1

If you have any question please feel fee to contact Investor Relations Department Email ir_trctrc-concom or ounruentrc-concom

Tel +66 2022 7777-87 Ext 3201 3213 Fax +66 2022 7778

  • Slide Number 1
  • Slide Number 2
  • Slide Number 3
  • Key Corporate Milestone
  • Slide Number 5
  • Slide Number 6
  • May 2018 SKW obtained special class contractor from Department of Highways
  • Slide Number 8
  • Slide Number 9
  • TRC Group Backlog
  • Slide Number 11
  • Projects on Hand Period
  • Slide Number 13
  • Slide Number 14
  • Slide Number 15
  • Slide Number 16
  • Slide Number 17
  • Slide Number 18
  • Slide Number 19
  • Slide Number 20
  • Slide Number 21
  • Slide Number 22
  • Slide Number 23
  • Auto Motion Works Co Ltd (AMW) Leader manufactureof Automated Storage and Retrieval System (ASRS)Technology
  • Slide Number 25
  • Slide Number 26
  • Slide Number 27
  • Slide Number 28
  • Slide Number 29
  • Slide Number 30
  • Slide Number 31
  • Slide Number 32
  • Slide Number 33
  • Slide Number 34
  • Slide Number 35
  • Slide Number 36
TRC Groups EBITDA to interest
2015 10412
2016 2688
2017 1628
30 Jun 2018 1196
To resize chart data range drag lower right corner of range
2015
2016
2017
30 Jun 2018
TRC Groups Interest-Bearing Debt-to-Equity
31 Dec 15 006
31 Dec 16 016
31 Dec 17 015
30 Jun 18 020
To resize chart data range drag lower right corner of range
31 Dec 15
31 Dec 16
31 Dec 17
30 Jun 18
TRC and its subsidiaries Industry Group
2015 1599 1226
2016 1128 709
2017 338 256
30 Jun 17 1231 905
30 Jun 18 092 343
To resize chart data range drag lower right corner of range
2015 2015
2016 2016
2017 2017
30 Jun 17 30 Jun 17
30 Jun 18 30 Jun 18
2015 2016 2017 30 Jun 17 30 Jun 18
TRC and its subsidiaries 089 086 067 095 072
Industry Group 246 234 247 238 258
2015 2015 2015
2016 2016 2016
2017 2017 2017
30 Jun 17 30 Jun 17 30 Jun 17
30 Jun 18 30 Jun 18 30 Jun 18
Sources of Cash Uses of Cash
370 259
88 396
14 37
472 692
220
Sources of Cash Uses of Cash Withholding tax refund
Loan recived 370 376 Change in working Capital
Cash From operation (CFO) 88 259 Debt Service - repayment amp Dividend paid
Withholding tax refund 14 57 Investment
22 Investment in PPE
15 investment in joint venture
20 Tax paid
57
Sources of Cash Sources of Cash Sources of Cash
Uses of Cash Uses of Cash Uses of Cash
Non-current liabilities Loans and debentures Current liabilities Shareholders equity
31 Dec 16 77 404 1838 2684
31 Dec 17 75 400 1367 2756
30 Jun 18 76 546 1321 2706
To resize chart data range drag lower right corner of range
Page 80: TRC Corporate Presentation · 2018-09-19 · TRC Corporate Presentation . The 2. nd. Quarter 2018 Operating Performance . 7 September 2018 . ... determined by TRC based on information

Debenture Issuance and Expiration

Issuance Date

Maturity Date

Issuance

Amount (MB)

Outstanding

Amount (MB)

Debenture

Holders

Interest Rate

(Per Year)

8 Jul 2015 8 Jul 2017

(2 years) 100

- (Expired)

10 persons 468

10 Mar 2016

10 Mar 2018

(2 Years)

200 -

(Expired) 10 persons 440

12 Jul 2017 12 Jul 2018

(1 year) 100

- (Expired)

10 persons 450

15 Mar 2018

17 Mar 2020

(2 yearsamp2 days)

180 180 9 persons 480

Outstanding debentures as at 7 Sep 18

180

I) Debentures Baht 500 million

II) Debentures Baht 2000 million Still not issue 33

Cash Flows

370259

8839614

37

Sources of Cash Uses of Cash

472

692

Change in Cash (220 MB)

Increase in translation

adjustment (073 MB)

Ending Cash 115 MB

Beginning Cash 336 MB

S-T loan received amp debenture issuance

Cash from operation

Withholding tax refund Change in working capital (376 MB) amp income tax paid (20 MB)

Debt service repayment amp dividend paid (12 MB)

Investment in equipment (22 MB) and capital increase in SH Crossing

by SKW (15 MB)

6-Month 2018 Sources and Uses of Cash (MB)

Financing Activities + 111 MB

Operating Activities (294 MB)

Investment Activities (37 MB)

Net CF (220 MB)

34

Chart1

472
692
370
88
14
259
396
37

Sheet1

TRC Group Industry Group (Construction Services)

089 086067

095072

246 234 247 240258

000

050

100

150

200

250

300

2015 2016 2017 30 Jun 17 30 Jun 18

1599

1128

338

1231

092

1226

709

256

905

343

000

500

1000

1500

2000

2015 2016 2017 30 Jun 17 30 Jun 18

()

Financial Ratio amp Covenants to Debenture Holders

Time(s) Return on Equity Debt to Equity Ratio

006

016 015

020

000

005

010

015

020

025

31 Dec 15 31 Dec 16 31 Dec 17 30 Jun 18

Time(s)

10412

26881628 1196

0002000400060008000

1000012000

2015 2016 2017 30 Jun 2018

EBITDA to Interest Time(s)

TRC TRC

Interest Bearing Debt to Equity

Covenant gt = 4 times Covenant lt = 2 times

35

Chart1

TRC and its subsidiaries
Industry Group
240
089
246
086
234
067
247
095
238
072
258

