No Slide Titlehemraj.listedcompany.com/misc/presentation/... · 9/8/2014 · (approx Baht 2.8...
Transcript of No Slide Titlehemraj.listedcompany.com/misc/presentation/... · 9/8/2014 · (approx Baht 2.8...
8 September 2014
Result Q2-2014
“The World Class Developer in Thailand”
Hemaraj Land and DevelopmentPublic company limited
“The World Class Developer in Thailand” 8 September 2014 2
Our Development Business
I. Industrial Estates
a) 8+ Industrial Estate, 41,829 rai (16,732 acres, 6,693hectares)
b) 628 Distinct Customers, 953 total Land or Factory Contracts
II. Utilities
a) Industrial Estates Management
b) Water and Waste Water Treatment
c) Other Utilities & Services
III. Power
a) Small Power Producer (SPP) Cogen Gas, Independent Power Producer (IPP) Gas and Coal, Renewable Hydro and Others.
IV. Property
a) Ready Built Factories for Rent
b) Hemaraj Logistics Parks for Rent
c) Hemaraj Property Fund
d) Selective Property
“The World Class Developer in Thailand” 8 September 2014 3
Hemaraj’s site locations
“The World Class Developer in Thailand” 8 September 2014 4
Hemaraj Eastern Seaboard Industrial Estate and Eastern Seaboard Industrial Estate
Estate Specialization:
Auto Manufacturing and
Auto Parts:
Major Auto Production; Ford, Mazda, GM, Suzuki ,SAIC,15 of top 25 global Automotive Suppliers.
181 Automotive customers with 320 automotive contracts.
800,000 vehicles and kits production by 2016 in ESIE & H-ESIE per annum, 25% -30% of Thailand Production.
(Source: OEM’s, Intelligence
Automotive Asia, Internal)
ISO 9001 & 14001Certified
Key Automotive Customers:
Automotive Brands:
Ford
Chevrolet
GMC
Holden
Mazda
Suzuki
MG
“The World Class Developer in Thailand” 8 September 2014 5
Eastern Seaboard Industrial Estate (Rayong)
Board of Investment Zone III (Dec 2014)
Total Area 9,519 rai (3,807 acres or 1,523 hectares)
To Bangkok 117 km., to Laem Chabang Port 30 km.
10 Phases including Free Zones developed or under (Phase 5 and Phase 7 expansion) development to date
294 New Customers, 487 Contracts to date
A Joint Venture with Siam Food Products Plc
Customer Investment > US$ 8 billion
ISO 9001 & 14001Certified
“The World Class Developer in Thailand” 8 September 2014 6
Board of Investment Zone II and Zone III (Dec 2014)
Total Area 8,113 rai (3,245 acres or 1,298 hectares)
Phase 1-5 developed 7,538 rai (3,015 acres or 1,206 hectares), including HLP2 and HLP3 & Phase 6 completing development 575 rai (230 acres or 92 hectares)
87 New Customers, 138 Contracts to date
Customer Investment > US$ 5.5 billion
To Bangkok 112 km., to LaemChabang Port 27 km.
Direct Highway 3138 Access on Two Sides and Adjacent to ESIE Expansion Area
Chonburi Power (Gulf/Mitsui) 2,500 MW IPP power plant to operate in 2021/2022.
ISO 9001 & 14001Certified
Hemaraj Eastern Seaboard Industrial Estate
New Ford Plant
“The World Class Developer in Thailand” 8 September 2014 7
Board of Investment Zone III (Dec 2014)
Total Area 3,548 rai (1,419 acres or 568 hectares)
To Bangkok 155 km., Map Ta Phut Port 2 km.
