Bangkok Expressway and Metro Public Company Limited (BEM) FEBRUARY 2021 Business Overview
Total Page:16
File Type:pdf, Size:1020Kb
Bangkok Expressway and Metro Public Company Limited (BEM) FEBRUARY 2021 Business Overview COMMERCIAL ROAD INVESTMENT RAIL DEVELOPMENT Total Expressway Total Rail BL = IBL + BL Ex Infrastructure portfolio SES 38.50 km BL 48 km 38 stations For advertising in Stations & • Owns 99.99% in NECL Sector C+ 32.00 km PPL 23 km 16 stations Trains, Retailing and • Owns 90.52% in BMN SOE 17.06 km Total 71 km 54 stations Telecommunications • Owns 18.47% in TTW Total 87.56 km • Owns 16.64% in CKP BL Ridership PPL to be negotiated with MRTA Traffic Volume Jan 2021 Profit sharing in P&L Jan 2021 151,237 trips/day Expressway Ads on SES Y2019 173 MB 799,583 trips/day Growth -61.95% YoY 9M/2020 - MB Growth -34.30% YoY Avg. 2021 CD Revenue Avg. 2021 151,237 trips/day Y2019 783 MB Cash Dividend Received 799,583 trips/day Growth -61.95% YoY 9M/2020 586 MB Y2019 489 MB Growth -34.30% YoY Growth 4.30% YoY 9M/2020 483 MB BL farebox Tolls Revenue Jan 2021 Jan 2021 4.24 MB/day 17.33 MB/day Growth -60.05% YoY Growth -37.67% YoY Avg. 2021 Avg. 2021 4.24 MB/day 17.33 MB/day Growth -60.05% YoY Growth -37.67% YoY PPL O&M service income Annual Income apx.1,800 - 2,000 MB/year 2 Financial Highlights & Earnings Outlook REVENUE STRUCTURE TOTAL REVENUE As of 9M/2020 Unit: MB SteadyRevenue with Growth 20,404 trong Earnings with Good Dividend 19,087 S Rail : 34% 15,393 13,232 Stable Cash Flow Road : 60% 10,589 Road Gearing for new investment Rail Commercial CD Development : Other 6% 2016 2017 2018 2019 9M/2020 NET PROFIT DPS / EPS NET IBD/E Unit: MB Unit: THB Unit : Times 5,317* 5,435** 1.44 3,123 0.35* 0.36** 1.38 2,606 1.37 1.34 1,482 0.20 1.33 0.17 0.15 0.15 0.11 0.13 0.10 DPS EPS 2016 2017 2018 2019 9M/2020 2016 2017 2018 2019 9M/2020 2016 2017 2018 2019 9M/2020 Remark : * Including non - cash extra item from reclassified the investment in CKP ** Including non - cash extra item from reclassified the investment in TTW 3 Expressway Map Expressway Network Distance (km) Operator 1. First Stage Expressway System (FES) 27.10 EXAT 2. Second Stage Expressway System (SES) 38.50 BEM 3. Northern Stage Expressway (C+) (Bang Pa In – Pak Kret Expressway) 32.00 NECL 4. Don Muang Tollway (DMT) 28.00 DMT 5. Ramindra-Atnarong Expressway (RAE) 32.90 EXAT 6. Bang Pli - Suksawad Expressway (Southern Outer Bangkok Ring Road) 42.30 EXAT and Highway No. 37 (Suksawad-Bang Khun Thien Section) 7. Bangna-Chonburi Expressway 56.70 EXAT 8. Si Rat – Outer Ring Road Expressway (SOE) 17.06 BEM Total 274.56 Revenue sharing Expressway BEM : EXAT 1. First Stage Expressway System (FES) 40 : 60 2. Second Stage Expressway System (SES) Sector A 40 : 60 Sector B 40 : 60 Sector C 100 : 0 Sector D 100 : 0 3. Si Rat – Outer Ring Road Expressway (SOE) 100 : 0 4. Northern Stage Expressway (C+) (Bang Pa In – Pak Kret Expressway) 100 : 0 4 Highlights of Expressway Business • Toll Reliable cash revenue Toll Revenue & Traffic Revenue Remaining Concession Period • Steady traffic growth Expressway Revenue (MB) Traffic • CAGR = 2.02% (2015 - 2019) Extended Concession Right to Renewal Traffic ('000 Trips/Day) • SOE contributes highest traffic