Upload
ardheson-aviv-arya
View
236
Download
8
Embed Size (px)
Citation preview
8/12/2019 AALI - ICMD 2010 (A01).pdf
1/2
Summary of Financial Statement
4 Indonesian Capital Market Directory 2010
Agriculture, Forestry and Fishing
(Million Rupiah) 2007 2008 2009
PT Astra Agro Lestari Tbk.
Shareholders
PT Astra International Tbk 79.68%Public 20.32%
Head Office Jl. Pulo Ayang Raya Blok OR-1 Kawasan Industri Pulo Gadung
Jakarta 13930 Phone (021) 461-6555 Fax (021) 461-6655, 461-6677
Email: [email protected]: http://www.astra-agro.co.id
Factory Jl. Pulo Ayang Raya Blok OR-1 Kawasan Industri Pulo Gadung
Jakarta 13930 Phone (021) 461-6555, 461-6688 Fax (021) 461-6618, 461-6689
Email: [email protected]: http://www.astra-agro.co.id
Business Plantations (oil palm, cocoa, rubber & tea)Company Status PMDN
Total Assets 5,352,986 6,519,791 7,571,399
Current Assets 1,647,854 1,975,656 1,714,426
of which
Cash and Cash Equivalents 1,012,772 867,676 788,549
Trade receivables 111,664 16,346 150,091
Inventories 413,813 781,363 610,031
Non-Current Assets 3,705,132 4,544,135 5,856,973
of which
Fixed Assets-Net 1,755,574 2,001,772 2,444,959
Deffered Tax Assets-Net 65,792 61,501 92,493
Other Assets 74,702 85,378 157,888
Liabilities 1,150,575 1,183,215 1,144,783
Current Liabilities 1,027,958 1,016,167 938,976
of which
Trade payables 165,725 291,455 238,001
Taxes payable 556,828 452,036 297,801
Accrued expenses 31,284 97,961 107,383
Long-term Liabilities 122,617 167,048 205,807
Minority Interests in Subsidiaries 141,809 180,331 200,251
Shareholders' Equity 4,060,602 5,156,245 6,226,365
Paid-up capital 787,373 787,373 787,373
Paid-up capital
in excess of par value 83,476 83,476 83,476
Revaluation of fixed Assets 3,300 3,300 3,300
Retained earnings 3,186,453 4,282,096 5,352,216
Net Sales 5,960,954 8,161,217 7,424,283
Cost of Goods Sold 2,773,747 4,357,818 4,322,498
Gross Profit 3,187,207 3,803,399 3,101,785
Operating Expenses 281,162 426,055 491,567
Operating Profit 2,906,045 3,377,344 2,610,218
Other Income (Expenses) 14,197 572,091 (109,792)
Profit before Taxes 2,920,242 3,949,435 2,500,426
Profit after Taxes 1,973,428 2,631,019 1,660,649
Per Share Data (Rp)
Earnings per Share 1,253 1,671 1,055
Equity per Share 2,579 3,274 3,954
Dividend per Share n.a n.a 685
Closing Price 28,000 9,800 22,750
Financial Ratios
PER (x) 22.34 5.87 21.57
PBV (x) 10.86 2.99 5.75
Dividend Payout (%) n.a n.a 64.96
Dividend Yield (%) n.a n.a 17.32
Current Ratio (x) 1.60 1.94 1.83
Debt to Equity (x) 0.28 0.23 0.18
Leverage Ratio (x) 0.21 0.18 0.15
Gross Profit Margin (x) 0.53 0.47 0.42
Operating Profit Margin (x) 0.49 0.41 0.35
Net Profit Margin (x) 0.33 0.32 0.22
Inventory Turnover (x) 6.70 5.58 7.09
Total Assets Turnover (x) 1.11 1.25 0.98
ROI (%) 36.87 40.35 21.93
ROE (%) 48.60 51.03 26.67
PER = 20.77x ; PBV = 4.97x (June 2010)
Financial Year: December 31
Public Accountant: Haryanto Sahari & Co.
2010 2009
June June
Total Assets 7,772,875 7,528,364
Current Assets 1,291,353 2,381,613
Non-Current Assets 6,481,522 5,146,751
Liabilities 1,458,050 1,686,258
Shareholders' Equity 6,130,559 5,682,009
Net Sales 3,517,795 3,537,853
Profit after Taxes 636,451 769,849
ROI (%)8.19 10.23
ROE (%) 10.38 13.55
(million rupiah)
Financial Performance: The Company recorded net in-come in 2009 at IDR1.66 trillion, or decreased from IDR2.631trillion recorded in 2008.
Brief History: As a member of the Astra InternationalGroup, the company has grown and expanded into one of thelargest oil palm plantations in Indonesia. Among noteworthyevents in the course of its history since its establishment in1988 was its listing in both the Jakarta and Surabaya Stock Ex-changes in 1997, offering a total of 125.8 million shares to thepublic, as well as the issuance of corporate bonds in 2000. To-day the company is the proud owner of 188,831 hectares ofcultivated palm oil estates, accounting for 92.7% of the total203,780 hectares plantations area. The remaining 7.3% of theplantations area comprises rubber, tea, and cocoa.
8/12/2019 AALI - ICMD 2010 (A01).pdf
2/2
5Institute for Economic and Financial Research
Stock Price, Frequency, Trading Days, Number and Value of Shares Traded and Market Capitalization
Stock Price and Traded Chart
Agriculture, Forestry and Fishing
Board of Commissioners
President Commissioner Prijono Sugiarto
Vice President Commissioner Chiew Sin Cheok
Commissioners Patrick Morris Alexander, H.S. Dillon,
Stephen Zacharia Satyahadi,
Gunawan Geniusahardja, Simon Collier Dixon
Board of Directors
President Director Widya Wiryawan
Vice President Director Tonny Hermawan Koerhidayat
Directors Bambang Palgoenadi, Joko Supriyono,
Juddy Arianto, Santosa
Number of Employees 25,335
PT Astra Agro Lestari Tbk.
No Type of Listing Listing Date Trading Date Number of Shares Total Listedper Listing Shares
1 First Issue 1997 1997 125,800,000 125,800,0002 Company Listing 1997 1998 1,132,200,000 1,258,000,0003 Bonus Shares 1999 1999 251,600,000 1,509,600,0004 Option Conversion 2002 2002 12,005,000 1,521,605,0005 Option Conversion I & II 2002 2002 5,201,500 1,526,806,0006 Option Conversion II 2002 2002 43,500 1,526,850,0007 Option Conversion II 2003 2003 15,903,500 1,542,753,5008 Option II & III Conversion 2004 2004 33,064,500 1,575,818,0009 Option III Conversion Jan-05 Jan-05 95,000 1,575,913,000
10 Option III Conversion Feb-05 Feb-05 411,000 1,576,324,000
11 Option III Conversion Mar-05 Mar-05 1,002,500 1,577,326,50012 Option III Conversion Apr-05 Apr-05 104,000 1,577,430,50013 Option III Conversion May-05 May-05 243,000 1,577,673,500
Underwriter PT Danareksa Sekuritas
-
1
2
3
4
5
6
7
8
9
10
-
5,000
10,000
15,000
20,000
25,000
30,000
Jan-09 Mar-09 May-09 Jul-09 Sep-09 Nov-09 Jan-10 Mar-10 May-10
Million SharesStock Price (Rp)