Strategically located adjacent to the National Petrochemical Complex at Map Ta Phut, Rayong
40 New Customers, 53 Contracts to date
Customer Investment > US$ 5.5 billion
Hemaraj Eastern Industrial Estate (Map Ta Phut)
Estate Specialization:
Chemical, Petrochemical, Steel, Cogeneration Power
Key Customers:
PTT Global, PTT Phenol, PTT Asahi, PTT Glycol, GPSC, HMC Polymer, Siam Mitsui PTA, MC Towa, SUS (Nippon Steel), SYS (Siam Yamato Steel), Glow SPP, NS BluescopeSteel, NSGT, Linde
ISO 9001 & 14001Certified
Petrochemical Cluster
“The World Class Developer in Thailand” 8 September 2014 8
Hemaraj Chonburi Industrial Estate
Board of Investment Zone II
Total area 3,885 rai (1,554 acres or 621 hectares)
To Bangkok 110 km., to Laem Chabang Port 25 km.
81 New Customers, 118 Contracts to date
Export Processing Zone
Customer Investment > US$ 2.5 billion
Estate Specialization:
Electronics, Steel, Auto Parts, Power, Others
Key Customers:
GJS, Tata Steel, Glow IPP, Kitagawa, Kyoden, Honeywell, Waste Management Siam, B-Grimm Power
ISO 9001 & 14001Certified
Glow IPP
“The World Class Developer in Thailand” 8 September 2014 9
Hemaraj Saraburi Industrial Land
Board of Investment Zone II
Total area 3,619 rai (1,448 acres or 579 hectares), excluding Phase 2 not developed.
84 New Customers, 100 Contracts to date
70 km. North of Bangkok, to Laem Chabang Port 150 km.
Customer Investment > US$ 2.5 billion
Estate Specialization:
Building Material, Electronics, Consumer, Cogeneration Power, Others.
Key Customers:
Siam Fiber Glass, Nong KhaeCogeneration, Air Liquide, Michelin, CPACC, Siam Gypsum, Brilliant Precision, UMI Laufen, Siam Guardian Glass, Fujikoki, Maspro, Hygente, Seki Corp., Shibakawa, F.T.N., TS Tech, Jonan F. Tech, IDEC, World Quality
“The World Class Developer in Thailand” 8 September 2014 10
Hemaraj Rayong Industrial Land
Board of Investment Zone III (Dec 2014)
Total Area 3,438 rai (1,375 acres or 550 hectares)
22 km. from Map-Ta-Put deep seaport, to Bangkok 150 km.
36 New Customers, 47 Contracts to date
Customer Investment > US$ 2 billion
Estate Specialization:
Light Chemical, Building
Material, Plastic, Consumer Products, Rubber, Others.
Key Customers:
Electrolux, Nawaplastic,
Siam Guardian Glass, Michelin,
Rayong Cogen, Thai Herrick,
Caterpillar – Underground Mining
Caterpillar – Medium Tractor
Electrolux Factory
“The World Class Developer in Thailand” 8 September 2014 11
Number of Customers by Industry
Total Thru Q2-2014 = 628 New Customers
= 953 Contracts
Last 10 Quarters, 235 Contracts – 78 Automotive
Auto35%
Building Material
8%Consumer14%
Electronics7%
Logistics4%
Others13%
Petrochemical
10%
Steel/Metal9%
“The World Class Developer in Thailand” 8 September 2014 12
Number of Customers by CountryTotal Thru Q2-2014 = 628 New Customers
= 953 Contracts
Last 10 Quarters, 235 Contracts – 104 Japanese
Taiwan2%
Malaysia3% Singapore
2%
India2%
China3%
Korea2%
Other Asia3%
Australia5%
Japan38%
Others0%
Thailand20%
Europe11%
USA9%
“The World Class Developer in Thailand” 8 September 2014 13
II. UtilitiesMarket Position:
II(a). Industrial Estate Utilities
Provide raw water, potable water, clarified water, wastewater treatment, and industrial estate maintenance services to industrial estate customers.
Unique exposure to petrochemical, steel, automotive, power and major utility users with highest revenue in industry.
Utility assets owned by developers ensure recurring income.
II(b) Water and Waste Water Treatment
Hemaraj Clean Water (HCW) 100% Baht 645 Million Registered Capital to operate Potable & Clarified Water.
