Aisa - Icmd 2009 (B01)

PTTigaPilarSejahteraFoodTbk.
(FormerlyPTAsiaIntiseleraTbk)
Business
Noodle
CompanyStatus
PMDN
Underwriter
PTTrimegahSekuritasTbk
Shareholder
2000
PTSaptakencanaAsiaprima
PTLimakarsaAsiasejahtera
Public
2001
49.47% PTSaptakencanaAsiaprima
17.20% PTLimakarsaAsiasejahtera
33.33% Public
2005
PTPermataHendrawiraSak.
PTTigaPilarSekuritas
PTSaptaKencanaAsiaprima
Public
2002
49.47% PTSaptakencanaAsiaprima
33.33% Public
2006
52.39%
13.86%
6.39%
27.36%
PTPermataHendrawiraSakti
BasinaleInvestmentsLtd.
Public
2003
49.47% BasinaleInvestmentsLtd.,BritishVirginIsland
17.20% PTSaptaKencanaAsiaprima
Public
2007
18.00%
13.00%
10.00%
6.00%
53.00%
Public
2004
63.01% PTSaptaKencanaAsiaprima
18.30% Public
6.33%
12.36%
2008
38.51%
33.97%
13.04%
6.39%
8.09%
Public
18.30%
81.70%
2009
24.20%
14.32%
13.04%
48.44%
PandawaTreasuriesPte.,Ltd.
PrimanexPte.,Ltd.
Public
19.41%
18.37%
18.37%
8.59%
8.15%
27.11%
Management & Number of Employees

Board of Commissioners
Board of Directors
Number of Employees
2000
President Commissioner
Commissioners
Kang Hongkie Widjaja

Lustanto Gunawan , Kang Pao Tjen
President Director
Directors
Kang Jacob Antung

Ari Murdiayanto, Hans Moniaga
516
2001
Commissioners

Lustanto Gunawan, Kang Pao Tjen
President Director
Directors
Kang Jacob Antung

Ari Murdiyanto, Hans Moniaga, Kang Herlim Budiman
620
2002
Commissioners
Kang Jacob Antung

Lustanto Gunawan, Kang Pao Tjen,
Herry Beng Koestanto, Kang Herlim Budiman, Ari Mudiyanto
President Director
Directors

Nugroho Harjono, Hans Moniaga, Marsono
522
2003
Commissioners
Hans Moniaga
Kang Jacob Antung, Kang Hongkie Widjaja,
Drs. Darwis Ibrahim, Achmad Badrun Mangunpranata
President Director
Directors
Herry Beng Koestanto

Nugroho Harjono, Marsono
507
2004
Vice President Commissioner
Commissioners
Priyo Hadisusanto
Kang Hongkie Wijaya, Hans Moniaga
Prof. DR. Ir. Haryadi, MappSc
William Sugiarso
President Director
Directors
Stefanus Joko Mogoginta

Budhi Istanto Suwito, Marsono
224
2005
Commissioners
Priyo Hadisusanto
Kang Hongkie Wijaya, Hans Moniaga
Prof. DR. Ir. Haryadi, MappSc
William Sugiarso
President Director
Directors

Budhi Istanto Suwito, Marsono
319
2006
Commissioners
Priyo Hadi Susanto

Hans Moniaga
Budi Istanto
Prof. DR. Ir. Haryadi MappSc
Woerjatmoko, S.H.MM
President Director
Directors

Herry Beng Koestanto, Marsono
319
2007
Commissioners
Priyo Hadi Susanto

Hans Moniaga, Budi Istanto Suwito,
Prof. DR. Ir. Haryadi, MApp. Sc,
Woerjatmoko, S.H.MM
President Director
Directors

Herry Beng Koestanto, Marsono
1,567
2008
Commissioners
Priyo Hadi Susanto

Herry Beng Koestanto, Budi Istanto Suwito,
Prof. DR. Ir. Haryadi, MApp. Sc,
Woerjatmoko, S.H.MM
President Director
Vice President Director
Directors

Hengky Koestanto
Edi Susanto
1,746
2009
Commissioners
Priyo Hadi Susanto

Budi Istanto Suwito
Prof. DR. Ir. Haryadi, MApp. Sc
Bondan Haryo Winarno
President Director
Vice President Director
Director