Sheet1

Chart1

TRC and its subsidiaries
Industry Group
1599
1226
1128
709
338
256
1231
905
092
343

Sheet1

Chart1

TRC Groups Interest-Bearing Debt-to-Equity
006
016
015
02

Sheet1

Chart1

TRC Groups EBITDA to interest
10412
2688
1628
1196

Sheet1

If you have any question please feel fee to contact Investor Relations Department Email ir_trctrc-concom or ounruentrc-concom

Tel +66 2022 7777-87 Ext 3201 3213 Fax +66 2022 7778

  • Slide Number 1
  • Slide Number 2
  • Slide Number 3
  • Key Corporate Milestone
  • Slide Number 5
  • Slide Number 6
  • May 2018 SKW obtained special class contractor from Department of Highways
  • Slide Number 8
  • Slide Number 9
  • TRC Group Backlog
  • Slide Number 11
  • Projects on Hand Period
  • Slide Number 13
  • Slide Number 14
  • Slide Number 15
  • Slide Number 16
  • Slide Number 17
  • Slide Number 18
  • Slide Number 19
  • Slide Number 20
  • Slide Number 21
  • Slide Number 22
  • Slide Number 23
  • Auto Motion Works Co Ltd (AMW) Leader manufactureof Automated Storage and Retrieval System (ASRS)Technology
  • Slide Number 25
  • Slide Number 26
  • Slide Number 27
  • Slide Number 28
  • Slide Number 29
  • Slide Number 30
  • Slide Number 31
  • Slide Number 32
  • Slide Number 33
  • Slide Number 34
  • Slide Number 35
  • Slide Number 36
TRC Groups EBITDA to interest
2015 10412
2016 2688
2017 1628
30 Jun 2018 1196
To resize chart data range drag lower right corner of range
2015
2016
2017
30 Jun 2018
TRC Groups Interest-Bearing Debt-to-Equity
31 Dec 15 006
31 Dec 16 016
31 Dec 17 015
30 Jun 18 020
To resize chart data range drag lower right corner of range
31 Dec 15
31 Dec 16
31 Dec 17
30 Jun 18
TRC and its subsidiaries Industry Group
2015 1599 1226
2016 1128 709
2017 338 256
30 Jun 17 1231 905
30 Jun 18 092 343
To resize chart data range drag lower right corner of range
2015 2015
2016 2016
2017 2017
30 Jun 17 30 Jun 17
30 Jun 18 30 Jun 18
2015 2016 2017 30 Jun 17 30 Jun 18
TRC and its subsidiaries 089 086 067 095 072
Industry Group 246 234 247 238 258
2015 2015 2015
2016 2016 2016
2017 2017 2017
30 Jun 17 30 Jun 17 30 Jun 17
30 Jun 18 30 Jun 18 30 Jun 18
Sources of Cash Uses of Cash
370 259
88 396
14 37
472 692
220
Sources of Cash Uses of Cash Withholding tax refund
Loan recived 370 376 Change in working Capital
Cash From operation (CFO) 88 259 Debt Service - repayment amp Dividend paid
Withholding tax refund 14 57 Investment
22 Investment in PPE
15 investment in joint venture
20 Tax paid
57
Sources of Cash Sources of Cash Sources of Cash
Uses of Cash Uses of Cash Uses of Cash
Page 81: TRC Corporate Presentation · 2018-09-19 · TRC Corporate Presentation . The 2. nd. Quarter 2018 Operating Performance . 7 September 2018 . ... determined by TRC based on information

Cash Flows

370259

8839614

37

Sources of Cash Uses of Cash

472

692

Change in Cash (220 MB)

Increase in translation

adjustment (073 MB)

Ending Cash 115 MB

Beginning Cash 336 MB

S-T loan received amp debenture issuance

Cash from operation

Withholding tax refund Change in working capital (376 MB) amp income tax paid (20 MB)

Debt service repayment amp dividend paid (12 MB)

Investment in equipment (22 MB) and capital increase in SH Crossing

by SKW (15 MB)

6-Month 2018 Sources and Uses of Cash (MB)

Financing Activities + 111 MB

Operating Activities (294 MB)

Investment Activities (37 MB)

Net CF (220 MB)

34

Chart1

472
692
370
88
14
259
396
37

Sheet1

TRC Group Industry Group (Construction Services)

089 086067

095072

246 234 247 240258

000

050

100

150

200

250

300

2015 2016 2017 30 Jun 17 30 Jun 18

1599

1128

338

1231

092

1226

709

256

905

343

000

500

1000

1500

2000

2015 2016 2017 30 Jun 17 30 Jun 18

()

Financial Ratio amp Covenants to Debenture Holders

Time(s) Return on Equity Debt to Equity Ratio

006

016 015

020

000

005

010

015

020

025

31 Dec 15 31 Dec 16 31 Dec 17 30 Jun 18

Time(s)

10412

26881628 1196

0002000400060008000

1000012000

2015 2016 2017 30 Jun 2018

EBITDA to Interest Time(s)

TRC TRC

Interest Bearing Debt to Equity

Covenant gt = 4 times Covenant lt = 2 times

35

Chart1

TRC and its subsidiaries
Industry Group
240
089
246
086
234
067
247
095
238
072
258

Sheet1

Chart1

TRC and its subsidiaries
Industry Group
1599
1226
1128
709
338
256
1231
905
092
343

Sheet1

Chart1

TRC Groups Interest-Bearing Debt-to-Equity
006
016
015
02

Sheet1

Chart1

TRC Groups EBITDA to interest
10412
2688
1628
1196

Sheet1

If you have any question please feel fee to contact Investor Relations Department Email ir_trctrc-concom or ounruentrc-concom