Hemaraj Water 100% owned by HCW.
II(c) Other Utilities & Services
Eastern Seaboard Environmental Complex, Fees & Rental from Waste Management.
Eastern Pipeline Services, Baht 316 million Investment (Q2’14)
H-Construction Management and Engineering (HCME).
*excludes SIL/RIL
“The World Class Developer in Thailand” 8 September 2014 14
III Power
Market Position:
GHECO ONE, a Glow (GDF Suez Energy International) Hemaraj joint venture IPP (660 MW coal) Baht 42 Billion Project, with 35% paid Hemaraj shareholding (Baht 5.5 billion) Commercial Operation Date (COD) since 26 July 2012.
Houay Ho Laos hydro project (152 MW.) Minority Share (12.75%) in operation with Glow acquired in Q2’2009.
GJP NLL (126 MW.) the 1st SPP joint venture with GULF JP, with 25.01% Hemaraj (Baht 360 million paid) shareholding with COD 1 May 2013.
Growth Prospects:
7 Cogen SPP (Avg 126 MW) additional power projects with 25.01% Equity option
(approx Baht 2.8 billion 2015-2019) in 4 Industrial Estates with financial close end of 2014.
Increase industrial SPP power cogeneration projects, with 2 to 6 projects under study.
Competitive Advantage:
Captive industrial estate market for further SPP Power
expansion and new industrial estate locations.
Local partner for international power experts in IPP, Hydro,
(Glow GDF Suez), SPP bids (Gulf-J-Power Japan)
and (Gulf- Mitsui).
III. Power
“The World Class Developer in Thailand” 8 September 2014 15
IV. Property DevelopmentIV(a). Ready Built Factories and Logistics Warehouses for Rent
Market Position:
Ready Built Factories under Hemaraj 241 units or 538,179 square meters built to date with cumulative rent of 76 units or 179,392 square meters, and cumulative sold of 60 units or 164,937 square meters.
Hemaraj Property Fund (HPF) 104 units or 150,117 square meters with rent of 83 units or 119,137 square meters.
Ready Built Factories (RBF) or Build to Suit Factories (BTS) for Rent with flexibility of 450 to 10,000 square meters, with Value Add Engineering and Fitout (HCME).
Growth Prospects:
Expanded to H-SIL Saraburi from 2010, H-RIL from 2013, to broaden products , and Hemaraj Ready Built Factory Park @Hi-Tech Kabin, Prachinburi from 2013.
Hemaraj Property Fund launch end of 2013 of 150,117 square meters to facilitate accelerated growth, Hemaraj 23% shareholding.
Build to Suit Factories (BTS) constructed for long term rental, 3 buildings to date leased.
Hemaraj Logistics Park 1 (126,000 square meters), Hemaraj Logistics Park 2 & Hemaraj Logistics Park 3 (217,000+ square meters) available from Q1’2013 and Hemaraj Logistics Park 4 (52,000 square meters), representing total project areas. Initial phases and units were available from 2013, add more product variety and to serve manufacturers and Third Party Logistic Providers (3 PL’s) for logistics warehouses.
“The World Class Developer in Thailand” 8 September 2014 16
IV(a). Ready Built Factories and Logistics Warehouses for Rent
Competitive Advantage:
Industrial cluster customer base requiring support industry
Flexible to expand or upgrade later enhancing the customer relationship.
Factories and Warehouses for Rental only.
IV. Property Development
“The World Class Developer in Thailand” 8 September 2014 17
Hemaraj Logistics Parks for Rent
Hemaraj Logistics Park 2 @ H-ESIE – Free Zone
Project Location & Area :
Highway #3138, 27 km from Laem Chabang Deep Sea Port (in Hemaraj Eastern Seaboard Industrial Estate ).
126,000 square meters for Hemaraj Logistics Warehouses for Rent only.
Phase 1 & 2: 51,000 square meters completed from Q1’2013 to Q4’2013.
