DOCSLIB.ORG

Pakuwon Jati (PWON IJ) Buy (Maintained)

Total Page：16

File Type：pdf, Size：1020Kb

Download full-text PDF Read full-text
Pakuwon Jati (PWON IJ) Buy (Maintained) Indonesia Results Review 29 June 2020 Property | Real Estate Pakuwon Jati (PWON IJ) Buy (Maintained) Eyeing a Recovery In 3Q20; Keep BUY Target Price (Return): IDR460 (+8%) Price: IDR424 Market Cap: USD1,436m Avg Daily Turnover (IDR/USD) 55,728m/3.83m BUY, TP unchanged at IDR460, 8% upside with c.5% FY20F yield. Analyst Pakuwon Jati’s 1Q20 revenue of IDR1.6trn is still decent, considering the IFRS 15 adjustments made to revenue recognition from property projects Christopher Andre Benas and COVID-19’s impact on malls since March. Its 1Q20 net profit of +6221 5093 9847 IDR679bn (+2.6% YoY) comprises 29% and 33% of RHB and Street [email protected] estimates. 2Q20 may be its worst quarter this year, but a recovery should be imminent in 3Q20, after its malls begin charging rental on tenants again. Still the king of recurring income. 1Q20 revenue of IDR1.6trn (+3.5% YoY) is above our and Street estimates, at 29.9% and 28.7% of full-year projections. This was due to recurring revenue growing by 1% YoY and development dropping 9% YoY. 54% of PWON’s earnings come from recurring income, with 42.5% driven by retail mall leasing. This remains the Share Performance (%) developer’s highest recurring portion vs peers. Retail mall occupancy rates YTD 1m 3m 6m 12m remained solid at 96%, but revenue per hotel room fell 32% YoY – within Absolute (25.6) 17.1 36.8 (26.3) (41.9) expectations, as the Government imposed travel restrictions, and there was Relative (3.4) 11.1 23.8 (3.9) (19.6) a dearth of tourists in the quarter. 2Q20 revenue should be its lowest this year, as retail malls were hard hit by 2-3 months of deferred rental, and 52-wk Price low/high (IDR) 268 – 745 occupancy rates in malls on a decline. However, we expect a gradual recovery in 3Q20. Pakuwon Jati Tbk (PWON IJ) Price Close Relative to Jakarta Composite Index (RHS) Slight increase in margin. During 1Q20, PWON recorded a GPM of 60%, 820 107 vs 58% in 1Q19. The margin growth came from its real estate segment (at 720 100 68%, vs 61% in 1Q19). GPM of its shopping centre and service apartments segment narrowed by 1%, from 58% in 1Q19. Its hospitality GPM shrank to 620 94 23% vs 34% in 1Q19, due to the low number of tourists. Further down 520 87 however, PWON booked a FX loss of IDR557bn on debt exposure, as the USD strengthened by 17.8% in 1Q20. Although this was unrealised, if 420 80 included, earnings dropped to a mere IDR67bn. Excluding that, net margin 320 74 was decent at 41%, vs 38% in 1Q19. 220 67 Still booking marketing sales, but launches are few. 1Q20 presales Jul-19 Apr-20 Oct-19 Oct-19 Apr-20 Jun-19 Jan-20 Jun-20 Feb-20 Feb-20 Mar-20 Mar-20 Nov-19 Nov-19 Dec-19 Dec-19 Sep-19 Aug-19 Aug-19 Sep-19 May-20 grew to IDR365bn, despite sentiment dampening from the COVID-19 May-20 pandemic. Presales mostly stem from condominium projects in Pakuwon Source: Bloomberg City and Pakuwon Mall, with 84.5% and 86.3% of total area sold. As for office towers, Kota Kasablanka is 16%-sold (construction is at the finishing stage), while Tunjungan City and Pakuwon Center are 96%- and 54%-sold. Debts repaid. As of 1Q20 PWON has repaid its IDR390bn long-term loans and aims to fully redeem its matured loans. The company has steadily deleveraged borrowings over the years. As of 1Q20, its NDER was at 4%, and net debts-to-assets ratio was at 3. In the same financial period, it also had cash equivalents amounting to IDR4.3trn. PWON remains our top sector pick, on the expected recovery in recurring income and its solid balance sheet. Its valuation remains undemanding, at a 62% discount to NAV (albeit at a