Upload
others
View
0
Download
0
Embed Size (px)
Citation preview
3Q18 Opportunity Day
Monday, November 12, 2018
Disclaimer
This presentation includes forward-looking statements that are subject to risks and uncertainties,including those pertaining to the anticipated benefits to be realized from the proposals describedherein. This presentation contains a number of forward-looking statements including, in particular,statements about future events, future financial performance, plans, strategies, expectations,prospects, competitive environment, regulation and supply and demand.
GGC has based these forward-looking statements on its views with respect to future events andfinancial performance. Actual financial performance of the entities described herein could differmaterially from that projected in the forward-looking statements due to the inherent uncertainty ofestimates, forecasts and projections, and financial performance may be better or worse thananticipated. Given these uncertainties, readers should not put undue reliance on any forward-lookingstatements.
Forward-looking statements represent estimates and assumptions only as of the date that they weremade. The information contained in this presentation is subject to change without notice and GGCdoes not undertake any duty to update the forward-looking statements, and the estimates andassumptions associated with them, except to the extent required by applicable laws and regulations.
Page 2
Agenda
Highlights
GGC Growth Project
Palm Oil Market Updates
Financial Performance
Page 3
Awards in 3Q2018
รางวลัและการรบัรองในไตรมาสท่ี 3/2561
• รางวลั CSR-DIW Continuous Award (การแสดงความรบัผิดชอบของผูป้ระกอบการอตุสาหกรรมต่อสงัคม) จากกรมโรงงานอตุสาหกรรม
• รางวลัสถานประกอบกิจการต้นแบบดีเด่น ด้านความปลอดภยั อาชีวอนามยัและสภาพแวดล้อมในการท างาน (ระดบัเพชร) จากกรมสวสัดิการและคุ้มครองแรงงาน
• รางวลั 3 Rs Awards / รางวลัการใช้ประโยชน์ของเสียได้ทัง้หมด (Zero Waste to Landfill Achievement Awards) และ รางวลัผลตอบแทนเศรษฐศาสตรท่ี์ดี (3Rs+ Awards) จากกรมโรงงานอตุสาหกรรม
• ประกาศนียบตัรฉลากลดโลกร้อน (Carbon Footprint Reduction) จากองคก์ารบริหารจดัการกา๊ซเรือนกระจก (องคก์ารมหาชน) หรือ อบก.
• รางวลั ECO Factory ประจ าปี 2561 จากกระทรวงดิจิตลัเพ่ือเศรษฐกิจและสงัคม กระทรวงอตุสาหกรรม และสภาอตุสาหกรรมแห่งประเทศไทย
Palm Oil Market UpdatesGGC Growth ProjectHighlights Financial Performance
Key Highlights
3Q18 Highlights
Page 4
FA Business Unit:
+ Natural FA prices were being in competitive
range to synthetic FA
Financial Performance:
+ Consoled EBITDA +111% QoQ, +37% YoY
+ ME EBITDA +50% QoQ, +56% YoY
+ FA EBITDA +319%QoQ, +19% YoY
+ Both ME & FA plants utilized at full capacity
• Annual maintenance shutdown FA plant
• ME plant 2 will COD by Q4/2018
ME Business Unit:
+ Mandate of B7
+ Since July 2nd, 2018, B20 has been
implemented for large fleet and agricultural
machinery
+ MOEN has revised the policy to increase
minimum of mandate (6.5% -> 6.8%), on Nov
5th 2018
- CPO & CPKO price continue downward
trend
- Slow demand due to rainy season
- THB appreciation over USD
Palm Oil Market UpdatesGGC Growth ProjectHighlights Financial Performance
26.34 25.03 25.11
30.09
24.93
3Q17 2Q18 3Q18 9M17 9M18
3Q18 Operation Highlights
Palm Oil Market Update Financial Performance GGC Going ForwardHighlights
CPO (DIT) : THB/Kg
ME (EPPO) : THB/Litre
METHYL ESTER (B100) BUSINESS UNIT
Biodiesel Mandate
ME EPPO P2F : THB/Kg
GGC’s ME Operational Performance
Plant Utilization Rate