Customers: UTI Logistics, DHL Logistics,Sankyu, Thai VMI
Hemaraj Logistics Park 1
Project Location & Area :
New Highway 331, 20 km from LaemChabang Deep Sea Port.
126,000 square meters for HemarajLogistics Warehouses for Rent only.
280 rai gross, 220 rai net Sellable/Rentable.
Phase 1+2 of 58,000 square meters completed.
Customers: Hi-Tech Nittsu, Inoac
Hemaraj Logistics Parks for Rent
“The World Class Developer in Thailand” 8 September 2014 18
Hemaraj Logistics Parks for Rent
Hemaraj Logistics Park 4 - Eastern Seaboard
Project Location & Area :
Adjacent to the Eastern Seaboard Industrial Estate (Rayong)
52,000 square meters for Hemaraj Logistics Warehouses for Rent only
Phase 1,2,3: all 52,000 square meters completed from Q1’2013 to Q1’2014.
Customers: Inergy, Kerry Logistics, Supavut, Rhino, GAC Thoresen, NHK
Antolin.
Hemaraj Logistics Park 3 @ H-ESIE – General Zone
Project Location & Area :
Highway #3138, 27 km from Laem Chabang Deep Sea Port (in Hemaraj
Eastern Seaboard Industrial Estate ).
91,000 square meters for Hemaraj Logistics Warehouses for Rent only.
Phase 1: 19,000 square meters completed from Q1 2013.
Hemaraj Logistics Parks for Rent
“The World Class Developer in Thailand” 8 September 2014 19
IV. Property DevelopmentSelective Property Development
Office Building: UM TowerCondominium for Sale: The Park Chidlom
Koh Lan Island
Tourism Cluster
“The World Class Developer in Thailand” 8 September 2014 20
FINANCIAL
“The World Class Developer in Thailand” 8 September 2014 21
2012 GDP growth actual 6.5 %**
2013 GDP growth actual 2.9%
2014 GDP growth projected 1.0% to 1.5%
2015 GDP growth projected 3.0% to 4.5%
Application Approved by the Board of Investment (Total Investment) 7M- 2014 were 925 projects and value of Baht 337 billion, decreased by 31% compared to the same period of the previous year.
Due to new BOI Board formed in July 2014, there is Baht 484 billion backlog to approve
Thailand Macro View
** Source from National Economic and Social Development Board (NESDB), ADB, World Bank, IMF, Bank of Thailand, Internal, Various.
Total Exports 5,194,589 6,113,335 6,707,988 7,082,490 6,910,509 4,243,037 8%
Total Imports 4,601,982 5,856,591 6,982,719 7,813,061 7,666,934 4,319,505 -5%
Imports Capital Goods 1,025,990 1,223,881 1,484,699 1,905,427 1,781,928 1,048,511 1%
Import Raw Materials
and Intermediate Goods
2,832,378 3,596,977 4,110,518 4,408,671 4,339,902 2,578,530 1%
Source: Bank of Thailand
2009 2010Baht (Millions)% Gro wth
7M (13-14)20122011 2013 7M -2014
“The World Class Developer in Thailand” 8 September 2014 22
Thailand Automotive Industry
1. Auto Consolidation & Relocation from Japan, Australia, USA, Others for Asia Pacific Market Access.
2. Auto Exports 7M-2014 value Increased 11.05% YoY, 14.07% of Thailand Exports**.
3. Auto Exports 7M-2014 volume Increased by 5% YoY respectively.
4. 2013 Auto Production 2,456,291 (#9 Global) vehicles compared with 2,428,181 vehicles in 2012, projected 2,200,000 vehicles (lower local market 1.0 million) in 2014.
