BTS GROUP HOLDINGS PCL - Investor Presentation - BTS Group Holdings Public Company ...
←
→
Page content transcription
If your browser does not render page correctly, please read the page content below
IR Contact Address: BTS Group Holdings PCL IR Department 15th Floor, TST Tower, 21 Soi Choei Phuang, Viphavadi-Rangsit Rd. Chomphon, Chatuchak, Bangkok, Thailand 10900 Telephone: +66(0) 2273 8611-15 Fax: +66(0) 2273 8610 Email: ir@btsgroup.co.th Website: www.btsgroup.co.th Disclaimer This document has been prepared and distributed by the Investor Relations Department of BTS Group Holdings PCL (“BTSG”) solely for information purposes. It does not represent or constitute an offer, invitation, recommendation or solicitation to trade shares in BTSG and should not be relied on as such. Some of the information in this document has not been independently verified, and also includes information made available from public sources and other third party opinion or analyst. BTSG does not monitor or control the content of third party opinion or statements and does not endorse or accept any responsibility for the content or the use of any such opinion or statements. Thus, BTSG assumes no responsibility and makes no representations with respect to the accuracy and/or completeness of the information described herein. None of BTSG or any of its agents, or all of their respective affiliates, or representatives shall have any liability (in negligence or otherwise) for any loss howsoever arising from any use of this document or its contents or otherwise arising in connection with this document. All information contained in this document is presented as of the date indicated within, and BTSG assumes no duty to confirm, revise or update the information. Certain statements in this document may be deemed to contain forward-looking statements, including the statements included or incorporated with the words "believe", "anticipate", "estimate", "target", or "hope", or that otherwise relate to objectives, strategies, plans, intentions, beliefs or expectations or that have been constructed as statements as to future performance or events. These forward-looking statements are not guarantees of future performance and involve risks and uncertainties that could cause actual results to differ materially from historical results or those anticipated at the time the forward-looking statements are made. Thus, BTSG assumes no responsibility and makes no representations with respect to the accuracy and/or completeness of the forward-looking statements. BTSG undertakes no obligation to publicly update or revise any forward-looking statements, whether as a result of new information, future events or otherwise. BTS Group Investor Presentation Prepared by BTS Group IR 2
Contents Section 1 BTS Group in Brief & Strategy & Outlook 2 Business Segment Profiles • Mass Transit Business • Media Business • Property Business • Services Business 3 Corporate Information 4 Financial Summary 5 Appendices BTS Group Investor Presentation Prepared by BTS Group IR 3
BTS Group Overview 4 Business Units with Mass Transit as our core BTS Group Holdings PCL (BTSG) A privately-owned conglomerate that engages in 4 business units; Mass Transit, Media, Property and Services. Listed on the Stock Exchange of Thailand (SET), BTSG is a constituent member of the SET50 “Bluechip” Index, MSCI Asia Pacific Index, FTSE4Good Emerging Markets Index and Dow Jones Sustainability Indices (DJSI) and among one of the largest companies in Thailand. MASS TRANSIT MEDIA PROPERTY SERVICES FY 2019/20 OPERATING REVENUE CONTRIBUTION MEDIA 15% MASS TRANSIT Total of PROPERTY 80% THB 39,937mn 1% SERVICES 4% BTS Group Investor Presentation Prepared by BTS Group IR 4 Section 1: BTS Group in Brief & Strategy & Outlook
Strategy and 5-Year Growth Targets Mass transit led strategy : full growth phase STRATEGY As a mass transit led conglomerate, the company’s key focus is on securing new mass transit lines and transportation projects which are authorised or set by the government at both municipal and national levels. We capture further value from opportunities which cascade down to our other independently operating business units in Media, Property and Services. 5-YEAR OUTLOOK Operating Revenue Net Recurring Profit (after MI) 5-Year Targeted CAPEX 31% 29% THB 131 bn 5Y CAGR 5Y CAGR THB 31.8bn THB 5.1bn 93% or THB 123bn THB 8.2bn THB 1.4bn spent on all existing FY 16/17 FY 21/22E FY 16/17 FY 21/22E and newly-secured mass transit lines * Operating revenue includes share of net profit (loss) from associated companies and JVs BTS Group Investor Presentation Prepared by BTS Group IR 5 Section 1: BTS Group in Brief & Strategy & Outlook
Bangkok Rail Mass Transit Market Overview Aggressive rail market share growth in Bangkok MASTER PLAN: 515.2KM IN 2029, 33% MARKET SHARE IN 2042 RAIL MASS TRANSIT MARKET SHARE1 515.2km in 2029 Singapore Tokyo 46% 48% Hong Kong Bangkok 49% 13% BANGKOK MASS TRANSIT MARKET SHARE Rail Mass Transit Bus 13% 79% Others* 8% * Van, Ferry and Commuter train 1. Source: OTP (http://www.otp.go.th/uploads/tiny_uploads/ Includes MRTA and BMA projects DataStatistics/2562/25611012-SumData01.pdf), Singapore’s Land Transport Authority, Hong Kong’s Transport Sources: Office of Traffic Policy Department, MTR Corporation Limited, SMRT Corporation and Planning, Bangkok Metropolitan Transport and Administration Limited, Japan Statistic Bureau BTS Group Investor Presentation Prepared by BTS Group IR 6 Section 1: BTS Group in Brief & Strategy & Outlook
Bangkok Rail Mass Transit Network Immature network, 143km under construction OPERATING LINES: 157.6KM, 113 STATIONS BY 3 OPERATORS WEEKDAY RIDERSHIP MARKET SHARE IN 2019 (JAN-DEC) 157.6km in 2020 Purple line : 23km BTS BEM 33% 61% 1.3mn trips 433,000 trips* 787,315 trips Blue line : 47km TOTAL AVERAGE WEEKDAY RIDERSHIP ARL 6% 79,000 trips* * *BEM ridership excludes Purple line. (as of Dec 2019) 58.1km 71km 28.5km 52 stations 53 stations 8 stations *SRT: State Railway of Thailand BTS Group Investor Presentation Prepared by BTS Group IR 7 Section 1: BTS Group in Brief & Strategy & Outlook
Contents 1 BTS Group in Brief & Strategy & Outlook Section Business Segment Profiles 2 Mass Transit Business 3 Corporate Information 4 Financial Summary 5 Appendices BTS Group Investor Presentation Prepared by BTS Group IR 8
