MYRX Hanson International Tbk.

COMPANY REPORT : JANUARY 2014

As of 30 January 2014

Development Board
Industry Sector : Trade, Services & Investment (9)
Industry Sub Sector : Investment Company (98)

Individual Index
:
Listed Shares
:
Market Capitalization :

81.156
14,210,673,396
8,455,350,670,620

87 | 8.46T | 0.19% | 84.93%

51 | 5.82T | 0.53% | 75.50%

COMPANY HISTORY
Established Date
: 07-Jul-1971
Listing Date
: 31-Oct-1990
Under Writer IPO :
PT Aseam Indonesia
PT PDFCI Securities
PT Sinar Mas
Securities Administration Bureau :
PT Ficomindo Buana Registrar
Mayapada Tower 10th Fl. Suite 02 B
Jln. Jend. Sudirman Kav. 28 Jakarta 12920
Phone : (021) 521-2316, 521-2317
Fax
: (021) 521-2320
BOARD OF COMMISSIONERS
1. I Nyoman Tjager
2. Bastian Conny Paul *)
3. Monang Situmeang
4. Tata Venkatama Ramana *)
*) Independent Commissioners

SHAREHOLDERS (January 2014)

1. Rika Utari
2. Hendry Mirzal
3. Zefanya Sita
4. Benny Tjokrosaputro
5. PT Asuransi Jiwa Adisarana Wanaartha - Desk 2
6. Public (<5%)
DIVIDEND ANNOUNCEMENT
Bonus
Cash
Year
1989
1990
1991
1991
1992
1995
1996
1998

Shares

Dividend
118.00
50.00

10 : 1
1:1

4:9

200.00
50.00
10.00
20.00

Cum Date
16-Jan-91
16-Jan-91
21-Jun-91
18-May-92
28-Apr-93
23-Jul-96
26-May-97
13-Nov-98

Ex Date
17-Jan-91
17-Jan-91
24-Jun-91
19-May-92
29-Apr-93
24-Jul-96
27-May-97
16-Nov-98

1,658,018,182
1,611,781,819
1,338,908,282
1,217,788,037
823,000,700
7,561,176,376

Recording
Date
24-Jan-91
24-Jan-91
01-Jul-91
26-May-92
10-May-93
01-Aug-96
04-Jun-97
25-Nov-98

:
:
:
:
:
:

11.67%
11.34%
9.42%
8.57%
5.79%
53.21%

Payment
Date
25-Feb-91
25-Feb-91
22-Jul-91
26-Jun-92
10-Jun-93
30-Aug-96
03-Jul-97
21-Dec-98

F/I
F
I
F
F
F
F

ISSUED HISTORY
BOARD OF DIRECTORS
1. Benny Tjokrosaputro
2. George Ignasius Ratulangi
3. R. Agus Santoso
4. Rony Agung Suseno
AUDIT COMMITTEE
1. Haswanto
2. Devi Henita
3. Unita Triana
CORPORATE SECRETARY
Rony Agung Suseno
HEAD OFFICE
Mayapada Tower Lt. 21
Jln. Jend. Sudirman Kav. 28
Jakarta
Phone : (021) 521-3555
Fax
: (021) 521-4555
Homepage
Email

: www.hanson.co.id
: [email protected]

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

Type of Listing
First Issue
Partial Listing
Bonus Shares
Company Listing
Bonus Shares
Right Issue
Stock Split
Bonus Shares
Additional Listing
Additional Listing without RI
Right Issues

Shares
1,000,000
1,450,000
700,000
4,550,000
7,700,000
92,400,000
107,800,000
485,100,000
4,513,705,164
633,540,016
8,362,728,216

Listing
Date
31-Oct-90
31-Oct-90
21-Feb-92
18-Jun-92
14-Aug-92
29-Dec-97
02-Nov-98
11-Jan-99
11-Dec-02
13-Dec-12
02-Jan-14

Trading
Date
31-Oct-90
07-Nov-90
21-Feb-92
18-Jun-92
14-Aug-92
29-Dec-97
02-Nov-98
11-Jan-99
11-Dec-02
13-Dec-12
02-Jan-14

MYRX Hanson International Tbk.

