BIPP Bhuwanatala Indah Permai Tbk.

[S]
COMPANY REPORT : JANUARY 2014 As of 30 January 2014
Development Board Individual Index : 37.531
Industry Sector : Property, Real Estate And Building Construction (6) Listed Shares : 3,032,239,205
Industry Sub Sector : Property And Real Estate (61) Market Capitalization : 272,901,528,450
372 | 0.27T | 0.006% | 99.71%

215 | 0.20T | 0.02% | 99.09%

COMPANY HISTORY SHAREHOLDERS (January 2014)

Established Date : 21-Dec-1981 1. Safire Capital Pte. Ltd. 1,225,000,000 : 40.40%
Listing Date : 23-Oct-1995 2. PT Regis Pratama Indonesia 525,698,975 : 17.34%
Under Writer IPO : 3. Terra Capital Partners Limited - Seri B 261,165,228 : 8.61%
PT Bhakti Investama 4. Public (<5%) 1,020,375,002 : 33.65%
Securities Administration Bureau :
PT Adimitra Transferindo DIVIDEND ANNOUNCEMENT
Plaza Property 2nd Fl. Komp. Pertokoan Pulomas Blok VIII No. 1 Bonus Cash Recording Payment
F/I
Jln. Perintis Kemerdekaan Jakarta 13210 Year Shares Dividend Cum Date Ex Date Date Date
Phone : (021) 478-81515 (Hunting) 1994 22.00 26-Sep-95 27-Sep-95 03-Oct-95 01-Nov-95 F
Fax : (021) 470-9697 1995 10.00 24-Apr-96 25-Apr-96 03-May-96 31-May-96 F
1996 5:4 21-Jun-96 24-Jun-96 02-Jul-96 31-Jul-96
BOARD OF COMMISSIONERS
1. Adrian J. Chandra ISSUED HISTORY
2. Heru Tjahjo Pramono Listing Trading
3. Piter Korompis *) No. Type of Listing Shares Date Date
*) Independent Commissioners 1. Company Listing 40,000,000 23-Oct-95 23-Oct-95
2. Stock Split 40,000,000 08-Jul-96 08-Jul-96
BOARD OF DIRECTORS 3. Bonus Shares 64,000,000 01-Aug-96 01-Aug-96
1. Arianto Syarief 4. Right Issue 360,000,000 29-Nov-96 29-Nov-96
2. Jejei Kurnia 5. Warrant 66,603 01-Jul-97 01-Jul-97
3. Kwan Lie Chin Vienna 6. Right Issue 1,134,149,856 02-Apr-98 02-Apr-98
7. Warrant Seri I 1,800 04-Dec-01 04-Dec-01
AUDIT COMMITTEE 8. Additional Listing without RI 263,821,825 12-Sep-12 11-Sep-13
1. Piter Korompis 9. Right Issue IV 1,130,197,731 08-Feb-13 08-Feb-13
2. Imam Satoto Yudiono 10. Warrant III 1,390 25-Nov-13 25-Nov-13
3. Yoyok Widiyanto

CORPORATE SECRETARY
Arianto Syarief

HEAD OFFICE
Graha BIP Lt. 6
Jln. Jend. Gatot Subroto Kav. 23
Jakarta
Phone : (021) 252-2535
Fax : (021) 252-2532

Homepage :-
Email : arianto@bipp.co.id; corsec@bipp.co.id
 BIPP Bhuwanatala Indah Permai Tbk. [S]
TRADING ACTIVITIES
Closing Price* and Trading Volume
Bhuwanatala Indah Permai Tbk. [S] Closing Price Freq. Volume Value