BTS Lines 4 Lines - covering a total of 133.4km by 2021 (2.5 times from 58.1km currently) BTS NETWORK: 133.4KM (115 STATIONS) Line km Station Route Core Network 23.5 23 Mo Chit – On Nut (17.0km) EXT. ZONE 2 Northern Green Line National Stadium – Saphan Mo Chit - Khu Khot Taksin (6.5km) 17.8km PINK Khae Rai – Min Buri Extension 7.5 6 Saphan Taksin – Bang Wa OPERATING 34.5km Zone 1 58.1KM CORE NETWORK Extension 5.3 5 On Nut – Bearing Mo Chit – On Nut Zone 1 17.0km YELLOW Extension 12.6 9 Bearing – Kheha National Stadium – Lat Phrao – Sam Rong Saphan Taksin Zone 2 30.4km 6.5km (Southern) Extension 17.8 16 Mo Chit - Khu Khot Zone 2 UNDER CONSTRUCTION (Northern)* EXT. ZONE 1 Gold 1.8 3 Krung Thonburi BTS 75.3 KM On Nut – Bearing Station – Khlong San 5.3km EXT. ZONE 1 Saphan Taksin Pink 34.5 30 Khae Rai – Min Buri – Bang Wa 7.5km GOLD PHASE 1 Yellow 30.4 23 Lat Phrao – Sam Rong Krung Thonburi BTS Station – Khlong EXT. ZONE 2 San 1.8km Southern Green Line Total 133.4 115 Bearing – Kheha 12.6km *9 stations (9.2km) were partially opened in Aug 2019, Dec 2019 and Jun 2020 BTS Group Investor Presentation Prepared by BTS Group IR 9 Section 2.1: Mass Transit Business
BTS Lines Evolution since 1999 1999:Core Network 2012: Green Line Ext.1 2018, 2020E: Green Line Ext.2 2021E: Pink and Yellow 23.5km 12.8km 30.4km 64.9km Routes Dark Green: Mo Chit – On Nut Dark Green: On Nut - Bearing Southern Green: : Samrong – Kheha Pink: Khae Rai – Min Buri Light Green: National Stadium – Light Green: Saphan Taksin – Northern Green : Mo Chit - Khu Khot Yellow: Lat Phrao - Samrong Saphan Taksin Bang Wa Length/ Stations 23.5km / 23 stations 12.8km / 11 stations 30.4km / 25 stations 64.9km / 53 stations Authority BMA BMA BMA MRTA Contract Type PPP Net Cost & O&M Contract O&M Contract O&M Contract PPP Net Cost with Subsidy Contract Term • 30 Years (Dec 1999 - Dec 2029) 30 Years (2012 - 2042) 25 Years (2017 - 2042) 30 Years (2021 - 2051) for PPP Net Cost • 13 Years (2029-2042) for O&M Contract Southern: Operating / Status Operating Operating Oct 2021E Northern: 2020E Commencement Timeline 1999 2021E 2012 2018 2019 2020 Core Network Extension Southern Opening of the first 5 Stations • Opening additional 4 stations of Targeted Pink and Yellow Zone 1 Green Ext 2 of Northern Green Ext. 2 Northern Green Ext. 2 full commencement • Targeted Gold Line and Northern *Remarks • In Apr 2013, the rights to net farebox revenue of Core Network until 2029 was sold to BTSGIF Green Ext.2 full commencement • BTS Group used the proceeds to invest in 1/3 units in BTSGIF BTS Group Investor Presentation Prepared by BTS Group IR 10 Section 2.1: Mass Transit Business
CAPEX for New Green Line Extensions and Pink & Yellow Secured by debt financing THB 22BN BTSC DEBENTURE THB 63.4BN SYNDICATED LOAN THB 13BN GREEN BOND Rationale: Purchase new rolling Rationale: Financing of the Pink Rationale: For debt repayment of stocks and E&M for the and Yellow lines Eligible Green Projects Northern and Southern (Pink & Yellow Line) Green Line extensions Transaction 10 October 2017 Issuance Date: 24 May 2019 Issuance Date: 10 November 2016 Date: Average 3.31% Credit Total of THB 63.36bn Average 3.41% Coupon Rate: Facilities: THB 31.68bn for Pink Line Coupon Rate: THB 31.68bn for Yellow Line Syndicate BBL, KTB, SCB Banks: Loan Term: 17 years and 3 months, repayments starting from first operation date Green Line Extensions Pink and Yellow Lines BTS Group Investor Presentation Prepared by BTS Group IR 11 Section 2.1: Mass Transit Business
BTS Targeted Lines Interested in an additional 77.5km of rail mass transit lines WESTERN ORANGE LINE EASTERN ORANGE LINE 77.5KM TARGETED LINES IN THE NEXT 4 YEARS Bang Khun Non - Thailand Thailand Cultural Center - Min Buri Cultural Center 22.5km BTS TARGET ROUTE AUTHORITY DISTANCE NO. OF EXPECTED 13.4km (KM) STATION OPERATING GREEN EXT. BANG WA BMA 7.0 6 2025 (WESTERN) - TALING CHAN LRT BANG NA - SUVARNABHUMI BMA 18.3 14 2024 GREY PHASE 1 WATCHARAPHON – THONG LO BMA 16.3 15 2024 THAILAND CULTURAL ORANGE (E) MRTA 22.5 17 2023 CENTER - MIN BURI BANG KHUN NON - THAILAND ORANGE (W) MRTA 13.4 11 2026 CULTURAL CENTER OTHER ROUTE AUTHORITY DISTANCE NO. OF EXPECTED (KM) STATION OPERATING BANG KHAE – BLUE MRTA 8.0 4 n.a. BHUDHAMONTHON 4 DARK RED BANG SUE - RANGSIT SRT 26.3 8 2021 DARK RED BANG SUE – HUA LUM HONG SRT 6.5 5 2024 BANG SUE – MAKKASAN – LIGHT RED SRT 19.0 9 2024 HUAMAK LIGHT RED BANG SUE – TALING CHAN SRT 15.0 4 2021 LRT Bang Na PURPLE TAO POON – RAT BURANA MRTA 23.6 17 2026 (SOUTHERN) – Suvarnabhumi 18.3km TOTAL 175.9 WESTERN GREEN LINE EXT. GREY LINE (PHASE 1) Bang Wa - Taling Chan Watcharaphon – 7.0km Thong Lo Under construction (including Northern Green Line Extension Zone 2 ,Gold Line, Pink and 16.3km Yellow lines, totaling 143.3km under construction) 7 above-ground stations Note: MRTA: Mass Rapid Transit Authority of Thailand BMA: Bangkok Metropolitan Administration SRT: State Railway of Thailand BTS Group Investor Presentation Prepared by BTS Group IR 12 Section 2.1: Mass Transit Business
Timeline of Upcoming Lines and CAPEX Significant upcoming revenue expected in the next 3-5 years EXPECTED CAPEX EXPECTED REVENUE EXPECTED TIMELINE (THB BN) (THB BN P.A.) FY 17/18 FY 18/19 FY 19/20 FY 20/21 FY 21/22 FY 22/23 FY 23/24 FY 24/25 FAREBOX O&M TRAINS E&M WORKS REVENUE REVENUE GREEN LINE EXTENSION 9.8 2020 2042/43 ZONE 2: CAPEX INCL. SOUTHERN 84.5KM AWARDED LINES AND NORTHERN PARTS 2.53 (Y1) NORTHERN 17.8KM1 JUL 2018 OCT 2021 2051/52 34.52 PINK LINE: 34.5KM CIVIL + TRAINS + E&M JUL 2018 OCT 2021 2051/52 4.5 – 5.0 (Y1) 32.62 YELLOW LINE: 30.4KM CIVIL + TRAINS + E&M MAR 2018 4Q 2020 2049/50 GOLD LINE PHASE 1: 0.4 0.6 1.8KM WESTERN GREEN LINE BY 2022 BY 2025 2.1 77.5KM BTS TARGETED LINES EXTENSION: 7.0KM BY 2021 BY 2024 LRT: 18.3KM 3.6 5.0 BY 2021 BY 2024 GREY LINE PHASE 1: 12.9 TRAINS + E&M 16.3KM MID 2017 BY MID 2020 BY 2023 32.1 ORANGE LINE: 35.9KM TRAINS + E&M EASTERN SIDE TOTAL THB START CIVIL WORKS CONSTRUCTION NOTE: 1 In total of 30.4km, divided into Southern Green 12.6km (fully commenced on 6 Dec 18) and Northern Green (17.8km). 2 Project cost (excluding interest expenses) for the Pink and Yellow based on MRTA submission and BTS owns 75% equity stake CONSTRUCTION PERIOD CAPEX/FINANCING 133.6bn EXPECTED START FULL OPERATION in JV Cos. Calculation based on D/E ratio at 2.2x (equity required of THB 21bn). The JV Cos will receive civil work subsidy from the MRTA of THB 22.5bn (for the Pink Line) and THB 25.05bn (for the Yellow Line) for 10 years from beginning of operation. OPERATION YEAR, UP UNTIL 3Assume O&M revenue of THB 150mn/km p.a. in 2018 EXPECTED OPEN BID/ AWARD BIDDING & CONSTRUCTION PERIOD BTS Group Investor Presentation Prepared by BTS Group IR 13 Section 2.1: Mass Transit Business
Transportation Project U-Tapao international airport – at a glance Project Details Role & responsibilities Location Plub Pla ,Ban Chang District, Rayong Province Land Area Approx. 6,500 Rai (10,400,000 sq.m.) Airport City 654 Rai (1,047,000 sq.m.) Contract Type PPP Net Cost Commercial Gateway 269 Rai (430,000 sq.m.) Contract Term 50 Years Design & Build Operation and Maintenance Passenger Terminal Cargo & Free Trade Zone 3 Years 47 Years Building 3 430 Rai (688,000 sq.m.) Authority Royal Thai Navy Design and development of the required Airport Infrastructure Total Project Cost THB 31bn (phase 1) Operations and maintenance over the concession term Equity Injection Paid-up capital of THB 9bn at COD Financing and maintenance over the project components Sources of Fund Debt 70 : Equity 30 Consortium Timeline Start construction 2 Jun 2020 Early 2022 Early 2072 Cabinet Approved Notice to proceed End of PPP contract 35% PPP Contract (NTP) 30 Jan 2020 19 Jun 2020 Early 2025 Announced Pricing PPP Contract O&M Start Date 45% 20% Proposal Winner Signing 3 Years 47 Years BTS Group Investor Presentation Prepared by BTS Group IR 14 Section 2.1: Mass Transit Business