Page 5
22.4320.78 20.24
26.35
20.45
3Q17 2Q18 3Q18 9M17 9M18
THB/Kg 3Q17 2Q18 3Q18 9M17 9M18
ME EPPO 30.45 28.94 29.03 34.79 28.82
97,373 90,100 84,637
252,457 277,491
3Q17 2Q18 3Q18 9M17 9M18
Sales Volume (Tons)3Q17 2Q18 3Q18 9M17 9M18
B5,B7
B7 B7 B7 B7112% 108% 113%
101%113%
3Q17 2Q18 3Q18 9M17 9M18
4.795.13 5.29 4.97 5.18
3Q17 2Q18 3Q18 9M17 9M18
109 116187
454 483
3Q17 2Q18 3Q18 9M17 9M18
Palm Oil Market UpdatesGGC Growth ProjectHighlights Financial Performance
Adjusted EBITDA (MB)
3Q18 Operation Highlights
FATTY ALCOHOLS BUSINESS UNIT
CPKO (MPOB) : USD/Ton
FA (ICIS) : USD/Ton
Natural Fatty Alcohols regained
Competitiveness vs. Synthetic ones
FA Market P2F : USD/Ton
GGC’s FA Operational Performance
Plant Utilization Rate
Page 6
Crude Oil Price (WTI) : USD/BBL
Ethylene Price (USGC) : USD/Ton
1,156 921 882
1,224 980
3Q17 2Q18 3Q18 9M17 9M18
1,8201,570 1,521
1,9491,625
3Q17 2Q18 3Q18 9M17 9M18
433 465 463 481 449
3Q17 2Q18 3Q18 9M17 9M18
4868 70
4967
3Q17 2Q18 3Q18 9M17 9M18
704582
663 712638
3Q17 2Q18 3Q18 9M17 9M18
2,205 2,2491,764
2,440 2,131
1,820 1,786 1,460 1,949
1,802
3Q17 2Q18 3Q18 9M17 9M18
Synthetic FA (C1215) Price : USD/Ton
Natural Mid Cut FA (C1214) Price : USD/Ton
123% 120% 110% 108% 110%
3Q17 2Q18 3Q18 9M17 9M18
31,574 30,209 26,899
79,107 81,343
3Q17 2Q18 3Q18 9M17 9M18
Sales Volume (Tons)
Adjusted EBITDA (MB)
245 170 159
897
593
3Q17 2Q18 3Q18 9M17 9M18
Palm Oil Market UpdatesGGC Growth ProjectHighlights Financial Performance
Agenda
Highlights
GGC Growth Project
Palm Oil Market Updates
Financial Performance
Page 7
Projects Timeline
Refined Glycerine
Plant 220 KTA
ProjectMethyl Ester
Plant 2Refined Glycerine
Plant 2
Oleo Specialties BiocomplexPhase 1
Capacity Methyl Ester200 KTA
Refined Glycerine20 KTA
14 KTA Sugarcane : 2.4 mm TPAEthanol : 186 mm LPA
CAPEX 1,650 MB 304 MB TBA 7,650 MB(GGC will hold 50%)
Project Progress Update 100% Construction,Commissioning Test
Contractor Bidding Feasibility Study FID : 4Q2018
Scheduled COD 4Q2018 4Q19 Target 2Q20 Early of 1Q21
Methyl Ester Plant 2200 KTA
BiocomplexPhase 1
Sugarcane : 2.4 mm TPA
Ethanol : 186 mm LPA
Oleo Specialties
14 KTA
Page 8
2018End
2019End
2020End
Highlights Palm Oil Market Updates Financial PerformanceGGC Growth Project
Progress: On process to develop product recipe.
Next Action: Following for alternative options study / pre-
marketing
Timeline: Target COD within Q2, 2020
Projects Timeline
Page 9
Progress:
The project is in progress to do Plant
Performance Acceptance.
Next Action:
Request 2 licenses required from DOEB
1) Received Anti-oxidation license on Sep 2018
2) Production and distribution license (expected
to get license within Nov)
Timeline:
Target COD/Plant Acceptance within 4Q2018
Progress: Company had made technical evaluation and
clarify scope of work with sub-EPC Contractor. They will
propose bidding quotation within November 2018.
Next Action: Expect to start construction within Q4/2018
Timeline: Target COD within Q4, 2019
Methyl Ester Plant2 Refined Glycerine Plant 2
Oleo Specialty
Highlights Palm Oil Market Updates Financial PerformanceGGC Growth Project
Projects Timeline
Progress: In October 2018, the exceptional clause “except the factory in such location
provide consent to the other” has been added to the draft of the amendment of the
Notification of the Ministry of Industrial about the location of factory that using
sugar cane as raw material in Thailand 2559.
