Mitrabara Adiperdana TBK

Download as pdf or txt
Download as pdf or txt
You are on page 1of 3

MBAP Mitrabara Adiperdana Tbk.

COMPANY REPORT : JANUARY 2019 As of 31 January 2019


Development Board Individual Index : 230.000
Industry Sector : Mining (2) Listed Shares : 1,227,271,952
Industry Sub Sector : Coal Mining (21) Market Capitalization : 3,669,543,136,480
213 | 3.67T | 0.05% | 94.00%

284 | 0.34T | 0.02% | 98.73%

COMPANY HISTORY SHAREHOLDERS (December 2018)


Established Date : 29-May-1992 1. PT Wahana Sentosa Cemerlang 736,363,152 : 60.00%
Listing Date : 10-Jul-2014 (IPO Price: 1,300) 2. Idemitsu Kosan Co. Ltd. 368,181,600 : 30.00%
Underwriter IPO : 3. Public (<5%) 122,727,200 : 10.00%
PT Danareksa Sekuritas
PT Sucorinvest Central Gani DIVIDEND ANNOUNCEMENT
Securities Administration Bureau : Bonus Cash Recording Payment
F/I
PT Datindo Entrycom Year Shares Dividend Cum Date Ex Date Date Date
2015 50.25 20-Nov-15 23-Nov-15 25-Nov-15 16-Dec-15 I
BOARD OF COMMISSIONERS 2015 100.91 26-May-16 27-May-16 31-May-16 17-Jun-16 F
1. Yo Angela Soedjana 2016 117.91 31-May-17 2-Jun-17 6-Jun-17 22-Jun-17 F
2. Abdullah Fawzy Siddik *) 2017 182.00 19-Sep-17 20-Sep-17 25-Sep-17 28-Sep-17 I
3. Fumitake Uyama 2017 330.00 28-May-18 30-May-18 4-Jun-18 22-Jun-18 F
*) Independent Commissioners 2018 240.00 30-Nov-18 3-Dec-18 4-Dec-18 7-Dec-18 I

BOARD OF DIRECTORS ISSUED HISTORY


1. Ridwan Listing Trading
2. Eiji Hagiwara No. Type of Listing Shares Date Date
3. Richard Pardede 1. First Issue 245,454,400 10-Jul-14 10-Jul-14
4. Syadaruddin 2. Company Listing 981,817,552 10-Jul-14 10-Jul-14

AUDIT COMMITTEE
1. Abdullah Fawzy Siddik
2. Alip
3. Dini Rosdini

CORPORATE SECRETARY
Chandra Lautan

HEAD OFFICE
Graha Baramulti
Komp.Harmoni Blok A-8
Jalan Suryopranoto No.2 Jakarta Pusat 10130
Phone : (021) 6386-4061
Fax : (021) 6386-4062
Homepage : www.mitrabaraadiperdana.co.id
Email : [email protected]
MBAP Mitrabara Adiperdana Tbk.
TRADING ACTIVITIES
Closing Price* and Trading Volume
Mitrabara Adiperdana Tbk. Closing Price Freq. Volume Value

Day
Closing Volume
Price* January 2015 - January 2019 (Mill. Sh) Month High Low Close (X) (Thou. Sh.) (Million Rp)
4,200 56.0 Jan-15 1,320 1,290 1,305 2,969 13,230 17,270 21
Feb-15 1,315 1,300 1,310 1,776 7,974 10,411 19
3,675 49.0 Mar-15 1,315 1,295 1,305 1,192 5,415 7,056 22
Apr-15 1,305 1,290 1,290 948 3,928 5,084 21
May-15 1,295 940 990 1,130 6,739 8,215 19
3,150 42.0
Jun-15 1,300 990 1,100 45 222 243 8
Jul-15 1,105 1,100 1,105 175 977 1,077 4
2,625 35.0
Aug-15 1,125 1,105 1,120 219 1,586 1,769 4
Sep-15 1,120 1,120 1,120 1 10 11 1
2,100 28.0
Oct-15 - - 1,120 1 111 122 1
Nov-15 1,150 1,150 1,150 2 711 782 2
1,575 21.0 Dec-15 1,155 1,115 1,115 6 54 61 4