Transportation Project Intercity Motorway – at a glance M6: Bang Pa In – M81: Bang Yai – M Nakhon Ratchasima Kanchanaburi 6 Contract Type PPP Gross Cost PPP Gross Cost Authority Department of Highways Department of Highways Nakhon Ratchasima Distance 196km 96km Contract Term 2 phases 3Y 30Y Design & Construction Operating & Maintenance (O&M) Bang Pa In Budget Approved by the THB 33.2bn THB 27.8bn Cabinet 196km Price Proposed by BGSR THB 21.3bn THB 17.8bn Expected COD 2023 2026 M 81 Consortium’s Members Scope of Works Kanchanaburi Phase I: Design and Construction (3 years) • Toll Collection System • Traffic Management and Control System Bang Yai • Other infrastructure 40% BGSR 40% JV Phase 2: Operation and Maintenance (30 years) 10% 10% Status 96km PPP Contract signing expected in Aug 2020 BTS Group Investor Presentation Prepared by BTS Group IR 15 Section 2.1: Mass Transit Business
BTS 5-year Target of Network Expansion Quadruple growth from 48.9km in 2018 to 210.9km in 2024 Distance (km) BTS Lines 400km No. of stations BTS Targeted Lines Total network in 2026 210.9 from 148.4km 168.0 currently 179 133.4 133.4 144 115 115 211km 68.5 48.9 53.9 62 43 48 Targeted BTS network in 2024 from 48.9km in 2018 FY 18/19 FY 19/20 FY 20/21 FY 21/22 FY 22/23 FY 23/24 FY 24/25 South ext. 5 stations North ext. Pink line BTS Targeted Lines 143km (12.6km) of North ext. (17.8km) (34.5km) LRT (18.3km) Western (5.0km) Gold line Yellow line Grey line Green ext. (1.8km) (30.4km) phase1 (7km) Lines under construction (16.3km) Orange line (35.9km) BTS Group Investor Presentation Prepared by BTS Group IR 16 Section 2.1: Mass Transit Business
Contents 1 BTS Group in Brief & Strategy & Outlook Section Business Segment Profiles 2 Media Business 3 Corporate Information 4 Financial Summary 5 Appendices BTS Group Investor Presentation Prepared by BTS Group IR 17
Media Evolution From traditional advertising to “Offline-to-Online Solutions” BANGKOK CENTRIC NATIONWIDE NETWORK POV MACO Aero Media Established and was granted Building IPO Billboard Airport 30yrs BTS ad. concession (100% stake) (41.1% stake1) (30% stake) 1999 2009 2012 2015 2015 O2O SOLUTIONS Demo Power Rabbit Group Kerry Express (Thailand) Tech Partners OOH Partners Direct to consumer Payment Logistics Anymind (JV 49%), Plan B (19.9% stake), (40% stake) (90% stake2) (23% stake) iClick (JV 30%) Ad Chaopraya (25% stake) 2015 2017 2018 2019 2019 1 includesBTS shareholdings of 14.6% 2 comprises of 90.0% in Bangkok Smartcard System Co., Ltd. And 90.0% in BSS Holdings Co., Ltd. BTS Group Investor Presentation Prepared by BTS Group IR 18 Section 2.2: Media Business
Well-Diversified Media Portfolios Advertising, Payment and Logistics Platforms across industries PLATFORM ADVERTISING PAYMENT LOGISTICS 100.0% 41.1%1 20.0% 30.0% 40.0% 90.0%2 90.0%2 23.0% HOLDING PERCENTAGE VGI MACO PLAN B AERO MEDIA DEMO RABBIT GROUP KERRY EXPRESS POWER TRANSIT BUILDING OUTDOOR OUTDOOR AIRPORT ACTIVATION PAYMENT SERVICES LOGISTICS No. 1 No. 1 No. 2 No. 1 The largest micro payment No. 1 No.1 Outdoor Media Transit Media Building Media Aviation Media Activation platform Parcel Delivery Services Services COMPANY SEGMENT BKK, Thailand BKK, Nationwide, Nationwide, Nationwide, Nationwide, Nationwide, BKK and GEOGRAPHICAL Nationwide, KL, Malaysia Thailand Thailand Thailand Thailand Thailand Thailand nationwide, Thailand ACTIVITY KL, Malaysia Yangon, Thailand JKT, Indonesia Myanmar AUDIENCE 18mn potential reach REACH 1 includes BTS shareholdings of 14.6% 2 comprises of 90.0% in Bangkok Smartcard System Co., Ltd. And 90.0% in BSS Holdings Co., Ltd BTS Group Investor Presentation Prepared by BTS Group IR 19 Section 2.2: Media Business
Advertising: Solid Growth Opportunities Upside from BTS rail mass transit expansion Secured by BTS Targeted Lines Carriages Stations 848 179 680 115 392 336 ADVERTISING 208 264 62 5-6x 43 47 34* Increase in Train & Station Capacity 2017/18 2018/19 2019/20 2020/21 2021/22 2022/23 - 2024/25 Core Line Core Line 4 stations of 12 stations of Pink Line Western Green Extension Extension Green North Green North Extension Extension Extension Green South Gold Line Yellow Line Orange Line Extension LRT Grey Line (Phase I) *VGI manages media on 30 stations of BTS. BTS Group Investor Presentation Prepared by BTS Group IR 20 Section 2.2: Media Business
Payment: Synergy between VGI and Rabbit Upside from monetisation of Rabbit’s data OFFLINE PAYMENT: RABBIT CARD ONLINE PAYMENT: RABBIT LINE PAY The E-money service provider with a common ticketing system supporting BTS and BRT. A mobile e-wallet solution embedded in the leading chat messenger BSS system also encompass other forms of public transportation as well as retail, service application and tourism sectors. Current 2020 Current 2020 Rabbit Cards 13.0mn > 15.0mn Line Users 45.0mn >55.0mn Retailer Rabbit Line Pay > 12,000 >20,000 7.3mn >8.0mn Points Users Online > 1,000 >1,500 Merchants LARGE PARTNERS NETWORK BUILT SERVICES BUSINESS UNDER RABBIT JV with AEON: THB 1.8bn outstanding loans Micro loan through the joint venture with AEON Rabbit Insurance Broker: More than THB 16mn gross written premiums per month Insurance aggregator services on Rabbit Finance website and also a licensed broker for insurance products. Rabbit Daily: 3mn monthly visits Online lifestyle publisher, providing social news and entertainment content and advertorials Co-branded Card: BBL co-branded card & AIS-Rabbit card Issued by financial institutions or corporations that wish to add Rabbit functionality to credit card, debit card, or other card types or devices BTS Group Investor Presentation Prepared by BTS Group IR 21 Section 2.2: Media Business