BIOCOMPLEX
Page 10
Next Action: Proceed project to BoD for FID
Timeline: Target COD within Q1,2021
Highlights Palm Oil Market Updates Financial PerformanceGGC Growth Project
Agenda
Highlights
GGC Growth Project
Palm Oil Market Updates
Financial Performance
Page 11
3Q18 Highlights of Palm Oil & Oleochemicals MarketPalm Oil Market Updates Financial Performance GGC Going ForwardHighlights
Page 12
ME Chain ME Price & Spread
FA Price & Spread FA Chain
FA:
• Natural FA demand in Q4/18 is healthy as entering high season of
HPC market
• Natural FA price remains competitive to Synthetic FA
• However, weak CNY and INR currencies might weight on buying
sentiment of Chinese and Indian buyers
CPKO:
• CPKO price shall be stable at the narrow range although demand
from Oleochemical sectors are healthy;
✓ Pressure from CNO price
✓ High Palm stock in Indonesia and Malaysia
ME:
• ME demand is expected to be healthy in Q4/18 due to;
✓High consumption of Biodiesel in travelling season
✓ Additional demand as MOEN is pushing Biodiesel producers to
blend more ME;
5th Nov 18: Min 6.5%6.8%
1st Jan 19: Min 6.8%6.9%
✓MOEN’s initiative policy to push Biodiesel demand
B7 Plus: Increase Biodiesel blending from 7% 7.5%
B20: Use B20 in public transportation
CPO:
• Due to high stock level, local CPO price trends to be stable
although demand from Biodiesel sector is healthy
424 584
433 488 419 465 463 559 483
2,243
1,783 1,820
2,054
1,784
1,570 1,521 1,492
1,975
1,516
999 1,156
1,304 1,138
921 882 777
1,244
0
500
1,000
1,500
2,000
2,500
1Q17 2Q17 3Q17 4Q17 1Q18 2Q18 3Q18 Oct'18 FY17
USD/T Spread FA CPKO
5.17 4.95 4.80 4.93 5.14 5.13 5.29 5.26 4.96
39.54
34.38
30.45 28.62 28.51 28.94 29.03
26.25
33.25
30.78
25.84 22.43
20.48 20.34 20.78 20.24 17.89
24.89
0.0
5.0
10.0
15.0
20.0
25.0
30.0
35.0
40.0
45.0
1Q17 2Q17 3Q17 4Q17 1Q18 2Q18 3Q18 Oct'18 FY17
THB/KG Spread ME CPO
Highlights Palm Oil Market Updates Financial PerformanceGGC Growth Project
Opportunity: Potential to increase Biodiesel blending rate
Increase blending percentage of Biodiesel
Page 13
• B7 Plus:
✓ Negotiating with JAMA to increase Biodiesel blending ceiling from 7% 7.5%
✓ The policy shall help to support ME demand to increase around 7%-8%
• B10:
✓ Target to complete driving test of B10 100,000 K.M.s within Feb’19. (Current Testing
Progress of 50%)
✓ MOEN is cooperating with State Railway of Thailand to use B10 in train
• B20:
✓ B20 consumption in Sep’18 was expected to be around 3.0-3.5 Million Littre/Month
(equivalent to ME 0.6-0.7 Million Littre/Month)
✓ Gor.Bor.Ngor. approved to increase B20 subsidy from 3 THB/Littre to 5THB/Littre for 3
months (Dec18 – Feb19)
✓ MOEN is cooperating with Bangkok Mass Transit Authority (BMTA) and The Transport
Co. Ltd. to expand B20 usage to Public Transportation
The policy will help to increase B20 demand up to 20.0 Million Littre/Month
(equivalent to increase ME 2.2 Million Littre/Month, increase ME Demand 23,000
tons/year)
Highlights Palm Oil Market Updates Financial PerformanceGGC Growth Project
Agenda
Highlights
GGC Growth Project
Palm Oil Market Updates
Financial Performance
Page14
Consolidated Financial Performance
Sales Revenue (MB)EBITDA & Adjusted EBITDA* (MB) /
Adjusted EBITDA Margin* (%)
3Q183Q17 2Q18 9M17
ME EBITDA ME Adjusted EBITDA FA EBITDA FA Adjusted EBITDA
Consolidated Adjusted EBITDA Margin
Net Profit (MB) & Net Profit Margin (%)
Page 15
9M18
3,277 2,690 2,370
8,822 7,834 1,903