Hengky Koestanto
Edi Susanto
1,746
Total Assets
Current Assets
of which
Cash on hand and in banks
Cash and cash equivalents
Time deposits
Trade receivables
Inventories
Receivable from affiliates
Non-current Assets
of which
Fixed Asset Net
Investments
Deffered Tax Assets
Other Assets
Liabilities
Current Liabilities
of which
Bank loans
Short-term debt
Bank borrowings
Trade payables
Taxes payable
Accrued expenses
Payable to affiliates
Current maturities of
long-term debt
Long-term Liabilities
of which
Bank borrowings
Government of Indonesia
Non-Current Liabilities
Minority Interests in Subsidiaries
1998
1999
2000
182,488
39,087
177,122
25,413
130,214
19,487
3,654
3,681
2,260
(million rupiah)
2001
2,002
2,003
2004
2005
113,816
13,069
337,570
68,266
339,919
100,020
372,438
136,355
357,786
142,050
2,180
14,571
13,046
12,240
13,886
18,422
17,012
8,274
7,672
3,916
7,557
2,832
5,096
17,032
28,804
28,135
26,799
36,563
43,809
56,874
51,093
269,304
239,899
236,083
215,735
211,761
10,000
330
224,002
17,531
643
226,812
17,531
890
207,028
20
1,131
262,621
173,794
51,760
-
46,740
-
44,113
-
41,803
-
91,641
104,970
66,614
58,944
178,396
175,077
185,417
176,124
239,658
237,612
264,297
258,762
367,553
46,625
244,880
83,598
277,310
134,508
109,072
2,938
86,326
3,807
213,939
3,857
247,831
4,571
19,304
11,735
36,825
22,984
63,940
39,598
34,029
14,584
3,319
12,166
9,294
11,961
2,045
538
5,535
3,000
15,700
22,800
40,188
320,928
110,642
161,281
108
142,802
108
88,828
109
4,092
67,500
(8,295)
67,500
(109,444)
67,500
(150,481)
67,500
(30,094)
113,500
94,931
249,500
95,021
249,500
95,055
249,500
95,226
Shareholders' Equity
Paid-up capital
Paid-up capital
in excess of par value
Revaluation of fixed assets
Retained earnings (accumulated loss)
20,250
20,250
20,250
20,250
20,250
20,250
20,250
20,250
(83,658)
(96,045)
(197,194)
(238,231)
(163,844)
(174,819)
(174,729)
(174,695)
Net Sales
Cost of Good Sold
Gross Profit
Operating Expenses
Operating Profit
Other Income (Expenses)
Profit (Loss) before Taxes
Profit (Loss) after Taxes
93,878
89,647
4,231
18,398
(14,167)
(71,076)
(85,243)
(62,028)
73,202
67,289
5,913
12,933
(7,020)
(12,883)
(19,903)
(12,387)
71,068
63,995
7,073
15,500
(8,427)
(61,784)
(70,211)
(101,149)
57,533
54,076
3,456
18,851
(15,395)
(30,469)
(45,864)
(41,037)
133,145
110,573
22,572
20,486
2,086
8,829
10,915
73,256
167,420
122,620
44,800
27,389
17,411
(26,716)
(9,305)
(9,664)
228,437
178,856
49,581
24,219
25,362
(25,223)
139
90
229,973
190,297
39,676
12,530
27,146
(27,271)
(125)
35
Per Share Data (Rp)

Earnings (Loss) per Share
Equity per Share
Dividend per Share
Closing Price
(459)
30
175
(92)
(61)
400
(749)
(811)
300
(304)
(1,115)
160
201
(82)
n.a
330
(9)
91
n.a
225
0
91
n.a
210
0
91
n.a
215
Financial Ratios
PER (x)
PBV (x)
Dividend Payout (%)
Dividend Yield (%)
(0.38)
5.77
-
(4.36)
(6.51)
-
(0.40)
(0.37)
-
(0.53)
(0.14)
-
1.64
(4.00)
n.a
n.a
(24.31)
2.47
n.a
n.a
2,444.87
2.31
n.a
n.a
6,491.88
2.36
n.a
n.a
0.22
n.a.
0.98
0.05
n.a.
n.a.
5.27
0.51
(33.99)
(1,515.84)
0.14
n.a.
1.05
0.08
n.a.
n.a.
8.77
0.41
(6.99)
(149.33)
0.08
n.a.
1.84
0.10
n.a.
n.a.
8.47
0.55
(77.68)
(92.42)
0.05
n.a.
2.32
0.06
n.a.
n.a.
10.61
0.51
(36.06)
(27.27)
1.46
n.a
1.09
0.17
1.57
0.55
3.84
0.39
21.70
243.42
1.20
257.96
0.72
0.27
10.40
n.a
4.58
0.49
(2.84)
(10.18)
1.01
291.84
0.74
0.22
11.10
4.08
0.61
0.02
0.09
0.82
2.76
0.73
0.17
11.80
n.a
3.72
0.64
0.01
0.04
1998
1999
(2.94)
(302.71)
(22.02)
(80)
2000
(26.48)
1,219.40
(2.92)
717
2001
(12.59)
37.50
(19.05)
(59)
2,002
196.59
(80.00)
131.42
(279)
2,003
0.70
(415.45)
25.74
(113)
Current Ratio (x)

Debt to Equity (x)
Leverage Ratio (x)
Gross Profit Margin (x)
Operating Profit Margin (x)
Net Profit Margin (x)
Inventory Turnover (x)
Total Assets Turnover (x)
ROI (%)
ROE (%)
1
2
3
4
Growth (%)
Indicators
Total Asset
Share Holder's Equity
Net Sales/Revenue
Net Provit
2004
9.57
0.09
36.45
(101)
2005
(3.93)
0.04
0.67
(61)
SUMMARY OF FINANCIAL STATEMENT
PT. Tiga Pilar Sejahtera Food Tbk.