Logistics: Last Miles Delivery Services Network expansion to accommodate the rise of E-commerce DELIVERY SERVICES PORTFOLIO SERVICES POINT ON BTS Kerry Express is the No. 1 parcel delivery services in Thailand, delivering more than 1,200,000 parcels per day and has more than 10,000 retail service points nationwide. INVESTMENT & ACCOUNTING METHOD Investment: 23% in Kerry Express Thailand Accounting Method: Equity Sharing SERVICES CHANNEL B2B delivering parcels from company to various places such as financial institutions, law firm, retail shops and etc. Digital Thailand – Jan.2018 B2C delivering parcels from e-market place to the individual Population 69.11 M shoppers 2000000 Internet users 57.00 M C2C delivering parcels from individual retailers to individual Social media users 1800000 51.00 .M consumers Unique mobile users 55.56 M Mobile social users 1600000 46.00 M C2C NETWORK 1400000 70% 1,200,000 • Deliver more than 1,200,000 parcels per day 1200000 1,000,000 C2C • > 1,200 distribution centers 1000000 65% • > 1,800 shops nationwide C2C 800000 C2C B2C • > 22,000 fleets 50% B2B 600000 500,000 • > 13,000 service points operated by individual and corporate 400000 retail partners B2C B2C B2C 200000 75,000 40% 30% 26% 8,000 40,000 0 2012 2013 2015 2017 2018 2019 BTS Group Investor Presentation Prepared by BTS Group IR 22 Section 2.2: Media Business
Contents 1 BTS Group in Brief & Strategy & Outlook Section Business Segment Profiles 2 Property Business 3 Corporate Information 4 Financial Summary 5 Appendices BTS Group Investor Presentation Prepared by BTS Group IR 23
Property Portfolio BTS GROUP’S PROPERTY BOOK VALUE BREAKDOWN LAND BANK UNDER BTS GROUP AND SUBSIDIARIES Projects and Properties Kukot 51.7 rai (8.3 ha) Residential a. The LINE Jatujak – Mochit THB 0.5bn b. The LINE Sukhumvit 71 2% c. The LINE Ratchathewi Mochit 11.1 rai (1.8 ha) U City* d. The LINE Asoke-Ratchada Commercial THB 17.4bn e. The BASE Garden Rama 9 THB 3.3bn Total Book Value 66% f. The LINE Pradipat as of 31 Mar 20 g. The LINE Sukhumvit 101 k 12% l h. KHUN BY YOO THB 26.5bn a i. The BASE Petkasem 29 Land Bank j. The LINE Sathorn f THB 5.3bn k. The LINE Wongsawang d 20% l. TST Tower Office Building p m. U Sathorn Hotel e c *Adjusted for equity stake n. Eastin Grand Sathorn Hotel h o. Eastin Thana City q r b HISTORICAL LAND TRADING UNDER BTS GROUP p. The Unicorn j m g o s q. The Grand t (THB mn) r. The Royal Place II i n Proceeds from land sales Net gain s. Thana City Golf & Sports Club Thana City 9,000 3,300 308.6 rai t. Verso International School 2,985 Projects and Properties (49.4 ha) 8,000 Land Bank 48-rai2,800 land sale U City Residential Ratburana & BTS Group Land Bank 7,000 (Bayswater JV) U City Recurring Income Suksawad Kamla Beach Resort and Hotel U City Land Bank THB 1.6bn (Net Gain THB 2,300 BTS Residential 44.1 rai 0.3bn) 6,000 5-rai land at (7.6 ha) BTS Commercial Kampoo Property: THB 1.8bn Mo Chit (Net Gain THB 0.7bn) 5,000 1,800 ATTRACTIVE LAND BANK 4,000 Bang Pakong and 1,300 1,000 Bangna km 18 3,000 Owners Total Area (Rai) Total Area (sq.m) 800 2,000 379 368 BTS Group PCL 541.0 882,644.0 300 U City PCL 881.0 1,418,763.6 1,000 Total 1,422.0 2,301,407.6 3,492 554 1,411 7,700 - (200) Includes Upcountry, BKK & Vicinities land bank, not equity stake adjusted Data as of 31 Mar 20 F/Y 12/13 F/Y 13/14 F/Y 14/15 F/Y19/20E F/Y 19/20 BTS Group Investor Presentation Prepared by BTS Group IR 24 Section 2.3: Property Business
U City’s Property Overview Globally developing and investing in diversified property HOSPITALITY 119 hotels and more than 30,000* keys owned, leased or managed U Chiang Mai Hotel Vienna House Hotels 4 office buildings and business interests spanning 17 countries globally Presence in 10 European Countries 60 hotels, 2 office buildings • Austria • Belarus U Sathorn Hotel • Czech Republic Presence in • Germany 6 Asian & Middle • Poland Eastern Countries • Romania 57 hotels, 2 office buildings, • Russia 16 condominiums projects • Slovakia Eastin Grand Sathorn Hotel • Thailand • Switzerland • Vietnam • United Kingdom • Indonesia • India • Oman • Hong Kong OFFICE RESIDENTIAL MIXED USE EDUCATION 33 Gracechurch 6-14 Underwood TST Tower, Noble Comm. Building, SANSIRI JV The Unicorn Verso International School Street, London Street, London Bangkok Bangkok BTS Group Investor Presentation Prepared by BTS Group IR 25 Section 2.3: Property Business
Contents 1 BTS Group in Brief & Strategy & Outlook Section Business Segment Profiles 2 Services Business 3 Corporate Information 4 Financial Summary 5 Appendices BTS Group Investor Presentation Prepared by BTS Group IR 26
Services Business Strategic support and business incubator RABBIT REWARDS PROGRAMME • A loyalty programme for consumers who transact with the Rabbit Card and/or Rabbit Line Pay. • The Rabbit Points can be redeemed for vouchers across our retail partner network and additional Rabbit Rewards partners. • Rabbit Rewards registration will enable us to enhance and provide marketing solutions to targeted consumers which will synergise with our media business. In FY 2019/20, the programme had 4.8million registered members. CHEFMAN RESTAURANTS CHEFMAN RESTAURANTS • Premium Chinese restaurant chain managed by Man Food Holdings. • In June 2017, Chef Man added a new strategic JV partner Bangkok Ranch (BR). With SERVICES BUSINESS BR’s extensive food processing expertise will enable Chef Man to scale-up its business domestically and internationally. BANGKOK PAYMENT SOLUTIONS (BPS) • Joint venture between BTSG and VIX Group, a leading technology development for Central Clearing House (CCH) and Automatic Fare Collection (AFC) services • Served as a vehicle for developing software and providing technology services for an integrated mass transit and payment systems in Thailand HHT CONSTRUCTION Joint venture between BTSG and Li Kay Engineering, a Hong Kong based civil and foundation company. BTS Group Investor Presentation Prepared by BTS Group IR 27 Section 2.4: Services Business
Contents 1 BTS Group in Brief & Strategy & Outlook 2 Business Segment Profiles • Mass Transit Business • Media Business • Property Business • Services Business Section 3 Corporate Information 4 Financial Summary 5 Appendices BTS Group Investor Presentation Prepared by BTS Group IR 28
BTS Group History MAR 2018 BTSG completed the entire business transfer of Unicorn Enterprise Company Limited, our 1968 1992 2008 2010 APR 2013 former subsidiary, to U City Public Company Company established TYONG established BTSC exit court TYONG acquired 94.6% BTSC sold the future Limited, our associate as Tanayong Co., Ltd. a wholly-owned supervised of BTSC, returning Mass Net Fare-box Revenue subsidiary, Bangkok rehabilitation Transit operations to be under its Concession JUL 2018 (TYONG) to operate in Transit System procedure the primary business of Agreement to BTS Rail BTSC&KT entered into a 30-year O&M Services property development Mass Transit Agreement of the Gold Line Project Phase 1 field Corporation Ltd. the Company. The Infrastructure Fund (Krung Thonburi BTS Station – Khlong San District (BTSC), which won Company also changed Office, 1.8km and 3 stations) the SkyTrain its name to BTS Group (BTSGIF) concession bid Holdings PCL (BTSG) SEP 2018 The company has been officially selected by the Dow Jones Sustainability Indices (DJSI) Emerging Markets 2018 in the first time BTSC signed a 30-year operating & maintenance BTSC signed the operating & maintenance (O&M) contract covering Green (O&M) contract with KT; covers 30.8km of Line extensions (Saphan Taksin Green Line Northern and Southern - Wongwian Yai - Bang Wa extensions (Mo Chit – Khu Khot and Bearing and Onnut - Bearing) under the – Kheha) TYONG listed on the BTSC expanded into Commercial purview of the Bangkok Stock Exchange of Media business MAR 2017 operation of the BTS Metropolitan Administration Thailand under through the acquisition SkyTrain (BMA) Property Development of 100% of VGI Co., sector commenced Ltd. (VGI) MAY 2012 Concession Contracts of the Pink (Khae 1991 1999 2009 Rai to Min Buri) and the Yellow Line (Lad VGI PCL, the Group’s Media Prao to Sam Rong), a total length of subsidiary, listed on the Stock 64.9km were awarded Exchange of Thailand JUN 2017 OCT 2012 BTS Group Investor Presentation Prepared by BTS Group IR 29 Section 3: Corporate Information