premium to the peer average). Forecasts and Valuation Dec-18 Dec-19 Dec-20F Dec-21F Dec-22F Total turnover (IDRb) 7,081 7,202 5,515 6,587 7,048 Recurring net profit (IDRb) 3,107 2,951 2,370 3,065 3,464 Recurring net profit growth (%) 30.2 (5.0) (19.7) 29.3 13.0 Recurring EPS (IDR) 64.50 61.27 49.22 63.65 71.93 DPS (IDR) 10.89 9.66 19.11 6.00 7.92 Recurring P/E (x) 6.57 6.92 8.62 6.66 5.89 P/B (x) 1.62 1.36 1.23 1.08 0.95 Dividend Yield (%) 2.6 2.3 4.5 1.4 1.9 Return on average equity (%) 22.2 19.7 12.7 14.8 14.9 InterestNet debt cover to equity (x) (%) 12.65 3.1 net 15.17 cash net cash9.67 net 13.64 cash net 16.92 cash Source: Company data, RHB See important disclosures at the end of this report 1 Pakuwon Jati Indonesia Results Review 29 June 2020 Property | Real Estate Financial Exhibits Asia Financial summary (IDR) Dec-18 Dec-19 Dec-20F Dec-21F Dec-22F Indonesia Recurring EPS 64.50 61.27 49.22 63.65 71.93 Property EPS 52.80 56.47 41.71 54.60 62.61 Pakuwon Jati DPS 10.89 9.66 19.11 6.00 7.92 PWON IJ BVPS 261.55 310.87 345.06 393.23 447.42 Buy Return on average equity (%) 22.2 19.7 12.7 14.8 14.9 Return on average assets (%) 10.5 10.6 7.6 9.2 9.5 Valuation basis In our SOP valuation, we use DCF to value PWON’s Valuation metrics Dec-18 Dec-19 Dec-20F Dec-21F Dec-22F recurring income, and RNAV to value its property Recurring P/E (x) 6.57 6.92 8.62 6.66 5.89 projects. Our TP of IDR460 reflects a 58% discount to P/B (x) 1.6 1.4 1.2 1.1 0.9 NAV (IDR1,089/share). Dividend Yield (%) 2.6 2.3 4.5 1.4 1.9 Key drivers EV/EBITDA (x) 3.49 3.25 2.99 2.24 1.43 i. Opening of new retail malls and other property projects; Income statement (IDRb) Dec-18 Dec-19 Dec-20F Dec-21F Dec-22F ii. Launching of products to drive marketing sales; Total turnover 7,081 7,202 5,515 6,587 7,048 iii. Favourable tax incentives and policy rates. Gross profit 4,050 4,058 3,097 3,913 4,354 EBITDA 3,539 3,639 3,218 3,634 4,099 Depreciation and amortisation (80) (188) (581) (271) (333) Key risks Operating profit 3,459 3,451 2,636 3,363 3,765 i. Weakening of the IDR; ii. Unfavourable policy rate; Net interest (36) 53 8 34 58 iii. Delay in construction progress leading to lower Pre-tax profit 2,854 3,271 2,276 2,953 3,365 revenue recognition. Taxation (27) (31) (46) (59) (67) Reported net profit 2,543 2,720 2,009 2,630 3,015 Recurring net profit 3,107 2,951 2,370 3,065 3,464 Company Profile Established in 1989, Pakuwon Jati is a diversified real Cash flow (IDRb) Dec-18 Dec-19 Dec-20F Dec-21F Dec-22F estate developer with a focus in the Jakarta and Surabaya areas. The company's portfolio includes Change in w orking capital (798) (1,030) 371 (398) (20) retail, residential, commercial and hospitality projects. It Cash flow from operations 2,071 1,868 3,831 3,229 3,816 is the pioneer of the superblock concept in Indonesia – Capex (905) (811) (1,071) (1,071) (1,071) a large-scale integrated mixed-use development of Cash flow from investing activities (905) (811) (1,071) (1,071) (1,071) retail shopping malls, offices, condominiums, and Dividends paid (290) (289) (420) (310) (406) hotels. Cash flow from financing activities (112) (1,204) (687) (248) (357) Cash at beginning of period 3,406 4,460 4,313 6,385 8,294 Net change in cash 1,054 (147) 2,072 1,909 2,388 Ending balance cash 4,460 4,313 6,385 8,294 10,682 Balance sheet (IDRb) Dec-18 Dec-19 Dec-20F Dec-21F Dec-22F Total cash and equivalents 4,460 4,313 6,385 8,294 10,682 Tangible fixed assets 4,111 4,911 4,587 5,138 5,457 Total investments 11,263 11,303 11,548 11,858 12,063 Total other assets 172 238 183 218 233 Total assets 25,018 26,095 27,109 30,159 33,221 Total long-term debt 4,934 3,885 3,777 4,194 4,194 Total liabilities 9,706 8,000 7,148 7,533 7,702 Shareholders' equity 12,596 14,971 16,618 