BWPT Eagle High Plantations Tbk.

COMPANY REPORT : JANUARY 2019 As of 31 January 2019

Main Board Individual Index : 43.742
Industry Sector : Agriculture (1) Listed Shares : 31,525,291,000
Industry Sub Sector : Plantation (12) Market Capitalization : 6,305,058,200,000
148 | 6.31T | 0.09% | 89.68%

106 | 3.03T | 0.15% | 89.11%

COMPANY HISTORY SHAREHOLDERS (December 2018)

Established Date : 06-Nov-2000 1. PT Rajawali Capital International 11,886,121,516 : 37.70%
Listing Date : 27-Oct-2009 (IPO Price: 550) 2. Fic Properties Sdn. Bhd. 11,664,357,670 : 37.00%
Underwriter IPO : 3. Public (<5%) 7,974,811,814 : 25.30%
PT BNP Paribas Securities Indonesia
PT Danareksa Sekuritas DIVIDEND ANNOUNCEMENT
Securities Administration Bureau : Bonus Cash Recording Payment
F/I
PT BSR Indonesia Year Shares Dividend Cum Date Ex Date Date Date
2009 5.00 25-Nov-10 26-Nov-10 30-Nov-10 13-Dec-10 F
BOARD OF COMMISSIONERS 2010 9.00 13-Oct-11 14-Oct-11 18-Oct-11 1-Nov-11 F
1. Ali Abbas Badre Alam 2011 12.00 8-Nov-12 9-Nov-12 13-Nov-12 27-Nov-12 F
2. Andrew Haryono 2012 12.00 13-Dec-13 16-Dec-13 18-Dec-13 30-Dec-13 F
3. Datuk Muzzamil Bin Mohd Nor 2013 6.00 13-Nov-14 14-Nov-14 18-Nov-14 2-Dec-14 F
4. Nanan Soekarna *)
5. Yohanes Wahyu Saronto *) ISSUED HISTORY
*) Independent Commissioners Listing Trading
No. Type of Listing Shares Date Date
BOARD OF DIRECTORS 1. First Issue 1,211,009,000 27-Oct-09 27-Oct-09
1. Nicolaas Bernadus Tirtadinata 2. Company Listing 2,826,073,440 27-Oct-09 27-Oct-09
2. Deddy Setiadi 3. ESOP/MSOP I 4,421,750 21-Dec-11 21-Dec-11
3. Denys Colin Munang 4. MESOP I 115,000 16-May-12 16-May-12
4. Henderi Djunaidi 5. MESOP I 309,500 29-May-12 29-May-12
5. Yap Tjay Soen 6. MESOP I 254,250 31-May-12 31-May-12
7. MESOP I 924,250 5-Jun-12 5-Jun-12
AUDIT COMMITTEE 8. MESOP I 123,500 8-Jun-12 8-Jun-12
1. Yohanes Wahyu Saronto 9. MESOP I 4,437,625 26-Nov-12 26-Nov-12
2. Patia Mamontang Simatupang 10. MESOP I 624,625 29-Nov-12 29-Nov-12
3. Paul Capelle 11. MESOP I 1,407,787 3-Dec-12 3-Dec-12
12. MESOP I 2,008,625 13-Dec-12 13-Dec-12
CORPORATE SECRETARY 13. MESOP I 143,000 24-Jun-13 24-Jun-13
Satrija Budi Wibawa 14. Add. Listing without RI 270,100,000 28-Nov-13 28-Nov-13
15. MESOP I 14,259,398 18-Dec-13 18-Dec-13
HEAD OFFICE 16. Add. Listing without RI 135,000,000 3-Jan-14 3-Jan-14
Noble House 12th Floor 17. MESOP I & II 32,401,250 20-Jun-14 20-Jun-14
Jl. Dr. Ide Anak Agung Gde Agung Kav. 4.2, No. 2 18. Right Issue 724,375,500 15-Dec-14 15-Dec-14
Jakarta 12950 19. Right Issue 108,402,360 16-Dec-14 16-Dec-14
Phone : (021) 2978-3093 20. Right Issue 15,243,939,150 17-Dec-14 17-Dec-14
Fax : (021) 2978-3081; 2978-3082 21. Right Issue 1,407,247,784 18-Dec-14 18-Dec-14
Homepage : www.eaglehighplantations.com 22. Right Issue 1,887,078,800 19-Dec-14 19-Dec-14
Email : [email protected] 23. Right Issue 1,082,500 24-Dec-14 24-Dec-14
[email protected] 24. Right Issue 7,649,551,906 25-Dec-14 25-Dec-14
[email protected]
 BWPT Eagle High Plantations Tbk.
TRADING ACTIVITIES
Closing Price* and Trading Volume
Eagle High Plantations 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)
460 16,000 Jan-15 403 334 355 47,047 1,367,538 509,976 21
Feb-15 394 343 366 39,456 1,095,720 403,661 19
403 14,000 Mar-15 370 327 338 32,199 774,777 275,307 22
Apr-15 343 247 252 25,153 502,896 150,224 21
May-15 410 241 401 59,044 2,101,774 725,246 19
345 12,000
Jun-15 494 350 411 134,931 5,280,813 2,193,734 21
Jul-15 447 354 390 63,547 2,362,299 970,176 19
288 10,000
Aug-15 398 218 258 36,984 983,002 300,935 20
Sep-15 297 198 202 45,118 1,035,015 268,719 21
230 8,000
Oct-15 294 202 235 60,770 1,653,870 410,892 21
Nov-15 249 141 141 46,537 996,972 187,986 21
173 6,000 Dec-15 162 111 138 40,391 1,291,947 181,531 19