1,546 1,334
5,431
4,737
5,180 4,236
3,704
14,253
12,571
3Q17 2Q18 3Q18 9M17 9M18
ME Business Unit FA Business Unit
55
-1,853
185 270
-1,603
3Q17 2Q18 3Q18 9M17 9M18
1.1%-43.7%
5.0% 1.9% -12.8%
102 109 106 116 159 187 298
454 428 483
109
245
31
170 130 159
452
897
209
593
211
354
137
286 289 346
750
1,351
637
1,076
6.8% 6.8%9.3% 9.5% 8.6%
Highlights Palm Oil Market Updates Financial PerformanceGGC Growth Project
Financial Position
Statements of Financial Position
Cash and
Cash Equivalent
Account Receivable,
Inventory, and other
Current Assets
PP&E
Non-current Assets
Other Liabilities
Interest Bearing Debt
Shareholders’ Equities
December 31, 2017
Baht 14,535 million
Key Financial Ratios
Repayment Plan Cash Flows
Million Baht
Million Baht
Million Baht
528
935
(2,292)
2,575 1,745
Page 16
*
*Cash from IPO was invested in ME2 project of 1,144 MB and WC 248 MBEnding Cash had not included short-term investment of 1,731MB
140
338
441
567
765
2018 2019 2020 2021 2022
September 30, 2017
Baht 12,793 million
2,422
+877
-738-402 2,159
BeginningCash
OperatingCash Flows
CAPEX &Investment
Financing EndingCash
9,058 7,923 11,073
9,080 9,265
833 2,689
2,400
2,258 2,258
FY15 FY16 FY17 2Q18 3Q18
0.1
0.3 0.2 0.2 0.20.6
1.8 2.1 2.4 2.2
Highlights Palm Oil Market Updates Financial PerformanceGGC Growth Project
Performance 3Q18 vs. 3Q17
Page 17
Net Profit : Million Baht
Operating profit: In 3Q18, the operating profit was a slightly lower than that of 3Q17, mainly attributed to
the lower profitability of fatty alcohols driving but it was help offset by higher profitability of methyl ester.
Stock Gain (Loss) & NRV: In 3Q18, the company recognized the stock loss & NRV of 57 MB, improved
from 3Q17 by 86 MB, mainly due to the slowing pace of downward trend of crude palm oil prices and crude
palm kernel oil price.
Gain/(Loss) from FX: In 3Q18 was recorded loss of 10 MB while recorded loss in 3Q17 of 22 MB because
THB appreciation in 3Q18 was less than 3Q17.
Others: In 3Q18, the others item was higher than that of 3Q17, mainly resulted from the company recognized profit from investments in the Thai Ethoxylate Company Limited (TEX).
Highlights Palm Oil Market Updates Financial PerformanceGGC Growth Project
Performance 3Q18 vs. 2Q18
Page 18
Net Profit : Million Baht
Operating profit: In 3Q18, the operating profit was higher than that of 2Q18, mainly attributed to the higher
profitability of methyl ester.
Stock Gain (Loss) & NRV: In 3Q18, the company recognized the stock loss & NRV of 57 MB, improved
from 2Q18 by 92 MB, mainly due to the slowing pace of downward trend palm product price.
Gain/(Loss) from FX: In 3Q18, the company was recorded the loss 10 MB against gain in 2Q18 of 44 MB
due to the impact from the appreciation of the THB by 2%, while in 2Q18 the THB was depreciated 6%.
-1,853
Highlights Palm Oil Market Updates Financial PerformanceGGC Growth Project
Performance 9M18 vs. 9M17
Page 19
Net Profit : Million Baht
Operating profit: In 9M18, the operating profit was lower than that of 9M17, mainly attributed to the lower
profitability of fatty alcohols.
Stock Gain (Loss) & NRV: In 9M18, the company recognized the stock loss & NRV of 441 MB, improved
from 9M17 by 159 MB, mainly due to the slowing pace of downward trend in palm product price.
Gain/(Loss) from FX: In 9M18, the company was recorded gain of 7 MB against loss in 9M17 of 73 MB
due to THB appreciation 7% in 9M17.