Day
Closing Volume
Price* January 2010 - January 2014 (Mill. Sh) Month High Low Close (X) (Thou. Sh.) (Million Rp)
140 640 Jan-10 50 50 50 10 13,493 357 9
Feb-10 50 50 50 5 306 10 5
123 560 Mar-10 50 50 50 45 15,025 491 6
Apr-10 52 50 50 1,675 61,929 3,114 18
May-10 51 50 50 21 1,368 69 2
105 480
Jun-10 50 50 50 23 3,148 151 11
Jul-10 50 50 50 6 108 5 5
88 400
Aug-10 50 50 50 1 25 1 1
Sep-10 50 50 50 59 11,386 569 9
70 320
Oct-10 50 50 50 90 3,542 177 10
Nov-10 50 50 50 30 885 44 7
53 240 Dec-10 50 50 50 16 1,090 53 8

35 160 Jan-11 50 50 50 44 3,341 167 4

Feb-11 50 50 50 19 132,199 6,608 7
18 80 Mar-11 50 50 50 8 1,522 54 6
Apr-11 50 50 50 17 241 12 5
May-11 50 50 50 250 21,621 901 6
Jun-11 50 50 50 23 9,557 478 5
Jan-10 Jan-11 Jan-12 Jan-13 Jan-14
Jul-11 50 50 50 149 277 14 11
Aug-11 54 50 50 733 52,080 2,632 10
Sep-11 51 50 50 283 16,761 839 10
Closing Price*, Jakarta Composite Index (IHSG) and Oct-11 50 50 50 10 21,875 1,094 3
Property, Real Estate and Bulding Construction Index Nov-11 50 50 50 46 49,837 2,491 7
January 2010 - January 2014 Dec-11 52 50 50 215 617,059 30,860 16
315%
Jan-12 82 50 65 7,782 482,882 30,794 21
270% Feb-12 72 53 57 5,163 247,898 15,183 21
Mar-12 64 57 58 1,431 133,867 6,689 21
225% Apr-12 87 57 69 7,504 380,299 27,904 20
May-12 73 54 56 1,526 38,210 2,532 21
180% Jun-12 58 50 55 1,013 18,373 963 21
Jul-12 64 54 60 3,628 43,208 2,606 22
149.6% Aug-12 68 57 60 1,946 31,484 1,972 19
135%
Sep-12 67 59 67 1,352 28,221 1,816 20
Oct-12 116 67 104 6,983 305,195 27,801 22
90% 80.0% Nov-12 143 100 133 13,803 743,780 90,394 20
71.6% Dec-12 136 96 101 10,267 307,938 37,260 18
45%

Jan-13 125 99 118 7,667 136,147 15,305 21

- Feb-13 122 102 102 3,777 266,600 35,569 20
Mar-13 110 97 97 1,223 42,815 4,377 19
-45% Apr-13 124 91 105 2,674 52,766 5,514 22
Jan 10 Jan 11 Jan 12 Jan 13 Jan 14 May-13 108 97 103 1,930 56,706 5,825 22
Jun-13 105 93 98 718 16,251 1,599 19
Jul-13 100 88 100 702 15,180 1,468 23
SHARES TRADED 2010 2011 2012 2013 Jan-14 Aug-13 110 88 91 919 19,922 1,928 17
Volume (Million Sh.) 112 926 2,761 637 8 Sep-13 100 89 92 895 8,628 808 21
Value (Billion Rp) 5 46 246 74 0.7 Oct-13 99 91 94 318 4,566 425 21
Frequency (Thou. X) 2 2 62 22 0.8 Nov-13 101 85 91 817 7,203 669 20
Days 91 90 246 244 20 Dec-13 94 85 90 313 10,288 919 19

Price (Rupiah) Jan-14 96 87 90 760 7,762 701 20

High 52 54 143 125 96
Low 50 50 50 85 87
Close 50 50 101 90 90
Close* 50 50 101 90 90

PER (X) -15.84 -4.06 -11.65 1.88 2.50

PER Industry (X) 9.97 11.09 17.34 17.79 15.57
PBV (X) 0.88 1.10 2.27 0.63 0.63
* Adjusted price after corporate action
 BIPP Bhuwanatala Indah Permai Tbk. [S]
Financial Data and Ratios Book End : December
Public Accountant : Johan Malonda Mustika & Rekan (Member of Baker Tilly International)