18,938 21,547 Minority interests 2,716 3,124 3,343 3,688 3,972 Total equity 15,312 18,096 19,961 22,626 25,519 Total liabilities & equity 25,018 26,095 27,109 30,159 33,221 Key metrics Dec-18 Dec-19 Dec-20F Dec-21F Dec-22F Revenue grow th (%) 23.2 1.7 (23.4) 19.4 7.0 Recurring net profit grow th (%) 30.2 (5.0) (19.7) 29.3 13.0 Recurrent EPS grow th (%) 30.2 (5.0) (19.7) 29.3 13.0 Gross margin (%) 57.2 56.3 56.2 59.4 61.8 Recurring net profit margin (%) 43.9 41.0 43.0 46.5 49.2 Dividend payout ratio (%) 20.6 17.1 45.8 11.0 12.6 Source: Company data, RHB See important disclosures at the end of this report 2 Pakuwon Jati Indonesia Results Review 29 June 2020 Property | Real Estate Figure 1: PWON’s 1Q19 results Results (IDRbn) 1Q19 4Q19 1Q20 QoQ YoY % RHB % Cons Sales 1,711 1,962 1,651 -15.9% -3.5% 29.9% 28.7% COGS (724) (972) (673) -30.7% -7.0% -27.9% -27.4% Gross profit 987 1,020 977 -4.2% -1.0% 31.5% 29.6% Operating expenses (123) (184) (129) -29.8% 5.0% -28.1% -30.3% Operating profit 864 836 848 1.5% -1.8% 32.2% 29.5% EBITDA 993 999 979 -2.0% -1.4% 30.4% 32.7% Pre-tax profit 859 3,271 134 -95.9% -84.5% 5.9% 5.2% Net profit 662 446 679 52.3% 2.6% 28.6% 32.9% Net profit (FX loss included) 721 569 67 -88.3% -90.7% 2.8% 3.2% Gross margin 57.7% 52.0% 59.2% Opex to sales -7.2% -9.4% -7.8% Operating margin 50.5% 42.6% 51.4% EBITDA margin 58.0% 50.9% 59.3% Net margin 38.7% 22.7% 41.1% Source: Company data, RHB Figure 2: PWON’s 1Q20 results by segment (IDRbn) 1Q19 1Q20 YoY Contribution Retail Leasing 678 702 4% 43% Hotel and Serviced Apartments 140 129 -8% 8% Office Leasing 68 68 -1.1% 4% Total Recurring Portion 886 898 1.3% 54% Landed House 166 408 146% 25% Condo Sales 621 310 -50% 19% Office Sales 38 35 -7.9% 2% Total Development Property 825 753 -8.7% 46% Total Revenue 1,711 1,651 -3.5% 100% Gross Profit Office, Shopping Centre and Service Apartments 443 449 1.4% 46% Real Estate 504 508 0.9% 52% Hospitality 41 25 -38% 3% Total Gross Profit 987 983 -0.5% 100% GPM Office, Shopping Centre and Service Apartments 58% 57% Real Estate 61% 68% Hospitality 34% 23% Total Gross Profit Margin 58% 60% Source: Company data, RHB See important disclosures at the end of this report 3 Pakuwon Jati
Load more

Recommended publications
  • PT. PAKUWON JATI Tbk. DAN ENTITAS ANAK
    PT. PAKUWON JATI Tbk. DAN ENTITAS ANAK LAPORAN KEUANGAN KONSOLIDASIAN UNTUK PERIODE SEMBILAN BULAN YANG BERAKHIR 30 SEPTEMBER 2011 DAN 2010 (TIDAK DIAUDIT) DAN TAHUN YANG BERAKHIR 31 DESEMBER 2010 (DIAUDIT) PT. PAKUWON JATI Tbk. DAN ENTITAS ANAK DAFTAR ISI Halaman SURAT PERNYATAAN DIREKSI 1 LAPORAN KEUANGAN KONSOLIDASIAN - Pada tanggal 30 September 2011 (tidak diaudit) dan 31 Desember 2010 (diaudit) serta untuk periode sembilan bulan yang berakhir 30 September 2011 dan 2010 (tidak diaudit) Laporan Posisi Keuangan Konsolidasian 2 Laporan Laba Rugi Komprehensif Konsolidasian 4 Laporan Perubahan Ekuitas Konsolidasian 5 Laporan Arus Kas Konsolidasian 6 Catatan Atas Laporan Keuangan Konsolidasian 7 PT. PAKUWON JATI Tbk. DAN ENTITAS ANAK LAPORAN POSISI KEUANGAN KONSOLIDASIAN 30 SEPTEMBER 2011 (TIDAK DIAUDIT) DAN 31 DESEMBER 2010 (DIAUDIT) - 30 September 31 Desember 1 Januari Catatan 2011 2010 2010 Rp'000 Rp'000 Rp'000 ASET ASET LANCAR Kas dan setara kas 3g,3j,5 496,356,544 312,956,339 200,607,293 Deposito berjangka yang dibatasi penggunaannya 3g,6 43,482,377 29,914,478 36,785,808 Dana untuk penggantian perabotan dan perlengkapan hotel 3l,5 5,692,565 3,847,041 2,670,901 Piutang usaha kepada pihak ketiga - setelah dikurangi penyisihan piutang ragu-ragu sebesar Rp 19.987 ribu tahun 2011 dan Rp 41.982 ribu tahun 2010 3g,7 107,502,189 117,158,203 42,326,754 Piutang lain-lain kepada pihak ketiga 3,736,402 6,655,853 2,637,976 Persediaan 3m 3,457,023 2,927,075 2,486,435 Pajak dibayar dimuka 3y,15 42,341,106 42,539,356 39,772,141 Uang muka dan biaya