5. Vehicle production projected 3,000,000 to 3,200,000 units in year 2018 to 2020**.
Thailand Macro View
Note: * Due to Japan disruption and due to Thailand flood disruption**Source: Thailand Automotive Institute, BOI, Internal and others
Production 999,378 1,626,100 1,455,662 2,428,181 2,456,291 1,104,024 -28%
Export 535,596 896,065 735,627 1,020,091 1,094,089 649,811 5%
Local 548,871 786,096 796,123 1,434,752 1,330,680 510,489 -39%
Source: Thailand Automotive Institute
2009Units 2010 2011 *% C hange
7M (13-14)20132012 7M -2014
“The World Class Developer in Thailand” 8 September 2014 23
30 23 32 4587 110 137
174139
223188 175 200
12355 6177
101
121139
172181
120
185
161
325320
196
6 79
13
1618
22
32
29
29
35
4856
32
58 6583
110
157
180
224
262
211
272315
359378
246
26 26 4569 91
124148 156
201
270
381
447
555
649
499
709 701
907955
597
0
200
400
600
800
1,000
Passenger car Pick up and trucks Motorcycle & Others Parts & Accessories
Total Export Value
Note: * Due to Japan disruption and due to Thailand flood disruption
Source: Bank of Thailand – August 2014
Baht : Billion AUTOMOTIVE & PARTS
Automotive % of Total Export
1995 1.87%
2005 8.59%
2011 10.16%
2012 12.79%
2013 13.81%
7M-2014 Auto 14.07% of Exports
and +11.05% YoY
“The World Class Developer in Thailand” 8 September 2014 24
Industrial Estate Land Increasing
1 Rai = 1,600 Sq.m. or 0.4 acres * Include some rental
Caterpillar
Summit Auto
Thai Summit
LingLong Tyres
Ford
1,670 Rai
#1 Market Share
6 years 2008 to 2013
Mazda Powertrain
Chonburi Power
Y2013
2,200 Rai2,317 Rai
1H-2014
297 Rai
2007 1,264 rai (202 hectares) (506 acres)
2008 1,621 rai (259 hectares) (648 acres)
2009 144 rai (23 hectares) (58 acres)
2010 930 rai (149 hectares) (372 acres)
2011 1,670 rai (267 hectares) (668 acres)
2012 2,317 rai (370 hectares) (927 acres)
2013 2,200 rai (352 hectares) (880 acres)
1H-2014 297 rai (48 hectares) (118 acres)
Thai Politics
-
300
600
900
1,200
1,500
1,800
2,100
2,400
Rai
Ford / Mazda
Siam United Steel Ford / Mazda (Expansion)
BHP Steel General Motors
Siam Mitsui PTA Mitsubishi Chemical
GM Expansion
Thai Economic Crisis
Maxxis
Glow IPP
- Thai Summit Group
- Siam Mitsui PTA II
- Maxxis II
- MC Towa
560 Rai
607 Rai
PTT Phenol
716 Rai
712 Rai
1,264 Rai
PTT AN
PTT,
Thai Summit
1,621 Rai
SUZUKI, Danieli #5
144 RaiOthers Economic Crisis
930 RaiFord
“The World Class Developer in Thailand” 8 September 2014 25
Hemaraj’s Increasing IE Customer Base
Thru Q2-2014, 628 New Customers, 953 Contracts
2009 : 13 New Customers, 18 New Contracts
2008 : 27 New Customers, 60 New Contracts
2007 : 32 New Customers, 48 New Contracts
2006 : 24 New Customers, 49 New Contracts
2005 : 23 New Customers, 51 New Contracts
1H -2014 : 13 New Customers, 20 New Contracts
2013 : 60 New Customers, 101 New Contracts
2012 : 80 New Customers, 115 New Contracts
2011 : 49 New Customers, 74 New Contracts
2010 : 19 New Customers, 41 New Contracts
60 New Customers
101 New Contracts Y2013
13 New Customers
20 New Contracts 1H-2014
81 40
294
87
84 36
628
050100150200250300350400450500550600650
0
10
20
30
40
50
60
70
80
90
100
110
120
Cum. CustomersNew Customers/Yr.
Hemaraj CIE Hemaraj EIE ESIE H-ESIE HSIL HRIL Contracts/Yr. New customers/Yr.