1,050 14.0 Jan-16 - - 1,115 - - - -


Feb-16 1,125 1,120 1,120 4 16 18 2
525 7.0 Mar-16 1,700 1,120 1,700 17 15 18 9
Apr-16 1,795 1,610 1,610 7 7 11 4
May-16 1,870 1,610 1,865 27 5 8 8
Jun-16 1,910 1,865 1,900 24 713 1,228 9
Jan-15 Jan-16 Jan-17 Jan-18 Jan-19
Jul-16 - - 1,900 - - - -
Aug-16 - - 1,900 5 26,917 43,146 2
Sep-16 - - 1,900 - - - -
Closing Price*, Jakarta Composite Index (IHSG) and Oct-16 2,000 2,000 2,000 2 3 6 2
Mining Index Nov-16 2,100 2,000 2,100 4 2 5 3
January 2015 - January 2019 Dec-16 2,090 2,090 2,090 6 5,528 6,262 3
240%
Jan-17 1,905 1,905 1,905 26 55,763 89,221 4
200% Feb-17 - - 1,905 - - - -
Mar-17 1,905 1,905 1,905 11 2,444 3,911 2
160% Apr-17 2,200 1,920 2,200 8 2 3 4
May-17 2,500 2,300 2,500 3 0.3 0.7 2
129.1% Jun-17 2,700 2,700 2,700 1 0.1 0.3 1
120%
Jul-17 2,800 1,800 2,120 253 676 1,316 15
Aug-17 2,350 1,850 2,050 481 597 1,265 22
80%
Sep-17 2,700 2,000 2,330 887 1,026 2,427 19
Oct-17 3,930 2,300 3,660 1,123 1,906 5,606 22
40% 40.5%
Nov-17 4,400 3,030 3,160 1,457 1,449 4,657 22
24.6%
Dec-17 3,200 2,800 2,900 612 67,102 154,209 18
-

Jan-18 4,250 2,820 3,370 3,240 4,340 14,657 22


-40% Feb-18 4,180 2,960 3,890 4,098 7,213 24,523 19
Mar-18 3,990 3,100 3,220 2,242 2,690 9,344 21
-80% Apr-18 3,260 2,900 3,010 1,585 2,430 7,594 21
Jan 15 Jan 16 Jan 17 Jan 18 Jan 19 May-18 4,000 3,090 3,480 5,508 8,917 32,708 20
Jun-18 3,800 3,170 3,540 3,686 5,146 18,386 13
Jul-18 3,740 3,140 3,270 5,696 60,395 202,005 22
SHARES TRADED 2015 2016 2017 2018 Jan-19 Aug-18 3,400 3,030 3,160 2,616 3,360 10,732 21
Volume (Million Sh.) 41 33 131 102 2 Sep-18 3,220 2,930 3,010 1,519 1,654 4,964 19
Value (Billion Rp) 52 51 263 344 6 Oct-18 3,160 2,850 3,000 1,436 1,525 4,570 23
Frequency (Thou. X) 8 0.10 5 37 2 Nov-18 3,190 2,770 3,090 2,872 2,752 8,383 21
Days 126 42 131 240 22 Dec-18 3,070 2,750 2,850 2,185 1,985 5,651 18

Price (Rupiah) Jan-19 3,070 2,750 2,990 1,710 2,150 6,389 22


High 1,320 2,100 4,400 4,250 3,070
Low 940 1,120 1,800 2,750 2,750
Close 1,115 2,090 2,900 2,850 2,990
Close* 1,115 2,090 2,900 2,850 2,990

PER (X) 2.86 8.42 4.48 3.93 4.12


PER Industry (X) 0.60 -4.41 6.26 -1.03 0.14
PBV (X) 1.34 2.40 2.15 1.69 1.78
* Adjusted price after corporate action
MBAP Mitrabara Adiperdana Tbk.
Financial Data and Ratios Book End : December
Public Accountant : Tanudiredja, Wibisana, Rintis, & Partners

BALANCE SHEET Dec-14 Dec-15 Dec-16 Dec-17 Sep-18 TOTAL ASSETS AND LIABILITIES (Bill. Rp)
(in Million Rp, except Par Value) Assets Liabilities
Cash & Cash Equivalents 130,476 272,348 546,501 949,054 1,210,823 2,625