Business Organisation and Shareholding Structure as of 31 March 2020 1 Information 40% Kanjanapas Family1 based on book closure date on 31 Mar 20 with total issued shares = 13,154.3mn shares 2 BTSG holds 65.93% of VGI indirectly and directly as of 31 Mar 2020 BTS Group Holdings PCL 32% Institutional Investors1 3 Revenue from the Company recorded under Services BU 18% Individual Investors1 MASS TRANSIT BUSINESS MEDIA BUSINESS PROPERTY BUSINESS SERVICES BUSINESS 22.03% 100% Turtle 23 Co., Ltd. LEGEND 97.48% 37.87% 45.04% VGI PCL (VGI) 2 U City PCL 100% Listed entities Bangkok Mass Transit RB Services Co., Ltd. System PCL (BTSC) 100% Rabbit Rewards Subsidiaries VGI Advertising 100% Kingkaew Assets Co., Ltd. 75% 100% Co., Ltd. Associates Media Co., Ltd. 100% The Community One Co., BTS Infrastructure 60% Bangkok Payment JVs Services Co., Ltd 888 Media 100% Ltd. Solutions Co., Ltd. 100% Co., Ltd. 100% The Community Two Co., 41.18% Man Food Holdings Co., BTS Infrastructure Point of View (POV) 100% Ltd. Ltd. Development Co., Ltd Media Group Co., Ltd. 100% Yongsu Co., Ltd. 51% 75% HHT Construction BV Media 50% 100% Co., Ltd.3 Northern Bangkok Ads Limited DNAL Co., Ltd. Monorail Co., Ltd. 75% VGI AnyMind Technology 49% Eastern Bangkok Monorail Co., Ltd. Co., Ltd 35% Demo Power 40% U-Tapao International (Thailand) Co., Ltd. Aviation Co., Ltd. Aero Media 30% 33.33% Group Co., Ltd. BTS Rail Mass Transit V-Click Technology 30% 90% BSS Holdings Co., Ltd. Growth Infrastructure Co., Ltd. Fund (BTSGIF) 80% RabbitPay System Co., Ltd. SLV Retail 30% Co., Ltd. 14.58% 33.33% 27.5% Rabbit-Line Pay Co., Ltd. Ads Chaophraya 25.01% 26.55% Master Ad PCL Chao Phraya Express Boat Co., Ltd. Co., Ltd. 51% ATS Rabbit Special Purpose 25% 25% Supremo Media Vehicle Co., Ltd. The ICON VGI Co., Ltd 60% Co., Ltd. Rabbit Internet Co., Ltd. VGI MACO (Singapore) 25.01% 23% Kerry Express 100% ASK Direct Group Co., Ltd. Private Limited (Thailand) Ltd 100% Rabbit Insurance VGI (Malaysia) 25.01% 20% Group Work BrokerCo., Ltd. Sdn Bhd Co., Ltd. 90% Bangkok Smartcard System Co., Ltd. BTS Group Investor Presentation Prepared by BTS Group IR 30 Section 3: Corporate Information
BTS Group Share Information Dividend and credit rating profile DIVIDEND POLICY CREDIT RATING AND OUTLOOK No less than 50% of net profit Issue Rating/ Outlook from TRIS HISTORICAL DIVIDEND PAYMENTS/ DIVIDEND YIELD AND PAYOUT BTS Group A/ Negative BTSC A/ Negative FY 17/18 FY 18/19 FY 19/20 THB 22bn BTSC Debenture A Senior Unsecured Debenture Actual Dividend Paid 4,145 5,152 6,513(2) THB 9.5bn BTSG Debenture (THB mn) Senior Unsecured Debenture A Dividend per Share Issuance Date: 7 Sep 18 0.35 0.42 0.48 (THB) Average Coupon Rate: 3.38% THB 7bn BTSG Debenture Dividend Yield (1) 3.9% 4.0% 4.0% Senior Unsecured Debenture (%) A Issuance Date: 26 Dec 17 Average Coupon Rate: 3.17% Dividend Payout 87% 143% 126% (%) THB 13bn BTSG Debenture Unsubordinated and Unsecured (1) Calculated based on the share price of one day before the Board of Directors’ approval date for relevant dividend Green Bond A payment (2) Subject to shareholders’ approval at the shareholders meeting on 20 July 2020. Issuance Date: 24 May 19 Average Coupon Rate: 3.41% BTS Group Investor Presentation Prepared by BTS Group IR 31 Section 3: Corporate Information
BTS Group Share Information SHARE INFORMATION (as of 31 Mar 2020) SHAREHOLDING STRUCTURE (as of 31 Mar 2020) Stock code BTS Retails 18.0% Outstanding shares (mn shares) 13,154.3 Free Float Market capitalisation (THB mn) 119,704.1 Kanjanapas’s (as of Jun 18) Market capitalisation (USD mn) 3,656.5 Group 13,154mn 58% shares Thai Funds Average daily traded value (THB mn) 626.7 40.1% 21.7% Average daily traded value (USD mn) 20.3 Foreign Limit Credit Rating (by TRIS) A/Negative NVDR Foreign Funds 49% 10.0% 10.2% SHARE PRICE MOVEMENT (as of 31 Mar 2020) TOP 10 SHAREHOLDERS (as of 31 Mar 2020) THB BTS Turnover (RHS) BTS TB SET Index (rebased) THB mn Name %* 15 12,000 1 Mr. Keeree Kanjanapas 's Group 40% 2 Thai NVDR Co., Ltd. 10% 13 10,000 3 Social Security Office 2% 8,000 4 SOUTH EAST ASIA UK (TYPE C) NOMINEES LIMITED 2% 11 5 Bualuang Securities Public Company Limited 2% 6,000 9 6 STATE STREET EUROPE LIMITED 1% 4,000 7 Bualuang Long-Term Equity Fund 1% 7 8 Mr. Min Tieanworn 1% 2,000 9 GIC Private Limited 1% 5 0 10 Bualuang Top-Ten Fund 1% TOTAL TOP 10 SHAREHOLDERS 61% *Total of 13,154,296,081 shares BTS Group Investor Presentation Prepared by BTS Group IR 32 Section 3: Corporate Information
BTS Group Overview Our path towards sustainability BTS VALUE Delivering Creating Supporting Developing Customer satisfaction shareholder value sustainable growth communities BTS SDGs FOCUS Awards and Recognition E S G BTS Group Investor Presentation Prepared by BTS Group IR 33 Section 3: Corporate Information
Contents 1 BTS Group in Brief & Strategy & Outlook 2 Business Segment Profiles - Mass Transit Business - Media Business - Property Business - Services Business 3 Corporate Information Section 4 Financial Summary 5 Appendices BTS Group Investor Presentation Prepared by BTS Group IR 34