“The World Class Developer in Thailand” 8 September 2014 26
67,000 68,00059,000 59,000
69,000
69,000
65,000
61,000
59,00064,000
28,00034,000 40,000
44,000
69,000
79,000
96,000107,000
112,000
123,000
43,000 45,000 44,000
44,000
60,00066,000
79,000 82,000 83,00092,000
0
30,000
60,000
90,000
120,000
150,000
Y2006 Y2007 Y2008 Y2009 Y2010 Y2011 Y2012 Y2013 Q1-2014 Q2-2014
Raw Water Potable & Clarified Water Waste Water
Industrial Estate Utilities Quantity
* Forecast 2008
Average Cubic meters / Day
+16% from 2013 Avg.
+15%
from 2013
Avg.
+5% from 2013 Avg.
“The World Class Developer in Thailand” 8 September 2014 27
Million Baht
Total Utilities Revenue
•Industrial Estate Utilities revenue only.
• Excludes power earnings.
* Forecast 2008204266
1H-2014 IE. Utilities*
+12% YoY
“The World Class Developer in Thailand” 8 September 2014 28
139,827 152,144 155,132 161,117 164,937
106,444
159,038
235,809
175,274 179,392
23,992 4,074 7,308
0
40,000
80,000
120,000
160,000
200,000
240,000
280,000
320,0002
00
1
20
02
20
03
20
04
20
05
20
06
20
07
20
08
20
09
20
10
20
11
20
12
20
13
1H
-20
14
m2
Ready Build Factory Cumulative Sold** Ready Built Factory Cumulative Rent
Pre-Leased Hemaraj Property Fund***
Ready Built Factories for Rent thru Q2-2014
CUMULATIVE RENT IN SQUARE METERS - RBF
* Excludes Pre-Leased Q2’2014: 3 Units, total 7,308 sq.m. leased from 2014.
** Minimize sales from 2012, ***Hemaraj ownership in HPF = 23%
1H-2014 + *1,161 sq.m. +1%
2013 + 61,559 sq.m. +26%
297,368
122,094
298,529
119,137
“The World Class Developer in Thailand” 8 September 2014 29
16,820
72,145 72,145
15,287
- -0
20,000
40,000
60,000
80,000
100,000
2012 2013 1H-2014
m2
Hemaraj Logistics Parks Rent Pre-Leased
Hemaraj Logistics Parks Warehouses for Rent thru Q2-2014
CUMULATIVE RENT IN SQUARE METERS - HLP
2013 + 55,325 sq.m. +329%
No Pre-Leased in Q2-2014
“The World Class Developer in Thailand” 8 September 2014 30
4,692
2,164
3,812 4,231
6,448
8,849
4,294
0
1,000
2,000
3,000
4,000
5,000
6,000
7,000
8,000
9,000
2008 2009 2010 2011 2012 2013 1H-2014
Total Operating Revenue Trend(Million Baht)
“The World Class Developer in Thailand” 8 September 2014 31
2,759
896
427212
0
1,000
2,000
3,000
4,000
5,000
6,000
1H-2014
Property for sale, 212 Million Baht
Rental Property, 427 Million Baht
Utilities, 896 Million Baht
Industrial Estate, 2,759 Million Baht
(Million Baht)
4,294
Operating Revenue By Business
“The World Class Developer in Thailand” 8 September 2014 32
2,929 2,759
799 896
460 428
181 212
0
1,000
2,000
3,000
4,000
5,000
6,000
1H-2013 1H-2014
Property for sale +17%
Rental Property -7%
Utilities +12%
Industrial Estate - 6%
(Million Baht)
4,368 4,294-2%
Operating Revenue By Business
“The World Class Developer in Thailand” 8 September 2014 33
% to Total Operating Revenue
Improving Operating Profit Margins
* EBITDA included gain on sale and lease under financial lease from property fund.