Tel +66 2022 7777-87 Ext 3201 3213 Fax +66 2022 7778

  • Slide Number 1
  • Slide Number 2
  • Slide Number 3
  • Key Corporate Milestone
  • Slide Number 5
  • Slide Number 6
  • May 2018 SKW obtained special class contractor from Department of Highways
  • Slide Number 8
  • Slide Number 9
  • TRC Group Backlog
  • Slide Number 11
  • Projects on Hand Period
  • Slide Number 13
  • Slide Number 14
  • Slide Number 15
  • Slide Number 16
  • Slide Number 17
  • Slide Number 18
  • Slide Number 19
  • Slide Number 20
  • Slide Number 21
  • Slide Number 22
  • Slide Number 23
  • Auto Motion Works Co Ltd (AMW) Leader manufactureof Automated Storage and Retrieval System (ASRS)Technology
  • Slide Number 25
  • Slide Number 26
  • Slide Number 27
  • Slide Number 28
  • Slide Number 29
  • Slide Number 30
  • Slide Number 31
  • Slide Number 32
  • Slide Number 33
  • Slide Number 34
  • Slide Number 35
  • Slide Number 36
TRC Groups EBITDA to interest
2015 10412
2016 2688
2017 1628
30 Jun 2018 1196
To resize chart data range drag lower right corner of range
2015
2016
2017
30 Jun 2018
TRC Groups Interest-Bearing Debt-to-Equity
31 Dec 15 006
31 Dec 16 016
31 Dec 17 015
30 Jun 18 020
To resize chart data range drag lower right corner of range
31 Dec 15
31 Dec 16
31 Dec 17
30 Jun 18
TRC and its subsidiaries Industry Group
2015 1599 1226
2016 1128 709
2017 338 256
30 Jun 17 1231 905
30 Jun 18 092 343
To resize chart data range drag lower right corner of range
2015 2015
2016 2016
2017 2017
30 Jun 17 30 Jun 17
30 Jun 18 30 Jun 18
2015 2016 2017 30 Jun 17 30 Jun 18
TRC and its subsidiaries 089 086 067 095 072
Industry Group 246 234 247 238 258
2015 2015 2015
2016 2016 2016
2017 2017 2017
30 Jun 17 30 Jun 17 30 Jun 17
30 Jun 18 30 Jun 18 30 Jun 18
Sources of Cash Uses of Cash
370 259
88 396
14 37
472 692
220
Sources of Cash Uses of Cash Withholding tax refund
Loan recived 370 376 Change in working Capital
Cash From operation (CFO) 88 259 Debt Service - repayment amp Dividend paid
Withholding tax refund 14 57 Investment
22 Investment in PPE
15 investment in joint venture
20 Tax paid
57
Sources of Cash Sources of Cash Sources of Cash
Uses of Cash Uses of Cash Uses of Cash
Page 82: TRC Corporate Presentation · 2018-09-19 · TRC Corporate Presentation . The 2. nd. Quarter 2018 Operating Performance . 7 September 2018 . ... determined by TRC based on information

Chart1

472
692
370
88
14
259
396
37

Sheet1

TRC Group Industry Group (Construction Services)

089 086067

095072

246 234 247 240258

000

050

100

150

200

250

300

2015 2016 2017 30 Jun 17 30 Jun 18

1599

1128

338

1231

092

1226

709

256

905

343

000

500

1000

1500

2000

2015 2016 2017 30 Jun 17 30 Jun 18

()

Financial Ratio amp Covenants to Debenture Holders

Time(s) Return on Equity Debt to Equity Ratio

006

016 015

020

000

005

010

015

020

025

31 Dec 15 31 Dec 16 31 Dec 17 30 Jun 18

Time(s)

10412

26881628 1196

0002000400060008000

1000012000

2015 2016 2017 30 Jun 2018

EBITDA to Interest Time(s)

TRC TRC

Interest Bearing Debt to Equity

Covenant gt = 4 times Covenant lt = 2 times

35

Chart1

TRC and its subsidiaries
Industry Group
240
089
246
086
234
067
247
095
238
072
258

Sheet1

Chart1

TRC and its subsidiaries
Industry Group
1599
1226
1128
709
338
256
1231
905
092
343

Sheet1

Chart1

TRC Groups Interest-Bearing Debt-to-Equity
006
016
015
02

Sheet1

Chart1

TRC Groups EBITDA to interest
10412
2688
1628
1196

Sheet1

If you have any question please feel fee to contact Investor Relations Department Email ir_trctrc-concom or ounruentrc-concom

Tel +66 2022 7777-87 Ext 3201 3213 Fax +66 2022 7778

  • Slide Number 1
  • Slide Number 2
  • Slide Number 3
  • Key Corporate Milestone
  • Slide Number 5
  • Slide Number 6
  • May 2018 SKW obtained special class contractor from Department of Highways
  • Slide Number 8
  • Slide Number 9
  • TRC Group Backlog
  • Slide Number 11
  • Projects on Hand Period
  • Slide Number 13
  • Slide Number 14
  • Slide Number 15
  • Slide Number 16
  • Slide Number 17
  • Slide Number 18
  • Slide Number 19
  • Slide Number 20
  • Slide Number 21
  • Slide Number 22
  • Slide Number 23
  • Auto Motion Works Co Ltd (AMW) Leader manufactureof Automated Storage and Retrieval System (ASRS)Technology
  • Slide Number 25
  • Slide Number 26
  • Slide Number 27
  • Slide Number 28
  • Slide Number 29
  • Slide Number 30
  • Slide Number 31
  • Slide Number 32
  • Slide Number 33
  • Slide Number 34
  • Slide Number 35
  • Slide Number 36
TRC Groups EBITDA to interest
2015 10412
2016 2688
2017 1628
30 Jun 2018 1196
To resize chart data range drag lower right corner of range
2015
2016
2017
30 Jun 2018
TRC Groups Interest-Bearing Debt-to-Equity
31 Dec 15 006
31 Dec 16 016
31 Dec 17 015
30 Jun 18 020
To resize chart data range drag lower right corner of range
31 Dec 15
31 Dec 16
31 Dec 17
30 Jun 18
TRC and its subsidiaries Industry Group
2015 1599 1226
2016 1128 709
2017 338 256
30 Jun 17 1231 905
30 Jun 18 092 343
To resize chart data range drag lower right corner of range
2015 2015
2016 2016
2017 2017
30 Jun 17 30 Jun 17
30 Jun 18 30 Jun 18
2015 2016 2017 30 Jun 17 30 Jun 18
TRC and its subsidiaries 089 086 067 095 072
Industry Group 246 234 247 238 258
2015 2015 2015
2016 2016 2016
2017 2017 2017
30 Jun 17 30 Jun 17 30 Jun 17
30 Jun 18 30 Jun 18 30 Jun 18
Sources of Cash Uses of Cash
370 259
88 396
14 37
472 692
220
Sources of Cash Uses of Cash Withholding tax refund
Loan recived 370 376 Change in working Capital
Cash From operation (CFO) 88 259 Debt Service - repayment amp Dividend paid
Withholding tax refund 14 57 Investment
22 Investment in PPE
15 investment in joint venture
20 Tax paid
57
Sources of Cash Sources of Cash Sources of Cash
Uses of Cash Uses of Cash Uses of Cash
Page 83: TRC Corporate Presentation · 2018-09-19 · TRC Corporate Presentation . The 2. nd. Quarter 2018 Operating Performance . 7 September 2018 . ... determined by TRC based on information