-1,853
Highlights Palm Oil Market Updates Financial PerformanceGGC Growth Project
T H A N K Y O U
Global Green Chemicals Public Company Limited
555/1 , Energy Complex, Building A, 4th Floor,
Vibhavadi Rangsit Road, Chatuchak, Chatuchak,
Bangkok 10900, Thailand
Tel: +66(0) 2 558 7306
Tel: +66(0) 2 558 7345
Fax: +66(0) 2 558 7301www.ggcplc.com
For further information or enquiries, please contact our Investor Relations Team : [email protected]
Page 20
Appendix
Palm Oil & Oleochemicals Market
Page 22
CP
KO
CP
O
2016 2017 2018
29
.63
30
.10
29
.02
32
.26
33
.93
33
.50
37
.49
34
.00
31
.05
30
.00
29
.63
30
.80
31
.40
31
.97
28
.97
26
.91
26
.77
23
.84
23
.05
22
.13
22
.11
21
.59
20
.73
19
.12
19
.10
21
.28
20
.37
18
.97
20
.16
23
.2
21
.59
20
.09
19
.03
15.00
20.00
25.00
30.00
35.00
40.00
45.00Ja
n-1
6
Feb
-16
Mar
-16
Ap
r-1
6
May
-16
Jun
-16
Jul-
16
Au
g-1
6
Sep
-16
Oct
-16
No
v-1
6
Dec
-16
Jan
-17
Feb
-17
Mar
-17
Ap
r-1
7
May
-17
Jun
-17
Jul-
17
Au
g-1
7
Sep
-17
Oct
-17
No
v-1
7
Dec
-17
Jan
-18
Feb
-18
Mar
-18
Ap
r-1
8
May
-18
Jun
-18
Jul-
18
Au
g-1
8
Sep
-18
CPO_DIT(B/kg)
92
4
1,0
02
1,1
56
1,2
86
1,2
05
1,3
04
1,2
76
1,4
38
1,4
81
1,3
75
1,5
15
1,6
25
1,7
76
1,5
84
1,1
88
95
0
1,0
65
98
2
98
9
1,1
26
1,3
52
1,3
32
1,3
38
1,2
43
1,2
56
11
48
10
09
98
7
92
5
85
1
87
1
90
3
87
1
-
500
1,000
1,500
2,000
Jan
-16
Feb
-16
Mar
-16
Ap
r-1
6
May
-16
Jun
-16
Jul-
16
Au
g-1
6
Sep
-16
Oct
-16
No
v-1
6
Dec
-16
Jan
-17
Feb
-17
Mar
-17
Ap
r-1
7
May
-17
Jun
-17
Jul-
17
Au
g-1
7
Sep
-17
Oct
-17
No
v-1
7
Dec
-17
Jan
-18
Feb
-18
Mar
-18
Ap
r-1
8
May
-18
Jun
-18
Jul-
18
Au
g-1
8
Sep
-18
CPKO(USD/Ton)
Gly
ce
rin
e
0
200
400
600
800
1000
1200
Spread(USD/Ton) RGL(USD/Ton) CGL(USD/Ton)
Key Performance By Business Unit
Page 23Note : (1) Adjusted EBITDA refers to EBITDA excluding impact of Stock Gain/(Loss) and NRV
Note : (1) Nameplate Capacity 300,000 Tons per year
(2) Conversion ratio: 0.865 Tons = c.1,000 Liters
(3) Adjusted EBITDA refers to EBITDA excluding impact of Stock Gain/(Loss) and NRV
3Q2018 3Q2017 % YoY 2Q2018 % QoQ 9M/2018 9M/2017 % QoQ
Utilization (%) 110% 123% -13% 120% -10% 110% 108% 2%
Sales Volume (Ton) 26,899 31,574 -15% 30,209 -11% 81,343 79,107 3%
Revenue from Sales (million baht) 1,334 1,903 -30% 1,546 -14% 4,737 5,431 -13%
EBITDA (million baht) 130 109 19% 31 319% 209 452 -54%
EBITDA margin(%) 9.7% 5.7% 4.0% 2.0% 7.7% 4.4% 8.3% -3.9%
Stock Gain/(Loss) & NRV -29 -136 -79% -139 -79% -384 -445 -14%
Adjusted EBITDA (million baht)(1) 159 245 -35% 170 -6% 593 897 -34%
Adjusted EBITDA Margin (%) 11.9% 12.9% -1.0% 11.0% 0.9% 12.5% 16.5% -4.0%
3Q2018 3Q2017 % YoY 2Q2018 % QoQ 9M/2018 9M/2017 % QoQ
Utilization (%)(1) 113% 112% 1% 108% 5% 113% 101% 12%
Sales Volume (ton) 84,637 97,373 -13% 90,100 -6% 277,491 252,457 10%