    [Show full text]
  • Land Bank + Acquire Land Around Existing Projects
    PT Pakuwon Jati Tbk Public Expose RUPS Aug 25, 2020 Table of contents Section 1 Results summary 2 Section 2 Business summary 6 Section 3 Growth & strategy 10 Section 4 Capital management 14 Appendix A Company overview 18 Appendix B CSR Activities 2019 25 1 Section 1 Results summary 2 Results summary (Rp bn unless otherwise stated) 1H 2020 1H 2019 Variance Comments Revenue1 1,974 3,505 (43.7%) 36% decrease in recurring revenues and 52% decrease in development revenue recognition. Pakuwon Permai contributed Rp 389bn (20%) of revenues. Gross Profit2 968 2,021 (52.1%) Gross Profit Margin (%) 49.0% 57.7% EBITDA2 1,004 1,973 (49.1%) EBITDA Margin (%) 50.8% 56.3% Net Income for the Period3 598 1,568 (61.8%) Net Income Margin (%) 30.3% 44.7% Net Income Attributable to Owners3 558 1,299 (57.0%) Net Income Margin (%) 28.3% 37.1% Earning Per Share (Rp)3 Basic 11.59 26.97 (57.0%) Notes: 1 Revenue recognition for apartment and office is based on hand over as per IFRS 15. Revenue recognition for shopping center rental and service charge is based on its collectability. 2 Adjusted for acquisition related COGS from goodwill costs of Rp0.5bn in 1H2020 and Rp19bn in 1H2019 3 Adjusted for acquisition COGS from goodwill costs of Rp0.5bn in 1H2020 and Rp19bn in 1H2019, forex gain (loss) of (Rp101bn) in 1H2020 and Rp76bn in 1H2019 respectively, gain on derivative of Rp26bn in 1H2020 and Rp8bn in 1H2019 respectively. 3 Results breakdown Revenue by segment (1H2020) Revenue by project (1H2020) Revenue by geography (1H2020) Office Grand Hotel & leasing Pakuwon Serviced
    [Show full text]
  • Results Presentation – 1H 2019 Disclaimer
    Results Presentation – 1H 2019 Disclaimer By attending this presentation, you are agreeing to be bound by the restrictions set out below. Any failure to comply with these restrictions may constitute a violation of applicable securities laws. The information and opinions contained in this presentation are intended solely for your personal reference and are strictly confidential. The information and opinions contained in this presentation have not been independently verified, and no representation or warranty, expressed or implied, is made as to, and no reliance should be placed on the fairness, accuracy, completeness or correctness of, the information or opinions contained herein. It is not the intention to provide, and you may not rely on this presentation as providing, a complete or comprehensive analysis of the condition (financial or other), earnings, business affairs, business prospects, properties or results of operations of the company or its subsidiaries. The information and opinions contained in this presentation are provided as at the date of this presentation and are subject to change without notice. The company (including any of its affiliates, advisors and representatives) shall have any responsibility or liability whatsoever (in negligence or otherwise) for the accuracy or completeness of, or any errors or omissions in, any information or opinions contained herein nor for any loss howsoever arising from any use of this presentation. In addition, the information contained in this presentation contains projections and forward-looking statements that reflect the company's current views with respect to future events and financial performance. These views are based on a number of estimates and current assumptions which are subject to business, economic and competitive uncertainties and contingencies as well as various risks and these may change over time and in many cases are outside the control of the company and its directors.
