TEXT-S&P summary: PTT Exploration and Production Public Co. Ltd.

(The following statement was released by the rating agency)

Oct 08 - =============================================================================== Summary analysis -- PTT Exploration and Production Public Co. Ltd. 08-Oct-2012 =============================================================================== CREDIT RATING: BBB+/Negative/-- Country: Thailand Primary SIC: Oil and gas exploration services Mult. CUSIP6: 69364V =============================================================================== Credit Rating History: Local currency Foreign currency 26-Aug-2004 BBB+/-- BBB+/-- 08-Oct-2003 BBB+/-- BBB/-- =============================================================================== Rationale

The rating on Thailand-based PTT Exploration and Production Public Co. Ltd.(PTTEP) reflects the company's strategic importance to PTT Public Co. Ltd.(PTT; BBB+/Stable/--) and the government of Thailand (foreign currencyBBB+/Stable/A-2; local currency A-/Stable/A-2; axAA/axA-1). The rating alsoreflects PTTEP's strong domestic position and solid profitability and cashflow.

The company's dependence on PTT for almost all its revenue, and its aggressivegrowth plans partly offset these strengths. PTTEP's other rating weaknessesare execution risk for the development of its substantial proven butundeveloped fields, and related heavy capital requirements.

We assess PTTEP's stand-alone credit profile at 'bbb+'. We assess thecompany's business risk profile as "satisfactory" and its financial riskprofile "intermediate," as our criteria define the terms. In accordance withour criteria for rating government-related entities, we see a moderately highlikelihood of extraordinary government support for PTTEP.

PTTEP's solid cash flow generating capability is a key support for thecompany's financial risk profile. We expect internally generated cash flowsfor the next 12 months to remain strong enough to fund existing developments,operational investments, and dividends. Elevated oil and gas prices in thesecond half of 2012, and improving output from Bongkot South and S1 oilfieldsin Thailand, Vietnam 16-1 oilfield, and the Kai Kos Dehseh oil sands projectin Canada should support PTTEP's cash flows. We expect the company's averagefunds from operations (FFO) at about Thai baht (THB) 100 billion per year over2012-2013.

In our view, PTTEP has little capacity to use operating cash flow to reducedebt or fund its stated growth plan of boosting production to 500 thousandbarrels of oil equivalent per day (mboepd) by 2015 and to 900 mboepd by 2020.This growth is likely to occur through acquisitions, such as PTTEP's recentacquisitions in Canada (Kai Kos Dehseh) and Mozambique (Cove Energy PLC ).These were funded mostly with debt, resulting in PTTEP having credit metricsthat are weaker than our expectations for the rating. The ratio of debt toEBITDA for the 12 months ended June 30, 2012, was about 1.1x. This ratio doesnot factor in bridge loans associated with the acquisition of Cove.

PTTEP's debt could remain elevated for the next two years due to the company'ssustained growth strategy, existing investment plans, and its current cashflow profile. The company plans to raise about US$3 billion by the end of 2012by issuing up to 650 million new shares. A successful equity raising is creditpositive in our view and could lower debt to more tolerable levels. However,we would consider the equity raising in our analysis only once it iscompleted. We would also consider whether the capital raising sufficientlyreduces PTTEP's reliance on debt to fund future growth and improves forecastcredit metrics. We expect a debt-to-EBITDA ratio of about 1x on a sustainedbasis to be adequate for the current rating level.

Liquidity

PTTEP has "adequate" liquidity, as our criteria define the term. We expectPTTEP's sources of liquidity, including cash and available credit facilities,to exceed its uses of liquidity by at least 1.2x in the next 12 months.

Our liquidity assessment incorporates the following factors and assumptions:

-- As of June 30, 2012, PTTEP has unrestricted cash and cash equivalentsof THB18.7 billion, compared with THB15.8 billion of short-term debt due(including accrued interest and short-term provision for decommissioningcosts).

-- PTTEP also has access to short-term credit facilities and bridgefinancing for the Cove acquisition.

-- Liquidity sources over the next 12 months include our expectation ofFFO of about THB100 billion, available credit facilities, and cash and currentinvestments.

-- Liquidity sources do not factor in the company's planned capitalraising.

-- Liquidity needs over the next 12 months include our expectation ofcapital expenditure of about THB130 billion (including the Cove acquisition),and dividends and debt repayments of about THB30 billion.

-- We anticipate that the company's liquidity sources will exceed itsneeds even if EBITDA declines by 15%.

PTTEP will need sizable investments in the next two to three years, mainly toboost output from its production and development blocks. Nevertheless, webelieve liquidity will remain adequate due to the company's solidprofitability and cash flow generation. We also believe that PTTEP willcontinue to have strong access to external funding, given its market positionand indirect connection to the government, through PTT.

Outlook

The negative outlook reflects our view that PTTEP's growth plans could lead toincreased debt and weaken credit metrics outside our expectations for therating. The outlook does not consider the company's planned capital raising.

We may lower the rating on PTTEP if any of the following occur: -- We lower the ratings on PTT and Thailand.

-- PTTEP departs significantly from the financial targets that PTTestablished, thereby affecting PTTEP's stand-alone credit profile and pushingthe ratio of debt to EBITDA above 1.0x and the debt-to-capital ratio to 45% ona sustained basis. Debt-financed acquisitions or capital expenditure couldcause such deterioration.

-- Operational problems at PTTEP's development projects result insignificant cost overruns or delays in production growth.

-- Business integration with PTT shifts considerably--such that PTT'sshareholding in PTTEP materially declines below 50%--changing our assessmentof PTTEP's role and link with the government.

Conversely, we could revise the outlook to stable if: -- PTTEP maintains or improves its business risk profile; and

-- The company executes its growth strategy over the next two years andsufficiently grows its reserve and production base while maintaining creditmetrics that are commensurate with the 'BBB+' rating. For this to occur, wewould expect the company to maintain a lease-adjusted ratio of total debt toEBITDA of about 1.0x and debt to capital below 40% on a sustainable basis.

Related Criteria And Research

-- Methodology: Business Risk/Financial Risk Matrix Expanded, Sept. 18,2012

-- Credit FAQ: What's The Credit Impact Of PTT Exploration And ProductionPublic Co. Ltd.'s Growth Strategy?, Aug. 27, 2012

-- Standard & Poor's Raises Its Oil Price Assumptions; Natural Gas PriceAssumptions Unchanged, March 22, 2012

-- Global Criteria For Rating The Oil And Gas Exploration And ProductionIndustry, Jan. 20, 2012

-- Rating Government-Related Entities: Methodology And Assumptions, Dec.9, 2010

-- Stand-Alone Credit Profiles: One Component Of A Rating, Oct. 1, 2010

-- 2008 Corporate Criteria: Analytical Methodology, April 15, 2008

((Bangalore Ratings Team, Hotline: [phone], [e-mail],Group id: [e-mail],Reuters Messaging: [e-mail]))