Sales Volume (million litre)(2) 98 113 -13% 104 -6% 321 292 10%
Sales Revenue (million baht) 2,370 3,277 -28% 2,690 -12% 7,834 8,822 -11%
EBITDA (million baht) 159 102 56% 106 50% 428 298 44%
EBITDA margin (%) 6.7% 3.1% 3.6% 3.9% 2.8% 5.5% 3.4% 2.1%
Stock Gain/(Loss) & NRV(million baht) -28 -7 300% -10 180% -55 -156 -65%
Adjusted EBITDA (million baht)(3) 187 109 72% 116 61% 483 454 6%
Adjusted EBITDA Margin (%) 7.9% 3.3% 4.6% 4.3% 3.6% 6.2% 5.1% 1.0%
ME
TH
YL
ES
TE
R (
B1
00
)
BU
SIN
ES
S U
NIT
FA
TT
Y A
LC
OH
OL
S
BU
SIN
ES
S U
NIT
Note : (1) Nameplate Capacity 300,000 Tons per year
(2) Conversion ratio: 0.865 Tons = c.1,000 Liters
(3) Adjusted EBITDA refers to EBITDA excluding impact of Stock Gain/(Loss) and NRV
Note : (1) Nameplate Capacity 300,000 Tons per year
(2) Conversion ratio: 0.865 Tons = c.1,000 Liters
(3) Adjusted EBITDA refers to EBITDA excluding impact of Stock Gain/(Loss) and NRV
ลบ. % ลบ. % ลบ. % ลบ. % ลบ. % ลบ. % ลบ. % ลบ. %
รายได้จากการขาย 3,704 100 5,180 100 (1,476) (28) 4,236 100 (532) (13) 12,571 100 14,253 100 (1,682) (12)
วตัถดุบิ (2,693) (73) (4,167) (80) 1,474 (35) (3,285) (78) 592 (18) (9,500) (76) (11,054) (78) 1,554 (14)
คา่เผ่ือมูลคา่สินค้าคงเหลือ (NRV) - - 18 0 (18) n.a. - - - n.a. 2 0 (1) (0) 3 (300)
Product to Feed Margin 1,011 27 1,031 20 (20) (2) 951 22 60 6 3,073 24 3,198 22 (125) (4)
คา่ใช้จา่ยแปรผนัอ่ืน (472) (13) (468) (9) (4) 1 (485) (11) 13 (3) (1,452) (12) (1,245) (9) (207) 17
คา่ใช้จา่ยในการผลิต (138) (4) (130) (3) (8) 6 (130) (3) (8) 6 (394) (3) (406) (3) 12 (3)
Stock Gain/(Loss) (57) (2) (161) (3) 104 (65) (149) (4) 92 (62) (441) (4) (600) (4) 159 (27)
คา่ใช้จา่ยในการขายและบริหาร (73) (2) (72) (1) (1) 1 (83) (2) 10 (12) (227) (2) (228) (2) 1 (0)
รายได้อ่ืนๆ 18 0 11 0 7 64 33 1 (15) (45) 78 1 31 0 47 152
EBITDA 289 8 211 4 78 37 137 3 152 111 637 5 750 5 (113) (15)
คา่เสื่อมราคาและตดัจ าหนา่ยทางบญัชี (124) (3) (143) (3) 19 (13) (133) (3) 9 (7) (395) (3) (421) (3) 26 (6)
EBIT 165 4 68 1 97 143 4 0 161 4,025 242 2 329 2 (87) (26)
คา่ใช้จา่ยทางการเงินสทุธิ (5) (0) (12) (0) 7 (58) (8) (0) 3 (38) (19) (0) (49) (0) 30 (61)
ก าไร/(ขาดทนุ)จากอัตราแลกเปลี่ยน (1) (10) (0) (22) (0) 12 (55) 44 1 (54) (123) 7 0 (73) (1) 80 (110)
สว่นแบ่งก าไร/(ขาดทนุ)จากเงินลงทนุ 46 1 15 0 31 207 27 1 19 70 93 1 60 0 33 55
คา่ใช้จา่ยภาษีเงินได้ (11) (0) 6 0 (17) (283) - - (11) na. (6) (0) 3 0 (9) (300)
ก าไรสุทธิรวม 185 5 55 1 130 236 67 2 118 176 317 3 270 2 47 17
รายการพิเศษสทุธิภาษี(2) - - - - - n.a. (1,920) (45) 1,920 n.a. (1,920) (15) - - (1,920) n.a.
ก าไรสทุธิรวมหลงัรายการพิเศษ 185 5 55 1 130 n.a. (1,853) (44) 2,038 (110) (1,603) (13) 270 2 (1,873) n.a.
9M/2561 9M/2560 YoYไตรมาส 3/2561 ไตรมาส 3/2560 YoY ไตรมาส QoQ
Consolidated Income Statement
Page 24