    [Show full text]
  • Results Presentation – 1H 2020 Disclaimer
    Results Presentation – 1H 2020 Disclaimer By attending this presentation, you are agreeing to be bound by the restrictions set out below. Any failure to comply with these restrictions may constitute a violation of applicable securities laws. The information and opinions contained in this presentation are intended solely for your personal reference and are strictly confidential. The information and opinions contained in this presentation have not been independently verified, and no representation or warranty, expressed or implied, is made as to, and no reliance should be placed on the fairness, accuracy, completeness or correctness of, the information or opinions contained herein. It is not the intention to provide, and you may not rely on this presentation as providing, a complete or comprehensive analysis of the condition (financial or other), earnings, business affairs, business prospects, properties or results of operations of the company or its subsidiaries. The information and opinions contained in this presentation are provided as at the date of this presentation and are subject to change without notice. The company (including any of its affiliates, advisors and representatives) shall have any responsibility or liability whatsoever (in negligence or otherwise) for the accuracy or completeness of, or any errors or omissions in, any information or opinions contained herein nor for any loss howsoever arising from any use of this presentation. In addition, the information contained in this presentation contains projections and forward-looking statements that reflect the company's current views with respect to future events and financial performance. These views are based on a number of estimates and current assumptions which are subject to business, economic and competitive uncertainties and contingencies as well as various risks and these may change over time and in many cases are outside the control of the company and its directors.
    [Show full text]
  • PT Pakuwon Jati Tbk Paparan Publik 26 Juni 2018 Table of Contents
    PT Pakuwon Jati Tbk Paparan Publik 26 Juni 2018 Table of contents Section 1 Results summary 3 Section 2 Business summary 7 Section 3 Growth & strategy 14 Section 4 Capital management 18 Appendix A Company overview 22 Appendix B CSR Activities 2017 28 1 Section 1 Results Summary Results summary (Rp bn unless otherwise stated) 1Q 2018 1Q 2017 Variance Comments Revenue 1,647 1,378 +19.5% 22% increase in recurring revenues and 17% increase in development revenue recognition. Pakuwon Permai contributed Rp 413bn (25%) of revenues. Gross Profit1 944 794 +18.9% Gross Profit Margin (%) 57.3% 57.6% EBITDA1 923 756 +22.2% EBITDA Margin (%) 56.0% 54.8% Net Income for the Period2 694 518 +33.9% Net Income Margin (%) 42.1% 37.6% Net Income Attributable to Owners2 617 491 +25.5% Earning Per Share (Rp)2 Basic 12.81 10.20 +25.5% Notes: 1 Adjusted for acquisition related COGS from goodwill costs of Rp4bn in 1Q2018 and Rp7bn in 1Q2017 2 Adjusted for acquisition COGS from goodwill costs of Rp4bn in 1Q2018 and Rp7bn in 1Q2017, forex gain (loss) of (Rp42bn) and Rp20bn in 1Q2018 and 1Q2017 respectively, loss on derivative of Rp8bn and Rp3bn in 1Q2018 and 1Q2017 respectively, and penalty on redemption of bond payable of Rp 154bn in 1Q2017 3 Results breakdown Revenue by segment (1Q2018) Revenue by project (1Q2018) Revenue by geography (1Q2018) Hotel & Serviced Office sales Pakuwon Grand Apartments0.6% Office 7.4% City Pakuwon leasing 12.9% 5.2% Kota 4.0% Condo sales Kasablanka 32.0% 26.6% Jakarta Royal Plaza 40.4% 1.3% Gandaria Retail City Surabaya leasing 11.8%
    [Show full text]
  • 1Q 2020 Disclaimer
    Results Presentation – 1Q 2020 Disclaimer By attending this presentation, you are agreeing to be bound by the restrictions set out below. Any failure to comply with these restrictions may constitute a violation of applicable securities laws. The information and opinions contained in this presentation are intended solely for your personal reference and are strictly confidential. The information and opinions contained in this presentation have not been independently verified, and no representation or warranty, expressed or implied, is made as to, and no reliance should be placed on the fairness, accuracy, completeness or correctness of, the information or opinions contained herein. It is not the intention to provide, and you may not rely on this presentation as providing, a complete or comprehensive analysis of the condition (financial or other), earnings, business affairs, business prospects, properties or results of operations of the company or its subsidiaries. The information and opinions contained in this presentation are provided as at the date of this presentation and are subject to change without notice. The company (including any of its affiliates, advisors and representatives) shall have any responsibility or liability whatsoever (in negligence or otherwise) for the accuracy or completeness of, or any errors or omissions in, any information or opinions contained herein nor for any loss howsoever arising from any use of this presentation. In addition, the information contained in this presentation contains projections and forward-looking statements that reflect the company's current views with respect to future events and financial performance. These views are based on a number of estimates and current assumptions which are subject to business, economic and competitive uncertainties and contingencies as well as various risks and these may change over time and in many cases are outside the control of the company and its directors.