Sheet1

TRC Group Industry Group (Construction Services)

089 086067

095072

246 234 247 240258

000

050

100

150

200

250

300

2015 2016 2017 30 Jun 17 30 Jun 18

1599

1128

338

1231

092

1226

709

256

905

343

000

500

1000

1500

2000

2015 2016 2017 30 Jun 17 30 Jun 18

()

Financial Ratio amp Covenants to Debenture Holders

Time(s) Return on Equity Debt to Equity Ratio

006

016 015

020

000

005

010

015

020

025

31 Dec 15 31 Dec 16 31 Dec 17 30 Jun 18

Time(s)

10412

26881628 1196

0002000400060008000

1000012000

2015 2016 2017 30 Jun 2018

EBITDA to Interest Time(s)

TRC TRC

Interest Bearing Debt to Equity

Covenant gt = 4 times Covenant lt = 2 times

35

Chart1

TRC and its subsidiaries
Industry Group
240
089
246
086
234
067
247
095
238
072
258

Sheet1

Chart1

TRC and its subsidiaries
Industry Group
1599
1226
1128
709
338
256
1231
905
092
343

Sheet1

Chart1

TRC Groups Interest-Bearing Debt-to-Equity
006
016
015
02

Sheet1

Chart1

TRC Groups EBITDA to interest
10412
2688
1628
1196

Sheet1

If you have any question please feel fee to contact Investor Relations Department Email ir_trctrc-concom or ounruentrc-concom

Tel +66 2022 7777-87 Ext 3201 3213 Fax +66 2022 7778

  • Slide Number 1
  • Slide Number 2
  • Slide Number 3
  • Key Corporate Milestone
  • Slide Number 5
  • Slide Number 6
  • May 2018 SKW obtained special class contractor from Department of Highways
  • Slide Number 8
  • Slide Number 9
  • TRC Group Backlog
  • Slide Number 11
  • Projects on Hand Period
  • Slide Number 13
  • Slide Number 14
  • Slide Number 15
  • Slide Number 16
  • Slide Number 17
  • Slide Number 18
  • Slide Number 19
  • Slide Number 20
  • Slide Number 21
  • Slide Number 22
  • Slide Number 23
  • Auto Motion Works Co Ltd (AMW) Leader manufactureof Automated Storage and Retrieval System (ASRS)Technology
  • Slide Number 25
  • Slide Number 26
  • Slide Number 27
  • Slide Number 28
  • Slide Number 29
  • Slide Number 30
  • Slide Number 31
  • Slide Number 32
  • Slide Number 33
  • Slide Number 34
  • Slide Number 35
  • Slide Number 36
TRC Groups EBITDA to interest
2015 10412
2016 2688
2017 1628
30 Jun 2018 1196
To resize chart data range drag lower right corner of range
2015
2016
2017
30 Jun 2018
TRC Groups Interest-Bearing Debt-to-Equity
31 Dec 15 006
31 Dec 16 016
31 Dec 17 015
30 Jun 18 020
To resize chart data range drag lower right corner of range
31 Dec 15
31 Dec 16
31 Dec 17
30 Jun 18
TRC and its subsidiaries Industry Group
2015 1599 1226
2016 1128 709
2017 338 256
30 Jun 17 1231 905
30 Jun 18 092 343
To resize chart data range drag lower right corner of range
2015 2015
2016 2016
2017 2017
30 Jun 17 30 Jun 17
30 Jun 18 30 Jun 18
2015 2016 2017 30 Jun 17 30 Jun 18
TRC and its subsidiaries 089 086 067 095 072
Industry Group 246 234 247 238 258
2015 2015 2015
2016 2016 2016
2017 2017 2017
30 Jun 17 30 Jun 17 30 Jun 17
30 Jun 18 30 Jun 18 30 Jun 18
Sources of Cash Uses of Cash
370 259
88 396
14 37
472 692
220
Sources of Cash Uses of Cash Withholding tax refund
Loan recived 370 376 Change in working Capital
Cash From operation (CFO) 88 259 Debt Service - repayment amp Dividend paid
Withholding tax refund 14 57 Investment
22 Investment in PPE
15 investment in joint venture
20 Tax paid
57
Page 84: TRC Corporate Presentation · 2018-09-19 · TRC Corporate Presentation . The 2. nd. Quarter 2018 Operating Performance . 7 September 2018 . ... determined by TRC based on information

TRC Group Industry Group (Construction Services)

