BIPP Bhuwanatala Indah Permai Tbk.

[S]

COMPANY REPORT : JULY 2014

Development Board
Industry Sector : Property, Real Estate And Building Construction (6)
Industry Sub Sector : Property And Real Estate (61)

As of 25 July 2014
Individual Index
:
Listed Shares
:
Market Capitalization :

35.446
3,032,239,205
257,740,332,425

397 | 0.26T | 0.005% | 99.75%

330 | 0.01T | 0.001% | 99.95%

COMPANY HISTORY
Established Date
: 21-Dec-1981
Listing Date
: 23-Oct-1995
Under Writer IPO :
PT Bhakti Investama
Securities Administration Bureau :
PT Adimitra Transferindo
Plaza Property 2nd Fl. Komp. Pertokoan Pulomas Blok VIII No. 1

Jln. Perintis Kemerdekaan Jakarta 13210

Phone : (021) 478-81515 (Hunting)
Fax
: (021) 470-9697
BOARD OF COMMISSIONERS
1. Adrian J. Chandra
2. Heru Tjahjo Pramono
3. Piter Korompis *)
*) Independent Commissioners
BOARD OF DIRECTORS
1. Arianto Syarief
2. Jejei Kurnia
3. Kwan Lie Chin Vienna
AUDIT COMMITTEE
1. Piter Korompis
2. Imam Satoto Yudiono
3. Yoyok Widiyanto
CORPORATE SECRETARY
Arianto Syarief
HEAD OFFICE
Graha BIP 6th Fl.
Jln. Jend. Gatot Subroto Kav. 23
Jakarta
Phone : (021) 252-2535
Fax
: (021) 252-2532
Homepage
Email

:: arianto@bipp.co.id; corsec@bipp.co.id

SHAREHOLDERS (July 2014)

1. Terra Capital Partners Limited - Seri B
2. PT Regis Pratama Indonesia
3. Safire Capital Pte. Ltd.
4. Public (<5%)

261,165,228
525,698,975
1,225,000,000
1,020,375,002

DIVIDEND ANNOUNCEMENT
Bonus
Cash
Year
1994
1995
1995

Shares

Dividend
22.00
10.00

5:4

Cum Date
26-Sep-95
24-Apr-96
21-Jun-96

Ex Date
27-Sep-95
25-Apr-96
24-Jun-96

Recording
Date
03-Oct-95
03-May-96
02-Jul-96

:
:
:
:

8.61%
17.34%
40.40%
33.65%

Payment
Date
01-Nov-95
31-May-96
31-Jul-96

F/I
F
F
B

ISSUED HISTORY
No.
1.
2.
3.
4.
5.
6.
7.
8.
9.
10.
11.

Type of Listing
Company Listing
Stock Split
Bonus Shares
Right Issue
Warrant
Right Issue
Warrant Seri I
Additional Listing without RI
Right Issue IV
Warrant III
Warrant III

Shares
40,000,000
40,000,000
64,000,000
360,000,000
66,603
1,134,149,856
1,800
263,821,825
1,130,197,731
1,390
40

Listing
Date
23-Oct-95
08-Jul-96
01-Aug-96
29-Nov-96
01-Jul-97
02-Apr-98
04-Dec-01
12-Sep-12
08-Feb-13
25-Nov-13
06-Aug-14

Trading
Date
23-Oct-95
08-Jul-96
01-Aug-96
29-Nov-96
01-Jul-97
02-Apr-98
04-Dec-01
11-Sep-13
08-Feb-13
25-Nov-13
06-Aug-14

BIPP Bhuwanatala Indah Permai Tbk. [S]

Closing
Price*

Volume
(Mill. Sh)

140

640

123

560

105

480

88

400

70

320

53

240

35

160

18

80

Jan-10

Jan-11

Jan-12

Jan-13

Jan-14

Closing Price*, Jakarta Composite Index (IHSG) and

Property, Real Estate and Bulding Construction Index
January 2010 - July 2014
315%
270%
225%

213.8%

180%
135%
97.6%

90%

70.0%
45%
-45%

Jan 10

Jan 11

Jan 12

Jan 13

Jan 14

SHARES TRADED

2010

2011

2012

2013

Jul-14

Volume (Million Sh.)