BTS Group Financial Performance CONSOLIDATED P&L (THB MN) FY 19/20 FY 18/19 FY 17/18 FY 19/20 OPERATING REVENUE & EBITDA CONTRIBUTION Operating revenues 39,937 48,004 14,102 Accounting revenues 47,299 48,997 15,107 Revenue EBITDA Operating expenses 30,343 40,120 8,325 Business Units Contribution (%) Contribution* (%) Operating EBITDA(1) 7,460 6,137 4,089 Mass Transit 80% 76% Recurring Net Profit 4,776 3,248 2,508 Media 15% 25% Net income(2) 8,162 2,873 4,416 Property 1% (0.2)% DEBT INFORMATION (THB MN) 31-Mar-20 31-Mar-19 31-Mar-18 Interest bearing debt 88,559 72,474 47,169 Services 4% (0.6)% Adj. net debt (5) 70,892 53,784 17,129 Total (THB mn) 39,937 7,461** KEY FINANCIAL RATIOS FY 19/20 FY 18/19 FY 17/18 Note: Revenue and EBITDA excludes the equity income from Sansiri JV, U City, Bayswater JV, Keystone JV Profitability ratios (%) * Calculated base on EBITDA of THB 6,835mn which excludes selling and Administrative expenses at Head- Office of THB 729mn Gross operating profit margin 24.0% 16.4% 41.0% ** After selling and Administrative expenses at Head-Office of THB 972mn SG&A to operating sales ratio 7.7% 5.3% 17.3% Operating EBITDA margin(1) 18.7% 12.8% 29.0% OPERATING REVENUE COMPARISON (YoY) Recurring net profit margin (%) 11.4% 6.6% 23.4% (THB mn) Liquidity ratio Current ratio (times) 0.68x 0.47x 0.95x (22)% 10% 6% 57% Leverage (Times) 48,004 (9,252) 39,937 Total liability to total asset 0.61x 0.64x 0.56x 530 21 634 Total liability to total equity 1.57x 1.76x 1.29x Interest bearing debt to equity 1.32x 1.39x 1.02x Adj. net debt(5) to equity 1.05x 1.03x 0.37x Adj. net debt(5) to recurring EBITDA 7.35x 7.43x 3.02x FY18/19 Mass Transit Media Property Services FY19/20 Interest coverage(3) 3.32x 3.74x 3.31x (1) Operating EBITDA excludes non-recurring items but includes share of profit (loss) from BTSGIF Per share ratios (2) Net income attributable to equity holders of the parent (3) Operating EBITDA/finance cost Book value per share (THB) 5.32 4.42 3.91 (4) Interim and final dividends, calculated on annual basis using BTS TB closing share price on the date of the Board of Directors’ meeting approving the relevant dividend Dividend yield (4) 4.00% 3.98% 3.95% (5) Interest bearing debt - cash and cash equivalent and liquid investment BTS Group Investor Presentation Prepared by BTS Group IR 35 Section 4: Financial Summary
Operating Revenue by Business Units MASS TRANSIT MEDIA 41,328 32,076 5,735 5,204 3,902 3,010 9,112 4,237 FY 16/17 FY 17/18 FY 18/19 FY 19/20 FY 16/17 FY 17/18 FY 18/19 FY 19/20 FY 2019/20:- FY 2019/20:- • Construction revenue for Pink & Yellow Lines: THB 16.9bn • OOH Media revenue: THB 3,709mn • Services revenue from provision of E&M works & train: THB 8.3bn • Digital Services business: THB 2,026mn • O&M Revenue: THB 3.8bn • Mass Transit related Interest Income: THB 1.9bn • Share of net profit from investment in BTSGIF: THB 0.8bn PROPERTY SERVICES 617 639 1,746 360 381 1,112 743 449 FY 16/17 FY 17/18 FY 18/19 FY 19/20 FY 16/17 FY 17/18 FY 18/19 FY 19/20 FY 2019/20:- FY 2019/20:- • Commercial Property revenue : THB 341mn • HHT revenue : THB 1,604mn • Residential Property revenue: THB 40mn • BPS, Rabbit Rewards and Turtle 23: THB 142mn BTS Group Investor Presentation Prepared by BTS Group IR 36 Section 4: Financial Summary
Financial Position as of 30 June 2020 ASSETS BREAKDOWN LIABILITIES AND EQUITY BREAKDOWN (THB mn) (THB mn) Cash Gross Debt 31 Mar 20: THB 3.2bn THB 88.6bn2 31 Mar 20: 175,817 30 Jun 20: THB 3.8bn 173,100 175,817 30 Jun 20: THB 87.4bn2 173,100 11,359 6% Cash & liquid investment 32,915 19% 28,371 16% 22,398 13% THB 17.7bn Adjusted Net Debt2 31 Mar 20: 31 Mar 20: THB 70.9bn 30 Jun 20: THB 15.0bn 72,940 42% 84,412 48% 30 Jun 20: THB 72.4bn 164,458 94% Current Financial Assets1 150,702 87% 1 Apr 20: THB 2.8bn ******** 30 Jun 20: THB 2.5bn 67,245 39% Issued Ordinary Shares 63,034 36% 31 Mar 20: 13,154.3mn Non-current Financial Assets1 30 Jun 20: 13,154.6mn 31 Mar 20 30 Jun 20 1 Apr 20: THB 18.0bn 31 Mar 20 30 Jun 20 Total current assets 30 Jun 20: THB 17.5bn Total current liabilities Total non-current liabilities Total non-current assets Total shareholders' equity 1 TheGroup adopted TFRS 9 which the cumulative effect is recognised as an adjustment to the retained earnings as at 1 April 2020 2 Comprised of 13% floating-rate debt and 87% fixed-rate debt 3Adjusted Net Debt = Interest Bearing Debt – Cash and Cash Equivalent and Liquid Investment KEY RATIOS Gross Debt Adjusted Net Adjusted Net Debt3 to Interest Coverage Current Ratio to Equity Debt2 to Equity Recurring EBITDA 1Q 2020/21: 1.39x 1Q 2020/21: 1.15x 1Q 2020/21: 8.06x 1Q 2020/21: 2.65x 1Q 2020/21: 0.40x 1Q 2019/20: 1.32x 1Q 2019/20: 0.82x 1Q 2019/20: 6.52x 1Q 2019/20: 3.90x 1Q 2019/20: 1.05x BTS Group Investor Presentation Prepared by BTS Group IR 37 Section 4: Financial Summary
FY 2020/21 Mass Transit Guidance THB 20 bn THB 6 bn THB 2.6 bn THB 5.2 bn 40% YoY E&M provision and train Pink & Yellow Lines Mass-transit related Train O&M procurement for Green Construction interest income revenue Line extensions THB 26 bn Mass Transit CAPEX BTS Group Investor Presentation Prepared by BTS Group IR 38 Section 4: Financial Summary
Contents 1 BTS Group in Brief & Strategy & Outlook 2 Business Segment Profiles • Mass Transit Business • Media Business • Property Business • Services Business 3 Corporate Information 4 Financial Summary Section 5 Appendices BTS Group Investor Presentation Prepared by BTS Group IR 39
Appendix 1: Media Market Overview Industry Spending = THB 123bn OOH and Online outperformed industry spending Traditional Spending = THB 10bn OOH Spending = THB 14bn Industry Spending = THB 90bn Economic Down Turn Online Spending = THB 21bn - Bangkok shutdown Traditional Spending = THB 79bn - Coup d’etat ONLINE CAGR1 = 63.2% OOH Spending = THB 6.5bn Online Spending = THB 0.3bn OOH CAGR1 = 9.3% INDUSTRY CAGR1 = 3.7% TRADITIONAL CAGR1 = 0.3% Incl. TV, Radio, Newspaper and Magazine 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 OOH Traditional Online/ Digital Total Improving of OOH Media Increasing mobility Increasing urbanisation Fragmentation of other (Digitalisation, data, planning tools, broadcasting channels mobile connection etc.) Source: The Nielsen Company (Thailand) Co.Ltd. & Digital Agency Association (Thailand) 12009 – 2019 CAGR BTS Group Investor Presentation Prepared by BTS Group IR 40 Appendices
Appendix 1: Media Market Overview The Rise of E-Commerce Fueling Growth in E-Payment & Logistics 4X THB bn 3,150 2,763 E-COMMERCE MARKET 2,560 2,245 2,033 744 768 2012 2013 2014 2015 2016 2017 2018 Increasing Players Increasing Increasing Demand Growth Opportunity in E-commerce Transaction On Goods Delivery For E-Payment & Market Through Online And Other Services Logistics Source: Electronic Transaction Development Agency (ETDA) BTS Group Investor Presentation Prepared by BTS Group IR 41 Appendices