089 086067

095072

246 234 247 240258

000

050

100

150

200

250

300

2015 2016 2017 30 Jun 17 30 Jun 18

1599

1128

338

1231

092

1226

709

256

905

343

000

500

1000

1500

2000

2015 2016 2017 30 Jun 17 30 Jun 18

()

Financial Ratio amp Covenants to Debenture Holders

Time(s) Return on Equity Debt to Equity Ratio

006

016 015

020

000

005

010

015

020

025

31 Dec 15 31 Dec 16 31 Dec 17 30 Jun 18

Time(s)

10412

26881628 1196

0002000400060008000

1000012000

2015 2016 2017 30 Jun 2018

EBITDA to Interest Time(s)

TRC TRC

Interest Bearing Debt to Equity

Covenant gt = 4 times Covenant lt = 2 times

35

Chart1

TRC and its subsidiaries
Industry Group
240
089
246
086
234
067
247
095
238
072
258

Sheet1

Chart1

TRC and its subsidiaries
Industry Group
1599
1226
1128
709
338
256
1231
905
092
343

Sheet1

Chart1

TRC Groups Interest-Bearing Debt-to-Equity
006
016
015
02

Sheet1

Chart1

TRC Groups EBITDA to interest
10412
2688
1628
1196

Sheet1

If you have any question please feel fee to contact Investor Relations Department Email ir_trctrc-concom or ounruentrc-concom

Tel +66 2022 7777-87 Ext 3201 3213 Fax +66 2022 7778

  • Slide Number 1
  • Slide Number 2
  • Slide Number 3
  • Key Corporate Milestone
  • Slide Number 5
  • Slide Number 6
  • May 2018 SKW obtained special class contractor from Department of Highways
  • Slide Number 8
  • Slide Number 9
  • TRC Group Backlog
  • Slide Number 11
  • Projects on Hand Period
  • Slide Number 13
  • Slide Number 14
  • Slide Number 15
  • Slide Number 16
  • Slide Number 17
  • Slide Number 18
  • Slide Number 19
  • Slide Number 20
  • Slide Number 21
  • Slide Number 22
  • Slide Number 23
  • Auto Motion Works Co Ltd (AMW) Leader manufactureof Automated Storage and Retrieval System (ASRS)Technology
  • Slide Number 25
  • Slide Number 26
  • Slide Number 27
  • Slide Number 28
  • Slide Number 29
  • Slide Number 30
  • Slide Number 31
  • Slide Number 32
  • Slide Number 33
  • Slide Number 34
  • Slide Number 35
  • Slide Number 36
TRC Groups EBITDA to interest
2015 10412
2016 2688
2017 1628
30 Jun 2018 1196
To resize chart data range drag lower right corner of range
2015
2016
2017
30 Jun 2018
TRC Groups Interest-Bearing Debt-to-Equity
31 Dec 15 006
31 Dec 16 016
31 Dec 17 015
30 Jun 18 020
To resize chart data range drag lower right corner of range
31 Dec 15
31 Dec 16
31 Dec 17
30 Jun 18
TRC and its subsidiaries Industry Group
2015 1599 1226
2016 1128 709
2017 338 256
30 Jun 17 1231 905
30 Jun 18 092 343
To resize chart data range drag lower right corner of range
2015 2015
2016 2016
2017 2017
30 Jun 17 30 Jun 17
30 Jun 18 30 Jun 18
2015 2016 2017 30 Jun 17 30 Jun 18
TRC and its subsidiaries 089 086 067 095 072
Industry Group 246 234 247 238 258
2015 2015 2015
2016 2016 2016
2017 2017 2017
30 Jun 17 30 Jun 17 30 Jun 17
30 Jun 18 30 Jun 18 30 Jun 18
Page 85: TRC Corporate Presentation · 2018-09-19 · TRC Corporate Presentation . The 2. nd. Quarter 2018 Operating Performance . 7 September 2018 . ... determined by TRC based on information

Chart1

TRC and its subsidiaries
Industry Group
240
089
246
086
234
067
247
095
238
072
258

Sheet1

Chart1

TRC and its subsidiaries
Industry Group
1599
1226
1128
709
338
256
1231
905
092
343

Sheet1

Chart1

TRC Groups Interest-Bearing Debt-to-Equity
006
016
015
02

Sheet1

Chart1

TRC Groups EBITDA to interest
10412
2688
1628
1196

Sheet1

If you have any question please feel fee to contact Investor Relations Department Email ir_trctrc-concom or ounruentrc-concom

Tel +66 2022 7777-87 Ext 3201 3213 Fax +66 2022 7778

  • Slide Number 1
  • Slide Number 2
  • Slide Number 3
  • Key Corporate Milestone
  • Slide Number 5
  • Slide Number 6
  • May 2018 SKW obtained special class contractor from Department of Highways
  • Slide Number 8
  • Slide Number 9
  • TRC Group Backlog
  • Slide Number 11
  • Projects on Hand Period
  • Slide Number 13
  • Slide Number 14
  • Slide Number 15
  • Slide Number 16
  • Slide Number 17
  • Slide Number 18
  • Slide Number 19
  • Slide Number 20
  • Slide Number 21
  • Slide Number 22
  • Slide Number 23
  • Auto Motion Works Co Ltd (AMW) Leader manufactureof Automated Storage and Retrieval System (ASRS)Technology
  • Slide Number 25
  • Slide Number 26
  • Slide Number 27
  • Slide Number 28
  • Slide Number 29
  • Slide Number 30
  • Slide Number 31
  • Slide Number 32
  • Slide Number 33
  • Slide Number 34
  • Slide Number 35
  • Slide Number 36
TRC Groups EBITDA to interest
2015 10412
2016 2688
2017 1628
30 Jun 2018 1196
To resize chart data range drag lower right corner of range
2015
2016
2017
30 Jun 2018
TRC Groups Interest-Bearing Debt-to-Equity
31 Dec 15 006
31 Dec 16 016
31 Dec 17 015
30 Jun 18 020
To resize chart data range drag lower right corner of range
31 Dec 15
31 Dec 16
31 Dec 17
30 Jun 18
TRC and its subsidiaries Industry Group
2015 1599 1226
2016 1128 709
2017 338 256
30 Jun 17 1231 905
30 Jun 18 092 343
To resize chart data range drag lower right corner of range
2015 2015
2016 2016
2017 2017
30 Jun 17 30 Jun 17
30 Jun 18 30 Jun 18
2015 2016 2017 30 Jun 17 30 Jun 18
TRC and its subsidiaries 089 086 067 095 072
Industry Group 246 234 247 238 258
2015 2015 2015
2016 2016 2016
2017 2017 2017
30 Jun 17 30 Jun 17 30 Jun 17
30 Jun 18 30 Jun 18 30 Jun 18
Page 86: TRC Corporate Presentation · 2018-09-19 · TRC Corporate Presentation . The 2. nd. Quarter 2018 Operating Performance . 7 September 2018 . ... determined by TRC based on information