Closing
Price*

Volume
(Mill. Sh)

760

1,600

665

1,400

570

1,200

475

1,000

380

800

285

600

190

400

95

200

Jan-10

Jan-11

Jan-12

Jan-13

Jan-14

Closing Price*, Jakarta Composite Index (IHSG) and

Trade, Sevices and Investment Index
January 2010 - January 2014
1,400%
1,200%
1090.0%
1,000%
800%
600%
400%
200%

71.6%

-200%

Jan 11

Jan 12

Jan 13

Jan 14

SHARES TRADED

2010

2011

2012

Volume (Million Sh.)

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

8,086
923
69
110

8,775
1,778
71
247

8,377
2,123
141
246

23,026
11,557
456
244

1,514
830
30
20

210
51
200
200

305
163
295
295

350
200
285
285

740
260
570
570

615
520
595
595

31.01
15.10
PER (X)
16.08
10.41
PER Industry (X)
-9.27
-46.49
PBV (X)
* Adjusted price after corporate action

11.28
19.08
6.58

Price (Rupiah)
High
Low
Close
Close*

Freq.

Volume

Value

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
83
92
165
205
210
200

Low
51
52
77
153
183
183

Close
50
50
50
50
50
50
62
79
158
192
190
200

(X)
9,149
12,157
14,021
17,504
11,500
4,505

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

200
183
215
215
230
240
235
235
235
225
210
305

163
168
173
193
198
200
205
196
199
199
193
197

170
172
210
215
220
225
230
235
235
205
210
295

2,544
8,125
8,079
5,184
4,845
7,771
5,963
4,529
2,434
6,573
5,420
9,339

457,276
683,256
936,171
492,876
942,180
698,445
665,587
742,158
484,469
952,641
485,634
1,234,290

70,607
119,054
165,231
95,583
186,040
149,964
140,491
158,132
104,814
194,762
95,436
298,240

21
18
23
20
21
20
21
19
20
21
22
21

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

350
320
305
285
275
280
280
235
235
235
305
300

285
270
260
260
230
210
210
200
205
200
210
245

290
290
285
275
250
280
235
215
235
225
265
285

7,387
5,128
2,003
1,993
2,342
2,303
1,634
1,881
1,764
4,545
32,912
77,433

1,005,802
563,616
738,606
395,979
527,954
467,025
358,980
252,690
332,787
642,986
1,439,036
1,651,379

289,296
157,582
175,471
107,179
131,285
108,595
76,410
56,326
72,641
144,560
363,772
440,048

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

320
440
510
510
630
740
740
640
670
600
540
590

260
315
410
450
470
610
610
550
550
520
500
495

315
87,950
440 114,729
510
38,068
490
30,119
630
29,777
32,980
740
630
30,767
580
17,268
560
25,322
530
19,065
500
15,384
14,342
570

1,803,276
2,942,086
1,968,622
1,858,711
2,058,740
2,247,657
1,833,184
1,302,136
2,073,031
1,771,312
1,328,809
1,838,843

483,087
1,071,247
835,915
874,265
1,058,741
1,427,005
1,194,730
774,395
1,212,263
982,315
704,556
938,820

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

Jan-14

615

520

595

1,513,524

829,800

20

(Thou. Sh.) (Million Rp)

697,264
48,392
1,967,467
96,925
1,306,039
137,375
2,168,460
311,830
1,171,713
212,009
116,141
774,908

10
21
17
21
21
20

180.6%

Jan 10

Closing Price

Day

TRADING ACTIVITIES

Closing Price* and Trading Volume

Hanson International Tbk.
January 2010 - January 2014

2013 Jan-14

513.98 1,303.76
15.43
13.90
15.95
40.45

30,182

MYRX Hanson International Tbk.