growth FES & SES 4 years 15 years 8 months 1,230 1,237 4 months 1,178 1,214 (Sector A-B-C) 1,022 9,957 10,174 10,302 9,301 1,237 1,214 1,230 Udonrattaya 1,178 8 years 6 months 11 years 6 months 9,957 10,174 10,302 1,022 (Sector C+) 9,301 5,953 • Entitled to full renewal of existing FES&SES&C+ • Concession agreements SES Extension Project 9 years 1 months 10 years 11 months 5,953 • Toll revision every 10 years (Sector D) • 15 mins to downtown Sirat Outer Ring 2016 2017 2018 2019 9M/2020 • East - West Corridor link SOE Road (SOE) • Toll hike every 5 years Project Expressway Revenue (MB) Traffic ('000 Trips/Day) (bt15 without applying CPI base) 2016 2017 2018 2019 9M/2020 2019 2035 2042 Expressway Strength Summary of Concession Extension Benefit • Resolve all past and future disputes with EXAT • Steady revenue • Over 30 years of expressway service and maintenance experience. • Extend concession with appropriate compensation and return • Reduce operation cost from • Opportunity to grow from expressway network connecting and expanding • Share revenue with EXAT as existing concession economy of scale expressway capacity by the Double Deck project. • Right to commercially develop on expressway structure • No amortization from existing structure (SES: sector A B C) • Long term secure for Expressway revenue margin with stable cash flow. • Right to extend concession up to 20 years • First right to refusal for extension of expressway 5 Future Bangkok Mass Rapid Transit Network : 10 Lines 1 Thammasart –Mahachai : 80.8 km 4 Lumlukka – Bang Pu : 66.5 km 7 Bang Yai – Rat Burana : 42.8 km 9 Kae Rai– Min Buri : 36 km 2 Salaya-Hau Mark : 48 km 10 Lat Phrao - Samrong : 30.4 km Taling Chan - Min Buri - Thailand 6 8 Cultural Center : 35.9 km Bang Sue – Phuttamonthon Sai 4 : 55 km 5 Yot Se – Bang Wa : 15.5 km 3 Airport Link : 50.3 km 6 Metro Map Existing Metro Lines Under construction Lines Bang Pho - Tha Pra Wat Mangkorn – Lak Song Distance Operated Distance Operated Projects Stations Trains Cars Status Operator Projects Stations Trains Cars Status Operator (km) (Year) (km) (Year) Blue Line : Bang Sue - Hua Lamphong 20 18 2004 Red Line (Bang Sue-Rang Sit) 26.3 8 - - Constructing 2021 SRT Tao Poon 1 1 54 162 Operating Aug11, 2017 BEM Wat Mangkorn - Lak Song 14 11 Sep 29,2019 Green Line Bang Pho Tha Pra BTS - 13 8 Mar 30,2020 Mochit - Khu Khot 17.8 16 - Constructing 2021 Purple Line (Bang Yai-Tao Poon) 23 16 21 63 Operating Aug 6, 2016 BEM Pink Line (Kae Rai – Min Buri) 34.5 30 42 168 Constructing 2021 BTS Airport Rail Link (Phaya Thai - Suvarnabhumi Airport) 28.5 8 9 - Operating 2010 SRT Yellow Line 30.4 23 30 120 Constructing 2021 BTS (Lat Phrao –Samrong) Green Line : Mochit – On Nut 17.0 17 Bang Chak – Bearing 5.3 5 1999 Orange Line 22.5 17 - - Constructing 2024 - Samrong – Kheha 12.6 9 Dec 2018 BTS 52 296 Operating (TCC - Minburi) Light Green Line : National Stadium –SaphanTaksin 6.5 6 Total (km) 131.5 SaphanTaksin–Bang Wa 7.5 6 1999 Total (km) 148.4 7 Map of Blue Line and Purple Line Klong Bang Pai Bang Rak Phara Nang Bang Talad Bang Yai Noi Tha It Klao Bridge Krasor Nonthaburi Civic Center Sam Yaek Bang Bang Sai Ma Yaek Bang Yai Plu Rak Yai Nonthaburi 1 Ministry of Public Health Yaek Tiwanon Wong Sawang