Receivables 236,764 484,419 333,012 227,416 176,861


172,013 181,387 131,600 286,652 370,740 2,100
Inventories
Current Assets 549,023 946,452 1,028,468 1,470,697 1,777,877
1,575
Fixed Assets 320,740 443,844 424,752 442,260 489,639
Other Assets 2,306 1,782 2,821 - 6,517
1,050
Total Assets 999,939 1,505,795 1,563,625 2,178,233 2,600,355
Growth (%) 50.59% 3.84% 39.31% 19.38% 525

Current Liabilities 392,499 456,549 298,211 465,042 476,348 -


Long Term Liabilities 33,224 30,618 34,267 56,212 58,476 2014 2015 2016 2017 Sep-18
Total Liabilities 425,723 487,167 332,479 521,254 534,824
Growth (%) 14.43% -31.75% 56.78% 2.60%
TOTAL EQUITY (Bill. Rp)
Authorized Capital 390,000 390,000 390,000 390,000 390,000 2,066
Paid up Capital 122,727 122,727 122,727 122,727 122,727 2,066

Paid up Capital (Shares) 1,227 1,227 1,227 1,227 1,227 1,657


Par Value 100 100 100 100 100
1,644

248,225 657,038 878,983 1,299,469 1,672,917 1,231


Retained Earnings
1,019
574,216 1,018,628 1,231,146 1,656,979 2,065,531
1,223

Total Equity
Growth (%) 77.39% 20.86% 34.59% 24.66%
574
801

INCOME STATEMENTS Dec-14 Dec-15 Dec-16 Dec-17 Sep-18 380

Total Revenues 1,601,983 3,022,453 2,514,626 3,503,324 2,805,165


Growth (%) 88.67% -16.80% 39.32%
-41

2014 2015 2016 2017 Sep-18

Cost of Revenues 1,281,135 1,963,361 1,601,481 1,942,559 1,601,996


Gross Profit 320,848 1,059,092 913,145 1,560,765 1,203,169
TOTAL REVENUES (Bill. Rp)
Expenses (Income) 97,203 405,082 427,472 496,075 306,112
Operating Profit 223,645 654,010 485,673 1,064,690 897,057 3,503

Growth (%) 192.43% -25.74% 119.22%


3,503

3,022
2,805
2,789
2,515
Other Income (Expenses) -5,369 -416 352 1,848 5,254
Income before Tax 218,277 653,595 486,025 1,066,537 902,311 2,074

1,602
Tax 45,080 175,452 121,725 272,141 234,810
Profit for the period 173,197 478,142 364,300 794,396 667,501 1,359

Growth (%) 176.07% -23.81% 118.06%


645

Period Attributable 173,201 479,573 364,299 794,396 667,501 -70

Comprehensive Income 173,197 479,573 364,276 790,340 666,162 2014 2015 2016 2017 Sep-18
Comprehensive Attributable 173,201 479,571 364,275 790,339 666,162

RATIOS Dec-14 Dec-15 Dec-16 Dec-17 Sep-18 PROFIT FOR THE PERIOD (Bill. Rp)
Current Ratio (%) 139.88 207.31 344.88 316.25 373.23
794
Dividend (Rp) - 151.16 117.91 512.00 240.00 794

668
EPS (Rp) 141.13 390.76 296.84 647.29 543.89
BV (Rp) 467.88 829.99 1,003.16 1,350.13 1,683.03 632

0.43 0.32 0.21 0.24 0.21 478


DAR (X)
DER(X) 0.74 0.48 0.27 0.31 0.26
470

364
ROA (%) 17.32 31.75 23.30 36.47 25.67 308

ROE (%) 30.16 46.94 29.59 47.94 32.32 173


GPM (%) 20.03 35.04 36.31 44.55 42.89 146

OPM (%) 13.96 21.64 19.31 30.39 31.98


NPM (%) 10.81 15.82 14.49 22.68 23.80
-16

2014 2015 2016 2017 Sep-18


Payout Ratio (%) - 38.68 39.72 79.10 44.13
Yield (%) - 13.56 5.64 17.66 7.97

*US$ Rate (BI), Rp 12,436 13,794 13,436 13,548 14,929

You might also like