Appendix 2: BTS Network 23.5km Core Network and 12.8km Green Line Extension CORE NETWORK: 23.5KM ZONE 1: 12.8KM EXTENSIONS 23 stations, 23.5km located at CBD of Bangkok Inaugural Mass Transit route, operated since Dec 1999 No revenue sharing to BMA CORE NETWORK MO CHIT – Under 30 years concession contract (net cost model) ON NUT from 1999 - 2029 17.0KM In Apr 2013, BTSC sold the rights to net farebox revenue ONNUT – BEARING under its concession agreement for the BTS Skytrain NATIONAL 5.3KM STADIUM – EXT. ZONE 1 Core Network until Dec 2029 to BTSGIF SAPHAN BTS Group used the proceeds to invest 1/3 units in TAKSIN 6.3KM BTSGIF (10 years lock-up) SAPHAN TAKSIN – BANG WA 7.5KM BTSC has operated & maintained the RESILIENCE RIDERSHIP SINCE INCEPTION (CAGR: 9.3%) DISTANCE-BASED FARE (AVG = THB 29.0/TRIP) extensions since 2009 AUTHORISED FARE (APR 13) Pre-agreed fee income with no ridership risk 19Y Farebox Revenue CAGR: 9.1% 19Y Ridership CAGR: 8.0% NEW EFFECTIVE FARE (OCT 17) 30-Year O&M Contract signed in May 2012: PREVIOUS EFFECTIVE FARE (JUN 13) 1. Current extensions (zone 1) of 11 stations, 12.8km POTENTIAL FARE UPSIDE 2. Core Network of 23 stations, 23.5km Farebox revenue (THB bn) 233 238 241 241 237 60.3 215 219 post concession expiry (Dec 2029 – May 2042) Ridership (mn) 197 53.6 176 (unit: THB bn) 132 139 133 136 144 145 46.9 Core Line Zone 1 105 118 6.96 96 6.82 6.81 40.2 6.64 79 6.40 59 Zone 1: CAGR 5.87 33.5 5.68 44.0 (FY16/17-FY41/42) = 3.9% 4.90 26.8 37.040.0 Core Line: CAGR 6.0 4.30 33.0 (FY30/31-FY41/42) = 3.1% 3.54 3.48 20.1 3.29 30.0 3.22 3.07 2.82 26.0 2.29 2.57 1.42 2.12 1.78 23.0 3.4 16.0 16/17 1.7 00/01 02/03 05/06 07/08 08/09 03/04 06/07 14/15 17/18 04/05 11/12 18/19 01/02 09/10 19/20 10/11 12/13 15/16 13/14 16/17 0 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 20/21 22/23 25/26 27/28 28/29 29/30 30/31 32/33 35/36 37/38 38/39 23/24 26/27 33/34 36/37 24/25 34/35 39/40 19/20 21/22 31/32 40/41 42/43 17/18 41/42 18/19 NO. OF STATIONS PPP NET COST CONTRACT O&M CONTRACT BTS Group Investor Presentation Prepared by BTS Group IR 42 Appendices
Appendix 2: BTS Network 23.5km Core Network and 12.8km Green Line Extension ZONE 2: 30.4KM NEW EXTENSIONS 64.9KM PINK AND YELLOW LINE (MONORAIL) PINK YELLOW NORTHERN GREEN PINK Kae Rai – Lat Phrao – LINE Route Min Buri Sam Rong EXT. ZONE 2 MO CHIT - KHU KHOT PROJECT DETAILS Distance / no. of 17.8KM 34.5km / 30 30.4km / 23 KHAE RAI stations – MIN 42; 4-car train 30; 4-car BURI Required trains (168 cars ) train YELLOW 34.5KM (120 cars ) SOUTHERN GREEN YELLOW Contract length 30yr operation 30yr operation LINE LAT PHRAO – BEARING – KHEHA SAM RONG Daily ridership in Y1 199k trips 195k trips EXPECTED RIDERSHIP AND 12.6KM 30.4KM Ridership CAGR (30Y) 5.2% 4.5% Average fare in Y1 THB 34.7/ trip THB 30.0/ trip REVENUE 26% at early 34% at early EXT. ZONE 2 stages stages EBITDA margin (%) rising to 69% rising to 64% OWNERSHIP STRUCTURE at Y30 at Y30 BTSC has the operated & maintained of the 15% of 10% of farebox Commercial revenue farebox additional 30.8km of Green Line extensions revenue revenue STEC on 31 Mar 17 BTS 15% Total Project Cost THB 49.4bn THB 46.7bn Pre-agreed fee income with no ridership risk 25-year O&M contract covers 30.8km of RATCH Civil Subsidy Amount THB 22.5bn THB 25.05bn 75% PROJECT CAPEX & 10% Equal Northern and Southern Green Line Equal payment FINANCING payment at Extensions at 2.25bn p.a. 2.505bn p.a. for 10 years (Apr 17 – May 42) Civil Subsidy Term for 10 years NORTHERN BANGKOK EASTERN BANGKOK from • SOUTHERN: Bearing – Kheha MONORAIL COMPANY MONORAIL COMPANY beginning of from (12.6km/ 9 stations) LIMITED LIMITED beginning of operation operation • NORTHERN: Mo Chit – Khu Khot PINK LINE PROJECT YELLOW LINE PROJECT Sharing to MRTA THB 250mn THB 250mn (17.8km/ 16 stations) (INCLUDE EXTENSIONS) (INCLUDE EXTENSIONS) Funding (D/E) 2.5x 2.5x O&M CONTRACT PPP NET COST CONTRACT WITH SUBSIDY BTS Group Investor Presentation Prepared by BTS Group IR 43 Appendices
Appendix 2: Summary of BTS Mass Transit Contracts CORE NETWORK EXTENSION ZONE 1 EXTENSION ZONE 2 PINK & YELLOW GOLD LINE PHASE 1 ROUTE • Dark Green • Dark Green • Southern Green • Pink Krung Thonburi BTS Station Mo Chit – Onnut Onnut - Bearing Bearing - Kheha Khae Rai - Min Buri - Khlong San District Office • Light Green • Light Green • Northern Green • Yellow National Stadium - Saphan Taksin Saphan Taksin - BangWa Mo Chit - Khu Kot Lat Phrao - Sam Rong DISTANCE 23.5km, 23 stations 12.8km, 11 stations 30.4km, 25 stations 64.9km, 53 stations 1.8km, 3 stations & NO. OF STATIONS AUTHORITY BMA BMA BMA MRTA BMA CONTRACT 30Y Concession 13Y O&M 30Y O&M Contract 25Y O&M Contract 30Y Concession 30Y O&M Contract TYPE Agreement (1999- Contract (2012 - 2042) (2017 - 2042) Agreement (from 1st operation date) & CONTRACT 2042) (2029-2042) (from 1st operation LENGTH date) INVESTMENT PPP Net Cost O&M Contract O&M Contract O&M Contract PPP Net Cost O&M Contract SCHEME (1999-2029) (2029-2042) CAPEX AND Civil: Civil: x Civil: x Civil: x Civil: Civil: x FINANCING (subsidised by gov’t) E&M: E&M: x E&M: x E&M: x E&M: x = BTS E&M: (hire BTS, ≈THB 0.6bn) INVESTMENT Rolling Stock: Rolling Stock: Rolling Stock: Rolling Stock: (≈THB (≈THB 4.9bn) (≈THB 9.8bn) Rolling Stock: Rolling Stock: ------------ 5.8bn) ------------ (≈THB 0.4bn) Project Cost Project Cost (≈THB 49.5bn) ≈THB 96bn (gov’t subsidy of THB 47bn) REMARKS: Public-Private Partnership (PPP) Net Cost = Private obtains farebox revenue and commercial development O&M Contract = Private receives operation and maintenance fee, while the public benefits from farebox revenues and commercial development of station areas BTS Group Investor Presentation Prepared by BTS Group IR 44 Appendices
Appendix 3: Core Network Ridership Uninterrupted revenue growth and resilient under pressure GROWTH (19 YRS) Farebox revenue (THB bn) Ridership (mn) Farebox revenue CAGR: 9.1% Ridership CAGR: 8.0% 238 241 241 237 233 215 219 197 176 6.96 6.82 6.81 6.64 6.40 139 144 145 Ridership 136 5.87 132 133 5.68 118 (1.7)% YoY 105 4.90 96 Fare 4.30 79 (0.4)% 59 3.54 3.48 YoY 3.29 3.22 3.07 2.82 2.57 2.29 2.12 1.78 1.42 00/01 01/02 02/03 03/04 04/05 05/06 06/07 07/08 08/09 09/10 10/11 11/12 12/13 13/14 14/15 15/16 16/17 17/18 18/19 19/20 Jan-Mar 14 : Dec 18 : Jul-Sep 19 : Bangkok Aug 16 : Opening of Opening May 09 : the entire Of Blue line ext. Jul 04 : Mar 07 : Shutdown Opening of Apr 17 : Opening of May 10 : Southern Dec 99 : BTS SkyTrain Opening of First fare Aug 11 : On Nut May 14 : Bangkok Opening Aug 19 : Silom Line Opening of ext. service opening Bangkok MRT rate – Bearing ext. Martial law MRT System of Opening of ext. Bangkok System (Blue increase opening (Purple line) Samrong Station Ha Yaek Lat BRT; line) Apr 13 : Sale of net farebox Oct 16 : Prao station Thai political Aug 17 : protests Oct – Nov 11 : revenue to BTSGIF The passing of Opening of Dec 19 : Aug 10 : Floods Jun 13 : His Majesty Tao Poon Ha Yaek Lat Prao – Opening of Fare increase King Bhumibol Station (Blue Kasetsart Airport Rail Nov 13 : Thai political line ext.) University opening Link protests Dec 13 : Wongwian Yai – Oct 17 : Bang Wa ext. opening Fare Increased INITIAL GROWTH (3 YRS RIDERSHIP CAGR: 21%) STABLE GROWTH (5 YRS RIDERSHIP CAGR: 5%) FASTER GROWTH (11 YRS RIDERSHIP CAGR 6%) BTS Group Investor Presentation Prepared by BTS Group IR 45 Appendices