Bang Son Blue Line Connect with Light Green Line Section I Connect with Green Line Connect with Airport Rail Link Connect with Dark Red Line Connect with Light Red Line Connect with Orange Line Chao Phraya River Section III Connect with Yellow Line Connect with Purple Line Bang Phai Section II 8 Highlights of Mass Transit Business Rail Revenue & Ridership High Potential Growth Concession Period Blue Line Jul 2029 Mar 2050 Revenue (MB) • The only Circle Line in Bangkok Ridership ('000 Trips per Day) Farebox • Double digit ridership growth revenue & • Additional revenue from Purple Line Purple Line Aug 2043 Ridership • Passengers increased by connecting future 337 Bangkok mass rapid transit network. 295 312 5,022 4,521 4,736 249 Average Fare 274 3,319 COD BL Ex III 3,230 on 30 Mar 20 30 COD BL Ex II on 29 Sep 19 • Purple Line operated on Aug 6, 2016 28 Expected • BL Ex is fully operated on Mar 30, 2020 26 Service by 24 • Potential to be an operator of Purple Line extension Distance 22 (south) by direct negotiation with MRTA. 20 2016 2017 2018 2019 9M/2020 Jan-16 Jul-16 Jan-17 Jul-17 Jan-18 Jul-18 Jan-19 Jul-19 Jan-20 Jul-20 Jan-21 Blue Line (Hua Lamphong – Bang Sue, Tao Poon –Tha Phra - Lak Song) • Operated • Open for public earlier than planned with no cost overrun (partially open before March 2020 as per contract ) • PPP Net Cost • Form Circle Line which covers all CBD • Income source : Fare base • Fare revision every 2 years • Share revenue with MRTA only when IRR exceeds 9.75% • COD : Jul 3, 2004 (Initial BL) • Expect ridership growth at 8 – 10% /year Mar 30, 2020 (fully operated BL) • Economy of scale to control operation cost • Concession period 30 years (2020 - 2050) Strength • 48 km 38 stations • Increase CD revenue from the significant growth of ridership • Opportunity to extend South BL extension to Phutthamonthon Sai 4 Purple Line (Bang Yai-Bang Sue) • Operated • PPP Gross Cost • Open for public for 3 years with great efficiency • Income source : O&M service • Generate good and steady revenue with profit margin at 10.50% Annual income Apx. 1,800 MB/year • Opportunity to improve revenue due to the ridership increase • COD : Aug 6, 2016 Strength • Opportunity to extend PPL South by negotiation under PPP Act • Concession period 30 years (2013 - 2043) • 23 km 16 stations 9 Highlights of Commercial Development Business CD Revenue Unit: MB Strenght • Increasing eyeballs continuously untill year 2050 783 as BL Extension completed 705 675 573 586 • Right to develop in all areas under new Blue Line concession • Concrete business plan encourages steady growth • Additional development can be negotiated with MRTA 2016 2017 2018 2019 9M/2020 METRO EXPRESSWAY Advertising Telecommunications Retail Spaces 38 Stations & 54 Trains • Mobile phone Network Retail Spaces in Blue Line station • Rest area • Static Media • High Speed Internet • Brighten up : 9 stations • Static Media • Digital Media • Future Internet Technology • Under Development : 2 stations • Digital Media • Creative & Innovative Design • Wi-Fi Service 10 Financial Highlights Consolidated (Unit : MB) 2019 2018 %CHANGE Revenue :- Revenue from Expressway business 10,302 10,174 1.26% Revenue from Rail business 5,022 4,736 6.04% Revenue