Value (Billion Rp)
Frequency (Thou. X)
Days

112
5
2
91

926
46
2
90

2,761
246
62
246

637
74
22
244

138
11
7
134

52
50
50
50

54
50
50
50

143
50
101
101

125
85
90
90

97
81
85
85

-4.06
11.09
1.10

-11.65
17.34
2.27

1.88
17.79
0.63

14.77
19.77
0.58

Price (Rupiah)
High
Low
Close
Close*

-15.84
PER (X)
9.97
PER Industry (X)
0.88
PBV (X)
* Adjusted price after corporate action

Closing Price

Freq.

Volume

Value

Day

TRADING ACTIVITIES

Closing Price* and Trading Volume

Bhuwanatala Indah Permai Tbk. [S]
January 2010 - July 2014

Month
Jan-10
Feb-10
Mar-10
Apr-10
May-10
Jun-10
Jul-10
Aug-10
Sep-10
Oct-10
Nov-10
Dec-10

High
50
50
50
52
51
50
50
50
50
50
50
50

Low
50
50
50
50
50
50
50
50
50
50
50
50

Close
50
50
50
50
50
50
50
50
50
50
50
50

(X)
10
5
45
1,675
21
23
6
1
59
90
30
16

Jan-11
Feb-11
Mar-11
Apr-11
May-11
Jun-11
Jul-11
Aug-11
Sep-11
Oct-11
Nov-11
Dec-11

50
50
50
50
50
50
50
54
51
50
50
52

50
50
50
50
50
50
50
50
50
50
50
50

50
50
50
50
50
50
50
50
50
50
50
50

44
19
8
17
250
23
149
733
283
10
46
215

3,341
132,199
1,522
241
21,621
9,557
277
52,080
16,761
21,875
49,837
617,059

167
6,608
54
12
901
478
14
2,632
839
1,094
2,491
30,860

4
7
6
5
6
5
11
10
10
3
7
16

Jan-12
Feb-12
Mar-12
Apr-12
May-12
Jun-12
Jul-12
Aug-12
Sep-12
Oct-12
Nov-12
Dec-12

82
72
64
87
73
58
64
68
67
116
143
136

50
53
57
57
54
50
54
57
59
67
100
96

65
57
58
69
56
55
60
60
67
104
133
101

7,782
5,163
1,431
7,504
1,526
1,013
3,628
1,946
1,352
6,983
13,803
10,267

482,882
247,898
133,867
380,299
38,210
18,373
43,208
31,484
28,221
305,195
743,780
307,938

30,794
15,183
6,689
27,904
2,532
963
2,606
1,972
1,816
27,801
90,394
37,260

21
21
21
20
21
21
22
19
20
22
20
18

Jan-13
Feb-13
Mar-13
Apr-13
May-13
Jun-13
Jul-13
Aug-13
Sep-13
Oct-13
Nov-13
Dec-13

125
122
110
124
108
105
100
110
100
99
101
94

99
102
97
91
97
93
88
88
89
91
85
85

118
102
97
105
103
98
100
91
92
94
91
90

7,667
3,777
1,223
2,674
1,930
718
702
919
895
318
817
313

136,147
266,600
42,815
52,766
56,706
16,251
15,180
19,922
8,628
4,566
7,203
10,288

15,305
35,569
4,377
5,514
5,825
1,599
1,468
1,928
808
425
669
919

21
20
19
22
22
19
23
17
21
21
20
19

Jan-14
Feb-14
Mar-14
Apr-14
May-14
Jun-14
Jul-14

96
94
90
90
94
88
97

87
83
84
84
83
82
81

90
89
86
88
87
84
85

760
1,757
1,386
2,118
567
290
362

7,762
11,671
8,606
94,396
10,149
4,378
1,483

701
1,026
746
7,616
869
372
115

20
20
20
20
17
21
16

(Thou. Sh.) (Million Rp)

13,493
357
306
10
15,025
491
61,929
3,114
1,368
69
3,148
151
108
5
25
1
11,386
569
3,542
177
885
44
1,090
53