    [Show full text]
  • Pakuwon Jati Tbk (PWON) Top Line Increases, Indicates Business Recovery
    Pakuwon Jati Tbk (PWON) Top Line Increases, Indicates Business Recovery PWON booked an impressive 3Q20 income at IDR1.07 trillion or +10.9% above our estimates and Company Update | Nov 20, 2020 increased 231% QoQ. The gain was supported by all income segments including condominium and office sales, indicating PWON business recovery. Meanwhile, until September, marketing sales have reached IDR725 billion or 68.4% of the target. We are optimistic that PWON can continue BUY performance recovery in 4Q20 supported by better mobility and purchasing power. Target Price (IDR) 615 Income Rebound in 3Q20 Consensus Price (IDR) 531 PWON 3Q20 income was recorded at IDR1.07 trillion (-38.2% YoY vs IDR1.73 trillion 3Q19) or +10.9% above our TP to Consensus Price +15.8% estimation at IDR967 billion. On a quarterly manner, PWON’s income increased significantly by 231% QoQ (vs vs. Last Price +24.5% IDR324 billion in 2Q20). This in turn increased GPM and OPM to 50.3% and 38.1% compared to 2Q20 when PWON booked loss on both gross profit and operating profit. Meanwhile the increase in loss due to exchange Shares data rate gap in 3Q20 amounted to IDR138 billion, meaning PWON’s profit was at IDR118 billion or down by -85% Last Price (IDR) 494 YoY and -71.6% QoQ. The profit is -64.3% below our expectation. Price Date as of Nov 18, 2020 52 wk Range (Hi/Lo) 610/266 All Income Segments Increase Free Float (%) 31.3 The increase in income was supported by gains in all segments. Development income, sales of offices and Outstanding sh.(mn) 48,160 condominiums jumped by IDR462 billion (+510% QoQ), as the share in income also rose to 43% in 3Q20 (vs Market Cap (IDR bn) 23,791 23% 2Q20).
    [Show full text]
  • 30 YEARS and GROWING PT. Pakuwon Jati Tbk
    ANNUAL REPORT 2012 LAPORAN TAHUNAN 30 YEARS AND GROWING 30 TAHUN DAN TERUS TUMBUH PT. Pakuwon Jati Tbk. DAFTAR ISI TABLE OF CONTENTS PENDAHULUAN TATA KELOLA PERUSAHAAN 01 INTRODUCTION 64 CORPORATE GOVERNANCE 01 Kata Pengantar / Foreword 66 Kerangka Tata Kelola Perusahaan / Corporate Governance Framework 02 Ikhtisar Saham / Stock Highlights 69 Struktur Pengelolaan / Governance Structure 04 Ikhtisar Keuangan / Financial Highlights 74 Dewan Komisaris / Board of Commissioners 06 Peristiwa Penting 2012 / 2012 Event Highlights 75 Direksi / Board of Directors 07 Awards / Penghargaan 78 Manajemen Risiko / Risk Management 08 Laporan Presiden Komisaris / Report from the President Commissioner 80 Kasus Litigasi dan Perkara Penting / Litigation Cases and Material Issues 14 Laporan Presiden Direktur / Report from the President Director SUMBER DAYA MANUSIA PROFIL PERUSAHAAN 81 HUMAN RESOURCES 22 COMPANY PROFILE 24 Visi dan Misi / Vision and Mission 26 Sejarah Perusahaan / Company Milestones TANGGUNG JAWAB SOSIAL 27 Struktur Organisasi / Organization Structure 85 PERUSAHAAN CORPORATE SOCIAL RESPONSIBILITY 28 Profil Dewan Komisaris / Profile of the Board of Commissioners 30 Profil Direksi / Profile of the Board of Directors 33 Profil Komite Audit / Profile of the Audit Committee PERNYATAAN DEWAN KOMISARIS 34 Struktur Perusahaan / Company Structure 88 DAN DIREKSI 35 Lembaga Profesional / Professional Firms ACKNOWLEDGEMENT BY 35 Informasi Kontak / Contact Information THE BOARD OF COMMISSIONERS AND THE BOARD OF DIRECTORS ANALISIS DAN 36 PEMBAHASAN MANAJEMEN
    [Show full text]
  • Results Presentation – 3Q 2019 Disclaimer