Dahulu:PT.AsiaIntiseleraTbk.
(millionrupiah)
2006
2007
2008
TotalAssets
CurrentAssets
ofwhich
Cashandcashequivalents
Tradereceivables
Inventories
NonCurrentAssets
ofwhich
FixedAssetsNet
Investments
DefferedTaxAssets
363,933
170,645
792,690
272,205
1,016,958
322,793
13,999
60,813
74,615
193,288
15,969
74,073
154,986
520,485
20,279
83,629
195,362
694,165
186,448
22
1,150
406,594
22
1,468
559,524
26
522
Liabilities
CurrentLiabilities
ofwhich
Bankloans
Tradepayables
Currentmaturitiesof
longtermdebt
NonCurrentLiabilities
MinorityInterestsinSubsidiaries
268,636
157,840
442,098
300,263
625,913
364,579
112,886
33,811
209,309
61,996
280,322
18,908
5,412
110,796
111
12,641
141,835
377
26,739
261,335
389
Shareholders'Equity
Paidupcapital
Paidupcapital
inexcessofparvalue
Retainedearnings(accumulatedloss)
95,185
249,500
350,215
249,500
390,656
374,900
20,250
(174,565)
20,250
80,465
217,816
(202,061)
NetSales
CostofGoodsSold
GrossProfit(Loss)
OperatingExpenses
OperatingProfit(Loss)
OtherIncome(Expenses)
Profit(Loss)beforeTaxes
Profit(Loss)afterTaxes
333,455
285,113
48,343
21,053
27,289
(26,094)
1,195
130
483,734
368,446
115,289
34,235
81,054
(43,032)
38,022
15,760
489,172
336,280
152,892
39,916
112,976
(60,001)
52,975
28,686
PerShareData(Rp)
Earnings(Loss)perShare
EquityperShare
DividendperShare
ClosingPrice
0.12
91.18
n.a
175
15.10
335.48
n.a
750
17.22
234.46
n.a
425
1,406.75
1.92
n.a
n.a
49.68
2.24
n.a
n.a
24.69
1.81
n.a
n.a
1.08
2.82
0.74
0.14
8.18
n.a
3.82
0.92
0.04
0.14
0.91
1.26
0.56
0.24
16.76
0.03
2.38
0.61
1.99
4.50
0.89
1.60
0.62
0.31
23.10
0.06
1.72
0.48
2.82
7.34
FinancialRatios
PER(x)
PBV(x)
DividendPayout(%)
DividendYield(%)
CurrentRatio(x)
DebttoEquity(x)
LeverageRatio(x)
GrossProfitMargin(x)
OperatingProfitMargin(x)
NetProfitMargin(x)
InventoryTurnover(x)
TotalAssetsTurnover(x)
ROI(%)
ROE(%)
PER=20.84x;PBV=1.54x(June2009)
FinancialYear:December31
PublicAccountant:AryantoAmirJusuf&Mawar

Aisa - Icmd 2009 (B01)

Încărcat de

Informații document

Descriere originală:

Titlu original

Drepturi de autor

Formate disponibile

Partajați acest document

Partajați sau inserați document

Opțiuni de partajare

Vi se pare util acest document?

Este necorespunzător acest conținut?

Drepturi de autor:

Formate disponibile

Aisa - Icmd 2009 (B01)

Încărcat de

Drepturi de autor:

Formate disponibile

PTTigaPilarSejahteraFoodTbk.

Management & Number of Employees

Kang Hongkie Widjaja

Kang Jacob Antung

Kang Hongkie Widjaja

Kang Jacob Antung

Kang Jacob Antung

Kang Hongkie Widjaja

Herry Beng Koestanto

Stefanus Joko Mogoginta

Stefanus Joko Mogoginta

Priyo Hadi Susanto

Stefanus Joko Mogoginta

Priyo Hadi Susanto

Stefanus Joko Mogoginta

Priyo Hadi Susanto

Stefanus Joko Mogoginta

Priyo Hadi Susanto

Stefanus Joko Mogoginta

Per Share Data (Rp)

Current Ratio (x)

SUMMARY OF FINANCIAL STATEMENT

PT. Tiga Pilar Sejahtera Food Tbk.

S-ar putea să vă placă și