9
5
6
18
2
11
5
1
9
10
7
8

BIPP Bhuwanatala Indah Permai Tbk. [S]

Financial Data and Ratios

Book End : December

Public Accountant : Johan Malonda Mustika & Rekan (Member of Baker Tilly International)
Dec-09

Dec-10

Dec-11

Dec-12

Sep-13

1,724

2,527

3,804

5,261

47,077

Receivables

10,569

8,776

9,389

5,423

3,098

Inventories

7,883

7,863

448

Investment

77,314

77,314

77,316

109

26,222

Fixed Assets

63,348

60,377

75,990

4,744

162,068

BALANCE SHEET

TOTAL ASSETS AND LIABILITIES (Bill. Rp)

(Million Rp except Par Value)

Cash & Cash Equivalents

Other Assets
Total Assets

Assets

375

513

513

513

191,368

197,343

178,404

564,385

-1.90%

3.12%

-9.60%

216.35%

125
-

Bank Payable

Trade Payable

95,160

96,882

123,039

93,736

131,702

1.81%

27.00%

-23.82%

40.50%

1,000,000

1,000,000

1,000,000

1,000,000

2,000,000

819,109

819,109

819,109

845,491

958,511

1,638

1,638

1,638

1,902

3,032

500

500 & 100

500

500 & 100

500 & 100

-731,589

-736,760

-755,115

-769,675

-660,732

99,111

93,536

74,304

84,668

432,682

-5.63%

-20.56%

13.95%

411.03%

Dec-10

Dec-11

Dec-12

Sep-13
40,234

Total Liabilities

500

195,068

Growth (%)

Growth (%)

Liabilities

625

250

2009

2010

2011

2012

Sep-13

TOTAL EQUITY (Bill. Rp)

Authorized Capital
Paid up Capital
Paid up Capital (Shares)
Par Value
Retained Earnings
Total Equity

Growth (%)
INCOME STATEMENTS
Total Revenues

Dec-09
30,513

Growth (%)

29,953

25,432

30,129

-1.84%

-15.09%

18.47%

344

256

168

99

94

2009

2010

16,955

18,854

15,390

13,475

22,100

Gross Profit

13,558

11,098

10,042

16,654

18,134

Operating Expenses

8,750

8,488

10,126

16,712

9,190

Operating Profit

4,808

2,610

-84

-58

8,944

-45.71%

N/A

30.82%

-17,890

-12,487

97,736

Income before Tax

-19,857

-3,387

-17,974

-12,545

106,679

1,773

1,630

2,218

2,587

2,857
103,823

Growth (%)

-5,017

-20,192

-15,132

76.81%

-302.47%

25.06%

2012

Sep-13

40
31

-5,998

-21,631

2011

TOTAL REVENUES (Bill. Rp)

30

30

32

-24,666

Profit for the period

85

40

Other Income (Expenses)

Tax

74

80

-9

Cost of Revenues

Growth (%)

433
433

25
24

16

Period Attributable
Comprehensive Income
Comprehensive Attributable

-15,132

108,943

-21,808

-5,171

-20,183

-16,491

107,134

107,008

Dec-09

Dec-10

Dec-11

Dec-12

Sep-13

Dividend (Rp)

EPS (Rp)

-7.96

35.93

BV (Rp)

60.50

57.10

45.36

44.51

142.69

DAR (X)

0.49

0.51

0.62

0.53

0.23

RATIOS

0.96

1.04

1.66

1.11

0.30

ROA (%)

-11.09

-2.62

-10.23

-8.48

18.40

ROE (%)

-21.82

-5.36

-27.17

-17.87

24.00

GPM (%)

44.43

37.05

39.49

55.27

45.07

OPM (%)

15.76

8.71

-0.33

-0.19

22.23

NPM (%)

-70.89

-16.75

-79.40

-50.22

258.05

DER(X)

Payout Ratio (%)

Yield (%)

-1

2009

2010

2011

2012

Sep-13

PROFIT FOR THE PERIOD (Bill. Rp)

104
104

79

54

29

2009

2010

2011

2012

Sep-13

-5.0

-22

-22

-20

-15