Sheet1

Chart1

TRC and its subsidiaries
Industry Group
1599
1226
1128
709
338
256
1231
905
092
343

Sheet1

Chart1

TRC Groups Interest-Bearing Debt-to-Equity
006
016
015
02

Sheet1

Chart1

TRC Groups EBITDA to interest
10412
2688
1628
1196

Sheet1

If you have any question please feel fee to contact Investor Relations Department Email ir_trctrc-concom or ounruentrc-concom

Tel +66 2022 7777-87 Ext 3201 3213 Fax +66 2022 7778

  • Slide Number 1
  • Slide Number 2
  • Slide Number 3
  • Key Corporate Milestone
  • Slide Number 5
  • Slide Number 6
  • May 2018 SKW obtained special class contractor from Department of Highways
  • Slide Number 8
  • Slide Number 9
  • TRC Group Backlog
  • Slide Number 11
  • Projects on Hand Period
  • Slide Number 13
  • Slide Number 14
  • Slide Number 15
  • Slide Number 16
  • Slide Number 17
  • Slide Number 18
  • Slide Number 19
  • Slide Number 20
  • Slide Number 21
  • Slide Number 22
  • Slide Number 23
  • Auto Motion Works Co Ltd (AMW) Leader manufactureof Automated Storage and Retrieval System (ASRS)Technology
  • Slide Number 25
  • Slide Number 26
  • Slide Number 27
  • Slide Number 28
  • Slide Number 29
  • Slide Number 30
  • Slide Number 31
  • Slide Number 32
  • Slide Number 33
  • Slide Number 34
  • Slide Number 35
  • Slide Number 36
TRC Groups EBITDA to interest
2015 10412
2016 2688
2017 1628
30 Jun 2018 1196
To resize chart data range drag lower right corner of range
2015
2016
2017
30 Jun 2018
TRC Groups Interest-Bearing Debt-to-Equity
31 Dec 15 006
31 Dec 16 016
31 Dec 17 015
30 Jun 18 020
To resize chart data range drag lower right corner of range
31 Dec 15
31 Dec 16
31 Dec 17
30 Jun 18
TRC and its subsidiaries Industry Group
2015 1599 1226
2016 1128 709
2017 338 256
30 Jun 17 1231 905
30 Jun 18 092 343
To resize chart data range drag lower right corner of range
2015 2015
2016 2016
2017 2017
30 Jun 17 30 Jun 17
30 Jun 18 30 Jun 18
2015 2016 2017 30 Jun 17 30 Jun 18
TRC and its subsidiaries 089 086 067 095 072
Industry Group 246 234 247 238 258
Page 87: TRC Corporate Presentation · 2018-09-19 · TRC Corporate Presentation . The 2. nd. Quarter 2018 Operating Performance . 7 September 2018 . ... determined by TRC based on information

Chart1

TRC and its subsidiaries
Industry Group
1599
1226
1128
709
338
256
1231
905
092
343

Sheet1

Chart1

TRC Groups Interest-Bearing Debt-to-Equity
006
016
015
02

Sheet1

Chart1

TRC Groups EBITDA to interest
10412
2688
1628
1196

Sheet1

If you have any question please feel fee to contact Investor Relations Department Email ir_trctrc-concom or ounruentrc-concom

Tel +66 2022 7777-87 Ext 3201 3213 Fax +66 2022 7778

  • Slide Number 1
  • Slide Number 2
  • Slide Number 3
  • Key Corporate Milestone
  • Slide Number 5
  • Slide Number 6
  • May 2018 SKW obtained special class contractor from Department of Highways
  • Slide Number 8
  • Slide Number 9
  • TRC Group Backlog
  • Slide Number 11
  • Projects on Hand Period
  • Slide Number 13
  • Slide Number 14
  • Slide Number 15
  • Slide Number 16
  • Slide Number 17
  • Slide Number 18
  • Slide Number 19
  • Slide Number 20
  • Slide Number 21
  • Slide Number 22
  • Slide Number 23
  • Auto Motion Works Co Ltd (AMW) Leader manufactureof Automated Storage and Retrieval System (ASRS)Technology
  • Slide Number 25
  • Slide Number 26
  • Slide Number 27
  • Slide Number 28
  • Slide Number 29
  • Slide Number 30
  • Slide Number 31
  • Slide Number 32
  • Slide Number 33
  • Slide Number 34
  • Slide Number 35
  • Slide Number 36
TRC Groups EBITDA to interest
2015 10412
2016 2688
2017 1628
30 Jun 2018 1196
To resize chart data range drag lower right corner of range
2015
2016
2017
30 Jun 2018
TRC Groups Interest-Bearing Debt-to-Equity
31 Dec 15 006
31 Dec 16 016
31 Dec 17 015
30 Jun 18 020
To resize chart data range drag lower right corner of range
31 Dec 15
31 Dec 16
31 Dec 17
30 Jun 18
TRC and its subsidiaries Industry Group
2015 1599 1226
2016 1128 709
2017 338 256
30 Jun 17 1231 905
30 Jun 18 092 343
To resize chart data range drag lower right corner of range
2015 2015
2016 2016
2017 2017
30 Jun 17 30 Jun 17
30 Jun 18 30 Jun 18
Page 88: TRC Corporate Presentation · 2018-09-19 · TRC Corporate Presentation . The 2. nd. Quarter 2018 Operating Performance . 7 September 2018 . ... determined by TRC based on information