    Results Presentation – 3Q 2019 Disclaimer By attending this presentation, you are agreeing to be bound by the restrictions set out below. Any failure to comply with these restrictions may constitute a violation of applicable securities laws. The information and opinions contained in this presentation are intended solely for your personal reference and are strictly confidential. The information and opinions contained in this presentation have not been independently verified, and no representation or warranty, expressed or implied, is made as to, and no reliance should be placed on the fairness, accuracy, completeness or correctness of, the information or opinions contained herein. It is not the intention to provide, and you may not rely on this presentation as providing, a complete or comprehensive analysis of the condition (financial or other), earnings, business affairs, business prospects, properties or results of operations of the company or its subsidiaries. The information and opinions contained in this presentation are provided as at the date of this presentation and are subject to change without notice. The company (including any of its affiliates, advisors and representatives) shall have any responsibility or liability whatsoever (in negligence or otherwise) for the accuracy or completeness of, or any errors or omissions in, any information or opinions contained herein nor for any loss howsoever arising from any use of this presentation. In addition, the information contained in this presentation contains projections and forward-looking statements that reflect the company's current views with respect to future events and financial performance. These views are based on a number of estimates and current assumptions which are subject to business, economic and competitive uncertainties and contingencies as well as various risks and these may change over time and in many cases are outside the control of the company and its directors.
    [Show full text]
  • PT Pakuwon Jati Tbk Paparan Publik 25 Juni 2019 Table of Contents
    PT Pakuwon Jati Tbk Paparan Publik 25 Juni 2019 Table of contents Section 1 Result summary 3 Section 2 Business summary 7 Section 3 Growth & strategy 14 Section 4 Capital management 18 Section 5 New Project Pipeline 22 Appendix A Company overview 26 Appendix B CSR Activities 2018 33 1 Section 1 Result summary 2 Results summary (Rp bn unless otherwise stated) 1Q 2019 1Q 2018 Variance Comments Revenue 1,711 1,647 +3.9% 7% increase in recurring revenues and 1% increase in development revenue recognition. Pakuwon Permai contributed Rp 655bn (38%) of revenues. Gross Profit1 1,007 936 +7.6% Gross Profit Margin (%) 58.9% 56.8% EBITDA1 993 923 +7.6% EBITDA Margin (%) 58.1% 56.0% Net Income for the Period2 800 694 +15.4% Net Income Margin (%) 46.8% 42.1% Net Income Attributable to Owners2 662 617 +7.4% Net Income Margin (%) 38.7% 37.4% Earnings Per Share (In Full Rupiah)2 Basic 13.75 12.80 +7.4% Notes: 1 Adjusted for acquisition related COGS from goodwill costs of Rp20bn in 1Q 2019 and Rp4bn in 1Q 2018 2 Adjusted for acquisition COGS from goodwill costs of Rp20bn in 1Q 2019 and Rp4bn in 1Q 2018, forex gain (loss) of Rp63bn in 1Q 2019 and (Rp42bn) in 1Q 2018 respectively, gain (loss) on derivative of Rp16bn in 1Q 2019 and (Rp8bn) in 1Q 2018 respectively. 3 Results breakdown Revenue by segment (1Q 2019) Revenue by project (1Q 2019) Revenue by geography (1Q 2019) Office Hotel & leasing Pakuwon Grand Serviced 4.0% City Pakuwon Apartments 7.0% 3.8% Kota 8.2% Royal Plaza Kasablanka Jakarta 1.4% 21.9% 35.7% Condo sales 36.3% Gandaria City 11.9% Surabaya
    [Show full text]