Appendix 4: Core Network Fare Adjustment Flexibility to increase fares FARE ADJUSTMENT MECHANISM DISTANCE-BASED FARE (BY NO. OF STATIONS) 60.3 EFFECTIVE FARE 53.6 Can be adjusted no more than once every 18 months by making 46.9 announcement to BMA and public 30 days in advance Must not exceed the Authorised fare 40.2 44.0 33.5 40.0 37.0 42.0 FARE PRICE (THB) AUTHORISED FARE 26.8 33.0 37.0 34.0 AUTHORISED FARE (APR 2013) 30.0 20.1 31.0 NEW EFFECTIVE FARE (OCT 2017) Normal situation : upon change of Bangkok’s CPI >=5%, may adjust up to 23.0 26.0 28.0 PREVIOUS EFFECTIVE FARE (JUN 2013) 7% (No approval required) 16.0 25.0 Special situation : upon change of CPI (>= 9%), USD/THB foreign 22.0 POTENTIAL FARE UPSIDE 15.0 exchange rate, interest rate or electricity costs (BMA approval required) 0 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 NO. OF STATIONS HISTORICAL AVERAGE FARE • CAGR 5 yr (2014/15 to 2019/20) = 1.5% THB / Trip RIDERSHIP BY TICKET TYPES (FY 2019/20) • CAGR 14 yr (2005/06 to 2019/20)= 2.2% ONE-DAY PASS 1% 30-DAY PASS (STUDENT)* 4% AVG FARE THB 35.4 AVG FARE THB 22.5 29.0 29.0 28.3 27.9 27.5 26.9 26.4 24.8 24.4 24.4 24.3 24.22 24.1 30-DAY PASS (ADULT)* 28% 22.1 21.4 AVG FARE THB 27.7 SJT 36% AVG FARE THB 31.7 PURSE (STV)* 31% 2005/06 2006/07 2007/08 2008/09 2009/10 2010/11 2011/12 2012/13 2013/14 2014/15 2015/16 2016/17 2017/18 2018/19 2019/20 AVG FARE THB 27.6 * Counted as Rabbit (63%) BTS Group Investor Presentation Prepared by BTS Group IR 46 Appendices
Appendix 5: Rolling Stocks 98 trains in service for the entire Green Line 98 4-CAR TRAINS (392 CARRIAGES) 72 4-CAR MONORAIL TRAINS FOR GREEN LINE CORE NETWORK (288 CARRIAGES) AND EXTENSION ZONE 1 & 2 FOR PINK AND YELLOW LINES CURRENT FLEET NO. OF TRAINS TOTAL CARRIAGES FROM PROJECT REQUIRED TRAINS TOTAL CARRIAGES FROM 1ST BATCH 35 105 SIEMENS PINK 42 168 BOMBARDIER 2ND BATCH 12 48 CRRC YELLOW 30 120 BOMBARDIER 3RD BATCH 35 SIEMENS TOTAL 72 288 4TH BATCH 5 20 CRRC 10,000 – 44,000 PPHPD: SERVICE CAPACITY TOTAL 52 208 FLEET EXPANSION NO. OF TRAINS TOTAL CARRIAGES FROM COMPLETELY 22 88 SIEMENS DELIVERED COMPLETELY 24 96 CRRC DELIVERED TOTAL 46 184 50,000 PPHPD: SYSTEM DESIGN CAPACITY (6-CAR TRAINS & 2MIN FREQUENCY) 25,000 PPHPD: CURRENT CAPACITY (4-CAR TRAINS & 2.4MIN FREQUENCY) NOTE: PPHPD = Passengers per Hour per Direction BTS Group Investor Presentation Prepared by BTS Group IR 47 Appendices
Appendix 6: Debentures THB 22BN BTSC DEBENTURE:NEW GREEN EXTENSIONS THB 9.5BN BTSG DEBENTURE Rationale Purchase new rolling stocks and E&M for the Northern Rationale Repay existing debts and/or investment and/or and Southern Green Line extensions financing the working capital of the Company Issuance Date 10 November 2016 Issuance Date 7 September 2018 Tenor Amount up to Coupon Rate Maturity Date Tenor Amount up to Coupon Rate Maturity Date 3-year THB 5.5bn 2.46% 10 Nov 19 2-year THB 3.55bn 2.58% 7 Sep 20 5-year THB 2.2bn 2.85% 10 Nov 21 5-year THB 1.29bn 3.25% 7 Sep 23 7-year THB 4.1bn 3.30% 10 Nov 23 10-year THB 4.66bn 4.03% 7 Sep 28 10-year THB 10.2bn 3.87% 10 Nov 26 Total THB 9.5bn 3.11% (average) Total THB 22.0bn 3.31% (average) THB 13BN BTSG GREEN BOND THB 7BN BTSG DEBENTURE Rationale For debt repayment of Eligible Green Projects (Pink & Yellow Line) Rationale Repay existing debts and/or investment and/or financing the working capital of the Company Issuance Date 24 May 2019 Issuance Date 26 December 2017 Tenor Amount up to Coupon Rate Maturity Date Tenor Amount up to Coupon Rate Maturity Date 2-year THB 1.0bn 2.51% 24 May 21 3-year THB 1.5bn 2.24% 26 Dec 20 3-year THB 1.3bn 2.63% 24 May 22 5-year THB 1.5bn 2.64% 26 Dec 22 5-year THB 3.0bn 3.15% 24 May 24 10-year THB 2.0bn 3.65% 26 Dec 27 7-year THB 2.7bn 3.57% 24 May 26 12-year THB 2.0bn 3.78% 26 Dec 29 10-year THB 5.0bn 3.86% 24 May 29 Total THB 7.0bn 3.17% (average) Total THB 13.0bn 3.41% (average) BTS Group Investor Presentation Prepared by BTS Group IR 48 Appendices
Appendix 7: Mass Transit Economic profile PPP Net Cost & O&M contract (PPP Gross Cost) ECONOMIC PROFILE (O&M CONTRACT) Rolling stocks Investment O&M revenue KEY ASSUMPTIONS 1) 30-year contract from operating date 2) O&M revenue* of approx. THB 140mn/km in FY 16/17 with growth rate of 3.5% p.a. YEAR 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 3) EBITDA margin of 40-50% *O&M revenue includes revenue from provision of operating services and interest income under concession agreement ECONOMIC PROFILE (PPP NET COST WITH SUBSIDY) E&M works Civil works Repayment of gov't subsidy (civil) Farebox revenue KEY ASSUMPTIONS 1) 3-4 year investment in civil and E&M works (includes rolling YEAR stocks) 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 2) 10-year repayment from gov’t for civil works 3) Receive farebox revenue and commercial revenue (30-year contract from operating date) BTS Group Investor Presentation Prepared by BTS Group IR 49 Appendices
Appendix 8: Gold Line Phase 1 Project at a glance TIMELINE Route Krung Thon Buri – Klong San (Phase I): 1.8km 3 stations No. of Stations 3 overground stations (G1 to G3) 15 DEC 2017 • G1: Krung Thon Buri KT awarded civil contract to ITD • G2: Charoen Nakorn • G3: Klong San 27 FEB 2018 Sale and installation of E&M Type Monorail Feeder Line works Agreement signed GOLD PHASE 1 Three 2-Car Automatic People Mover (APM) Trains trains 9 MAR 2018 KRUNG THONBURI BTS STATION System Civil work construction began – KHLONG SAN 1.8KM 4,000-12,000 pphpd (5-6 min headway) Capacity E&M AND O&M SERVICES PROVIDED BY BTSC 31 JUL 2018 O&M Services Agreement Sale and installation of E&M works agreement signed • E&M value (incl.VAT) of THB 765.59mn 1 AUG 2018 O&M services agreement NTP issued for E&M kick-off • 30 years from 1st commercial operation date • O&M services include the operation of trains, Oct 2020 management, maintenance of the mass transit system, Targeted Commercial fare collection and the procurement of rolling stock Operation Date • O&M value (incl.VAT) of THB 13,520mn (30 years operation*) Source: http://www.raillynews.com *Such term can be terminated earlier if the operation and maintenance services agreement of the Bangkok Mass Transit System, in which BTSC has been engaged by Krungthep Thanakom until 2 May 2042, has not been extended. BTS Group Investor Presentation Prepared by BTS Group IR 50 Appendices
Appendix 9: Targeted Rail Mass Transit Line Orange Line – project at a glance ORANGE LINE (35.9KM, 28 STATIONS) EXPECTED TIMELINE Western Orange MAY 2017 Civil work construction of Route Taling Chan – Eastern Orange began Eastern Orange Thailand Cultural Center 28 JAN 2020 Length 13.4km Cabinet approved the project No. of 11 (underground) Stations 10-24 Jul 2020 Request for proposal Western Orange Eastern Orange (RFP) selling period Route Thailand Cultural 6 Nov 2020 Center - Min Buri Expected bid submission Length 22.5km Early 2021 Expected best bid winner No. of 17 (10 underground and announcement Stations 7 aboveground) 2023 Targeted Commercial Civil ~THB 111bn* Operation Date for CAPEX E&M ~THB 32bn Eastern Orange Underground Stations 2026 Elevated Stations Targeted Commercial Operation Date for Western Orange BTS Group Investor Presentation Prepared by BTS Group IR 51 Appendices
You can also read