** Adjusted gain on sale and lease under financial lease from property fund net of reserve.
44%48%
36% 43%46% 48% 49%
37% 36% 34% 36% 41%
69%
43%
37% 36% 34% 36%41% 43% 43%
0%
10%
20%
30%
40%
50%
60%
70%
2008 2009 2010 2011 2012 2013 1H-2014
Gross Margin EBITDA Margin * Adjusted EBITDA Margin **
“The World Class Developer in Thailand” 8 September 2014 34
Improving Operating Income
Million BahtTotal Net Income
*2007 In-House•From 2011, the financial statements are based on new standards by the Federation and Accounting Professions.
1,315
474798 780
2,107
3,203
1,99720
62
418
-244
178
-323
63
8
39
1,342
575
1,216 537
2,285
4,338
2,059
-500
0
500
1,000
1,500
2,000
2,500
3,000
3,500
4,000
4,500
5,000
2008 2009 2010 2011 2012 2013 1H-2014
Normalized Net Income (NNI)
Foreign Exchange Unrealized Translation Gain/Loss
Extra. Items
Hemaraj Property Fund after reserve,income tax and minority interest
1,459
“The World Class Developer in Thailand” 8 September 2014 35
1,5201,997
-59
63
-250
250
750
1,250
1,750
2,250
2,750
1H-2013 1H-2014
Foreign Exchange Unrealized Translation Gain/Loss
+207%
Normalized Net Income (NNI) +31%
(Million Baht)
1,461
2,059+41%
Total Net Income
“The World Class Developer in Thailand” 8 September 2014 36
5,729 6,397 7,4529,111
11,031 11,9651,467 1,845 958
3,856
4,266 4,473
1,1901,180 1,438
3,611
3,9924,022
930661 438
313
11727
632
3,624 4,471
7,031
7,8758,321
640679
762
725 707
692
733725
2,970
4,2834,270
1,694
4,7803,433
5,680 7,061 8,062 8,960
11,453 13,897 13,712 13,680
18,715 20,010
26,308
33,434 33,645
0
4,000
8,000
12,000
16,000
20,000
24,000
28,000
32,000
36,000
2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012 2013 Q2'14
Industrial Estate Other Assets RBF and Rental Assets
Residential Investment ( Mostly Power) Investment (HPF)
Commercial Cash /Deposit
Balance Sheet Highlights
Baht: millionAssets
*2007 In-House•From 2011, the financial statements are based on new standards by the Federation and Accounting Professions.
“The World Class Developer in Thailand” 8 September 2014 37
Balance Sheet Highlights
Baht : millionLiabilities and Equity
*2007 In-House
*New Bond April 2014, 10 years 5.75% fixed, Baht 2.5 Billion.
•From 2011, the financial statements are based on new standards by the Federation and Accounting Professions.
8,458 9,139 9,129 11,04014,656 15,151
4,023 2,011 9421,641
3,091 2,1426,000 7,500
9,500
10,838 12,938*
1,199
1,565 2,439
4,127
4,849 3,414
5,6807,061 8,062
8,960
11,45313,897 13,712 13,680
18,71520,010
26,308
33,43433,645
0
4,000
8,000
12,000
16,000
20,000
24,000
28,000
32,000
36,000
2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012 2013 Q2'14
Total Shareholders Equity Interest Bearing Bank Debt Baht Bonds Other Liabilties
“The World Class Developer in Thailand” 8 September 2014 38
Balance Sheet Highlights
*2007 In-House
•From 2011, the financial statements are based on new standards by the Federation and Accounting Professions.