Sheet1

Chart1

TRC Groups Interest-Bearing Debt-to-Equity
006
016
015
02

Sheet1

Chart1

TRC Groups EBITDA to interest
10412
2688
1628
1196

Sheet1

If you have any question please feel fee to contact Investor Relations Department Email ir_trctrc-concom or ounruentrc-concom

Tel +66 2022 7777-87 Ext 3201 3213 Fax +66 2022 7778

  • Slide Number 1
  • Slide Number 2
  • Slide Number 3
  • Key Corporate Milestone
  • Slide Number 5
  • Slide Number 6
  • May 2018 SKW obtained special class contractor from Department of Highways
  • Slide Number 8
  • Slide Number 9
  • TRC Group Backlog
  • Slide Number 11
  • Projects on Hand Period
  • Slide Number 13
  • Slide Number 14
  • Slide Number 15
  • Slide Number 16
  • Slide Number 17
  • Slide Number 18
  • Slide Number 19
  • Slide Number 20
  • Slide Number 21
  • Slide Number 22
  • Slide Number 23
  • Auto Motion Works Co Ltd (AMW) Leader manufactureof Automated Storage and Retrieval System (ASRS)Technology
  • Slide Number 25
  • Slide Number 26
  • Slide Number 27
  • Slide Number 28
  • Slide Number 29
  • Slide Number 30
  • Slide Number 31
  • Slide Number 32
  • Slide Number 33
  • Slide Number 34
  • Slide Number 35
  • Slide Number 36
TRC Groups EBITDA to interest
2015 10412
2016 2688
2017 1628
30 Jun 2018 1196
To resize chart data range drag lower right corner of range
2015
2016
2017
30 Jun 2018
TRC Groups Interest-Bearing Debt-to-Equity
31 Dec 15 006
31 Dec 16 016
31 Dec 17 015
30 Jun 18 020
To resize chart data range drag lower right corner of range
31 Dec 15
31 Dec 16
31 Dec 17
30 Jun 18
TRC and its subsidiaries Industry Group
2015 1599 1226
2016 1128 709
2017 338 256
30 Jun 17 1231 905
30 Jun 18 092 343
To resize chart data range drag lower right corner of range
Page 89: TRC Corporate Presentation · 2018-09-19 · TRC Corporate Presentation . The 2. nd. Quarter 2018 Operating Performance . 7 September 2018 . ... determined by TRC based on information

Chart1

TRC Groups Interest-Bearing Debt-to-Equity
006
016
015
02

Sheet1

Chart1

TRC Groups EBITDA to interest
10412
2688
1628
1196

Sheet1

If you have any question please feel fee to contact Investor Relations Department Email ir_trctrc-concom or ounruentrc-concom

Tel +66 2022 7777-87 Ext 3201 3213 Fax +66 2022 7778

  • Slide Number 1
  • Slide Number 2
  • Slide Number 3
  • Key Corporate Milestone
  • Slide Number 5
  • Slide Number 6
  • May 2018 SKW obtained special class contractor from Department of Highways
  • Slide Number 8
  • Slide Number 9
  • TRC Group Backlog
  • Slide Number 11
  • Projects on Hand Period
  • Slide Number 13
  • Slide Number 14
  • Slide Number 15
  • Slide Number 16
  • Slide Number 17
  • Slide Number 18
  • Slide Number 19
  • Slide Number 20
  • Slide Number 21
  • Slide Number 22
  • Slide Number 23
  • Auto Motion Works Co Ltd (AMW) Leader manufactureof Automated Storage and Retrieval System (ASRS)Technology
  • Slide Number 25
  • Slide Number 26
  • Slide Number 27
  • Slide Number 28
  • Slide Number 29
  • Slide Number 30
  • Slide Number 31
  • Slide Number 32
  • Slide Number 33
  • Slide Number 34
  • Slide Number 35
  • Slide Number 36
TRC Groups EBITDA to interest
2015 10412
2016 2688
2017 1628
30 Jun 2018 1196
To resize chart data range drag lower right corner of range
2015
2016
2017
30 Jun 2018
TRC Groups Interest-Bearing Debt-to-Equity
31 Dec 15 006
31 Dec 16 016
31 Dec 17 015
30 Jun 18 020
To resize chart data range drag lower right corner of range
31 Dec 15
31 Dec 16
31 Dec 17
30 Jun 18
Page 90: TRC Corporate Presentation · 2018-09-19 · TRC Corporate Presentation . The 2. nd. Quarter 2018 Operating Performance . 7 September 2018 . ... determined by TRC based on information

Sheet1

Chart1

TRC Groups EBITDA to interest
10412
2688
1628
1196

Sheet1

If you have any question please feel fee to contact Investor Relations Department Email ir_trctrc-concom or ounruentrc-concom