BALANCE SHEET Dec-09 Dec-10 Dec-11 Dec-12 Sep-13 TOTAL ASSETS AND LIABILITIES (Bill. Rp)
(Million Rp except Par Value) Assets Liabilities
Cash & Cash Equivalents 1,724 2,527 3,804 5,261 47,077 625

Receivables 10,569 8,776 9,389 5,423 3,098

7,883 7,863 3 - 448 500
Inventories
Investment 77,314 77,314 77,316 109 26,222
375
Fixed Assets 63,348 60,377 75,990 4,744 162,068
Other Assets 513 513 513 - -
250
Total Assets 195,068 191,368 197,343 178,404 564,385
Growth (%) -1.90% 3.12% -9.60% 216.35% 125

Bank Payable - - - - -
Trade Payable - - - - - 2009 2010 2011 2012 Sep-13
Total Liabilities 95,160 96,882 123,039 93,736 131,702
Growth (%) 1.81% 27.00% -23.82% 40.50%
TOTAL EQUITY (Bill. Rp)
Authorized Capital 1,000,000 1,000,000 1,000,000 1,000,000 2,000,000 433
Paid up Capital 819,109 819,109 819,109 845,491 958,511 433

Paid up Capital (Shares) 1,638 1,638 1,638 1,902 3,032

Par Value 500 500 & 100 500 500 & 100 500 & 100
344

Retained Earnings -731,589 -736,760 -755,115 -769,675 -660,732

256

Total Equity 99,111 93,536 74,304 84,668 432,682

Growth (%) -5.63% -20.56% 13.95% 411.03% 168

99 94
74 85
INCOME STATEMENTS Dec-09 Dec-10 Dec-11 Dec-12 Sep-13 80

Total Revenues 30,513 29,953 25,432 30,129 40,234

Growth (%) -1.84% -15.09% 18.47%
-9

2009 2010 2011 2012 Sep-13

Cost of Revenues 16,955 18,854 15,390 13,475 22,100

Gross Profit 13,558 11,098 10,042 16,654 18,134
TOTAL REVENUES (Bill. Rp)
Operating Expenses 8,750 8,488 10,126 16,712 9,190
Operating Profit 4,808 2,610 -84 -58 8,944 40

Growth (%) -45.71% N/A 30.82%

40

32
31 30 30
Other Income (Expenses) -24,666 -5,998 -17,890 -12,487 97,736 25
Income before Tax -19,857 -3,387 -17,974 -12,545 106,679 24

Tax 1,773 1,630 2,218 2,587 2,857

Profit for the period -21,631 -5,017 -20,192 -15,132 103,823
16

Growth (%) 76.81% -302.47% 25.06%

7

Period Attributable - - - -15,132 108,943 -1

Comprehensive Income -21,808 -5,171 -20,183 -16,491 107,134 2009 2010 2011 2012 Sep-13
Comprehensive Attributable - - - - 107,008

RATIOS Dec-09 Dec-10 Dec-11 Dec-12 Sep-13 PROFIT FOR THE PERIOD (Bill. Rp)
Dividend (Rp) - - - - -
104
EPS (Rp) - - - -7.96 35.93 104

BV (Rp) 60.50 57.10 45.36 44.51 142.69

DAR (X) 0.49 0.51 0.62 0.53 0.23 79

DER(X) 0.96 1.04 1.66 1.11 0.30

-11.09 -2.62 -10.23 -8.48 18.40
54

ROA (%)
ROE (%) -21.82 -5.36 -27.17 -17.87 24.00 29

GPM (%) 44.43 37.05 39.49 55.27 45.07

2009 2010 2011 2012
OPM (%) 15.76 8.71 -0.33 -0.19 22.23 3

NPM (%) -70.89 -16.75 -79.40 -50.22 258.05 Sep-13

-5.0
Payout Ratio (%) - -
-22

-15
-22 -20
Yield (%) - - - - -