115 4,000 Jan-16 205 132 173 31,840 1,024,514 165,714 20

Feb-16 248 158 228 57,620 2,307,755 488,616 20
58 2,000 Mar-16 314 225 289 67,876 2,937,868 805,745 21
Apr-16 305 239 284 52,985 1,730,656 490,850 21
May-16 280 238 238 42,630 1,002,481 299,428 20
Jun-16 254 208 212 26,838 853,214 211,562 22
Jan-15 Jan-16 Jan-17 Jan-18 Jan-19
Jul-16 250 202 234 32,725 1,302,681 300,719 16
Aug-16 242 182 210 34,051 1,437,057 311,653 22
Sep-16 214 181 189 22,507 952,410 190,331 21
Closing Price*, Jakarta Composite Index (IHSG) and Oct-16 208 189 191 23,557 1,048,012 206,873 21
Agriculture Index Nov-16 246 188 206 46,343 2,459,320 533,935 22
January 2015 - January 2019 Dec-16 304 200 274 61,102 6,828,525 1,895,640 20
45%
Jan-17 356 266 348 72,562 4,158,557 1,283,015 21
30% Feb-17 398 332 370 45,051 2,359,776 869,526 19
24.6% Mar-17 386 296 338 32,504 1,224,981 415,096 22
15% Apr-17 394 310 314 48,200 13,816,042 7,490,883 17
May-17 320 260 274 32,500 1,188,107 334,703 20
- Jun-17 280 244 244 20,297 699,153 181,739 15
Jul-17 250 216 218 15,267 398,242 93,776 21
Aug-17 232 212 214 21,335 426,018 93,960 22
-15%
Sep-17 294 212 258 42,516 1,509,957 394,796 19
Oct-17 264 238 244 31,332 905,071 226,046 22
-30% -29.8%
Nov-17 260 212 222 25,439 925,420 215,598 22
Dec-17 220 177 183 24,119 966,077 180,619 18
-45%
-49.6%
Jan-18 250 181 226 49,423 2,554,290 559,064 22
-60% Feb-18 240 198 232 23,506 935,211 206,849 19
Mar-18 246 208 216 28,210 1,191,144 271,879 21
-75% Apr-18 320 210 250 56,187 2,849,280 785,208 21
Jan 15 Jan 16 Jan 17 Jan 18 Jan 19 May-18 258 167 187 70,506 2,639,377 527,777 20
Jun-18 197 175 179 10,545 335,080 62,210 13
Jul-18 206 160 204 21,749 503,607 92,143 22
SHARES TRADED 2015 2016 2017 2018 Jan-19 Aug-18 244 192 220 59,012 1,992,207 441,603 21
Volume (Million Sh.) 19,447 23,884 28,577 15,075 1,297 Sep-18 228 186 202 21,170 588,171 119,504 19
Value (Billion Rp) 6,578 5,901 11,780 3,334 252 Oct-18 206 172 175 16,649 390,511 75,711 23
Frequency (Thou. X) 631 500 411 391 36 Nov-18 178 152 163 13,883 463,422 80,047 21
Days 244 246 238 240 22 Dec-18 185 163 164 19,873 632,577 111,753 18

Price (Rupiah) Jan-19 218 164 200 36,331 1,296,751 252,209 22

High 494 314 398 320 218
Low 111 132 177 152 164
Close 138 274 183 164 200
Close* 138 274 183 164 200