Financial Data and Ratios

Book End : December

Public Accountant : Gideon Ikhwan Sofwan (Member of Parker Randall International)

Dec-09

Dec-10

Dec-11

Dec-12

Sep-13

743

21,995

2,685

3,388

Receivables

439

40,139

17,309

62,186

92,946

Inventories

11,434

14,479

86,229

47,782

583

53,645

160,299

193,490

262,603

18

79,270

219,231

279,138

219,083

BALANCE SHEET

TOTAL ASSETS AND LIABILITIES (Bill. Rp)

(Million Rp except Par Value)

Cash & Cash Equivalents

Current Assets
Fixed Assets
Other Assets
Total Assets

Assets

Current Liabilities
Long Term Liabilities
Total Liabilities

900
675

56,663

55,413

23,689

901

133,216

861,975

1,116,299

1,091,645

14,684.53%

547.05%

29.50%

-2.21%

225

147,078

169,412

720,789

425,389

498,382

75,597

174,275

437,561

384,222

147,078

245,009

895,064

862,950

882,604

66.58%

265.32%

-3.59%

2.28%

2,550,350

2,550,350

2,601,400

2,550,350

3,601,400

846,857

846,857

846,857

846,858

1,056,671

5,214

5,214

5,214

5,214

6,969

Growth (%)

Growth (%)

Liabilities

1,125

450

2009

2010

2011

2012

Sep-13

TOTAL EQUITY (Bill. Rp)

Authorized Capital
Paid up Capital
Paid up Capital (Shares)
Par Value

500 & 110

500 & 110 500 & 110

500 & 110

Retained Earnings

-1,204,499

-1,170,866

-1,090,124

-1,077,468

-1,097,195

-146,177

-112,544

-33,089

253,349

209,041

23.01%

70.60%

N/A

-17.49%

Dec-09

Dec-10

Dec-11

Dec-12

Sep-13

109,046

183,463

117,924

205,843

68.24%

-35.72%

Total Equity

Growth (%)
INCOME STATEMENTS
Total Revenues

Growth (%)

500, 125, & 110

57,107

36,924

36,569

51,938

146,539

81,355

60,054

974

14,278

28,810

22,961

49,994

-974

37,660

117,729

58,394

10,060

N/A

212.61%

-50.40%

Growth (%)

173

94

2009

2010

2011

14

-33

-66

2012

Sep-13

-113
-146

Gross Profit
Operating Profit

209

-146

Cost of Revenues
Expenses (Income)

253
253

145,789
TOTAL REVENUES (Bill. Rp)
206
183

206

164

Other Income (Expenses)

14,920

-3,395

-9,784

-30,241

Income before Tax

13,946

34,265

107,945

28,153

10,060

Tax
Profit for the period

584

6,043

8,082

13,946

33,681

101,903

28,153

1,978

141.51%

202.55%

-72.37%

Growth (%)

118

109

122

80

38

Period Attributable
Comprehensive Income
Comprehensive Attributable

RATIOS
Current Ratio (%)
Dividend (Rp)

12,656

4,864

13,946

33,633

101,903

147,718

-18,565

132,221

15,679

Dec-09

Dec-10

Dec-11

Dec-12

Sep-13

0.40

31.67

22.24

45.49

52.69

2.43

0.70

BV (Rp)

-28.03

-21.58

-6.35

48.59

30.00

DAR (X)

163.23

1.84

1.04

0.77

0.81

-1.01

-2.18

-27.05

3.41

4.22

EPS (Rp)

DER(X)
ROA (%)

1,547.77

25.28

11.82

2.52

0.18

ROE (%)

-9.54

-29.93

-307.96

11.11

0.95

GPM (%)

47.63

79.87

68.99

29.17

OPM (%)

34.54

64.17

49.52

4.89

NPM (%)

30.89

55.54

23.87

0.96

Payout Ratio (%)

Yield (%)

-4

2009

2010

2011

2012

Sep-13

PROFIT FOR THE PERIOD (Bill. Rp)

102
102

81

60

34

40

19

28

14
2.0

-2

2009

2010

2011

2012

Sep-13