  • PT PAKUWON JATI TBK (THE COMPANY) (PERSEROAN) LEGAL DOMICILE in SURABAYA BERKEDUDUKAN HUKUM DI SURABAYA Jl
    PT PAKUWON JATI TBK PT PAKUWON JATI TBK (THE COMPANY) (PERSEROAN) LEGAL DOMICILE IN SURABAYA BERKEDUDUKAN HUKUM DI SURABAYA Jl. Kejawan Putih Mutiara 17, Surabaya 60112 Jl. Kejawan Putih Mutiara 17, Surabaya 60112 Telp. 031-58208788 Telp. 031-58208788 INVITATION/ANNOUNCEMENT UNDANGAN/PANGGILAN ANNUAL GENERAL MEETING OF SHAREHOLDERS RAPAT UMUM PEMEGANG SAHAM TAHUNAN Hereby announced to shareholders PT Pakuwon Jati Tbk that Company will hold Annual Dengan ini diberitahukan kepada para Pemegang Saham PT Pakuwon Jati Tbk bahwa General Meeting of Shareholders (“Meeting”) at Perseroan akan menyelenggarakan Rapat Umum Pemegang Saham Tahunan (Rapat) Date : Tuesday, 25 August 2020 pada : Time : 10.30 WIB – finish Hari/tanggal. : Selasa, 25 Agustus 2020 Place : Sheraton Grand Jakarta Gandaria City Hotel Jam : 10.30 WIB – selesai Jl. Sultan Iskandar Muda Tempat. : Sheraton Grand Jakarta Gandaria City Hotel Kebayoran - Jakarta 12240 Jl. Sultan Iskandar Muda Kebayoran - Jakarta 12240 With the following agenda: Dengan mata acara Rapat sebagai berikut : 1. Approval and ratification of Company’s Annual Report including Financial Report 1. Persetujuan dan Pengesahan Laporan Tahunan Perseroan termasuk Laporan for fiscal year ending December 31, 2019 and Report of Board of Directors and Keuangan untuk tahun buku yang berakhir pada tanggal 31 Desember 2019 serta Supervision Report of Board of Commissioners. Laporan Direksi dan Laporan Pengawasan Dewan Komisaris. 2. Determination of the Use of Net Profit for the fiscal year end in December 31, 2019 2. Penetapan penggunaan Laba Bersih Perseroan untuk tahun buku yang berakhir 3. Appointment of Public Accountant and/or Public Accounting Firm to conduct an pada tanggal 31 Desember 2019. audit on Company’s Financial Report for fiscal year ending in December 31, 2020 3.
    [Show full text]
  • Powerpoint Print Presentation
    Confidential PT Pakuwon Jati Tbk Public Expose RUPS July 5, 2021 Table of contents Section 1 Company Overview 2 Section 2 Recent Developments 5 Section 3 Key Credit Highlights 8 Section 4 Financial Highlights 15 Section 5 Notes 2028 Summary 19 Appendix CSR Activities 2020 21 1 Section 1 Company Overview Well balanced exposure with focus on Indonesia's two largest cities Jakarta and Surabaya are consistently among the fastest growing regions in Indonesia, and recent acquisitions in Central Java expand PWON’s footprint across the nation Jakarta Surabaya Central Java Hartono Mall Solo Grand Pakuwon Tunjungan City Kota Kasablanka Somerset Berlian Pakuwon City Hartono Mall Yogyakarta Gandaria City Blok M Plaza Marriott Hotel Yogyakarta Pakuwon Mall Bekasi Pakuwon Mall Royal Plaza 3 superblocks (Kota Kasablanka, Gandaria City, Pakuwon 2 superblocks (Tunjungan City, Pakuwon Mall1) 2 retail malls (Hartono Lifestyle Mall Bekasi) Mall Solo, Hartono Lifestyle Mall 2 townships (Grand Pakuwon, Pakuwon City) 1 retail mall (Blok M Plaza) Yogyakarta) 1 retail mall (Royal Plaza) 1 serviced apartment (Somerset Berlian) 1 hotel (Marriott Hotel Yogyakarta) Marriott Hotel Kota Kasablanka Gandaria City Tunjungan City Pakuwon City Yogyakarta Hartono Mall Blok M Plaza Bekasi Project Somerset Berlian Royal Plaza Pakuwon Mall Grand Pakuwon Yogyakarta Hartono Mall Solo Note: 1. Includes serviced apartments Ascott Waterplace Surabaya 3 2020 Event Highlights Opened The Westin Hotel on 7 December 2020 Acquired Hartono Mall Solo, Hartono Mall and Marriott
    [Show full text]