Tel +66 2022 7777-87 Ext 3201 3213 Fax +66 2022 7778

  • Slide Number 1
  • Slide Number 2
  • Slide Number 3
  • Key Corporate Milestone
  • Slide Number 5
  • Slide Number 6
  • May 2018 SKW obtained special class contractor from Department of Highways
  • Slide Number 8
  • Slide Number 9
  • TRC Group Backlog
  • Slide Number 11
  • Projects on Hand Period
  • Slide Number 13
  • Slide Number 14
  • Slide Number 15
  • Slide Number 16
  • Slide Number 17
  • Slide Number 18
  • Slide Number 19
  • Slide Number 20
  • Slide Number 21
  • Slide Number 22
  • Slide Number 23
  • Auto Motion Works Co Ltd (AMW) Leader manufactureof Automated Storage and Retrieval System (ASRS)Technology
  • Slide Number 25
  • Slide Number 26
  • Slide Number 27
  • Slide Number 28
  • Slide Number 29
  • Slide Number 30
  • Slide Number 31
  • Slide Number 32
  • Slide Number 33
  • Slide Number 34
  • Slide Number 35
  • Slide Number 36
TRC Groups EBITDA to interest
2015 10412
2016 2688
2017 1628
30 Jun 2018 1196
To resize chart data range drag lower right corner of range
2015
2016
2017
30 Jun 2018
TRC Groups Interest-Bearing Debt-to-Equity
31 Dec 15 006
31 Dec 16 016
31 Dec 17 015
30 Jun 18 020
To resize chart data range drag lower right corner of range
Page 91: TRC Corporate Presentation · 2018-09-19 · TRC Corporate Presentation . The 2. nd. Quarter 2018 Operating Performance . 7 September 2018 . ... determined by TRC based on information

Chart1

TRC Groups EBITDA to interest
10412
2688
1628
1196

Sheet1

If you have any question please feel fee to contact Investor Relations Department Email ir_trctrc-concom or ounruentrc-concom

Tel +66 2022 7777-87 Ext 3201 3213 Fax +66 2022 7778

  • Slide Number 1
  • Slide Number 2
  • Slide Number 3
  • Key Corporate Milestone
  • Slide Number 5
  • Slide Number 6
  • May 2018 SKW obtained special class contractor from Department of Highways
  • Slide Number 8
  • Slide Number 9
  • TRC Group Backlog
  • Slide Number 11
  • Projects on Hand Period
  • Slide Number 13
  • Slide Number 14
  • Slide Number 15
  • Slide Number 16
  • Slide Number 17
  • Slide Number 18
  • Slide Number 19
  • Slide Number 20
  • Slide Number 21
  • Slide Number 22
  • Slide Number 23
  • Auto Motion Works Co Ltd (AMW) Leader manufactureof Automated Storage and Retrieval System (ASRS)Technology
  • Slide Number 25
  • Slide Number 26
  • Slide Number 27
  • Slide Number 28
  • Slide Number 29
  • Slide Number 30
  • Slide Number 31
  • Slide Number 32
  • Slide Number 33
  • Slide Number 34
  • Slide Number 35
  • Slide Number 36
TRC Groups EBITDA to interest
2015 10412
2016 2688
2017 1628
30 Jun 2018 1196
To resize chart data range drag lower right corner of range
2015
2016
2017
30 Jun 2018
Page 92: TRC Corporate Presentation · 2018-09-19 · TRC Corporate Presentation . The 2. nd. Quarter 2018 Operating Performance . 7 September 2018 . ... determined by TRC based on information

Sheet1

If you have any question please feel fee to contact Investor Relations Department Email ir_trctrc-concom or ounruentrc-concom

Tel +66 2022 7777-87 Ext 3201 3213 Fax +66 2022 7778

  • Slide Number 1
  • Slide Number 2
  • Slide Number 3
  • Key Corporate Milestone
  • Slide Number 5
  • Slide Number 6
  • May 2018 SKW obtained special class contractor from Department of Highways
  • Slide Number 8
  • Slide Number 9
  • TRC Group Backlog
  • Slide Number 11
  • Projects on Hand Period
  • Slide Number 13
  • Slide Number 14
  • Slide Number 15
  • Slide Number 16
  • Slide Number 17
  • Slide Number 18
  • Slide Number 19
  • Slide Number 20
  • Slide Number 21
  • Slide Number 22
  • Slide Number 23
  • Auto Motion Works Co Ltd (AMW) Leader manufactureof Automated Storage and Retrieval System (ASRS)Technology
  • Slide Number 25
  • Slide Number 26
  • Slide Number 27
  • Slide Number 28
  • Slide Number 29
  • Slide Number 30
  • Slide Number 31
  • Slide Number 32
  • Slide Number 33
  • Slide Number 34
  • Slide Number 35
  • Slide Number 36
TRC Groups EBITDA to interest
2015 10412
2016 2688
2017 1628
30 Jun 2018 1196
To resize chart data range drag lower right corner of range
Page 93: TRC Corporate Presentation · 2018-09-19 · TRC Corporate Presentation . The 2. nd. Quarter 2018 Operating Performance . 7 September 2018 . ... determined by TRC based on information

If you have any question please feel fee to contact Investor Relations Department Email ir_trctrc-concom or ounruentrc-concom

Tel +66 2022 7777-87 Ext 3201 3213 Fax +66 2022 7778

  • Slide Number 1
  • Slide Number 2
  • Slide Number 3
  • Key Corporate Milestone
  • Slide Number 5
  • Slide Number 6
  • May 2018 SKW obtained special class contractor from Department of Highways
  • Slide Number 8
  • Slide Number 9
  • TRC Group Backlog
  • Slide Number 11
  • Projects on Hand Period
  • Slide Number 13
  • Slide Number 14
  • Slide Number 15
  • Slide Number 16
  • Slide Number 17
  • Slide Number 18
  • Slide Number 19
  • Slide Number 20
  • Slide Number 21
  • Slide Number 22
  • Slide Number 23
  • Auto Motion Works Co Ltd (AMW) Leader manufactureof Automated Storage and Retrieval System (ASRS)Technology
  • Slide Number 25
  • Slide Number 26
  • Slide Number 27
  • Slide Number 28
  • Slide Number 29
  • Slide Number 30
  • Slide Number 31
  • Slide Number 32
  • Slide Number 33
  • Slide Number 34
  • Slide Number 35
  • Slide Number 36