Providing Excellent Integrated Product in Energy, Industrial & Infrastructure Accomplish Key Stakeholders Expectation Practicing Business Ethics to

Transcription

1

2 Providing Excellent Integrated Product in Energy, Industrial & Infrastructure Accomplish Key Stakeholders Expectation Practicing Business Ethics to Promote Good Corporate Citizen and Company Sustainability Strategic Overseas Expansion Implementing Best Practice Integrated Management System

3 Investment in Associates

4

5

6

7

8

9

10

11

12

13

14

15

16

17

18 CORPORATE ASSESSMENT GCG SCORE (BPKP ASSESSMENT) 1) CORPORATE RATING (PEFINDO) 2) PERFORMANCE EXCELLENCE ENGAGEMENT LEVEL 1.BPKP = Board of Finance and Development Control 2.PEFINDO = Indonesian Securities Rating Agency 3.Assessment by Indonesia Quality Award (IQA) 4.Assessment by Kriteria Penilaian Kinerja Unggul (KPKU) 5.Assessment by LPPM 6.Assessment by AON Hewitt

19

20 CAGR Sales F : CAGR Net Income F

21 Carry Over from 2009 Carry Over

22

23 Government Private

24 Description Growth YoY New Order Book 17, , % Order Book 33, , % Sales 9, , % Sales JO 2, , % Sales + Sales JO 12, , % Cost of Sales (8,902.21) ( ) 27.6% Profit (Loss) JO Projects % Gross Profit 1, % % Operating Expense (265.96) (211.19) 25.9% Operating Income % % Other Income (expense) (37.50) (24.13) 55.4% Profit (loss) before Income Tax % % Final Tax (241.79) (186.63) 29.6% Non Final Tax (77.13) (62.94) 22.5% Deferred Tax % Net Income % % Other Comprehensive Income After Tax (66.5%) Comprehensive Income % % Income Attributable To: Parent Entity Owner % Non Controlling Interest % Total % % Earning Per Share (full amount) % Note : Sales include JO

25 Description 1Q13 1Q12 Growth YoY New Order Book 4, , % Total Order Book 27, , % Net Sales 2, , % Cost of Sales (2,336.63) (1,583.67) 47.5% Profit (Loss) JO Projects % Gross Profit % Operating Expense (64.28) (44.27) 45.2% Operating Income % Other Income (expense) (10.42) 8.13 (228.2%) Profit (Loss) before Income Tax % Final Tax (53.89) (39.86) 35.2% Non Final Tax (33.82) (13.67) 147.4% Deferred Tax (0.23) (0.14) 64.3% Net Income % Other Comprehensive Income After Tax (100.0%) Comprehensive Income % Income Attributable To: Parent Entity Owner % Non Controlling Interest % Total % Earning Per Share (Rupiah Penuh) % Note : Sales include JO

26 Description Growth YoY Total Current Assets 7, , % Total Non Current Assets 3, , % TOTAL ASSETS 10, , % Total Current Liabilities 6, , % Total Non Current Liabilities 1, % TOTAL LIABILITIES 8, , % Share Capital % Treasury Stock 0.00 (17.67) (100%) Additional PIC % Change of Equity in Subsidiaries % Retained Earning 1, % Sub TOTAL EQUITY 2, , % Non Controlling Interest % TOTAL EQUITY 2, , % TOTAL LIABILITIES & EQUITY 10, , %

27 Description 1Q Growth YoY Total Current Assets 7, , % Total Non Current Assets 3, , % TOTAL ASSETS 11, , % Total Current Liabilities 6, , % Total Non Current Liabilities 1, , % TOTAL LIABILITIES 8, , % Share Capital % Additional PIC % Change of Equity in Subsidiaries % Retained Earning 1, , % Sub TOTAL EQUITY 2, , % Non Controlling Interest % TOTAL EQUITY 2, , % TOTAL LIABILITIES & EQUITY 11, , %

28 Description Received from Customers 9, , Payment to Suppliers (8,766.23) (6,416.41) Payment for Directors and Employees (162.98) (146.42) Payment for Operating Expenses and Others (91.01) (60.04) Deposit Interest Receipt Payment of Interest (36.23) (15.70) Payment of Taxes (112.99) (171.20) CASH FLOW FROM OPERATING ACTIVITIES CASH FLOW FROM INVESTING ACTIVITIES (1,067.74) (815.53) CASH FLOW FROM FINANCING ACTIVITIES (6.23) INCREASE (DECREASE) OF NET CASH & CASH EQUIVALENT BEGINNING BALANCE OF CASH & CASH EQUIVALENT 1, , ENDING BALANCE OF CASH & CASH EQUIVALENT 1, ,244.32

29 Description 1Q13 1Q12 Received from Customers 2, , Payment to Suppliers (2,256.44) (1,785.13) Payment for Directors and Employees (48.12) (34.88) Payment for Operating Expenses and Others (34.98) (11.16) Deposit Interest Receipt Payment of Interest (1.15) (3.21) Payment of Taxes (97.52) (75.01) CASH FLOW FROM OPERATING ACTIVITIES (124.05) (345.36) CASH FLOW FROM INVESTING ACTIVITIES (298.15) (422.74) CASH FLOW FROM FINANCING ACTIVITIES INCREASE (DECREASE) OF NET CASH & CASH EQUIVALENT (127.91) (554.03) BEGINNING BALANCE OF CASH & CASH EQUIVALENT 1, , ENDING BALANCE OF CASH & CASH EQUIVALENT 1,

30

31

32

33

34

35

36

37

38

39 Year Net Income (IDR Bio) EPS (IDR) Dividen Payout Ratio % % % %

40 BINA ARTHA PARAMA BUY Target Price Rp 1, BUY Target Price Rp 2, BUY Target Price Rp BUY Target Price Rp 2, NEUTRAL Target Price Rp BUY Target Price Rp HOLD Target Price Rp BUY Target Price Rp 3, BUANA CAPITAL HOLD Target Price Rp 2, OUTPERFORM Target Price Rp 2, NEUTRAL Target Price Rp 2, HOLD Target Price Rp 2, BUY Target Price Rp 2, BUY Target Price Rp 2, HOLD Target Price Rp 1, BUY Target Price Rp 2,

41 The End of Presentation Additional Information is available upon request. For further Information please contact: Natal Argawan Pardede, Corporate Secretary Phone (021) or Facsimile (021) Visit us: Disclaimer This material is for Information only, and we are not soliciting any action based upon it. This report is not to be construed as an offer to sell or the solicitation of an offer to buy any security in any jurisdiction where such an offer or solicitation would be illegal. The Information herein has been obtained from sources believed to be reliable, but we do not warrant that it is accurate or complete, and it should not be relied upon as such. Opinion expressed is our current opinion as of the date appearing on this material only, and subject to change without notice. It is intended for the use by recipient only and may not be reproduced or copied/photocopied or duplicated or made available in any form, by any means, or redistributed to others without written permission of PT Wijaya Karya (Persero) Tbk.