•Note: Net Interest Bearing Debt to Equity = (Interest Bearing Debt-Cash)/Total Equity
Net Debt/ Equity = (Total Liabilities – Cash) / Total Equity (Equity + Minority)
Debt to Equity = Total Liabilities/Total Equity
Total Equity = Equity + Minority
Leverage Ratio
Net Debt/Equity
Target < 1.3 : 1
0.31 0.37
0.49 0.52
0.86
0.62
0.77
0.57 0.51
0.66
0.78
1.23
0.95
0.99
0.68 0.62
1.05
1.19
1.38
1.28 1.22
-
0.20
0.40
0.60
0.80
1.00
1.20
1.40
1.60
2008 2009 2010 2011 2012 2013 Q2-14
Net Interest Bearing Debt/Equity Net Debt/Equity Debt/Equity
“The World Class Developer in Thailand” 8 September 2014 39
Summary for 1H-2014 Industrial Estates
Industrial Estate Sales were 297 rai (118 acres or 48 hectares), with 20 contracts, 13 new customers and 7 project expansions from existing customers.
Utilities
The volume of Industrial Estate Utilities in Q2-2014 increased by 11% from same period of 2013 and increased by 13% from average of 2013.
The volume of Industrial Estate Utilities in 1H-2014 increased by 7 % from same period of 2013.
Properties
Ready Built Factories in 1H-2014 Rental Growth 1% or net 1,161 square meters from 2013 balance excluding 7,308 square meters pre-leased.
Hemaraj Logistics Parks for Rent in 1H-2014, rental of 72,145 square meters.
Power
GJPNLL, our first 126 MW SPP power project with Gulf J-Power with Hemaraj 25%
shareholding that commenced its commercial operation in May 2013 and
Gheco-One, a 660 MW IPP power project with Hemaraj 35% shareholding were
operating at near 100% availability during Q2’2014.
“The World Class Developer in Thailand” 8 September 2014 40
Summary for 1H-2014 Financial Statement
Revenue of Baht 4,285.9 million, or decreased 2% from same period of
2013.
Total net income of Baht 2,059.4 million, and earnings per share was
Baht 0.212 per share, or increased of 41% compared with the same
period of 2013.
Profit from power/utility associates (excluding foreign exchange
unrealized translation gain/loss) were Baht 913.4 million, or increased
208% from the same period of 2013 (mostly from GHECO-ONE).
Normalized net income (NNI) of Baht 1,996.7 million, or increased 31%
compared with the same period of 2013.
The Gross Profit Margin and EBITDA Margin improved to 49% and 43%
respectively.
“The World Class Developer in Thailand” 8 September 2014 41
Outlook for 2014 and BeyondIndustrial Estates:
Complete Hemaraj Eastern Seaboard Industrial Estate (H-ESIE) Phase 6 of 575 rai (230 acres or 92 hectares).
Develop Hemaraj Chonburi Industrial Estate II (H-CIE II) of 632 rai (253 acres or 101 hectares).
Introduce #8 Hemaraj Eastern Seaboard Industrial Estate 2 of 3,200 Rai in early 2015.
Industrial Estate Land Sales Budget 2014, 1,600 rai (640 acres or 256 hectares), 70 contracts, 45 new customers.
Revised Industrial Land 2014 Sales Forecast of 1,200 rai (480 acres or 192 hectares), 50 contracts,35 new customers, due to Board of Investment delay, political disruption, and lower domestic demand.
Utilities:
Utilities demand of average 270,000 cubic meters per day in 2014 of industrial water and waste water treatment with projected revenue increase 14% per annum.
Projected 2015 Industrial Estate Utility Revenue of Baht 2.0 billion.
“The World Class Developer in Thailand” 8 September 2014 42
Outlook for 2014 and Beyond
Power:
GHECO-ONE: Hemaraj’s total investment of Baht 5.6 billion operated since August 2012. The Hemaraj average earning are projected at normal run rate of Baht 1.2 billion per annum from 2014 to 2016, reduced by 10% from 2017 to 2020 due to no coal margin.
To participate in 7 SPP power projects with 25% share options with financial close end of 2014, with expansion thereafter.
Property:
Ready Built Factory: Projected net rental to increase by 13%, or revised down to 40,000 net square meters for 2014.
Hemaraj Logistics Parks: Projected rental space to increase by 28%, or revised down to 20,000 net square meters for 2014.
“The World Class Developer in Thailand” 8 September 2014 43
Q & A