PER (X) -24.20 -21.56 -20.71 -14.59 -17.80

PER Industry (X) -6.37 19.38 2.40 19.27 19.33
PBV (X) 0.65 1.36 0.95 0.87 1.06
* Adjusted price after corporate action
 BWPT Eagle High Plantations Tbk.
Financial Data and Ratios Book End : December
Public Accountant : Satrio Bing Eny & 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 178,601 1,251,121 129,367 85,112 20,701 18,750

Receivables 221,441 567,398 212,163 447,452 750,675

303,714 304,138 345,648 364,316 406,290 15,000
Inventories
Current Assets 1,615,006 2,796,883 1,377,424 1,139,336 1,804,468
11,250
Fixed Assets 3,636,207 3,785,598 3,825,249 3,849,725 3,870,754
Other Assets 695,086 435,468 537,317 - 532,509
7,500
Total Assets 16,379,840 17,658,837 16,254,353 15,991,148 16,315,746
Growth (%) 7.81% -7.95% -1.62% 2.03% 3,750

Current Liabilities 3,105,061 3,955,212 2,368,056 2,652,447 3,048,152 -

Long Term Liabilities 6,328,088 7,050,710 7,626,861 7,276,008 7,292,128 2014 2015 2016 2017 Sep-18
Total Liabilities 9,433,149 11,005,922 9,994,917 9,928,455 10,340,280
Growth (%) 16.67% -9.19% -0.66% 4.15%
TOTAL EQUITY (Bill. Rp)
Authorized Capital 900,000 5,000,000 5,000,000 5,000,000 5,000,000 6,947
6,653
Paid up Capital 3,152,529 3,152,529 3,152,529 3,152,529 3,152,529 6,259 6,063 5,975
Paid up Capital (Shares) 31,525 31,525 31,525 31,525 31,525
Par Value 100 100 100 100 100
5,530

Retained Earnings 112,570 -67,167 -456,915 642,888 -713,477

6,946,691 6,652,915 6,259,436 6,062,693 5,975,466
4,112

Total Equity
Growth (%) -4.23% -5.91% -3.14% -1.44% 2,695

INCOME STATEMENTS Dec-14 Dec-15 Dec-16 Dec-17 Sep-18 1,278

Total Revenues 2,264,396 2,674,271 2,541,763 3,045,954 2,363,839

Growth (%) 18.10% -4.95% 19.84%
-139

2014 2015 2016 2017 Sep-18

Cost of Revenues 1,635,264 2,100,500 1,948,273 2,276,709 1,896,749

Gross Profit 629,132 573,771 593,490 769,245 467,090
TOTAL REVENUES (Bill. Rp)
Expenses (Income) 274,775 339,794 348,689 359,619 383,215
Operating Profit 354,357 233,977 244,801 409,626 304,325 3,046

Growth (%) -33.97% 4.63% 67.33% 2,674

3,046

2,542
2,364
2,425
2,264
Other Income (Expenses) -79,883 -437,599 -580,970 -575,719 -678,174
Income before Tax 274,474 -203,622 -336,169 -166,093 -373,849 1,803

Tax 79,836 -22,222 55,198 21,698 91,921

Profit for the period 194,638 -181,400 -391,367 -187,791 -281,928 1,182

Growth (%) N/A -115.75% 52.02%

560

Period Attributable 189,470 -179,737 -389,748 -185,973 -265,706 -61

Comprehensive Income 194,638 -297,151 -393,479 -198,922 -282,344 2014 2015 2016 2017 Sep-18
Comprehensive Attributable 185,468 -295,488 -391,860 -197,104 -266,122

RATIOS Dec-14 Dec-15 Dec-16 Dec-17 Sep-18 PROFIT FOR THE PERIOD (Bill. Rp)
Current Ratio (%) 52.01 70.71 58.17 42.95 59.20
195
Dividend (Rp) - - - - - 195

EPS (Rp) 6.01 -5.70 -12.36 -5.90 -8.43

BV (Rp) 220.35 211.03 198.55 192.31 189.55 77

2015 2016 2017 Sep-18

DAR (X) 0.58 0.62 0.61 0.62 0.63
DER(X) 1.36 1.65 1.60 1.64 1.73 2014
-40

ROA (%) 1.19 -1.03 -2.41 -1.17 -1.73 -157

ROE (%) 2.80 -2.73 -6.25 -3.10 -4.72

-181 -188
GPM (%) 27.78 21.46 23.35 25.25 19.76 -274

OPM (%) 15.65 8.75 9.63 13.45 12.87 -282

NPM (%) 8.60 -6.78 -15.40 -6.17 -11.93
-391

-391
Payout Ratio (%) - - - - -
Yield (%) - - - - -

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